FAT Brands Inc. Reports Second Quarter 2020 Financial Results
Total revenues of $3.1 million compared to $5.9 million in the second quarter of 2019. Excluding advertising revenues, revenues were $2.5 million, down from $4.8 million in the second quarter of 2019.
FAT (Fresh. Authentic. Tasty.) Brands Inc. (NASDAQ:FAT) last week reported fiscal second quarter 2020 financial results for the 13-week period ending June 28, 2020.
Andy Wiederhorn, President and CEO of FAT Brands, commented, “Thank you to our employees and franchisees, who have shown dedication and resolve to persevere through the challenges presented by the pandemic, and to return to a consistent growth mode as soon as possible.”
“In the second quarter, even while navigating the rapidly evolving state by state regulatory landscape, and while supporting and empowering our franchisees, the FAT Brands team executed on our strategic goals. This included anticipating and capitalizing on the rapid shift to delivery and to go, with the successful implementation of third-party delivery through enterprise partnerships with the big four delivery platforms. We also made progress on our cross-selling and co-branding programs, with four new co-branded Fatburger / Buffalo’s locations during the quarter and one multi-concept virtual restaurant, and we have a strong development pipeline for the second half of the year. Lastly, in July, we completed the public offering of our Series B Preferred Stock, which, on the heels of our whole business securitization in March, simplified our capital structure and lowered our cost of capital.”
Wiederhorn continued, “Toward the end of the second quarter and through July, local restrictions eased and dining rooms began to re-open. Same-store sales steadily improved, increasing 44% from $3.3 million the week ending May 17th to $4.7 million the week ending July 26th. We are optimizing operations wherever possible, and continuing the expansion of the FAT Brands asset light model. Through the end of July, there have been 15 new store openings, and we have plans to open 18 additional stores by the end of the year.”
Fiscal Second Quarter 2020 Highlights
- Total revenues of $3.1 million compared to $5.9 million in the second quarter of 2019. Excluding advertising revenues, revenues were $2.5 million, down from $4.8 million in the second quarter of 2019.
- System-wide sales were down 51.1% y/y and 31.1% YTD
- System-wide sales (excluding Ponderosa & Bonanza) declined 29.1% y/y and 15.4% YTD
- United States sales decline of 49.7% y/y and 32.0% YTD
- Canada sales decline of 17.7% y/y and 8.8% YTD
- Other International(1) sales were down 79.0% y/y and 40.8% YTD
- System-wide same-store sales decline of 23.1% y/y and 19.3% YTD
- System-wide same-store sales decline (excluding Ponderosa & Bonanza) of 22.0% y/y and 18.2% YTD
- United States same-store sales decline of 24.6% y/y and 19.5% YTD
- Canada same-store sales decline of 16.6% y/y and 19.3% YTD
- Other International(1) sales decline of 18.5% y/y and 18.0% YTD
- Five new franchised store openings during the second quarter 2020
- Store count as of June 28, 2020: 366 stores system-wide
- System-wide sales were down 51.1% y/y and 31.1% YTD
- Net loss of $4.25 million or $0.36 per share on a basic and fully diluted basis inclusive of a non-cash asset impairment charge of $3.2 million, as compared to net loss of $508,000 or $0.04 per share on a basic and fully diluted basis in the second quarter of 2019
- EBITDA(2) of ($4.3 million) inclusive of a non-cash asset impairment charge of $3.2 million as compared to $2.2 million in the second quarter of 2019
- Adjusted EBITDA(2) of ($361,000) as compared to $2.0 million in the second quarter of 2019. The reconciliation of EBITDA to Adjusted EBITDA can be found in the accompanying financial tables.
Summary of Second Quarter 2020 Financial Results
Total revenues were $3.1 million in the second quarter of 2020 and as compared to $5.9 million in the second quarter of 2019. The revenue performance overwhelmingly reflects a decline in royalty revenue related to the impact of COVID-19, as well as lower franchise fees in 2020 compared to the prior year period and decreases in store opening fees related to the preferred application of ASC 606, which the Company adopted in the fourth quarter of 2019.
Costs and expenses increased to $8.9 million in the second quarter of 2020 compared to $3.7 million in the second quarter of 2019. This increase reflects a $3.2 million goodwill and tradename impairment charge related to Ponderosa and Bonanza, as well as refranchising losses of $1.0 million and increased G&A primarily reflecting a $907,000 increase in provisions for bad debts related to the effects of COVID-19 and a full quarter of depreciation and amortization expense related to the acquisition of Elevation in June 2019.
Other income was $450,000 in the second quarter of 2020, compared to other expense of $1.4 million in the prior year, and consisted primarily of income of $1,264,000 from the change in fair value of the derivative liability relating to the conversion feature of the Series A Preferred Stock, which was partially offset by net interest expense of $765,000. In the second quarter of 2019, other expense of $1.4 million consisted primarily of net interest expense of $1.3 million.
The combination of the aforementioned revenue and expenses resulted in a net loss of $4.2 million in the second quarter of 2020, compared to a net loss of $508,000 in the second quarter of 2019.
Liquidity and Capital Resources
On July 16, 2020, the Company closed its underwritten public offering of 360,000 shares of 8.25% Series B Cumulative Preferred Stock and 1,899,000 Warrants to each purchase one share of Common Stock at an exercise price of $5.00 per share, including 99,000 Warrants as a result of a partial exercise of the over-allotment option granted to the underwriter. The Company increased equity by $15.0 million, including gross proceeds to the Company of approximately $9.0 million prior to deducting underwriting discounts and offering expenses from the public offering, and $6.0 million through the exchange of a portion of the outstanding Series A Preferred Stock and accrued dividends thereon and the outstanding Series A-1 Preferred Stock into shares of the 8.25% Series B Cumulative Preferred Stock. Company insiders or affiliates own nearly $3.0 million of the 8.25% Series B Cumulative Preferred Stock. The Company used a portion of the net proceeds of the offering for the redemption of a portion of the outstanding Series A Preferred Stock and payment of a portion of accrued dividends on the outstanding Series A and Series A-1 Preferred Stock. The Company intends to use the remaining net proceeds for general corporate purposes and possible future acquisitions and growth opportunities.
The shares of Series B Preferred Stock and Warrants began trading on the Nasdaq Capital Market on July 14, 2020 under the symbols FATBP and FATBW, respectively.
On March 6, 2020, the Company completed a whole business securitization through the creation of a bankruptcy-remote issuing entity, FAT Brands Royalty I, LLC in which FAT Royalty issued new notes pursuant to an asset-backed securitization and indenture. Net proceeds from the issuance of the Securitization Notes were $37,314,000, which consisted of the combined face amount of $40,000,000, net of discounts of $246,000 and debt offering costs of $2,440,000. In addition, the securitization structure includes an accordion feature which allows the Company to add new brands into the facility thereby supporting the Company’s acquisition growth strategy. A portion of the proceeds from the Securitization was used to repay the remaining $26,771,000 in outstanding balance and accrued interest under the Company’s prior term loan.
In addition, on July 30, 2020, the Company acquired from a holder warrants to purchase 509,604 shares of the Company’s common stock at an exercise price of $7.20 per share. These warrants had been issued in relation to a 2018 financing.
About FAT (Fresh. Authentic. Tasty.) Brands
FAT Brands (NASDAQ:FAT) is a leading global franchising company that strategically acquires, markets and develops fast casual and casual dining restaurant concepts around the world. The Company currently owns eight restaurant brands: Fatburger, Buffalo’s Cafe, Buffalo’s Express, Hurricane Grill & Wings, Elevation Burger, Yalla Mediterranean and Ponderosa and Bonanza Steakhouses, and franchises over 375 units worldwide.
FAT Brands Inc. Consolidated Statements of Operations Data | ||||||||||||||||
(Unaudited) | ||||||||||||||||
13 weeks ended June 28, 2020 | 13 weeks ended June 30, 2019 | 26 weeks ended June 28, 2020 | 26 weeks ended June 30, 2019 | |||||||||||||
(in thousands) | ||||||||||||||||
Revenues | ||||||||||||||||
Royalties | $ | 2,213 |
| $ | 3,663 |
| $ | 5,522 |
| $ | 7,127 |
| ||||
Franchise fees |
| 273 |
|
| 994 |
|
| 449 |
|
| 1,306 |
| ||||
Store opening fees |
| - |
|
| 184 |
|
| - |
|
| 289 |
| ||||
Advertising fees |
| 613 |
|
| 1,031 |
|
| 1,544 |
|
| 2,008 |
| ||||
Other income |
| 8 |
|
| 23 |
|
| 15 |
|
| 38 |
| ||||
Total revenues |
| 3,107 |
|
| 5,895 |
|
| 7,530 |
|
| 10,768 |
| ||||
Costs and expenses | ||||||||||||||||
General and administrative expenses |
| 4,104 |
|
| 3,106 |
|
| 7,636 |
|
| 5,820 |
| ||||
Impairment of assets |
| 3,174 |
|
| - |
|
| 3,174 |
|
| - |
| ||||
Refranchising loss (gain) |
| 1,006 |
|
| (467 | ) |
| 1,544 |
|
| 51 |
| ||||
Advertising expense |
| 613 |
|
| 1,031 |
|
| 1,544 |
|
| 2,008 |
| ||||
Total costs and expenses |
| 8,897 |
|
| 3,670 |
|
| 13,898 |
|
| 7,879 |
| ||||
(Loss) income from operations |
| (5,790 | ) |
| 2,225 |
|
| (6,368 | ) |
| 2,889 |
| ||||
Other income (expense), net | ||||||||||||||||
Interest expense, net |
| (289 | ) |
| (834 | ) |
| (1,911 | ) |
| (2,520 | ) | ||||
Interest expense related to preferred shares |
| (476 | ) |
| (431 | ) |
| (928 | ) |
| (862 | ) | ||||
Change in fair value - derivative liability |
| 1,264 |
|
| - |
|
| 1,264 |
|
| - |
| ||||
Other expense, net |
| (49 | ) |
| (124 | ) |
| (64 | ) |
| (100 | ) | ||||
Total other income (expense), net |
| 450 |
|
| (1,389 | ) |
| (1,639 | ) |
| (3,482 | ) | ||||
(Loss) income before income tax (benefit) expense |
| (5,340 | ) |
| 836 |
|
| (8,007 | ) |
| (593 | ) | ||||
Income tax (benefit) expense |
| (1,089 | ) |
| 1,344 |
|
| (1,386 | ) |
| 625 |
| ||||
Net loss | $ | (4,251 | ) | $ | (508 | ) | $ | (6,621 | ) | $ | (1,218 | ) | ||||
Basic and diluted loss per common share | $ | (0.36 | ) | $ | (0.04 | ) | $ | (0.56 | ) | $ | (0.10 | ) |
Note: Table does not include effects of the July 2020 8.25% Series B Cumulative Preferred Stock Offering or related transactions.
Consolidated Balance Sheet for FAT Brands Inc. as of June 28, 2020 | ||||
(Unaudited) | ||||
As of June 28, 2020 | ||||
(in thousands) | ||||
Cash and restricted cash | $ | 3,488 |
| |
Total assets | $ | 90,890 |
| |
Total liabilities | $ | 94,478 |
| |
Total stockholders' deficit | $ | (3,588 | ) |
Note: Table does not include effects of the July 2020 8.25% Series B Cumulative Preferred Stock Offering or related transactions.
FAT Brands Inc. Consolidated EBITDA and Adjusted EBITDA Reconciliation | ||||||||||||||||
(Unaudited) | ||||||||||||||||
13 weeks ended June 28, 2020 | 13 weeks ended June 30, 2019 | 26 weeks ended June 28, 2020 | 26 weeks ended June 30, 2019 | |||||||||||||
(in thousands) | ||||||||||||||||
Net loss | $ | (4,251 | ) | $ | (508 | ) | $ | (6,621 | ) | $ | (1,218 | ) | ||||
Interest expense, net |
| 765 |
|
| 1,265 |
|
| 2,839 |
|
| 3,382 |
| ||||
Income tax (benefit) expense |
| (1,089 | ) |
| 1,344 |
|
| (1,386 | ) |
| 625 |
| ||||
Depreciation and amortization expense |
| 268 |
|
| 140 |
|
| 500 |
|
| 271 |
| ||||
EBITDA |
| (4,307 | ) |
| 2,241 |
|
| (4,668 | ) |
| 3,060 |
| ||||
Provision for (recovery of) bad debts |
| 907 |
|
| - |
|
| 1,069 |
|
| (91 | ) | ||||
Share-based compensation expenses |
| 1 |
|
| 78 |
|
| 16 |
|
| 159 |
| ||||
Non-cash lease expenses (1) |
| 42 |
|
| 64 |
|
| 83 |
|
| 124 |
| ||||
Acquisition costs |
| 80 |
|
| 120 |
|
| 130 |
|
| 197 |
| ||||
Refranchising loss (gain) |
| 1,006 |
|
| (467 | ) |
| 1,544 |
|
| 51 |
| ||||
Impairment loss |
| 3,174 |
|
| - |
|
| 3,174 |
|
| - |
| ||||
Change in fair value - derivative liability |
| (1,264 | ) |
| - |
|
| (1,264 | ) |
| - |
| ||||
Adjusted EBITDA | $ | (361 | ) | $ | 2,036 |
| $ | 84 |
| $ | 3,500 |
| ||||
(1) Included non-cash lease expense costs related to new lease accounting standards |