DALLAS, Aug. 24, 2017 (GLOBE NEWSWIRE) -- Tuesday Morning Corporation (NASDAQ:TUES), one of the
original off-price retailers currently with over 720 stores across the United States specializing in name-brand, better/best
products for the home selling luxury home textiles, home furnishings, housewares and seasonal decor, today announced financial
results for the fourth quarter and fiscal year ended June 30, 2017:
- Fourth quarter comparable store sales increased 1.8%; the Company estimates the increase would have been approximately 2.5%
when adjusted for the Easter timing shift
- Reduced ending inventory level by $20 million compared to the prior year
- Reduced outstanding revolver borrowings by $10 million compared to the third quarter of fiscal 2017
For the fourth quarter of fiscal 2017, net sales were $223.6 million, an increase of $0.8 million from the prior
year period. The Company operated 731 stores at the end of the fiscal year, which is a decrease of 20 stores from the prior
year period. Comparable store sales increased 1.8%. Operating loss for the fourth quarter was $17.1 million. Net
loss for the fourth quarter was $17.3 million. Diluted loss per share was $0.39. Adjusted EBITDA, a non-GAAP financial
measure which is described within this press release, was negative $9.8 million for the fourth quarter.
Steve Becker, Chief Executive Officer said, “Our distribution network is currently operating effectively and we
believe we are well prepared for peak. This quarter, our comparable sales were up 1.8%, and after adjusting for the Easter
timing shift, we estimate the comp increase would have been approximately 2.5%. We also made progress against our strategic
priorities – we reduced our inventory levels versus last year by $20 million, we reduced our bank line usage by $10 million
compared to the prior quarter, we implemented an organizational restructuring, we continued to improve our supply chain efficiency
while advancing our real estate strategy and are preparing to launch our new Tuesday Morning brand initiative. It is also
important to note that our fourth quarter operating loss was significantly burdened by the non-cash impact of previously incurred
and capitalized supply chain costs.”
Mr. Becker continued, “Looking to fiscal 2018, we expect to see comparable store sales in the range of 2% to
5%. We currently project that EBITDA will improve significantly year over year in spite of the amortization of the remaining
portion of the elevated supply chain costs that we experienced in fiscal 2017. We remain committed to funding our growth
through internally generated cash flow and working capital management as we continue to see great prospects for the future of
Tuesday Morning.”
Fourth Quarter Fiscal 2017 Financial Highlights:
- Net sales were $223.6 million, compared to $222.8 million for the fourth quarter of fiscal 2016. The Company’s sales
comparison to the prior year is impacted by the net closure of 20 stores during the current fiscal year. Comparable store
sales increased 1.8% compared to the same period a year ago, and were comprised of a 2.6% increase in customer transactions,
partially offset by a 0.8% decrease in average ticket. During the fourth quarter, 22 stores were relocated, eight stores
were opened, three stores were expanded, and one store was closed, for an ending store count of 731 as of June 30, 2017.
Sales at the 52 stores relocated during the past 12 months increased approximately 54% on average for the fourth quarter of
fiscal 2017 as compared to the prior year quarter and contributed approximately 300 basis points of comparable store sales
growth.
- The Company’s operating loss for the fourth quarter of fiscal 2017 was $17.1 million, compared to an operating loss of $6.3
million in the fourth quarter of fiscal 2016.
- The Company reported a net loss of $17.3 million, or $0.39 per share, in the fourth quarter of fiscal 2017 compared to a net
loss of $3.9 million, or $0.09 per share, in the fourth quarter of fiscal 2016.
- The Company’s fourth quarter results were adversely impacted by the recognition of previously capitalized supply chain and
freight costs, driven significantly by elevated costs resulting from its supply chain issues experienced earlier in the year.
- The Company reported Adjusted EBITDA, a non-GAAP measure, of negative $9.8 million for the fourth quarter of fiscal 2017,
compared to Adjusted EBITDA of $1.8 million for the prior year period. A reconciliation of GAAP and non-GAAP measures is
provided below.
Fourth Quarter Fiscal 2017 Results of Operations
For the fourth quarter of fiscal 2017, Tuesday Morning reported gross profit of $70.3 million and gross margin of 31.4%, compared
to $79.0 million of gross profit and gross margin of 35.4% in the fourth quarter of fiscal 2016. The decrease in gross margin
was primarily due to elevated costs associated with the Company’s supply chain operations, including distribution center and
freight costs recognized in the current period. The impact of the previously capitalized supply chain and freight costs
recognized in the fourth quarter was a 410 basis point decrease to the Company’s gross margin rate, as compared to the prior year
period, driven significantly by elevated costs resulting from its supply chain issues experienced earlier in the year.
Additionally, markdowns increased in the current period. Partially offsetting these increases in costs was an improvement in
initial merchandise mark-up.
Selling, general and administrative expenses (SG&A) increased 2.5% to $87.4 million in the fourth quarter of
fiscal 2017, compared to $85.3 million in the same period last year. As a percentage of net sales, SG&A was 39.1% for the
fourth quarter of fiscal 2017 compared to 38.3% in the same period last year. This increase in SG&A as a percentage of net
sales was driven primarily by higher store rent, depreciation and real estate project expenses, due in part to the Company’s
strategy to improve store real estate, along with increased corporate labor costs. Partially offsetting these increased costs
were reductions in certain other corporate expenses, including legal and professional fees, which decreased as a percentage of net
sales in the current year quarter from the prior year quarter.
Fiscal 2017 Financial Highlights:
- Net sales were $966.7 million, compared to $956.4 million for fiscal 2016. Comparable store sales increased 2.2%
compared to the same period a year ago, and were comprised of a 3.4% increase in customer transactions, partially offset by a
1.2% decrease in average ticket. The Company’s fiscal 2017 net sales were negatively impacted by lower than plan store
level inventories for a portion of the year due to the supply chain challenges experienced during the year, as well as 20 fewer
stores. During fiscal 2017, 52 stores were relocated, 21 stores were opened, 13 stores were expanded, and 41 stores
were closed, for an ending store count of 731. Sales at the 52 stores relocated during the past 12 months increased
approximately 52% on average for fiscal 2017 as compared to fiscal 2016 and contributed approximately 290 basis points of
comparable store sales growth.
- The Company’s operating loss for fiscal 2017 was $32.3 million, compared to operating income of $2.4 million for fiscal 2016.
- The Company reported a net loss of $32.5 million, or $0.74 per share, for fiscal 2017 compared to net income of $3.7 million,
or $0.08 per share, in the prior year period.
- The Company’s fiscal 2017 results were adversely impacted by increased supply chain and freight costs, driven significantly
by elevated costs resulting from its supply chain issues experienced earlier in the year.
- The Company reported Adjusted EBITDA, a non-GAAP measure, of negative $2.8 million for fiscal 2017, compared to Adjusted
EBITDA of $30.3 million for fiscal 2016. A reconciliation of GAAP and non-GAAP measures is provided below.
Fiscal 2017 Results of Operations
For fiscal 2017, Tuesday Morning reported gross profit of $320.7 million and gross margin of 33.2%, compared to $341.8 million of
gross profit and gross margin of 35.7% in fiscal 2016. The decrease in gross margin was primarily due to elevated costs
associated with the Company’s supply chain operations, including distribution center and freight costs recognized in the current
period. The impact of elevated supply chain and freight costs was a 250 basis point decrease to the Company’s gross margin
rate in fiscal 2017, as compared to the prior year, driven significantly from its supply chain issues experienced earlier in the
year. Additionally, markdowns increased in the current year. Partially offsetting these increases in costs was an
improvement in initial merchandise mark-up.
SG&A for fiscal 2017 increased 4.0% to $353.0 million, compared to $339.4 million in the same period last
year. As a percentage of net sales, SG&A was 36.5% for fiscal 2017 compared to 35.5% for the prior year. This
increase in SG&A as a percentage of net sales was driven primarily by higher store rent, depreciation and real estate project
expenses, due in part to the Company’s strategy to improve store real estate and increased corporate labor and share-based
compensation expense in the current period as compared to the prior year period due to executive vacancies in the prior year
period. Additionally, the Company continued to invest in technology and infrastructure which drove incremental costs related
to systems in comparison to the prior year period. Partially offsetting these increased costs were reductions in certain other
corporate expenses, including legal and professional fees, which decreased as a percentage of net sales from the prior year.
The Company ended fiscal 2017 with $6.3 million in cash and cash equivalents, and a balance of $30.5 million
borrowed under its line of credit, a $10 million reduction from its third fiscal quarter. Inventories at the end of fiscal
2017 were $221.9 million compared to $242.3 million at the end of fiscal 2016, down $20.4 million or 8.4%. The decrease in
inventory was driven primarily by lower inventory levels in the Company’s distribution centers, and was offset slightly by
increased buying, distribution, and freight costs which are capitalized into inventory. The Company’s inventory
turnover for the trailing five quarters as of June 30, 2017 was 2.5 turns, consistent with the trailing five quarter turnover as of
June 30, 2016 of 2.5 turns.
Recognition of Gain on Sale Leaseback Transaction from Prior Year
In the fourth quarter of fiscal 2016, the Company recognized a $2.5 million gain on sale related to a sale-leaseback transaction
that occurred during that quarter. In the fourth quarter of fiscal 2017, $0.2 million of the deferred portion of the total
gain on this transaction was recognized. For the full year fiscal 2017, $0.7 million of the deferred portion of the total
gain on this transaction was recognized.
Fiscal Year 2018 Outlook
The Company currently expects comparable sales for fiscal 2018 to increase 2% to 5%. Gross margin is expected to show year over
year improvement beginning in the second half of fiscal 2018 resulting in significant projected EBITDA improvement. Capital
expenditures are expected to be in the range of approximately $25 million to $30 million in fiscal 2018, with a continuing focus on
real estate strategy for new stores, relocations and expansions of existing stores, and IT infrastructure and enhancements.
About Tuesday Morning
Tuesday Morning Corporation (NASDAQ:TUES) is a leading off-price retailer specializing in selling deeply-discounted, upscale
decorative home accessories, housewares, seasonal goods and famous-maker gifts. The Company is nationally known for providing
a fresh selection of brand- name, high-quality merchandise – never seconds or irregulars – at prices generally below those of
department and specialty stores, catalogs and online retailers. Based in Dallas, Texas, the Company opened its first store in
1974 and currently operates over 720 stores in 40 states. More information and a list of store locations may be found on the
Company’s website at www.tuesdaymorning.com.
Conference Call Information
Tuesday Morning Corporation’s management will hold a conference call to review fourth quarter fiscal 2017 financial results today,
August 24, 2017, at 8:00 a.m. Central Time. The call may also include discussion of Company developments, forward-looking
information and other material information about business and financial matters. A live webcast of the conference call will
be available in the Investor Relations section of the Company’s website at www.tuesdaymorning.com, or you may dial into the conference call at (877) 312-5376 (no access
code required) approximately ten minutes prior to the start of the call. A replay of the webcast will be accessible through
the Company’s website for 90 days. A replay of the conference call will be available from 11:00 a.m., Central Time, August
24, 2017 through 10:59 a.m., Central Time, Sunday, August 27, 2017 by dialing (855) 859-2056 or (404) 537-3406 and entering
conference ID number 59480579.
Non-GAAP Financial Measures
This press release includes financial measures that are presented both in accordance with U.S. generally accepted accounting
principles (“GAAP”) and using a non-GAAP financial measure, Adjusted EBITDA. For more information regarding the Company’s use
of non-GAAP financial measures, including the definition of Adjusted EBITDA, and a reconciliation to net income/(loss), the most
directly comparable GAAP measure, see “Non-GAAP Financial Measures” within this press release.
Cautionary Statement Regarding Forward-Looking Statements
This press release contains forward-looking statements, which are based on management’s current expectations, estimates and
projections. Forward-looking statements typically are identified by the use of terms such as “may,” “will,” “should,”
“expect,” “anticipate,” “believe,” “estimate,” “intend” and similar words, although some forward-looking statements are expressed
differently. You should carefully consider statements that contain these words or words that state other “forward-looking”
information because they describe our current expectations, plans, strategies and goals and our current beliefs concerning future
business conditions, future results of operations, future financial position, and our current business outlook.
Forward-looking statements in this press release include, but are not limited to, statements of management’s current plans and
expectations in this press release and statements in the “Outlook” section of this press release.
Reference is hereby made to the Company’s filings with the Securities and Exchange Commission, including, but
not limited to, "Cautionary Statement Regarding Forward-Looking Statements" and "Item 1A. Risk Factors" of the Company's most
recent Annual Report on Form 10-K, for examples of risks, uncertainties and events that could cause our actual results to differ
materially from the expectations expressed in our forward-looking statements. These risks, uncertainties and events include, but
are not limited to, the following: our ability to successfully implement our long-term business strategy; changes in economic and
political conditions which may adversely affect consumer spending; our failure to identify and respond to changes in consumer
trends and preferences; our ability to continuously attract buying opportunities for off-price merchandise and anticipate consumer
demand; our ability to successfully manage our inventory balances profitably; our ability to effectively manage our supply chain
operations; loss of, disruption in operations, or increased costs in the operation of our distribution center facilities; unplanned
loss or departure of one or more members of our senior management or other key management; increased or new competition; our
ability to successfully execute our strategy of opening new stores and relocating and expanding existing stores; increases in fuel
prices and changes in transportation industry regulations or conditions; our ability to generate strong cash flows from operations
and to continue to access credit markets; increases in the cost or a disruption in the flow of our imported products; changes in
federal tax policy; the success of our marketing, advertising and promotional efforts; our ability to attract, train and retain
quality employees in appropriate numbers, including key employees and management; increased variability due to seasonal and
quarterly fluctuations; our ability to maintain and protect our information technology systems and technologies and related
improvements to support our growth; our ability to protect the security of information about our business and our customers,
suppliers, business partners and employees; our ability to comply with existing, changing, and new government regulations; our
ability to manage litigation risks from our customers, employees and other third parties; our ability to manage risks associated
with product liability claims and product recalls; the impact of adverse local conditions, natural disasters and other events; our
ability to manage the negative effects of inventory shrinkage; our ability to manage exposure to unexpected costs related to our
insurance programs; our ability to mitigate reductions of customer traffic in shopping centers where our stores are located; and
increased costs or exposure to fraud or theft resulting from payment card industry related risk and regulations. The
Company’s filings with the SEC are available at the SEC’s web site at www.sec.gov.
The forward-looking statements made in this press release relate only to events as of the date on which the
statements were made. Except as may be required by law, the Company disclaims obligations to update its forward-looking statements
to reflect events and circumstances after the date on which the statements were made or to reflect the occurrence of unanticipated
events. Investors are cautioned not to place undue reliance on any forward-looking statements.
TUESDAY MORNING CORPORATION
NON-GAAP FINANCIAL MEASURES
(Unaudited)
The Company defines EBITDA as net income or net loss before interest, income taxes, depreciation, and
amortization. Adjusted EBITDA reflects further adjustments to EBITDA to eliminate the impact of certain items, including
certain non-cash items and other items that the Company does not believe are representative of its core operating
performance. These measures are not presentations made in accordance with GAAP. EBITDA and Adjusted EBITDA should not
be considered as alternatives to net income or loss as a measure of operating performance. In addition, EBITDA and Adjusted
EBITDA are not presented as, and should not be considered as, alternatives to cash flows as a measure of liquidity. EBITDA
and Adjusted EBITDA should not be considered in isolation, or as substitutes for analysis of the Company’s results as reported
under GAAP and Adjusted EBITDA should not be construed as an inference that the Company’s future results will be unaffected by such
adjustments. The Company believes it is useful for investors to see these EBITDA and Adjusted EBITDA measures that management
uses to evaluate the Company’s operating performance. These non-GAAP financial measures are included to supplement the
Company’s financial information presented in accordance with GAAP and because the Company uses these measures to monitor and
evaluate the performance of its business as a supplement to GAAP measures and believes the presentation of these non-GAAP measures
enhances investors’ ability to analyze trends in the Company’s business and evaluate the Company’s performance. EBITDA and
Adjusted EBITDA are also frequently used by analysts, investors and other interested parties to evaluate companies in the Company’s
industry. The non-GAAP measures presented in this press release may not be comparable to similarly titled measures used by
other companies.
Reconciliation of GAAP Net Income/(Loss) to Non-GAAP Adjusted EBITDA:
The following table reconciles net income/(loss), the most directly comparable GAAP financial measure, to Adjusted EBITDA, a
non-GAAP financial measure:
(unaudited - in thousands) |
|
Three Months Ended
June 30, |
|
Twelve Months Ended
June 30, |
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
Net income/(loss) (GAAP) |
|
$ |
(17,321 |
) |
$ |
(3,851 |
) |
$ |
(32,542 |
) |
$ |
3,713 |
|
Depreciation and amortization |
|
5,714 |
|
4,629 |
|
21,349 |
|
16,010 |
|
Interest expense, net |
|
416 |
|
155 |
|
1,443 |
|
977 |
|
Income tax provision/(benefit) |
|
84 |
|
(93 |
) |
197 |
|
263 |
|
EBITDA |
|
$ |
(11,107 |
) |
$ |
840 |
|
$ |
(9,553 |
) |
$ |
20,963 |
|
Share-based compensation expense (1) |
|
960 |
|
1,245 |
|
4,184 |
|
3,115 |
|
Cease-use rent expense (2) |
|
575 |
|
175 |
|
1,135 |
|
3,200 |
|
Phoenix distribution center related expenses (3) |
|
— |
|
1,386 |
|
2,196 |
|
4,457 |
|
Other strategic initiatives (4) |
|
— |
|
665 |
|
— |
|
1,079 |
|
Gain on sale of assets (5) |
|
(185 |
) |
(2,515 |
) |
(741 |
) |
(2,515 |
) |
Adjusted EBITDA (non-GAAP) |
|
$ |
(9,757 |
) |
$ |
1,796 |
|
$ |
(2,779 |
) |
$ |
30,299 |
|
|
|
(1) Charges related to share-based compensation programs, which
vary from period to period depending on volume and vesting timing of awards. The Company adjusts for these charges to
facilitate comparisons from period to period. |
|
(2) Adjustment includes accelerated rent expense recognized in
relation to closing stores prior to lease termination. While accelerated rent expense may occur in future periods, the
amount and timing of such expenses will vary from period to period. |
|
(3) Adjustment includes only certain expenses related to the
Phoenix distribution center preparation, ramp up and post go-live activities, including incremental detention costs and certain
consulting costs. The prior year adjustment also includes rent and operating costs prior to operations commencing at the
distribution center. |
|
(4) Adjustment includes certain expenses related to customer
research, store prototype development, and an inventory management project. |
|
(5) Adjustment includes the gain recognized from the sale
leaseback transaction which occurred in the fourth quarter of fiscal 2016. |
|
Tuesday Morning Corporation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of
Operations |
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June
30, |
|
|
Twelve Months Ended June
30, |
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
(audited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
$ |
|
223,642 |
|
|
$ |
222,812 |
|
|
|
$ |
966,665 |
|
|
$ |
956,396 |
|
|
|
|
Cost of sales |
|
|
|
|
153,374 |
|
|
|
143,841 |
|
|
|
|
645,920 |
|
|
|
614,594 |
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
70,268 |
|
|
|
78,971 |
|
|
|
|
320,745 |
|
|
|
341,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
87,397 |
|
|
|
85,252 |
|
|
|
|
353,025 |
|
|
|
339,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
|
|
|
|
(17,129 |
) |
|
|
(6,281 |
) |
|
|
|
(32,280 |
) |
|
|
2,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
(424 |
) |
|
|
(202 |
) |
|
|
|
(1,485 |
) |
|
|
(1,068 |
) |
|
|
|
|
Other income |
|
|
|
|
316 |
|
|
|
2,539 |
|
|
|
|
1,420 |
|
|
|
2,640 |
|
|
|
|
Income/(loss) before income taxes |
|
|
|
(17,237 |
) |
|
|
(3,944 |
) |
|
|
|
(32,345 |
) |
|
|
3,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision/(benefit) |
|
|
|
|
84 |
|
|
|
(93 |
) |
|
|
|
197 |
|
|
|
263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
|
$ |
|
(17,321 |
) |
$ |
|
(3,851 |
) |
|
$ |
|
(32,542 |
) |
$ |
|
3,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings/(Loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
(0.39 |
) |
|
$ |
(0.09 |
) |
|
|
$ |
(0.74 |
) |
|
$ |
0.08 |
|
|
|
|
|
|
Diluted |
|
|
|
$ |
(0.39 |
) |
|
$ |
(0.09 |
) |
|
|
$ |
(0.74 |
) |
|
$ |
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
44,027 |
|
|
|
43,788 |
|
|
|
|
43,943 |
|
|
|
43,705 |
|
|
|
|
|
|
Diluted |
|
|
|
|
44,027 |
|
|
|
43,788 |
|
|
|
|
43,943 |
|
|
|
43,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tuesday Morning Corporation (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
June 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(audited) |
|
(audited) |
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
$ |
|
6,263 |
|
$ |
|
14,150 |
|
|
|
|
|
Inventories |
|
|
|
|
|
|
|
|
|
221,906 |
|
|
|
242,315 |
|
|
|
|
|
Prepaid expenses |
|
|
|
|
|
|
|
|
|
6,367 |
|
|
|
6,620 |
|
|
|
|
|
Other current assets |
|
|
|
|
|
|
|
|
|
1,982 |
|
|
|
512 |
|
|
|
|
|
|
|
Total Current Assets |
|
|
|
|
|
|
|
|
|
236,518 |
|
|
|
263,597 |
|
|
|
|
Property and equipment, net |
|
|
|
|
|
|
|
|
|
118,397 |
|
|
|
94,723 |
|
|
|
|
Deferred financing costs |
|
|
|
|
|
|
|
|
|
986 |
|
|
|
1,312 |
|
|
|
|
Other assets |
|
|
|
|
|
|
|
|
|
2,252 |
|
|
|
2,338 |
|
|
|
|
|
|
|
Total Assets |
|
|
|
|
|
|
|
$ |
|
358,153 |
|
$ |
|
361,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
|
|
|
|
$ |
|
67,326 |
|
$ |
|
80,853 |
|
|
|
|
|
Accrued liabilities |
|
|
|
|
|
|
|
|
|
44,260 |
|
|
|
43,797 |
|
|
|
|
|
Income taxes payable |
|
|
|
|
|
|
|
|
|
11 |
|
|
|
— |
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
|
|
|
|
|
|
|
111,597 |
|
|
|
124,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit facility |
|
|
|
|
|
|
|
30,500 |
|
|
|
— |
|
|
|
|
Deferred rent |
|
|
|
|
|
|
|
|
|
13,883 |
|
|
|
6,747 |
|
|
|
|
Asset retirement obligation — non current |
|
|
|
|
|
|
|
2,307 |
|
|
|
2,561 |
|
|
|
|
Other liabilities — non current |
|
|
|
|
|
|
|
|
|
1,027 |
|
|
|
730 |
|
|
|
|
|
|
|
Total Liabilities |
|
|
|
|
|
|
|
|
|
159,314 |
|
|
|
134,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity |
|
|
|
|
|
|
|
|
|
198,839 |
|
|
|
227,282 |
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity |
|
|
|
|
|
$ |
|
358,153 |
|
$ |
|
361,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tuesday Morning Corporation (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash Flows |
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended June
30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(audited) |
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
|
|
|
|
|
|
$ |
|
(32,542 |
) |
$ |
|
3,713 |
|
|
|
|
|
Adjustments to reconcile net income/(loss) to net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
21,349 |
|
|
|
16,010 |
|
|
|
|
|
Amortization of financing costs |
|
|
|
|
|
|
|
|
|
326 |
|
|
|
462 |
|
|
|
|
|
Loss on disposal of assets |
|
|
|
|
|
|
|
|
|
79 |
|
|
|
700 |
|
|
|
|
|
Gain on sale-leaseback transaction |
|
|
|
|
|
|
|
(741 |
) |
|
|
(2,515 |
) |
|
|
|
|
Share-based compensation |
|
|
|
|
|
|
|
|
|
4,184 |
|
|
|
3,115 |
|
|
|
|
|
Construction allowances from landlords |
|
|
|
|
|
|
|
2,566 |
|
|
|
— |
|
|
|
|
|
Deferred income taxes |
|
|
|
|
|
|
|
|
|
31 |
|
|
|
11 |
|
|
|
|
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories |
|
|
|
|
|
|
|
|
|
20,339 |
|
|
|
(32,043 |
) |
|
|
|
|
|
Prepaid and other current assets |
|
|
|
|
|
|
|
(1,138 |
) |
|
|
633 |
|
|
|
|
|
|
Accounts Payable |
|
|
|
|
|
|
|
|
|
(16,337 |
) |
|
|
6,611 |
|
|
|
|
|
|
Accrued liabilities |
|
|
|
|
|
|
|
|
|
(2,047 |
) |
|
|
6,653 |
|
|
|
|
|
|
Deferred rent |
|
|
|
|
|
|
|
|
|
4,964 |
|
|
|
2,805 |
|
|
|
|
|
|
Other liabilities—non-current |
|
|
|
|
|
|
|
|
|
(648 |
) |
|
|
2,268 |
|
|
|
|
|
|
Income taxes payable |
|
|
|
|
|
|
|
|
|
19 |
|
|
|
(10 |
) |
|
|
|
Net cash provided by operating activities |
|
|
|
|
|
|
|
404 |
|
|
|
8,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
|
|
|
|
|
|
|
(41,682 |
) |
|
|
(45,545 |
) |
|
|
|
|
Proceeds from sale-leaseback transaction |
|
|
|
|
|
|
|
— |
|
|
|
8,797 |
|
|
|
|
|
Purchase of intellectual property |
|
|
|
|
|
|
|
|
(5 |
) |
|
|
(1,318 |
) |
|
|
|
|
Proceeds from sale of assets |
|
|
|
|
|
|
|
|
|
127 |
|
|
|
41 |
|
|
|
|
Net cash used in investing activities |
|
|
|
|
|
|
|
(41,560 |
) |
|
|
(38,025 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds under revolving credit facility |
|
|
|
|
|
|
|
176,500 |
|
|
|
— |
|
|
|
|
|
Repayments under revolving credit facility |
|
|
|
|
|
|
|
(146,000 |
) |
|
|
— |
|
|
|
|
|
Change in cash overdraft |
|
|
|
|
|
|
|
|
|
2,810 |
|
|
|
— |
|
|
|
|
|
Proceeds from the exercise of employee stock options |
|
|
|
|
|
|
|
8 |
|
|
|
5 |
|
|
|
|
|
Payments on capital leases |
|
|
|
|
|
|
|
|
|
(26 |
) |
|
|
— |
|
|
|
|
|
Purchase of treasury stock |
|
|
|
|
|
|
|
|
|
(23 |
) |
|
|
(128 |
) |
|
|
|
|
Payment of financing costs |
|
|
|
|
|
|
|
|
|
- |
|
|
|
(903 |
) |
|
|
|
Net cash provided by/(used in) financing activities |
|
|
|
|
|
|
|
33,269 |
|
|
|
(1,026 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
|
|
|
|
|
(7,887 |
) |
|
|
(30,638 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
|
|
|
|
|
|
14,150 |
|
|
|
44,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
|
|
|
|
$ |
|
6,263 |
|
$ |
|
14,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTOR RELATIONS: Farah Soi / Caitlin Morahan ICR 203-682-8200 Farah.Soi@icrinc.com Caitlin.Morahan@icrinc.com MEDIA: Blynn Austin PERRY STREET COMMUNICATIONS 214-965-9955 BAustin@perryst.com