EX-99.1 3 ex_772158.htm EXHIBIT 99.1 ex_772158.htm

Exhibit 99.1

 

pic1.jpg

 

Investor Contact:

Andy Milevoj

[email protected]

 

Media Contact:

Cherie Gallarello

[email protected]

 

1-800-FLOWERS.COM, Inc. Reports Fiscal 2025 Second Quarter Results

 

Generates Revenues of $775.5 million and Net Income of $64.3 million

 

Reports Adjusted EBITDA(1) of $116.3 million

 

Updates Fiscal Year 2025 Outlook

 

 

(1)

Refer to Definitions of Non-GAAP Financial Measures and the tables attached at the end of this press release for reconciliation of non-GAAP results to applicable GAAP results.

 

Jericho, NY, January 30, 2025 – 1-800-FLOWERS.COM, Inc. (NASDAQ: FLWS), a leading provider of gifts designed to help inspire customers to give more, connect more, and build more and better relationships, today reported results for its Fiscal 2025 second quarter ended December 29, 2024.

 

“Our second quarter revenue declined 5.7%, showing year-over-year improvement, but not at the pace that we had been anticipating,” said Jim McCann, Chairman and Chief Executive Officer of 1-800-FLOWERS.COM, Inc. “Our business experienced a softer than anticipated and highly promotional consumer environment, along with a pullback in corporate gifting orders, which were slightly offset by an improvement in our wholesale business. These trends were further exacerbated by issues with our new Harry & David order management system implementation.”

 

Mr. McCann continued, “Shifting patterns in consumer engagement have affected our performance. We are implementing actions to accelerate our Work Smarter efficiency initiatives that will in turn fund investments in our growth-oriented Relationship Innovation™ initiatives and marketing and sales strategies. As we focus on expanding our customer base, we see significant opportunities to leverage new technology to enhance engagement and build deeper relationships with our customers. We are confident that our dedicated team and innovative solutions will help us navigate these headwinds and emerge stronger.”

 

Fiscal 2025 Second Quarter Highlights

 

 

Total consolidated revenues decreased 5.7% to $775.5 million, as compared with the prior year period.

 

 

Gross profit margin of 43.3% was flat with the prior year period.

 

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 1

 

 

Operating expenses declined $19.9 million to $244.5 million, as compared with the prior year period. Excluding the impact of non-recurring charges in the current period associated with new systems implementation costs, impairment charges in the prior year period, as well as the impact of the Company’s non-qualified deferred compensation plan in both periods, operating expenses declined by $2.9 million to $239.1 million, as compared with the prior year period.

 

 

Net income for the quarter was $64.3 million, or $1.00 per diluted share, as compared with net income of $62.9 million, or $0.97 per diluted share in the prior year period.

 

 

Adjusted Net Income1 was $69.2 million, or $1.08 per diluted share, compared with an Adjusted Net Income1 of $82.7 million, or $1.27 per diluted share, in the prior year period.

 

 

Adjusted EBITDA1 for the quarter was $116.3 million, as compared with Adjusted EBITDA1 of $130.1 million in the prior year period.

 

 

Segment Results

 

The Company provides Fiscal 2025 second quarter financial results for its Gourmet Foods and Gift Baskets, Consumer Floral and Gifts, and BloomNet® segments in the tables attached to this release and as follows:

 

 

Gourmet Foods and Gift Baskets: Revenues for the quarter declined 4.0% to $518.5 million as compared with the prior year period. The Company estimates that the issues associated with the implementation of its new order management system resulted in lost revenue of approximately $20 million. Gross profit margin increased 30 basis points to 43.5%, benefiting from the Company’s inventory and labor optimization efforts that offset the incremental costs associated with the order management system issues. Excluding the impact of the systems implementation costs, adjusted segment contribution margin1 was $111.4 million, as compared with segment contribution margin1 of $118.2 million in the prior year period.

 

 

Consumer Floral & Gifts: Revenues for the quarter declined 8.0% to $234.3 million as compared with the prior year period. Gross profit margin decreased 90 basis points to 41.9%, primarily due to deleveraging on the sales decline and a promotional consumer environment. Segment contribution margin1 was $21.6 million, compared with adjusted segment contribution margin1 of $30.4 million in the prior year period, excluding the intangible impairment.

 

 

BloomNet: Revenues for the quarter declined 16.2% to $22.8 million as compared with the prior year period. Revenue and gross margin were impacted by the lower volume of lower margin orders processed by BloomNet. Gross profit margin increased 330 basis points to 50.9% due to lower florist rebates. Segment contribution margin1 was $7.5 million, compared with $9.1 million in the prior year period.

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 2

 

Company Guidance

 

Based on the Company’s performance during its fiscal second quarter, the Company is updating its Fiscal 2025 guidance as outlined below. The Company expects its revenue trends to improve as the fiscal year progresses, benefiting from its Relationship Innovation initiatives that have expanded the Company's offerings, broadened price points and enhanced the user experience.

 

For Fiscal 2025, the company now expects:

 

 

total revenues to decline in the mid-single digits on a percentage basis, as compared with the prior year;

 

Adjusted EBITDA1 to be in a range of $65 million to $75 million; and

 

Free Cash Flow1 to be in a range of $25 million to $35 million.

 

Credit Agreement Amendment

 

The Company today announced that it has amended its credit agreement in order to provide more clarity and flexibility to the Company going forward.

 

Key changes effected by the amendment include revising the definition of Consolidated EBITDA, clarifying the application of optional term loan prepayments toward scheduled principal payments, and revising the definition of Consolidated Fixed Charges. Additional information can be found in the Company’s Form 8-K that was filed with the SEC this morning.

 

Conference Call

 

The Company will conduct a conference call to discuss the above details and attached financial results today, January 30, 2025, at 8:00 a.m. (ET). The conference call will be webcast from the Investors section of the Company’s website at www.1800flowersinc.com. A recording of the call will be posted on the Investors section of the Company’s website within two hours of the call’s completion. A telephonic replay of the call can be accessed beginning at 2:00 p.m. (ET) today through February 6, 2025, at: (US) 1-877-344-7529; (Canada) 855-669-9658; (International) 1-412-317-0088; enter conference ID #: 4981439.

 

Definitions of non-GAAP Financial Measures:

 

We sometimes use financial measures derived from consolidated financial information, but not presented in our financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). Certain of these are considered "non-GAAP financial measures" under the U.S. Securities and

Exchange Commission rules. Non-GAAP financial measures referred to in this document are either labeled as “non-GAAP” or designated as such with a “1”. See below for definitions and the reasons why we use these non-GAAP financial measures. Where applicable, see the Selected Financial Information

below for reconciliations of these non-GAAP measures to their most directly comparable GAAP financial measures. Reconciliations for forward-looking figures would require unreasonable efforts at this time because of the uncertainty and variability of the nature and amount of certain components of various necessary GAAP components, including, for example, those related to compensation, tax items, amortization or others that may arise during the year, and the Company’s management believes such reconciliations would imply a degree of precision that would be confusing or misleading to investors. For the same reasons, the Company is unable to address the probable significance of the unavailable information. The lack of such reconciling information should be considered when assessing the impact of such disclosures.

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 3

 

EBITDA and Adjusted EBITDA:

 

We define EBITDA as net income (loss) before interest, taxes, depreciation, and amortization. Adjusted EBITDA is defined as EBITDA adjusted for the impact of stock-based compensation, Non-Qualified Deferred Compensation Plan (“NQDC”) Investment appreciation/depreciation, and for certain items affecting period-to-period comparability. See Selected Financial Information for details on how EBITDA and Adjusted EBITDA were calculated for each period presented. The Company presents EBITDA and Adjusted EBITDA because it considers such information meaningful supplemental measures of its performance and believes such information is frequently used by the investment community in the evaluation of similarly situated companies. The Company uses EBITDA and Adjusted EBITDA as factors to determine the total amount of incentive compensation available to be awarded to executive officers and other employees. The Company's credit agreement uses EBITDA and Adjusted EBITDA to determine its interest rate and to measure compliance with certain covenants. EBITDA and Adjusted EBITDA are also used by the Company to evaluate and price potential acquisition candidates. EBITDA and Adjusted EBITDA have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP. Some of the limitations are: (a) EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, the Company's working capital needs; (b) EBITDA and Adjusted EBITDA do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on the Company's debts; and (c) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future and EBITDA does not reflect any cash requirements for such capital expenditures. EBITDA and Adjusted EBITDA should only be used on a supplemental basis combined with GAAP results when evaluating the Company's performance.

 

 

Segment Contribution Margin and Adjusted Segment Contribution Margin

 

We define Segment Contribution Margin as earnings before interest, taxes, depreciation, and amortization, before the allocation of corporate overhead expenses. Adjusted Segment Contribution Margin is defined as Segment Contribution Margin adjusted for certain items affecting period-to-period comparability. See Selected Financial Information for details on how Segment Contribution Margin and Adjusted Segment Contribution Margin were calculated for each period presented. When viewed together with our GAAP results, we believe Segment Contribution Margin and Adjusted Segment Contribution Margin provide management and users of the financial statements meaningful information about the performance of our business segments. Segment Contribution Margin and Adjusted Segment Contribution Margin are used in addition to and in conjunction with results presented in accordance with GAAP and should not be relied upon to the exclusion of GAAP financial measures. The material limitation associated with the use of Segment Contribution Margin and Adjusted Segment Contribution Margin is that they are an incomplete measure of profitability as they do not include all operating expenses or non-operating income and expenses. Management compensates for this limitation when using these measures by looking at other GAAP measures, such as Operating Income and Net Income.

 

Adjusted Net Income (Loss) and Adjusted or Comparable Net Income (Loss) Per Common Share:

 

We define Adjusted Net Income (Loss) and Adjusted or Comparable Net Income (Loss) Per Common

Share as Net Income (Loss) and Net Income (Loss) Per Common Share adjusted for certain items affecting period-to-period comparability. See Selected Financial Information below for details on how Adjusted Net Income (Loss) Per Common Share and Adjusted or Comparable Net Income (Loss) Per Common Share were calculated for each period presented. We believe that Adjusted Net Income (Loss) and Adjusted or Comparable Net Income (Loss) Per Common Share are meaningful measures because they increase the comparability of period-to-period results. Since these are not measures of performance calculated in accordance with GAAP, they should not be considered in isolation of, or as a substitute for, GAAP Net Income (Loss) and Net Income (Loss) Per Common Share, as indicators of operating performance and they may not be comparable to similarly titled measures employed by other companies. 

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 4

 

Free Cash Flow:

 

We define Free Cash Flow as net cash provided by operating activities less capital expenditures. The Company considers Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after the purchases of fixed assets, which can then be used to, among other things, invest in the Company’s business, make strategic acquisitions, strengthen the balance sheet, and repurchase stock or retire debt. Free Cash Flow is a liquidity measure that is frequently used by the investment community in the evaluation of similarly situated companies. Since Free Cash Flow is not a measure of performance calculated in accordance with GAAP, it should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP. A limitation of the utility of Free Cash Flow as a measure of financial performance is that it does not represent the total increase or decrease in the Company's cash balance for the period.

 

About 1-800-FLOWERS.COM, Inc.

 

1-800-FLOWERS.COM, Inc. is a leading provider of gifts designed to help inspire customers to give more, connect more, and build more and better relationships. The Company’s e-commerce business platform features an all-star family of brands, including: 1-800-Flowers.com®, 1-800-Baskets.com®, CardIsle®, Cheryl’s Cookies®, Harry & David®, PersonalizationMall.com®, Shari’s Berries®, FruitBouquets.com®, Things Remembered®, Moose Munch®, The Popcorn Factory®, Wolferman’s Bakery®, Vital Choice®, Simply Chocolate® and Scharffen Berger®. Through the Celebrations Passport® loyalty program, which provides members with free standard shipping and no service charge on eligible products across our portfolio of brands, 1-800-FLOWERS.COM, Inc. strives to deepen relationships with customers. The Company also operates BloomNet®, an international floral and gift industry service provider offering a broad-range of products and services designed to help members grow their businesses profitably; Napco℠, a resource for floral gifts and seasonal décor; DesignPac Gifts, LLC, a manufacturer of gift baskets and towers; Alice’s Table®, a lifestyle business offering fully digital livestreaming and on demand floral, culinary and other experiences to guests across the country; and Card Isle®, an e-commerce greeting card service. 1-800-FLOWERS.COM, Inc. was recognized among America’s Most Trustworthy Companies by Newsweek for 2024. 1-800-FLOWERS.COM, Inc. was also recognized as one of America’s Most Admired Workplaces for 2025 by Newsweek and was named to the Fortune 1000 list in 2022. Shares in 1-800-FLOWERS.COM, Inc. are traded on the NASDAQ Global Select Market, ticker symbol: FLWS. For more information, visit 1800flowersinc.com.  

 

  

 

FLWSCOMP

FLWS-FN

 

 

Special Note Regarding Forward Looking Statements:

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements represent the Company’s current expectations or beliefs concerning future events and can generally be identified using statements that include words such as “estimate,” “expects,” “project,” “believe,” “anticipate,” “intend,” “plan,” “foresee,” “forecast,” “likely,” “should,” “will,” “target” or similar words or phrases. These forward-looking statements are subject to risks, uncertainties, and other factors, many of which are outside of the Company’s control, which could cause actual results to differ materially from the results expressed or implied in the forward-looking statements, including, but not limited to, statements regarding the Company’s ability to achieve its guidance for the full Fiscal year; the Company’s ability to leverage its operating platform and reduce its operating expense ratio; its ability to successfully integrate acquired businesses and assets; its ability to successfully execute its strategic initiatives; its ability to cost effectively acquire and retain customers; the outcome of contingencies, including legal proceedings in the normal course of business; its ability to compete against existing and new competitors; its ability to manage expenses associated with sales and marketing and necessary general and administrative and technology investments; its ability to reduce promotional activities and achieve more efficient marketing programs; and general consumer sentiment and industry and economic conditions that may affect levels of discretionary customer purchases of the Company’s products. The Company undertakes no obligation to publicly update any of the forward-looking statements, whether because of new information, future events or otherwise, made in this release or in any of its SEC filings. Consequently, you should not consider any such list to be a complete set of all potential risks and uncertainties. For a more detailed description of these and other risk factors, refer to the Company’s SEC filings, including the Company’s Annual Reports on Form 10-K and its Quarterly Reports on Form 10-Q.

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 5

 

Note: The following tables are an integral part of this press release without which the information presented in this press release should be considered incomplete.

 

 

1-800-FLOWERS.COM, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(in thousands)

 

   

December 29, 2024

   

June 30, 2024

 
   

(unaudited)

         

Assets

               

Current assets:

               

Cash and cash equivalents

  $ 247,220     $ 159,437  

Trade receivables, net

    61,352       18,024  

Inventories

    157,438       176,591  

Prepaid and other

    26,884       31,680  

Total current assets

    492,894       385,732  
                 

Property, plant and equipment, net

    223,178       223,789  

Operating lease right-of-use assets

    110,455       113,926  

Goodwill

    156,648       156,537  

Other intangibles, net

    115,079       116,216  

Other assets

    39,516       36,448  

Total assets

  $ 1,137,770     $ 1,032,648  
                 

Liabilities and Stockholders' Equity

               

Current liabilities:

               

Accounts payable

  $ 113,588     $ 80,005  

Accrued expenses

    193,558       121,303  

Current maturities of long-term debt

    -       10,000  

Current portion of long-term operating lease liabilities

    18,490       16,511  

Total current liabilities

    325,636       227,819  
                 

Long-term debt, net

    157,474       177,113  

Long-term operating lease liabilities

    102,038       105,866  

Deferred tax liabilities, net

    17,905       19,402  

Other liabilities

    39,610       36,106  

Total liabilities

    642,663       566,306  

Total stockholders’ equity

    495,107       466,342  

Total liabilities and stockholders’ equity

  $ 1,137,770     $ 1,032,648  

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 6

 

1-800-FLOWERS.COM, Inc. and Subsidiaries

Selected Financial Information

Consolidated Statements of Operations

(in thousands, except for per share data)

(unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

December 29,

2024

   

December 31,

2023

   

December 29,

2024

   

December 31,

2023

 

Net revenues:

                               

E-Commerce

  $ 677,326     $ 738,406     $ 870,500     $ 948,317  

Other

    98,166       83,648       147,082       142,787  

Total net revenues

    775,492       822,054       1,017,582       1,091,104  

Cost of revenues

    439,899       466,357       589,670       633,479  

Gross profit

    335,593       355,697       427,912       457,625  

Operating expenses:

                               

Marketing and sales

    187,003       188,557       269,100       271,075  

Technology and development

    15,973       14,822       31,612       30,126  

General and administrative

    27,410       27,154       55,936       55,643  

Depreciation and amortization

    14,130       14,152       27,168       27,346  

Intangible impairment

    -       19,762       -       19,762  

Total operating expenses

    244,516       264,447       383,816       403,952  

Operating income

    91,077       91,250       44,096       53,673  

Interest expense, net

    4,396       4,611       7,756       8,093  

Other income, net

    (1,164 )     (2,736 )     (2,931 )     (2,262 )

Income before income taxes

    87,845       89,375       39,271       47,842  

Income tax expense

    23,497       26,468       9,113       16,177  

Net income

  $ 64,348     $ 62,907     $ 30,158     $ 31,665  
                                 

Basic net income per common share

  $ 1.01     $ 0.97     $ 0.47     $ 0.49  
                                 

Diluted net income per common share

  $ 1.00     $ 0.97     $ 0.47     $ 0.49  
                                 

Weighted average shares used in the calculation of net income per common share:

                               

Basic

    63,836       64,835       64,017       64,814  

Diluted

    64,306       65,177       64,501       65,155  

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 7

 

1-800-FLOWERS.COM, Inc. and Subsidiaries

Selected Financial Information

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   

Six Months Ended

 
   

December 29, 2024

   

December 31, 2023

 
                 

Operating activities:

               

Net income

  $ 30,158     $ 31,665  

Adjustments to reconcile net income to net cash provided by operating activities:

               

Intangible impairment

    -       19,762  

Depreciation and amortization

    27,168       27,346  

Amortization of deferred financing costs

    361       361  

Deferred income taxes

    (1,496 )     (6,108 )

Bad debt expense

    131       225  

Stock-based compensation

    6,108       4,595  

Other non-cash items

    (412 )     (385 )

Changes in operating items:

               

Trade receivables

    (43,400 )     (26,384 )

Inventories

    20,446       29,808  

Prepaid and other

    5,850       6,640  

Accounts payable and accrued expenses

    104,671       125,404  

Other assets and liabilities

    1,722       (169 )

Net cash provided by operating activities

    151,307       212,760  
                 

Investing activities:

               

Acquisitions, net of cash acquired

    (3,000 )     -  

Capital expenditures

    (23,023 )     (17,807 )

Net cash used in investing activities

    (26,023 )     (17,807 )
                 

Financing activities:

               

Acquisition of treasury stock

    (7,683 )     (4,787 )

Proceeds from exercise of employee stock options

    182       44  

Proceeds from bank borrowings

    110,000       82,000  

Repayment of bank borrowings

    (140,000 )     (87,000 )

Net cash used in financing activities

    (37,501 )     (9,743 )
                 

Net change in cash and cash equivalents

    87,783       185,210  

Cash and cash equivalents:

               

Beginning of period

    159,437       126,807  

End of period

  $ 247,220     $ 312,017  

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 8

 

1-800-FLOWERS.COM, Inc. and Subsidiaries

Selected Financial Information Category Information

(dollars in thousands)

(unaudited)

 

   

Three Months Ended

 
   

December 29, 2024

   

System Implementation costs

   

As Adjusted (non-GAAP) December 29, 2024

   

December 31, 2023

   

Intangible Impairment

   

As Adjusted (non-GAAP) December 31, 2023

   

% Change

 

Net revenues:

                                                       

Consumer Floral & Gifts

  $ 234,349     $ -     $ 234,349     $ 254,835     $ -     $ 254,835       -8.0 %

BloomNet

    22,837       -       22,837       27,236       -       27,236       -16.2 %

Gourmet Foods & Gift Baskets

    518,454       -       518,454       539,963       -       539,963       -4.0 %

Corporate

    113       -       113       279       -       279       -59.5 %

Intercompany eliminations

    (261 )     -       (261 )     (259 )     -       (259 )     -0.8 %

Total net revenues

  $ 775,492     $ -     $ 775,492     $ 822,054     $ -     $ 822,054       -5.7 %
                                                         

Gross profit:

                                                       

Consumer Floral & Gifts

  $ 98,288     $ -     $ 98,288     $ 109,176     $ -     $ 109,176       -10.0 %
      41.9 %             41.9 %     42.8 %             42.8 %        
                                                         

BloomNet

    11,624       -       11,624       12,974       -       12,974       -10.4 %
      50.9 %             50.9 %     47.6 %             47.6 %        
                                                         

Gourmet Foods & Gift Baskets

    225,390       1,992       227,382       233,200       -       233,200       -2.5 %
      43.5 %             43.9 %     43.2 %             43.2 %        
                                                         

Corporate

    291       -       291       347       -       347       -16.1 %
      257.5 %             257.5 %     124.4 %             124.4 %        
                                                         

Total gross profit

  $ 335,593     $ 1,992     $ 337,585     $ 355,697     $ -     $ 355,697       -5.1 %
      43.3 %     -       43.5 %     43.3 %     -       43.3 %        
                                                         

EBITDA (non-GAAP):

                                                       

Segment Contribution Margin (non-GAAP) (a):

                                                       

Consumer Floral & Gifts

  $ 21,587     $ -     $ 21,587     $ 10,593     $ 19,762     $ 30,355       -28.9 %

BloomNet

    7,460       -       7,460       9,088       -       9,088       -17.9 %

Gourmet Foods & Gift Baskets

    107,277       4,166       111,443       118,153       -       118,153       -5.7 %

Segment Contribution Margin Subtotal

    136,324       4,166       140,490       137,834       19,762       157,596       -10.9 %

Corporate (b)

    (31,117 )     2,141       (28,976 )     (32,432 )     -       (32,432 )     10.7 %

EBITDA (non-GAAP)

    105,207       6,307       111,514       105,402       19,762       125,164       -10.9 %

Add: Stock-based compensation

    3,629       -       3,629       2,231       -       2,231       62.7 %

Add: Compensation charge related to NQDC Plan Investment Appreciation

    1,135       -       1,135       2,682       -       2,682       -57.7 %

Adjusted EBITDA (non-GAAP)

  $ 109,971     $ 6,307     $ 116,278     $ 110,315     $ 19,762     $ 130,077       -10.6 %

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 9

 

1-800-FLOWERS.COM, Inc. and Subsidiaries

Selected Financial Information Category Information

(dollars in thousands)

(unaudited)

 

   

Six Months Ended

 
   

December 29, 2024

   

System Implementation Cost

   

As Adjusted (non-GAAP) December 29, 2024

   

December 31, 2023

   

Intangible Impairment

   

As Adjusted (non-GAAP) December 31, 2023

   

% Change

 

Net revenues:

                                                       

Consumer Floral & Gifts

  $ 369,529     $ -     $ 369,529     $ 397,029     $ -     $ 397,029       -6.9 %

BloomNet

    45,912       -       45,912       56,106       -       56,106       -18.2 %

Gourmet Foods & Gift Baskets

    602,457       -       602,457       638,072       -       638,072       -5.6 %

Corporate

    202       -       202       549       -       549       -63.2 %

Intercompany eliminations

    (518 )     -       (518 )     (652 )     -       (652 )     20.6 %

Total net revenues

  $ 1,017,582     $ -     $ 1,017,582     $ 1,091,104     $ -     $ 1,091,104       -6.7 %
                                                         

Gross profit:

                                                       

Consumer Floral & Gifts

  $ 152,217     $ -     $ 152,217     $ 165,498     $ -     $ 165,498       -8.0 %
      41.2 %             41.2 %     41.7 %             41.7 %        
                                                         

BloomNet

    23,152       -       23,152       27,472       -       27,472       -15.7 %
      50.4 %             50.4 %     49.0 %             49.0 %        
                                                         

Gourmet Foods & Gift Baskets

    252,234       1,992       254,226       264,107       -       264,107       -3.7 %
      41.9 %             42.2 %     41.4 %             41.4 %        
                                                         

Corporate

    309       -       309       548       -       548       -43.6 %
      153.0 %             153.0 %     99.8 %             99.8 %        
                                                         

Total gross profit

  $ 427,912     $ 1,992     $ 429,904     $ 457,625     $ -     $ 457,625       -6.1 %
      42.1 %     -       42.2 %     41.9 %     -       41.9 %        
                                                         

EBITDA (non-GAAP):

                                                       

Segment Contribution Margin (non-GAAP) (a):

                                                       

Consumer Floral & Gifts

  $ 26,531     $ -     $ 26,531     $ 19,419     $ 19,762     $ 39,181       -32.3 %

BloomNet

    14,301       -       14,301       18,475       -       18,475       -22.6 %

Gourmet Foods & Gift Baskets

    95,024       5,079       100,103       107,125       -       107,125       -6.6 %

Segment Contribution Margin Subtotal

    135,856       5,079       140,935       145,019       19,762       164,781       -14.5 %

Corporate (b)

    (64,592 )     3,008       (61,584 )     (64,000 )     -       (64,000 )     3.8 %

EBITDA (non-GAAP)

    71,264       8,087       79,351       81,019       19,762       100,781       -21.3 %

Add: Stock-based compensation

    6,108       -       6,108       4,595       -       4,595       32.9 %

Add: Compensation charge related to NQDC Plan Investment Appreciation

    2,873       -       2,873       2,178       -       2,178       31.9 %

Adjusted EBITDA (non-GAAP)

  $ 80,245     $ 8,087     $ 88,332     $ 87,792     $ 19,762     $ 107,554       -17.9 %

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 10

 

1-800-FLOWERS.COM, Inc. and Subsidiaries

Selected Financial Information

(in thousands)

(unaudited)

 

Reconciliation of net income to adjusted net income (non-GAAP):

 

Three Months Ended

   

Six Months Ended

 
   

December 29,

2024

   

December 31,

2023

   

December 29,

2024

   

December 31,

2023

 
                                 

Net income

  $ 64,348     $ 62,907     $ 30,158     $ 31,665  

Adjustments to reconcile net income to adjusted net income (non-GAAP)

                               

Add: System implementation costs

    6,307       -       8,087       -  

Add: Intangible impairment

    -       19,762       -       19,762  

Deduct: Income tax effect on adjustments

    (1,475 )     -       (2,002 )     -  

Adjusted net income (non-GAAP)

  $ 69,180     $ 82,669     $ 36,243     $ 51,427  
                                 

Basic and diluted net income per common share

                               

Basic

  $ 1.01     $ 0.97     $ 0.47     $ 0.49  

Diluted

  $ 1.00     $ 0.97     $ 0.47     $ 0.49  
                                 
                                 

Basic and diluted adjusted net income per common share (non-GAAP)

                               

Basic

  $ 1.08     $ 1.28     $ 0.57     $ 0.79  

Diluted

  $ 1.08     $ 1.27     $ 0.56     $ 0.79  
                                 

Weighted average shares used in the calculation of basic and diluted net income and adjusted net income per common share

                               

Basic

    63,836       64,835       64,017       64,814  

Diluted

    64,306       65,177       64,501       65,155  

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 11

 

1-800-FLOWERS.COM, Inc. and Subsidiaries

Selected Financial Information

(in thousands)

(unaudited)

 

Reconciliation of net income to adjusted EBITDA (non-GAAP):

 

Three Months Ended

   

Six Months Ended

 
   

December 29,

2024

   

December 31,

2023

   

December 29,

2024

   

December 31,

2023

 
                                 

Net income

  $ 64,348     $ 62,907     $ 30,158     $ 31,665  

Add: Interest expense and other, net

    3,232       1,875       4,825       5,831  

Add: Depreciation and amortization

    14,130       14,152       27,168       27,346  

Add: Income tax expense

    23,497       26,468       9,113       16,177  

EBITDA

    105,207       105,402       71,264       81,019  

Add: Stock-based compensation

    3,629       2,231       6,108       4,595  

Add: Compensation charge related to NQDC Plan Investment Appreciation

    1,135       2,682       2,873       2,178  

Add: System implementation costs

    6,307       -       8,087       -  

Add: Intangible impairment

    -       19,762       -       19,762  

Adjusted EBITDA

  $ 116,278     $ 130,077     $ 88,332     $ 107,554  

 

(a) Segment performance is measured based on segment contribution margin or segment Adjusted EBITDA, reflecting only the direct controllable revenue and operating expenses of the segments, both of which are non-GAAP measurements. As such, management’s measure of profitability for these segments does not include the effect of corporate overhead, described above, depreciation and amortization, other income (net), and other items that we do not consider indicative of our core operating performance.

                 

(b) Corporate expenses consist of the Company’s enterprise shared service cost centers, and include, among other items, Information Technology, Human Resources, Accounting and Finance, Legal, Executive and Customer Service Center functions, as well as Stock-Based Compensation. In order to leverage the Company’s infrastructure, these functions are operated under a centralized management platform, providing support services throughout the organization. The costs of these functions, other than those of the Customer Service Center, which are allocated directly to the above categories based upon usage, are included within corporate expenses as they are not directly allocable to a specific segment.

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 12

 

1-800-FLOWERS.COM, Inc. and Subsidiaries

Selected Financial Information

(in thousands)

(unaudited)

 

Reconciliation of net cash provided by operating activities to free cash flow (non-GAAP):

 

Six Months Ended

 
   

December 29, 2024

   

December 31, 2023

 

Net cash provided by operating activities

  $ 151,307     $ 212,760  

Capital expenditures

    (23,023 )     (17,807 )

Free cash flow

  $ 128,284     $ 194,953  

 

1-800-FLOWERS.COM, Inc. | Fiscal 2024 Second Quarter Results | Page 13