0001558370-17-009246.txt : 20171208 0001558370-17-009246.hdr.sgml : 20171208 20171207193739 ACCESSION NUMBER: 0001558370-17-009246 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20171206 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20171208 DATE AS OF CHANGE: 20171207 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHEROKEE INC CENTRAL INDEX KEY: 0000844161 STANDARD INDUSTRIAL CLASSIFICATION: WOMEN'S, MISSES', AND JUNIORS OUTERWEAR [2330] IRS NUMBER: 954182437 STATE OF INCORPORATION: DE FISCAL YEAR END: 0131 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-18640 FILM NUMBER: 171245890 BUSINESS ADDRESS: STREET 1: 5990 SEPULVEDA BLVD STREET 2: SUITE 600 CITY: SHERMAN OAKS STATE: CA ZIP: 91411 BUSINESS PHONE: (818) 908-9868 MAIL ADDRESS: STREET 1: 5990 SEPULVEDA BLVD STREET 2: SUITE 600 CITY: SHERMAN OAKS STATE: CA ZIP: 91411 FORMER COMPANY: FORMER CONFORMED NAME: GREEN ACQUISITION CO DATE OF NAME CHANGE: 19900814 8-K 1 f8-k.htm 8-K chke_8K_Current_Folio

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of

the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  December 6, 2017

 

CHEROKEE INC.

(Exact name of registrant as specified in its charter)

 

 

 

 

Delaware

1-18640

95-4182437

(State or Other Jurisdiction of

(Commission

(I.R.S. Employer

Incorporation)

File Number)

Identification Number)

 

5990 Sepulveda Boulevard

Sherman Oaks, California 91411

(Address of Principal Executive Offices) (Zip Code)

 

(818) 908-9868

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

☐    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

☐    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

☐    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

☐    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

 

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 

 


 

Item 2.02  Results of Operations and Financial Condition.

 

On December 6, 2017, Cherokee Inc. issued a press release announcing its financial results for the fiscal quarter ended October 28, 2017 and held a related conference call to discuss such results.  Copies of the press release and the transcript of the conference call are furnished herewith as Exhibits 99.1 and 99.2, respectively.

 

In accordance with General Instruction B.2 of Form 8-K, the information in this Item 2.02, including Exhibits 99.1 and 99.2, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01  Financial Statements and Exhibits.

 

(d) Exhibits.

 

 

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

CHEROKEE INC.

 

 

 

 

December 8, 2017

By:

/s/ Jason Boling

 

 

Jason Boling

 

 

Chief Financial Officer

 

3


EX-99.1 2 ex-99d1.htm EX-99.1 chke_Ex99_1

Exhibit 99.1

 

Picture 23

 

CORRECTING and REPLACING Cherokee Global Brands Reports Third
Quarter Fiscal 2018  Financial Results

 

Consolidated revenues of $11.0 million; royalty revenues of $7.9  million

GAAP net loss of $2.5 million; non-GAAP net loss of $740,000

GAAP EPS of ($0.18); non-GAAP EPS of $(0.05)

Adjusted EBITDA of $928,000

Initiated guidance for fiscal year-ending February 2, 2019

 

SHERMAN OAKS, CA (December 6, 2017) — In a release issued under the same headline earlier today by Cherokee Global Brands (NASDAQ:CHKE), please note that in the first paragraph of the 'Credit Facility with Cerberus' section, the third sentence has been added to the release and the FY 2018 and FY 2019 guidance has been updated. The corrected release follows:

 

Cherokee Global Brands (NASDAQ: CHKE), a global brand marketing platform that manages a growing portfolio of fashion and lifestyle brands, today reported financial results for its fiscal 2018 third quarter ended October 28, 2017.

 

Non-GAAP Financial Measures

Amounts stated in this press release to be on a non-GAAP basis exclude the items that are described below under the heading “Note Regarding Use of Non-GAAP Financial Measures”.  Reconciliations of amounts on a GAAP basis to amounts on a non-GAAP basis are presented in tabular form later in this release under the heading “GAAP to Non-GAAP Financial Metrics.”

 

“We’re pleased to share meaningful progress across key business and financial objectives, including the amendment of our existing loan agreement with Cerberus,” commented Henry Stupp, chief executive officer. “Our amended agreement with Cerberus is a significant, positive development, to position us for profitable future growth.” 

 

“In addition, we’ve taken actions to strengthen our financial and accounting capabilities and team leadership,” added Stupp.  “In collaboration with this team, we are working to ensure the timely filing of future quarterly reports as well as identify opportunities to enhance our operating and financial performance, with a particular emphasis on reducing expenses and growing cash flow.”

 

Mr. Stupp continued, “With the financial and operational integration of Hi-Tec behind us, we look forward to advancing our strategic vision for Cherokee Global Brands. In addition to servicing new and existing licensees, we’ve executed several new license agreements to expand the reach of our Cherokee, Tony Hawk, Hi-Tec, and Magnum brands into new markets and categories.  Most notably, we’re pleased to announce a pan-European license agreement for our Cherokee brand in over 10,000 locations and approximately 30 countries beginning early Fall 2018.  Our new license agreements are expected to generate meaningful new royalty streams beginning in fiscal 2019.”

 

Fiscal 2018 Third Quarter and Nine Month Financial Results

Consolidated GAAP revenues in the quarter were $11.0 million, and are comprised of royalty revenues and indirect product sales. Royalty revenues were $7.9 million compared with $6.5 million in the prior year period.

-  1  -


 

Consolidated GAAP revenues for the nine month period of fiscal 2018 were $36.1 million, and are comprised of royalty revenues and indirect product sales. Royalty revenues were $22.7 million compared with $25.6 million in the prior year period.

 

GAAP selling, general and administrative expenses for the third quarter were $10.4 million, and include $2.2 million in operating expenses related to the integration of the Hi-Tec acquisition, compared to $7.7 million in the prior-year period. For the nine-month period, GAAP SG&A totaled $30.7 million compared to $20.0 million in the prior-year period.

 

Non-GAAP SG&A for the third quarter, which excludes the aforementioned Hi-Tec integration and certain accounting, legal, and professional fees, totaled $8.2 million. This compares to $5.3 million in the prior-year period. For the nine-month period, non-GAAP SG&A totaled $24.5 million compared to $16.2 million in the prior-year period.

 

GAAP operating loss for the third quarter totaled $1.7 million, compared with $1.2 million in the prior-year period. GAAP operating loss for the nine-month period totaled $4.7 million compared to GAAP operating income of $5.6 million in the prior-year period.

 

Non-GAAP operating income for the third quarter was $541,000, compared with $1.2 million in the prior-year period. Non-GAAP operating income for the nine-month period of fiscal 2018 totaled $1.4 million compared with $9.4 million in the prior-year period.

 

GAAP net loss for the third quarter was $2.5 million, or $0.18 per diluted share, compared to GAAP net loss of $873,000, or $0.10 per diluted share, in the prior-year period. For the nine-month period, GAAP net loss was $10.4 million, or $0.79 per diluted share, compared to GAAP net income of $3.2 million, or $0.37 per diluted share in the prior-year period.

 

Non-GAAP net loss for the third quarter was $740,000, or $0.05 per diluted share, compared to Non-GAAP net income of nearly $700,000, or $0.08 per diluted share, in the prior-year period.  For the nine-month period, non-GAAP net loss totaled $2.2 million, or $0.17 per diluted share. This compares to non-GAAP net income of $5.6 million, or $0.64 per diluted share in the prior-year period.

 

Adjusted EBITDA for the third quarter was $928,000, compared to $1.6 million in the prior-year period. For the nine-month period, the company reported an adjusted EBITDA of $2.8 million, compared to Adjusted EBITDA of $10.5 million in the prior-year period.

 

At October 28, 2017, the Company had cash and cash equivalents of $4.6 million.

 

Fiscal 2018 Outlook

The Company is adjusting its previously issued guidance for the fiscal year 2018 ending February 3, 2018 as follows:

 

Gross profit is expected to be in the range of $34-37 million.

Adjusted EBITDA is expected to be in the range of $6-9 million.

Fiscal 2019 Outlook
Cherokee Global Brands is providing guidance for the fiscal 2019 year ending February 2nd, 2019 as follows:

Gross profit is anticipated to be in the range of $34-$39 million.

Adjusted EBITDA is anticipated to be in the range of $7-11 million

 

The Company’s guidance for Fiscal 2018 and 2019, are based on current plans and expectations and are subject to a number of known and unknown uncertainties and risks, including those set forth under

-  2  -


 

the Company’s safe harbor statement. This forecast is made as of the date of this release, and Company undertakes no obligation to update or amend this guidance whether as a result of new information, future events or otherwise.

 

Credit Facility with Cerberus

On November 10, 2017, the Company entered into an amendment of its senior secured credit facility with Cerberus. The Amendment includes a waiver of all defaults under the Cerberus Credit Facility arising from the Company’s failure to comply with financial covenants thereunder for the periods ended on or prior to July 29, 2017. The Amendment is expected to become effective upon the sale by Cerberus of participation interests in the credit facility, which is expected to occur on or before December 8, 2017.  As of October 28, 2017, the Company had approximately $48.4 million in principal amount of outstanding indebtedness owed under the Cerberus Credit Facility, all of which is due in December 2021.

 

Additional information and a full copy of the amendment are included in the Company's Form 10-Q filed tomorrow with the Securities and Exchange Commission.

 

Conference Call

The Company will host a conference call today at 5:30 a.m. PT / 8:30 a.m. ET. A slide presentation will accompany the prepared remarks and has been posted along with the webcast link on Cherokee Global Brands’ website.

 

To participate in the call, please dial (877) 407-0784 (U.S.) or (201) 689-8560 (international) ten minutes prior to the start time. The earnings call will also be broadcast live over the Internet and can be accessed on the Investor Relations section of the Company’s website at http://www.cherokeeglobalbrands.com.

 

For those unable to participate during the live broadcast, a replay will be available through Wednesday, December 13, 2017 at 8:59 p.m. PT / 11:59 p.m. ET.  To access the replay, dial (844) 512-2921 (U.S.) or (412) 317-6671 (international) and use conference ID: 13673883.

About Cherokee Inc.

Cherokee is a global brand marketing platform that manages a growing portfolio of fashion and lifestyle brands including Cherokee®, Carole Little®, Tony Hawk® Signature Apparel and Hawk Brands®, Liz Lange®, Everyday California®, Sideout®, Hi-Tec®, Magnum®, 50 Peaks®, Interceptor® and Flip Flop Shops®, a franchise retail chain, across multiple consumer product categories and retail tiers around the world. The Company currently maintains license and franchise agreements with leading retailers and manufacturers that span over 110 countries in 12,000 retail locations and digital commerce.

Safe Harbor Statement 

This news release may contain forward-looking statements regarding future events and the future performance of Cherokee. Forward-looking statements in this press release include, without limitation, express or implied statements regarding: the Company’s forecasted operating results for fiscal years 2018 and 2019; the effectiveness of the amendment to the Company’s credit facility with Cerberus; the Company’s expectations regarding its new and existing license agreements and the performance of its licensees thereunder; the Company’s ability to sustain necessary liquidity and grow its business; the anticipated impact of the additions to its accounting staff; and anticipated market developments and opportunities.  A forward-looking statement is neither a prediction nor a guarantee of future events or circumstances and is based on currently available market, operating, financial and competitive information and assumptions. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those expected or projected, including, among others, risks that: the amendment to the Cerberus credit facility will not become effective as anticipated; the Company and its partners will not achieve the results anticipated in the statements made in this release; global economic conditions and the financial condition of the apparel and retail industry and/or

-  3  -


 

adverse changes in licensee or consumer acceptance of products bearing the Company’s brands may lead to reduced royalties; the ability and/or commitment of the Company’s licensees to design, manufacture and market Cherokee®, Hi-Tec®, Magnum®, 50 Peaks®, Interceptor®, Carole Little®, Tony Hawk® and Hawk Brands®, Liz Lange®, Everyday California® and Sideout® branded products could cause our results to differ from our anticipations; the Company’s dependence on a select group of licensees for most of the Company’s revenues makes us susceptible to changes in those organizations; and the Company’s dependence on its key management personnel could leave us exposed to disruption on any termination of service.   The risks included here are not exhaustive. Other risks and uncertainties are described in our annual report on Form 10-K filed on May 18, 2017, its periodic reports on Forms 10-Q and 8-K, and subsequent filings with the SEC we make from time to time, including the preliminary prospectus supplement that we filed in connection with the offering described herein. Except as required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Note Regarding Use of Non-GAAP Financial Measures

Certain of the information set forth herein, including non-GAAP SG&A, non-GAAP operating income, adjusted EBITDA and non-GAAP net income, may be considered non-GAAP financial measures. Cherokee believes this information is useful to investors because it provides a basis for measuring the company’s available capital resources, the operating performance of its business and its cash flow, excluding expenses relating to integration of Hi-Tec, restructuring charges, professional fees and stock compensation charges that would normally be included in the most directly comparable measures calculated and presented in accordance with Generally Accepted Accounting Principles ("GAAP"). In addition, the company’s management uses these non-GAAP financial measures along with the most directly comparable GAAP financial measures in evaluating the company’s operating performance, capital resources and cash flow. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information presented in compliance with GAAP, and non-financial measures as reported by the company may not be comparable to similarly titled amounts reported by other companies. The non-GAAP measures are described above and are reconciled to the corresponding GAAP measure in the condensed consolidated financial statements portion of this release under the headings “GAAP to Non-GAAP Financial Metrics“.  

 

Investor Contact:

Cherokee Global Brands

Jason Boling, CFO

818-908-9868

 

Addo Investor Relations

Laura Bainbridge/Patricia Nir

310-829-5400

 

-  4  -


 

CHEROKEE INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except share and per share amounts)

 

 

 

 

October 28,

    

January 28,

 

 

 

2017

 

2017

 

 

 

(Unaudited)

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

4,589

 

$

8,378

 

Receivables

 

 

13,202

 

 

21,873

 

Other receivables

 

 

1,661

 

 

3,292

 

Income taxes receivable

 

 

3,892

 

 

1,020

 

Inventory, net

 

 

1,189

 

 

1,567

 

Prepaid expenses and other current assets

 

 

2,037

 

 

5,010

 

Total current assets

 

 

26,570

 

 

41,140

 

Intangible assets, net

 

 

105,606

 

 

106,193

 

Goodwill

 

 

15,645

 

 

15,794

 

Deferred tax asset

 

 

 —

 

 

 —

 

Property and equipment, net

 

 

1,125

 

 

1,311

 

Other assets

 

 

30

 

 

1,578

 

Total assets

 

$

148,976

 

$

166,016

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable and other accrued payables

 

$

14,745

 

$

26,736

 

Current portion of long term debt

 

 

 45,036

 

 

1,241

 

Related party Ravich loan

 

 

1,500

 

 

3,896

 

Deferred revenue—current

 

 

2,087

 

 

7,015

 

Accrued compensation payable

 

 

553

 

 

935

 

Income taxes payable—current

 

 

 —

 

 

347

 

Total current liabilities

 

 

63,921

 

 

40,170

 

Long term liabilities:

 

 

 

 

 

 

 

Deferred tax liability

 

 

9,637

 

 

7,718

 

Income taxes payable—non-current

 

 

 4,041

 

 

3,041

 

Long term debt

 

 

 —

 

 

41,595

 

Other non-current

 

 

3,150

 

 

1,174

 

Total liabilities

 

 

80,749

 

 

93,698

 

Commitments and Contingencies

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

Preferred stock, $.02 par value, 1,000,000 shares authorized, none issued and outstanding

 

 

 —

 

 

 —

 

Common stock, $.02 par value, 20,000,000 shares authorized, 13,951,066 shares issued and outstanding at October 28, 2017 and 12,951,284 issued and outstanding at January 28, 2017

 

 

279

 

 

259

 

Additional paid-in capital

 

 

72,938

 

 

66,612

 

Retained earnings (accumulated deficit)

 

 

(4,990)

 

 

5,414

 

Accumulated other comprehensive income

 

 

 —

 

 

33

 

Total stockholders’ equity

 

 

68,227

 

 

72,318

 

Total liabilities and stockholders’ equity

 

$

148,976

 

$

166,016

 

 

 

-  5  -


 

CHEROKEE INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Unaudited

(amounts in thousands, except per share amounts)

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

October 28,

 

October 29,

 

October 28,

 

October 29,

 

 

    

2017

    

2016

    

2017

    

2016

 

Royalty revenues

 

$

7,882

 

$

6,495

 

$

22,734

 

$

25,646

 

Indirect product sales

 

 

3,155

 

 

 —

 

 

13,373

 

 

 —

 

Total revenues

 

 

11,037

 

 

6,495

 

 

36,107

 

 

25,646

 

Cost of goods sold

 

 

2,321

 

 

 —

 

 

10,159

 

 

 —

 

Gross profit

 

 

8,716

 

 

6,495

 

 

25,948

 

 

25,646

 

Selling, general and administrative expenses

 

 

10,191

 

 

7,476

 

 

29,884

 

 

19,366

 

Amortization of intangible assets

 

 

204

 

 

229

 

 

673

 

 

683

 

Restructuring charges

 

 

 —

 

 

 —

 

 

121

 

 

 —

 

Operating (loss) income

 

 

(1,679)

 

 

(1,210)

 

 

(4,730)

 

 

5,597

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(1,706)

 

 

(152)

 

 

(4,806)

 

 

(514)

 

Other income (expense), net

 

 

(24)

 

 

 —

 

 

(203)

 

 

78

 

Total other expense, net

 

 

(1,730)

 

 

(152)

 

 

(5,009)

 

 

(436)

 

(Loss) income before income taxes

 

 

(3,409)

 

 

(1,362)

 

 

(9,739)

 

 

5,161

 

Income tax provision

 

 

(889)

 

 

(489)

 

 

665

 

 

1,936

 

Net (loss) income

 

$

(2,520)

 

$

(873)

 

$

(10,404)

 

$

3,225

 

Net (loss) income per common share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) earnings per share

 

$

(0.18)

 

$

(0.10)

 

$

(0.79)

 

$

0.37

 

Diluted (loss) earnings per share

 

$

(0.18)

 

$

(0.10)

 

$

(0.79)

 

$

0.37

 

Weighted average common shares outstanding attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

13,792

 

 

8,713

 

 

13,244

 

 

8,719

 

Diluted

 

 

13,792

 

 

8,713

 

 

13,244

 

 

8,759

 

 

 

-  6  -


 

GAAP TO NON-GAAP FINANCIAL METRICS

Unaudited

(amounts in thousands, except percentages and per share amounts)

 

 

 

 

Three months ended

 

Nine months ended

 

 

    

October 28, 2017

    

October 29, 2016

    

October 28, 2017

    

October 29, 2016

 

Royalty revenues

 

$

7,882 

 

$

6,495 

 

$

22,734 

 

$

25,646 

 

Indirect product sales

 

$

3,155 

 

$

— 

 

$

13,373 

 

 

 

 

Total Revenues

 

$

11,037 

 

$

6,495 

 

$

36,107 

 

$

25,646 

 

Cost of goods sold

 

$

2,321 

 

$

— 

 

$

10,159 

 

 

 

 

GAAP Gross profit

 

$

8,716 

 

$

6,495 

 

$

25,948 

 

$

25,646 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Selling, general and administrative expenses

 

 

10,395 

 

 

7,705 

 

 

30,678 

 

 

20,049 

 

Professional fees

 

 

2,220 

 

 

2,448 

 

 

6,170 

 

 

3,813 

 

Non-GAAP selling, general and administrative expenses

 

$

8,175 

 

$

5,257 

 

$

24,508 

 

$

16,236 

 

GAAP selling, general and administrative expenses as a percentage of total revenues

 

 

94 

%  

 

119 

%  

 

85 

%  

 

78 

%

Non-GAAP selling, general and administrative expenses as a percentage of revenue

 

 

74 

%  

 

81 

%  

 

68 

%  

 

63 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating income (loss)

 

 

(1,679)

 

 

(1,210)

 

 

(4,730)

 

 

5,597 

 

Professional fees

 

 

2,220 

 

 

2,448 

 

 

6,170 

 

 

3,813 

 

Non-GAAP Operating income (loss)

 

$

541 

 

$

1,238 

 

$

1,440 

 

$

9,410 

 

GAAP Operating income as a percentage of total revenues

 

 

(15)

%  

 

(19)

%  

 

(13)

%  

 

22 

%

Non-GAAP Operating income as a percentage of revenue

 

 

%  

 

19 

%  

 

%  

 

37 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net income

 

 

(2,521)

 

 

(873)

 

 

(10,405)

 

 

3,225 

 

GAAP Tax Provision

 

 

(889)

 

 

(489)

 

 

665 

 

 

1,936 

 

Professional fees

 

 

2,220 

 

 

2,448 

 

 

6,170 

 

 

3,813

 

Other expense

 

 

24 

 

 

— 

 

 

287 

 

 

— 

 

Adjusted Tax Benefit (Provision)

 

 

426 

 

 

(390)

 

 

1,062 

 

 

(3,366)

 

Non-GAAP Net income

 

$

(740)

 

$

696 

 

$

(2,221)

 

$

5,608 

 

GAAP Diluted earnings per share

 

$

(0.18)

 

$

(0.10)

 

$

(0.79)

 

$

0.37

 

Non-GAAP Diluted earnings per share

 

$

(0.05)

 

$

0.08 

 

$

(0.17)

 

$

0.64 

 

Weighted average diluted shares outstanding:

 

 

13,792 

 

 

8,713 

 

 

13,244 

 

 

8,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income (loss)

 

 

(2,521)

 

 

(873)

 

 

(10,405)

 

 

3,225 

 

Interest expense

 

 

1,706 

 

 

152 

 

 

4,806 

 

 

514

 

Other expense

 

 

24 

 

 

— 

 

 

287 

 

 

(78)

 

Tax Provision

 

 

(889)

 

 

(489)

 

 

665 

 

 

1,936

 

Depreciation and amortization

 

 

388 

 

 

366 

 

 

1,233 

 

 

1,076

 

EBITDA

 

 

(1,292)

 

 

(844)

 

 

(3,414)

 

 

6,673 

 

Professional fees

 

 

2,220 

 

 

2,448 

 

 

6,170 

 

 

3,813

 

Adjusted EBITDA

 

$

928 

 

$

1,604 

 

$

2,756 

 

$

10,486 

 

Adjusted EBITDA as a percentage of revenue

 

 

%  

 

25 

%  

 

%  

 

41 

%

 

-  7  -


EX-99.2 3 ex-99d2.htm EX-99.2 chke_Ex99_2

Picture 4

 

Exhibit 99.2

 

C O R P O R A T E P A R T I C I P A N T S

Henry Stupp Cherokee Inc. - CEO & Director

Jason Boling Cherokee Inc. - CFO

Patricia Nir ADDO Investor Relations - VP

C O N F E R E N C E C A L L P A R T I C I P A N T S

David Michael King Roth Capital Partners, LLC, Research Division - MD & Senior Research Analyst

P R E S E N T A T I O N

Operator

Greetings, and welcome to the Cherokee Global Brands Third Quarter 2018 Earnings Conference Call. (Operator Instructions) It is now my pleasure to introduce your host, Ms. Patricia Nir, Investor Relations. Thank you, you may begin.

 

 

Patricia Nir - ADDO Investor Relations - VP

Thank you. Speaking today will be the company's Chief Executive Officer, Henry Stupp; and Chief Financial Officer, Jason Boling. You can find accompanying slides for today's call on Cherokee's Investor Relations website.

Before I hand the call over to management, please note that on this call, certain information presented contains forward-looking statements. Including the financial forecasts for fiscal years 2018 and 2019. Forward-looking statements are neither a prediction nor a guarantee of future results or circumstances and are based on currently available market, operating, financial and competitive information and assumptions. Our actual results could differ in a material manner from those expressed in such forward-looking statements for any reason, including those listed in the company's SEC filings and those identified in the presentation materials accompanying this call. The company assumes no obligation to update any such forward-looking statements.

Please also note that past performance is not a guarantee of future results. Further, this conference call includes a discussion of non-GAAP financial measures as the term is identified in Regulation G. The most directly comparable GAAP financial measures and information reconciling these non-GAAP financial measures to the company's financial results prepared in accordance with GAAP are included in the earnings release, which is posted on the company's website at www.cherokeeglobalbrands.com.

And with that, I'll hand the call over to Cherokee's Chief Executive Officer, Henry Stupp.

 

 

Henry Stupp - Cherokee Inc. - CEO & Director

Thank you Patricia, and good morning, everyone. It is a pleasure to speak with you today and share the details of the meaningful progress we've made across key business and financial objectives. I'll start today's call with the review of these developments with a focus on actions to enhance our liquidity, show up our financial discipline and position the company for improved financial performance. Jason will then discuss our third quarter results in greater detail as well as discuss our outlook for fiscal 2018 and our early thoughts on fiscal 2019. I'll then recap our quarterly brand highlights including retail and wholesale partner updates.

Starting with our business and financial highlights. Most notably, announced last month, we successfully managed our existing loan agreement with Cerberus. The amendment revises the financial covenants materially, in a way that allows us to focus on growing the business for the long-term. We secured the financing portion of the senior secured credit facility in the amounts of $11.5 million through the participation interest of certain of our shareholders. This funding is expected to close tomorrow December 7.

1

 

 


 

Picture 4

 

Long funding, we will eliminate further the liquidity cost, which could have resulted in the issuance of as much as $5.5 million in additional common stock and we'll cancel the previously announced special meeting for shareholders.

Our amended agreement with Cerberus enhances our ability to focus on the future sustainable and profitable growth of our core brands including Cherokee, Tony Hawk, Hi-Tec and Magnum. I'd like to take this opportunity to thank Cerberus and our shareholders for working collaboratively with us throughout the process. Based on this new banking arrangement, the company anticipates moving our debt from current to long-term at year end.

In addition, we've taken several actions to strengthen our core business fundamentals, and focus mainly on our high-growth brand opportunities. In October, we announced the affirmative Mark Conway who joined Cherokee Global Brands with the wealth of global retail, marketing and sales expertise in this newly creative role of Chief Brand and Revenue Officer.

In this capacity, Mark is responsible for overseeing new business development, strategic brand planning, e-commerce and marketing and we'll in conjunction of our sales and marketing teams, manage business development and oversight of Cherokee Global Brands licensee partnerships worldwide.

I would also like to reiterate that we've strengthened our financial and accounting capabilities and team leadership.

In October, we were pleased to appoint John McClain, a former c-level executive for several publicly traded in apparel enterprises as Chairman of our Audit Committee. Deloitte & Touche has been an exceptional partner and I'm pleased with the collaboration of the swift transition to our new audit firm.

Our team is focused on identifying opportunities to enhance our operating and financial performance. As part of this effort, we are conducting a strategic review of our current operations with a particular emphasis on reducing expenses and growing cash flow. We'll continue to evaluate ways in which we can further reduce expenses through global efficiencies, as well as review our product development and marketing initiatives to ensure strategic alignment across all high-growth brands.

The company is not solely focused on expense reduction, rather the recent hiring of our Chief Brand and Revenue Officer, combined with new compelling structured marketing initiatives, we'll further enhance our retail placement, sell-through and the visibility of our brands in the market. We will continue to strengthen our brands and the value proposition associated with our new unique 363 platform that emphasizes product development, marketing and brand expansion on consumer insights.

In fact, as Jason will detail, our financial guidance for next year contemplates, a meaningful reduction and ongoing operating expenses. And we expect our cost structure to drive improved profitability and cash flow. As a result, we're comfortable with our financial position and confident in our ability to meet our existing obligations.

Our debt-to-EBITDA ratio should improve during fiscal 2019. And as you'll hear me discuss in greater detail momentarily, we continue to execute our strategic vision for Cherokee Global Brands. In addition to servicing new and existing licensees, we've executed several new license agreements to expand the reach of Cherokee, Tony Hawk, Hi-Tec and Magnum into new markets and categories. These new license agreements are expected to generate new royalty streams beginning fiscal 2019.

So while it has been a tough year and many of the challenges we have faced are self-inflicted. The Hi-Tec acquisition was undoubtedly more costly and time intensive than we originally forecasted.

With the integration behind us and a strong team in place, we're committed to getting back on track and position the organization for future profitable growth.

I'm confident that we have the resources, leadership platform and the portfolio to do so.

2

 

 


 

Picture 4

 

And with that, I'll hand the call over to Jason to review our third quarter results and our outlook for fiscal 2018 and 2019.

 

 

Jason Boling - Cherokee Inc. - CFO

Think you, Henry and good morning everyone. I will begin with a detailed review of our fiscal 2018 third quarter and 9 month financial results. I will then elaborate on our outlook for the remainder of fiscal 2018 and our preliminary guidance for fiscal 2019, which we issued today.

So let's start with the recap of our financial results.

Consolidated GAAP revenues for the third quarter were $11 million, which were comprised of royalty revenues and indirect product sales. Royalty revenues were $7.9 million compared with $6.5 million in the prior-year period.

The year-over-year increase was primarily due to royalty reports from the Hi-Tec and Magnum brands of $3.2 million, partially offset by a decrease in Cherokee brand royalty use of $1.8 million. The anticipated decrease in Cherokee brand revenues reflects the ongoing transition to our wholesale licensing partners, to many new brick-and-mortar and online retailers in the United States.

Hi-Tec revenues for the third quarter were $6.4 million and are comprised of 2 components: Indirect product sales and royalty revenue. Indirect product sales of $3.2 million, which carry a cost of goods sold of $2.3 million and represents sales to certain distributors and government contracts and as just mentioned, royalty revenues were $3.2 million.

We continue to and maybe completely transitioned out of our remaining indirect sales in early fiscal 2019.

On a sequential basis, royalty revenues and gross profit from indirect sales for the Hi-Tec and Magnum brands increased by over 16% or $500,000 as we strengthen and expand our presence through new licensees and distribution channels. Primarily in the U.K. and countries across Europe.

For the 9 month period of fiscal 2018, GAAP consolidated revenues were $36.1 million. Royalty revenues were $22.7 million compared with $25.6 million in the prior-year period.

GAAP selling, general and administrative expenses for the third quarter were $10.4 million compared to $7.7 million in the prior-year period.

The year-over-year increase was primarily due to the operating expenses related to the Hi-Tec portfolio of brands and $2.2 million of integration related expenses that were incurred during the third quarter.

For the 9 month period, GAAP SG&A totaled $30.7 million compared to $20 million for the prior-year period.

The year-over-year increase was primarily due to the operating expenses related to the Hi-Tec portfolio brands and $6.2 million of integration related expenses that were incurred during the 9 month period.

Non-GAAP SG&A, which excludes the aforementioned Hi-Tec integration fees and certain other accounting, legal and professional fees totaled $8.2 million for the third quarter, and includes $4 million of SG&A related to Hi-Tec. This compares to $5.3 million in the prior-year period.

For the 9 month period non-GAAP SG&A totaled $24.5 million and includes $12 million of SG&A related to Hi-Tec. This compares to $16.2 million in the prior-year period.

For the third quarter, GAAP operating loss was $1.7 million, compared to a $1.2 million loss in the prior-year period.

GAAP operating loss for the 9 month period totaled $4.7 million compared with operating income of $5.6 million in the prior-year period.

Non-GAAP operating income excluding the aforementioned costs, totaled $541,000 compared to $1.2 million in the prior-year period.

3

 

 


 

Picture 4

 

Non-GAAP operating income for the 9 month period totaled $1.4 million compared with $9.4 million in the prior-year period.

GAAP net loss for the quarter was $2.5 million or $0.18 per share, compared to GAAP net loss of $873,000 or $0.10 per share in the prior-year period.

For the 9 month period, GAAP net loss totaled $10.4 million or $0.79 per diluted share, which compares to GAAP net income of $3.2 million or $0.37 per diluted share in the prior-year period.

Excluding the aforementioned integration, accounting, legal and other professional fees, non-GAAP net loss totaled $740,000 or $0.05 per diluted share, which compares to non-GAAP net income of nearly $700,000 or $0.08 per diluted share in the prior-year period.

For the 9 month period, non-GAAP net loss totaled $2.2 million or $0.17 per diluted share. This compares to non-GAAP net income of $5.6 million or $0.64 per diluted share in the prior-year period.

Adjusted EBITDA was $928,000 compared to $1.6 million in the prior-year period.

For the 9 month period we recorded an adjusted EBITDA of $2.8 million compared to adjusted EBITDA of $10.5 million in the prior-year period.

We recorded a tax benefit of $889,000 in the third quarter and this compares to a tax benefit of $489,000 in the prior-year period.

At October 28, 2017, our cash and cash equivalents were $4.6 million. As Henry mentioned, we are comfortable with our balance sheet and expect our continued focus on reducing operating expenses and generating increased cash flow will contribute to a further strengthening of our balance sheet in the coming quarters.

With that, I'll turn my attention to our outlook for fiscal 2018 and 2019.

As noted in today's press release, we are updating our outlook for fiscal '18 as follows: We now expect gross profit to be in the range of $34 million to $37 million. Adjusted EBITDA is now expected to be in the range of $6 million to $9 million. Our updated guidance accounts for our year-to-date performance, specifically the retail headwinds, we encountered as we transitioned our namesake Cherokee brand to new licensing partners.

We continue to build our base of both domestic and international through further product expansion with new licenses, territory expansion as Henry will discuss shortly.

Tony Hawk licensing revenue in Canada while growing with a year-over-year increase of 20%, is still behind our original projections.

Furthermore, the bankruptcy of Sears Canada combined with the overall retail environment impacted our forecasted revenue.

Hi-Tec's transition from its legacy operating model to our new licensing model was also affected. And finally, Flip Flop Shops and the transition of the business model is driving slower franchise shop openings as well as the closing of underperforming franchise locations.

As noted in today's press release, we are initiating guidance for the fiscal year 2019, ending February 2, 2019. We currently expect gross profit to be in the range of $34 million to $39 million. Adjusted EBITDA is anticipated to be in the range of $7 million to $11 million.

In summary, despite some of the integration challenges we've faced this year, we believe, we've now have the proper people, processes and infrastructure in place. Our brand portfolio is strong and we're operating with increased financial discipline and productivity.

Thank you for your time. I will now turn the call back over to Henry.

 

4

 

 


 

Picture 4

 

Henry Stupp - Cherokee Inc. - CEO & Director

Thank you Jason. As I alluded to earlier, it's been a productive 2 months for Cherokee Global Brands as we continue to grow our -- the global relevance in each of our core brands.

We're working towards future where Cherokee Global Brands is more diversified than ever before, across brands, geographies, categories and channel partners. With more than 50% of our licensing revenue and gross profit generated outside of the United States with best-in-class licensees, franchisees, retail partners and distributors.

I'll now share some brands updates with you.

I'll start with our namesake Cherokee brand which delivered royalty revenue of $2.6 million in the quarter. A decrease of $1.5 million in the prior-year period, largely due to the transition from our legacy licensee. Most notably, I am pleased to share that we recently reached an agreement for the Pan-European distribution of the Cherokee brand.

The Cherokee apparel and accessories for men, women and children's will be offered in over 10,000 doors in approximately 30 countries. Where Cherokee maintains strong brand awareness starting late summer and the early fall 2018.

We're working with strong and progressive retail partner to expand the presence of our Cherokee brands throughout the year. So with this new licensing partnership, we will explore further distributions through alternative channels that are less penetrated globally and in particular, in the United States today.

Through this new multiyear contract, we will diversify our revenues into new channels and begin to recognize meaningful revenue in fiscal 2019 with multi-million dollar purchase orders already secured.

Diversified revenue streams through nontraditional retail channels including grocery, uniform, pharmacy, close to continued expansion of our e-commerce business with balance and grow revenue base into the future.

Outside of Europe, we continue to see strong interest and demand for Cherokee brands with apparel and accessories.

Latin America, Africa and India all posted year-over-year increases in revenue in the quarter up to double-digit growth in certain cases.

Turning our attention to North America. We continue to make progress in the multi-category launch in the Cherokee brand in the United States. While partners have been slower than we had originally hoped and reflective of headwinds stationed, broader retail and fashion segment. We continue to build on the depth and breadth of our product assortment and retail outreach.

By year end, the Cherokee brand is expected to be offered in over 4,500 retail doors, increase placement through back-to-school period was strong and we are pleased with interest in demand among retailers for a holiday in calendar, spring 2018 programs.

Building upon our successful relationship with our best-in-class U.S. licensees, we have expanded their rights into Canada, where we will begin expanding the distribution of the Cherokee brands starting in the spring of 2018.

Today's retail and consumer environment necessitates that we continue to evolve our playbook and reach our customers through the channels and mediums that that they rely on the most.

We're growing our presence through digital and social media, emphasizing the storytelling nature of the Cherokee brand and our focus on families and communities through our partnership with Save the Children.

5

 

 


 

Picture 4

 

Through this partnership, a percentage of every sale of Cherokee brand and products beginning in fiscal 2019 will directly support the families of Save the Children serves. Cherokee customers are looking for opportunities to connect with us, our beloved American brand and while giving back to the community as an organization that they care about most.

We look forward to meeting this head on and expect our partnership will be an important initiative to building and growing our consumer engagement in the U.S. in future years.

I'll now turn to our Tony Hawk brand, which delivered revenue of $1.4 million in the quarter, up 10% over the prior-year period.

Once again, performance was driven by strong increases in both domestic and international markets as global demand and enthusiasm for the skateboarding culture continues to build.

Domestically in coordination with our new licensees, we continue to build traction with new accounts for Tony Hawk. Performance at retail has been encouraging and we saw strong interest and demand at the retail level for this holiday season, an increased interest as we head into spring of 2018.

We're excited to continue to expand our reach amongst specialties, regional department stores and mass market retailers, where the brand is historically being underrepresented as well as grow our online presence through Amazon.com and Walmart.com.

At the end of the third quarter, Hawk product was distributed in approximately 1,500 doors in the United States and over the next year we expect to grow our reach to over 3000 points of distribution in addition to our growing e-commerce presence.

As with Cherokee, our expanded distribution for Tony Hawk covers the most comprehensive assortment of men's and boys' apparel, footwear accessories available in the United States. And we're in discussion to have new licensees for additional product categories, including essentials in both domestic and international markets.

Speaking of international markets, performance in Canada continues to be quite strong. Walmart Canada is proving a strong partner and -- operator and partner for the Tony Hawk brand. Where we're coming off the heels of a very strong back-to-school season.

In fact, retail sales of Hawk branded product in the quarter were up 22% over the prior-year period of Walmart Canada.

In Europe, we're excited to launch a Tony Hawk Pro program, a collection of men's and boys apparel, footwear and accessories aimed at the upper tier of retail distribution.

And in Asia, we're finalizing discussions with partners in both China and Japan and expect to announce developments on our go-to-market strategy, which will be a combination of shop & shops and free standing stores in the very near future.

Turning to Flip Flop shops, where sales of $390,000 increased 10% over the prior-year period.

The year-over-year increase reflects strength in same store sales, which grew 5% over the prior-year period.

Undoubtedly, mall-based retail continues to turmoil and the first half of the year, we closed certain underperforming locations to make ways for more profitable formats.

We feel good about the health of the portfolio and our ability to open new stores headed into the fourth quarter and even more aggressively during fiscal 2019.

6

 

 


 

Picture 4

 

After a disappointing fiscal '18, we're focused on our new store model and confident in our ability to increase the pace of store openings through a combination of shop & shops, free standing stores, our new floating (inaudible) concept and by partnering with new master franchisees in new territories.

For example, we recently signed a master franchise agreement with the development of over 30 freestanding Flip Flop shops in India. We expect the first stores to open in spring of 2018 with the remaining stores to be opened over the course of the next 10 years.

In addition, we are finalizing the master franchise agreement for Spain and Portugal, the details of which will be announced shortly.

I'll now turn over to our Hi-Tec brand, which reported gross profit of [$4. million] in the quarter, led by the strong performance of our Hi-Tec, Magnum and interceptor brands.

Gross profit consisted of $3.2 million in revenue from our licensees and additional $845,000 in gross profit from indirect product sales.

As we approach the 1 year anniversary of our Hi-Tec acquisition, we're pleased with the growth and direction of the Hi-Tec brand portfolio.

Through Hi-Tec, we acquired a portfolio of high equity brands that are well-positioned to capture growing consumer demand and enthusiasm right across our footwear, apparel and accessories.

While the integration proved more costly and time intensive than we expected, we now believe that these challenges are behind us. We have new financial leadership and controls in place and expect more normalized operating expenses in this business moving forward.

In addition, we anticipate transitioning the remaining indirect sales to allow us to focus solely on our royalty model for all Hi-Tec sales in early fiscal of 2019.

In Europe, our core licensees are now distributing products in over 90 countries and building strong momentum on the heels of very successful product launch of men's and women's Hi-Tec apparel and accessories.

And we are in the midst of expanding the product offering in the U.S. and Canada. With a planned launch of men's and women's apparel and accessories related for late summer and early fall of 2018.

We expect the product will launch in leading department stores, specialty stores, outdoor retailers and expanded e-commerce brokerage during the summer of 2018.

Retailer reaction for the product expansion apparel and accessories has been strong. Performance of the footwear business continues to grow with our existing partners, while we penetrate new distribution channels. We continue to see strong sales of interceptor brand footwear at Walmart, which are up more than 50% year-over-year and we're excited to build upon this momentum in the quarters ahead, including the expansion of new interceptor product categories such as cool weather accessories and essentials including socks.

And lastly, we're pleased to add new multiyear government contract for our brand with Magnum footwear that will continue -- that will contribute additional revenue in fiscal 2019.

In summary, despite the challenges we faced this year, we are pleased with the progress that we have made over the past few months.

Through the actions taken, we've meaningfully improved our financial liquidity, short of our financial controls and positioned the company for future profitable growth.

We have a clear vision for our future and are squarely focused on our high-growth brand opportunities. As we look ahead, we will continue to scale our portfolio of brands through category, channel and geographic diversification.

7

 

 


 

Picture 4

 

We'll maintain discipline around operating efficiency and productivity as well as leveraging our free cash flow to accelerate the repayment of long-term debt.

We appreciate your support and confidence in Cherokee Global Brands and we look forward to keeping you apprised of our progress.

With that, we'll open up the call for questions.

 

 

 

Q U E S T I O N S A N D A N S W E R S

Operator

(Operator Instructions) Our first question comes from the line of David King with Roth Capital.

 

 

David Michael King - Roth Capital Partners, LLC, Research Division - MD & Senior Research Analyst

I'm going to ask, in terms of the guidance, particularly for fiscal '19, can you talk a bit about what that assumes for each of the different, I guess the key brands? And then specifically how much gross profit should we be anticipating for the Hi-Tec business?

 

 

Henry Stupp - Cherokee Inc. - CEO & Director

As you mentioned, with respect to gross profit, we intend to transition from the indirect sales to a pure royalty model as we move into fiscal '19. So the number would be a combination of either royalties plus gross profit or pure royalties as we move into fiscal '19. In terms of the breakdown, we have not provided the details by brand.

 

 

David Michael King - Roth Capital Partners, LLC, Research Division - MD & Senior Research Analyst

Okay. But, I guess what I'm trying to get a sense of it, Hi-Tec I think (inaudible) originally there -- I want to say we were expecting some thing like $20 million or something of gross profit out of that. And it seems that's been trending sort of lower than that. Is that -- should we expect that business to start to recover next year? I'm just trying to get a sense of just what the major contributors are there going to be, as we think about the year ahead. Given some of the challenges that are happening domestically, obviously, for the Cherokee business in terms of that? I just want a better sense.

 

 

Henry Stupp - Cherokee Inc. - CEO & Director

I believe our approach for issuing our guidance for next year was to take a conservative approach based on some of the challenges that we faced this year. So we will update as we perceive through the year, but our focus right now is contributing profit is really based on the guidance as we're providing today. We adjusted our operational mindset in order to ensure that we will be on some of the integration challenges that we faced this year. And so at this stage, we are taking a cautious approach with our guidance and we will build on that. We do believe that we have identified the right group of brands for the future. And so we actually have been very strong for the additional product categories. Our team including myself has attempted to (inaudible) -- some retailers are very positive with the product presentation that our licensees have made, we've begun to secure our orders for this product expansion, but we are, as I said, taking a very conservative approach with our guidance as we go into next year.

 

 

David Michael King - Roth Capital Partners, LLC, Research Division - MD & Senior Research Analyst

Okay. Fair enough. And then when you think about expenses, (inaudible) it seem's like they've continued to come in a bit higher than anticipated. Can you talk about what's driving the delta and I'm speaking specifically on the core expense side. It looks like Hi-Tec for example is maybe just

8

 

 


 

Picture 4

 

breaking even. I guess where specifically are the cost really outsized? How much success do you think you can have in bringing those down? Understanding that you're just going through the strategic review process, now that, any early thoughts or where you can get that down, I think that would be helpful?

 

 

Henry Stupp - Cherokee Inc. - CEO & Director

So we took a review of the process. So while we were integrating and on boarding new licensees, we were maintaining infrastructure related to product development and marketing. Now that we are 1 year into the Hi-Tec business, a lot of the licensees are picking up part of the operating costs that we had related to marketing, such as trade shows, sponsorships, we're collaborating with them. We've also eliminated certain activities, extensive activities, as we moved into next year, in order to focus on what is more relevant for the future business model. So the combination of a focus on product development with some of the responsibilities being shouldered by our licensees has allowed us to plan a reduction in product development costs and sampling costs as we head into next year in Hi-Tec. Separately, a more conservative modern approach to marketing has allowed us to focus our expenses related to sponsorships, trade shows and such. So we are basically looking at growing top line revenue and at the same time, reducing cost and consolidating some of the themes between our teams State side and our teams in Europe, where there was a bit of overlap.

 

 

David Michael King - Roth Capital Partners, LLC, Research Division - MD & Senior Research Analyst

Okay. That's really good color. And then just lastly, Jason, do you have what the free cash flow generation was in the quarter? And I guess just a bigger picture in terms of your ability to generate cash flows as we move forward. Is there anything you could fill on the working capital front, maybe to bring -- to help drive that to bring receivables down? Or should we just be assuming that, the most of cash generation will come from EBITDA?

 

 

Jason Boling - Cherokee Inc. - CFO

Yes. I mean most of the cash generated comes from EBITDA. I think, the adjusted EBITDA was $928,000 and that's going to be the most direct to relation to free cash flow for us.

 

 

David Michael King - Roth Capital Partners, LLC, Research Division - MD & Senior Research Analyst

Okay. And then in terms of the -- some of the receivables that you've taken on, as part of the Hi-Tec acquisition, is there a thought in terms of as you transition out of this indirect business? What sort of impact that should have?

 

 

Jason Boling - Cherokee Inc. - CFO

Yes. So if most of the 10-Q comes out, you'll actually be able to see that, over the past year receivables have actually decreased because we've been collecting a lot of the older receivables and then we're collecting more timely certain other of the indirect sales and things like that. As far as the direct effect, so the interesting part is, the gross receivables that we have for indirect sales will come down, but the net effect should be relative with the same going forward. Lastly, if you look at the 10-Q when it comes out, you'll see the payables have gone down significantly as well. As we've been getting out of certain areas and certain lines of business.

 

 

Operator

There are no further question at this time. And this does conclude today's teleconference. You may disconnect your lines at this time. Thank you for your participation, and have a wonderful day.

 

9

 

 


GRAPHIC 4 ex-99d1g001.jpg GRAPHIC begin 644 ex-99d1g001.jpg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end GRAPHIC 5 ex-99d2g001.jpg GRAPHIC begin 644 ex-99d2g001.jpg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