Aritzia Reports Fourth Quarter and Fiscal 2025 Financial Results
"Our results for the fourth quarter and full year Fiscal 2025 underscore the strength of our business and growing affinity for the Aritzia brand. We delivered outstanding fourth quarter net revenue growth of 38%, excluding the 53rd week in Fiscal 2024, and comparable sales growth of 26%. Underpinned by our assortment of beautiful products, optimized inventory position and strategic marketing investments, we fueled accelerated momentum in eCommerce and continued to execute our real estate expansion strategy, including the opening of our iconic
"We continue to see strong momentum in the first quarter of Fiscal 2026, fueled by a positive client response to our Spring/Summer product and our optimized inventory position. The strength of our brand, quality of our assortment and our Everyday Luxury™ client experience are all resonating exceptionally well, giving us confidence in our ability to capitalize on the opportunities that lie ahead. Given the recent tariff developments, it's clear we're operating in a dynamic environment. Our successful 40+ year track record across varying economic climates demonstrates our ability to pivot and adapt. We have a healthy balance sheet and are well-positioned to navigate the evolving macroeconomic conditions, while remaining steadfast in advancing our key growth levers," concluded
Fourth Quarter Highlights
For the thirteen weeks of Q4 2025, compared to the fourteen weeks of Q4 20241:
-
Net revenue increased 31.3% to
$895.1 million , with comparable sales2 growth of 26.0% -
United States net revenue increased 48.5% to$548.0 million , comprising 61.2% of net revenue -
Retail net revenue increased 24.2% to
$517.1 million -
eCommerce net revenue increased 42.4% to
$378.1 million , comprising 42.2% of net revenue - Gross profit margin2increased 420 bps to 42.5% from 38.3%
- Selling, general and administrative expenses as a percentage of net revenue decreased 140 bps to 27.5% from 28.9%
-
Adjusted EBITDA2 increased 121.8% to
$160.9 million . Adjusted EBITDA2 as a percentage of net revenue increased 740 bps to 18.0% from 10.6% -
Net income increased 311.6% to
$99.6 million , or 11.1% as a percentage of net revenue. Net income per diluted share was$0.84 per share, compared to$0.21 per share -
Adjusted Net Income2increased 156.5% to
$98.0 million . Adjusted Net Incomeper Diluted Share2 was$0.83 per share, compared to$0.34 per share
____________________________________ |
1 All references in this press release to "Q4 2025" are to our 13-week period ended |
2 Certain metrics, including those expressed on an adjusted or comparable basis, are non-IFRS measures (as defined herein) or supplementary financial measures. See "Comparable Sales, "Non-IFRS Measures and Retail Industry Metrics" and "Selected Financial Information". |
Strategic Accomplishments for Fiscal 2025
- Drove a 19% increase in net revenue (excluding the 53rd week in Fiscal 2024), resulting in a strong 5-year compound annual growth rate ("CAGR") of 23%
- Optimized the composition and quality of the Company's inventory position, which fueled an acceleration in comparable sales2 growth in each quarter of the fiscal year and helped generate meaningful gross margin expansion
- Increased investments in digital and brand marketing to help protect and propel the Aritzia brand, grow awareness and generate new client acquisition
- Opened 12 new boutiques and repositioned three existing boutiques, including three iconic, brand-propelling flagship locations - two in
Manhattan and one inChicago - Launched an improved aritzia.com, featuring an elevated client experience, including greater personalization and enhanced product discovery, and facilitating the seamless integration of a planned customer mobile app
- Delivered a 550 basis point improvement in Adjusted EBITDA2 as a percentage of net revenue, driven by IMU improvement, lower markdowns, lower warehousing costs and savings from the Company's smart spending initiative
Fourth Quarter Results Compared to Q4 2024
(unaudited, in thousands of Canadian dollars, unless otherwise noted) |
Q4 2025 |
Q4 2024 |
Change |
|||
|
|
% of net |
|
% of net |
% |
bps |
Retail net revenue |
$ 517,061 |
57.8 % |
$ 416,406 |
61.1 % |
24.2 % |
|
eCommerce net revenue |
378,057 |
42.2 % |
265,564 |
38.9 % |
42.4 % |
|
Net revenue |
$ 895,118 |
100.0 % |
$ 681,970 |
100.0 % |
31.3 % |
|
|
|
|
|
|
|
|
Gross profit |
$ 380,104 |
42.5 % |
$ 261,247 |
38.3 % |
45.5 % |
420 |
|
|
|
|
|
|
|
Selling, general and administrative ("SG&A") |
$ 246,015 |
27.5 % |
$ 196,835 |
28.9 % |
25.0 % |
(140) |
|
|
|
|
|
|
|
Net income |
$ 99,642 |
11.1 % |
$ 24,207 |
3.5 % |
311.6 % |
760 |
|
|
|
|
|
|
|
Net income per diluted share |
$ 0.84 |
|
$ 0.21 |
|
300.0 % |
|
|
|
|
|
|
|
|
Adjusted EBITDA2 |
$ 160,872 |
18.0 % |
$ 72,545 |
10.6 % |
121.8 % |
740 |
|
|
|
|
|
|
|
Adjusted Net Income2 |
$ 98,025 |
11.0 % |
$ 38,223 |
5.6 % |
156.5 % |
540 |
|
|
|
|
|
|
|
Adjusted Net Income per Diluted Share2 |
$ 0.83 |
|
$ 0.34 |
|
144.1 % |
|
Net revenue increased 31.3% to
In
-
Retail n
et revenue increased 24.2% to
$517.1 million , compared to$416.4 million in Q4 2024. Excluding net revenue from the 53rd week of Fiscal 2024, retail net revenue increased 31.2%. In addition to the positive response to Winter and Spring products and the optimized inventory position, the increase was driven by strong performance of the Company's new and repositioned boutiques and the Company's investment in digital marketing. Comparable sales growth in existing boutiques was double-digit positive in both countries. In the last 12 months, the Company opened 12 new boutiques and repositioned three boutiques. Boutique count3 at the end of Q4 2025 totaled 130 compared to 119 boutiques at the end of Q4 2024. -
eCommerce net revenue increased 42.4% to
$378.1 million , compared to$265.6 million in Q4 2024. Excluding net revenue from the 53rd week of Fiscal 2024, eCommerce net revenue increased 48.0%. In addition to the positive response to Winter and Spring products and the optimized inventory position, the continued acceleration in eCommerce was supported by the Company's investment in digital marketing which fueled strong traffic growth.
Gross profit increased 45.5% to
SG&A expenses increased 25.0% to
Net income was
Adjusted EBITDA2was
Adjusted Net Income2 was
Cash and cash equivalents totaled
Inventory was
Capital cash expenditures (net of proceeds from lease incentives)2 were
_________________________ |
3 There were three Reigning Champ boutiques as at |
Fiscal 2025 Compared to Fiscal 2024
(in thousands of Canadian dollars, unless otherwise noted) |
Fiscal 2025 |
Fiscal 2024 |
Change |
|||
|
|
% of net |
|
% of net |
% |
bps |
Retail net revenue |
$ 1,787,084 |
65.3 % |
$ 1,547,046 |
66.3 % |
15.5 % |
|
eCommerce net revenue |
951,028 |
34.7 % |
785,304 |
33.7 % |
21.1 % |
|
Net revenue |
$ 2,738,112 |
100.0 % |
$ 2,332,350 |
100.0 % |
17.4 % |
|
|
|
|
|
|
|
|
Gross profit |
$ 1,180,619 |
43.1 % |
$ 898,981 |
38.5 % |
31.3 % |
460 |
|
|
|
|
|
|
|
SG&A |
$ 837,456 |
30.6 % |
$ 708,783 |
30.4 % |
18.2 % |
20 |
|
|
|
|
|
|
|
Net income |
$ 207,790 |
7.6 % |
$ 78,780 |
3.4 % |
163.8 % |
420 |
|
|
|
|
|
|
|
Net income per diluted share |
$ 1.78 |
|
$ 0.69 |
|
158.0 % |
|
|
|
|
|
|
|
|
Adjusted EBITDA2 |
$ 406,344 |
14.8 % |
$ 217,056 |
9.3 % |
87.2 % |
550 |
|
|
|
|
|
|
|
Adjusted Net Income2 |
$ 230,549 |
8.4 % |
$ 105,557 |
4.5 % |
118.4 % |
390 |
|
|
|
|
|
|
|
Adjusted Net Income per Diluted Share2 |
$ 1.98 |
|
$ 0.92 |
|
115.2 % |
|
|
|
|
|
|
|
|
Net revenue increased 17.4% to
-
Retail net revenue increased 15.5% to
$1.79 billion , compared to$1.55 billion in Fiscal 2024. Excluding net revenue from the 53rd week of Fiscal 2024, retail net revenue increased 17.2%. The increase in net revenue was primarily driven by strong performance of the Company's new and repositioned boutiques, as well as positive comparable sales growth in its existing boutiques. -
eCommerce net revenue increased 21.1% to
$951.0 million , compared to$785.3 million in Fiscal 2024. Excluding net revenue from the 53rd week of Fiscal 2024, eCommerce net revenue increased 22.7%. The increase was primarily driven by inventory optimization and traffic growth inthe United States , fueled by the Company's investments in digital marketing.
Gross profit increased 31.3% to
SG&A expenses increased 18.2% to
Net income was
Adjusted EBITDA2 was
Adjusted Net Income2 was
Adjusted Net Income
per Diluted Share2 was
Capital cash expenditures (net of proceeds from lease incentives)2 were
Outlook
Based on quarter-to-date trends,
While the Company's momentum across channels and geographies remains strong year to date, the outlook for Fiscal 2026 accommodates for a range of scenarios given uncertainties related to the broader macroeconomic environment, including tariffs.
- Net revenue in the range of
$3.05 billion to$3.25 billion , representing growth of approximately 11% to 19% from Fiscal 2025. This includes the contribution from retail expansion with a minimum of 12 new boutiques and five boutique repositions, including four new boutiques and one reposition in the first half of the fiscal year. Ten new boutiques and two repositions are expected to be inthe United States with the remainder inCanada . - Adjusted EBITDA as a percentage of net revenue to be approximately 14% to 15% compared to 14.8% in Fiscal 2025, driven by IMU improvements, freight tailwinds, savings from the Company's smart spending initiative and expense leverage, offset by the higher US tariffs.
- Capital cash expenditures (net of proceeds from lease incentives)2 of approximately
$180 million . This includes approximately$110 million related to investments in new and repositioned boutiques expected to open in Fiscal 2026 and Fiscal 2027, as well as$70 million primarily related to the Company's distribution centre network, including its new facility in theVancouver area, and technology investments. - Depreciation and amortization of approximately
$110 million .
For the period from Fiscal 2024 to Fiscal 2027, the Company now expects capital cash expenditures (net of proceeds from lease incentives)2 of approximately
The foregoing outlook is based on management's current strategies and may be considered forward-looking information under applicable securities laws. Such outlook is based on estimates and assumptions made by management regarding, among other things, general economic and geopolitical conditions and the competitive environment. This outlook is intended to provide readers management's projections for the Company as of the date of this press release. Readers are cautioned that actual results may vary materially from this outlook and that the information in the outlook may not be appropriate for other purposes. See also the "Forward-Looking Information" section of this press release and the "Forward-Looking Information" and "Risk Factors" sections of our Management's Discussion & Analysis for Fiscal 2025 dated
In addition, a discussion of the Company's long-term financial plan is contained in the Company's press release dated
Normal Course Issuer Bid ("NCIB")
The NCIB approved by the
During the year ended
The Company intends to file with the TSX a notice of intention to commence an NCIB for its subordinate voting shares for a one-year period (the "2025 NCIB"), which, if accepted by the TSX, would permit the Company to purchase for cancellation up to 5% of the public float of the Company's issued and outstanding subordinate voting shares during the 12 months following such TSX approval. Subject to TSX acceptance,
Completion of Secondary Offering
On
Tariffs and Trade Restriction Uncertainties
The continued changes to, deferral of, and announcement of the imposition of new tariffs by the
Conference Call Details
A conference call to discuss the Company's fourth quarter results is scheduled for
About
Founded in 1984 in
Our Approach
Everyday Luxury. To
Comparable Sales
Comparable sales is a retail industry metric used to explain our total combined revenue growth (decline) (in absolute dollars or percentage terms) in eCommerce and established boutiques.
Non-IFRS Measures and Retail Industry Metrics
This press release makes reference to certain non-IFRS Accounting Standards measures ("non-IFRS measures") and certain retail industry metrics. These measures are not recognized measures under IFRS Accounting Standards, do not have a standardized meaning prescribed by IFRS Accounting Standards, and are therefore unlikely to be comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS Accounting Standards measures by providing further understanding of our results of operations from management's perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of our financial information reported under IFRS Accounting Standards. We use non-IFRS measures including "EBITDA", "Adjusted EBITDA", and "Adjusted Net Income"; non-IFRS Accounting Standards ratios ("non-IFRS ratios") including "Adjusted Net Income per Diluted Share", "Adjusted EBITDA as a percentage of net revenue", and "Adjusted Net Income as a percentage of net revenue"; and capital management measures including "capital cash expenditures (net of proceeds from lease incentives)" and "free cash flow." This press release also makes reference to "gross profit margin", "comparable sales" and "constant currency" which are commonly used operating metrics in the retail industry but may be calculated differently by other retailers. Gross profit margin, comparable sales and constant currency are considered supplementary financial measures under applicable securities laws. These non-IFRS measures and retail industry metrics are used to provide investors with supplemental measures of our operating performance and thus highlight trends in our core business that may not otherwise be apparent when relying solely on IFRS measures. We believe that securities analysts, investors and other interested parties frequently use non-IFRS measures and retail industry metrics in the evaluation of issuers. Our management also uses non-IFRS measures and retail industry metrics in order to facilitate operating performance comparisons from period to period, to prepare annual operating budgets and forecasts and to determine components of management compensation. Certain information about non-IFRS measures, non-IFRS ratios, capital management measures and supplementary financial measures is found in the Fiscal 2025 MD&A and is incorporated by reference. This information is found in the sections entitled "How We Assess the Performance of our Business", "Non-IFRS Measures and Retail Industry Metrics" and "Selected Financial Information" of the Fiscal 2025 MD&A which is available under the Company's profile on SEDAR+ at www.sedarplus.com. Reconciliations for each non-IFRS measure can be found in this press release under the heading "Selected Financial Information".
Forward-Looking Information
Certain statements made in this document may constitute forward-looking information under applicable securities laws. Statements containing forward-looking information are neither historical facts nor assurances of future performance, but instead, provide insights regarding management's current expectations and plans and allows investors and others to better understand the Company's anticipated business strategy, financial position, results of operations and operating environment. Readers are cautioned that such information may not be appropriate for other purposes. Although the Company believes that the forward-looking statements are based on information, assumptions and beliefs that are current, reasonable, and complete, such information is necessarily subject to a number of business, economic, competitive and other risk factors that could cause actual results to differ materially from management's expectations and plans as set forth in such forward-looking information.
Specific forward-looking information in this document include, but are not limited to, statements relating to:
- our Fiscal 2027 strategic and financial plan and anticipated results therefrom, including updated capital cash expenditures (net of proceeds from lease incentives)2
- our first quarter Fiscal 2026 financial outlook, including our expected outlook for net revenue and related impacts, gross profit margin, SG&A as a percentage of net revenue, and Adjusted EBITDA as a percentage of net revenue,
- our full Fiscal 2026 financial outlook, including our expected outlook for net revenue, new and repositioned boutiques and timing of openings, Adjusted EBITDA as a percentage of net revenue, capital cash expenditures (net of proceeds from lease incentives) and the composition thereof, and depreciation and amortization,
- a range of scenarios given uncertainties related to the broader macroeconomic environment, including tariffs
- our focus on advancing our key growth levers,
- our ability to pivot and adapt to varying economic climates, and
- our intention to apply to commence the 2025 NCIB and enter into the 2025 ASPP, the timing thereof, and the number of subordinate voting shares which may be purchased thereunder.
Particularly, information regarding our expectations of future results, targets, performance achievements, intentions, prospects, opportunities or other characterizations of future events or developments or the markets in which we operate is forward-looking information. Often but not always, forward-looking statements can be identified by the use of forward-looking terminology such as "plans", "targets", "expects", "is expected", "an opportunity exists", "budget", "scheduled", "estimates", "outlook", "forecasts", "projection", "prospects", "strategy", "intends", "anticipates", "believes", or positive or negative variations of such words and phrases or state that certain actions, events or results "may", "could", "would", "might", "will", "will be taken", "occur", "continue", or "be achieved".
Forward-looking statements are based on information currently available to management and on estimates and assumptions, including assumptions about future economic conditions and courses of action. Examples of material estimates and assumptions and beliefs made by management in preparing such forward looking statements include, but are not limited to:
- anticipated growth across our retail and eCommerce channels,
- anticipated growth in
the United States andCanada , - general economic and geopolitical conditions, including the imposition of any new, or any material changes to applicable duties, tariffs and trade restrictions or similar measures (and any retaliatory measures),
- changes in laws, rules, regulations, and global standards,
- our competitive position in our industry,
- our ability to keep pace with changing consumer preferences,
- no public health related restrictions impacting client shopping patterns or incremental direct costs related to health and safety measures,
- our future financial outlook,
- our ability to drive ongoing development and innovation of our exclusive brands and product categories,
- our ability to realize our eCommerce 2.0 strategy and optimize our omni-channel capabilities,
- our expectations for optimized inventory composition,
- our ability to recruit and retain exceptional talent,
- our expectations regarding new boutique openings, repositioning of existing boutiques, and the timing thereof, and growth of our boutique network and annual square footage,
- our ability to mitigate business disruptions, including our sourcing and production activities,
- our expectations for capital expenditures,
- our ability to generate positive cash flow,
- anticipated run rate savings from our smart spending initiative,
- availability of sufficient liquidity,
- warehousing costs and expedited freight costs, and
- currency exchange and interest rates.
In addition to the assumptions noted above, specific assumptions in support of our Fiscal 2026 outlook include:
- macroeconomic uncertainty,
- improved product assortment mix,
- anticipated benefits from product margin improvements including IMU improvements and lower markdowns,
- estimated impacts of new and proposed
U.S. tariffs, - our approach and expectations with respect to our real estate expansion strategy, including boutique payback period expectations and timing of openings, that our planned boutique openings and repositions will proceed as anticipated and on-time,
- anticipated total square footage growth of our boutiques,
- infrastructure investments including our new distribution centre in
Delta, British Columbia , new and repositioned flagship boutiques, expanded support office space, and eCommerce technology to drive eCommerce 2.0, - subsiding transitory cost pressures, including pre-opening lease amortization flagship boutiques, and warehouse costs related to inventory management, and
- foreign exchange rates for Fiscal 2026: USD:CAD = 1.42.
Given the current challenging operating environment, there can be no assurances regarding: (a) the macroeconomic impacts on
Many factors could cause our actual results, performance, achievements or future events or developments to differ materially from those expressed or implied by the forward-looking statements, including, without limitation, the factors discussed in the "Risk Factors" section of our Fiscal 2025 MD&A, and the Company's Fiscal 2025 AIF which are incorporated by reference into this document. A copy of the Fiscal 2025 MD&A and the Fiscal 2025 AIF and the Company's other publicly filed documents can be accessed under the Company's profile on SEDAR+ at www.sedarplus.com.
The Company cautions that the foregoing list of risk factors and uncertainties is not exhaustive and other factors could also adversely affect its results. We operate in a highly competitive and rapidly changing environment in which new risks often emerge. It is not possible for management to predict all risks, nor assess the impact of all risk factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Readers are urged to consider the risks, uncertainties and assumptions carefully in evaluating the forward-looking information and are cautioned not to place undue reliance on such information. The forward-looking information contained in this document represents our expectations as of the date of this document (or as of the date they are otherwise stated to be made) and are subject to change after such date. We disclaim any intention, obligation or undertaking to update or revise any forward-looking information, whether written or oral, as a result of new information, future events or otherwise, except as required under applicable securities laws.
Selected Financial Information
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands of Canadian dollars, unless otherwise noted) |
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
||||
|
|
% of net |
|
% of net |
|
% of net |
|
% of net |
Net revenue |
$ 895,118 |
100.0 % |
|
100.0 % |
$ 2,738,112 |
100.0 % |
|
100.0 % |
Cost of goods sold |
515,014 |
57.5 % |
420,723 |
61.7 % |
1,557,493 |
56.9 % |
1,433,369 |
61.5 % |
|
|
|
|
|
|
|
|
|
Gross profit |
380,104 |
42.5 % |
261,247 |
38.3 % |
1,180,619 |
43.1 % |
898,981 |
38.5 % |
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
246,015 |
27.5 % |
196,835 |
28.9 % |
837,456 |
30.6 % |
708,783 |
30.4 % |
Stock-based compensation expense |
17,376 |
1.9 % |
15,356 |
2.3 % |
48,373 |
1.8 % |
31,784 |
1.4 % |
|
|
|
|
|
|
|
|
|
Income from operations |
116,713 |
13.0 % |
49,056 |
7.2 % |
294,790 |
10.8 % |
158,414 |
6.8 % |
Finance expense |
10,627 |
1.2 % |
12,429 |
1.8 % |
48,800 |
1.8 % |
49,091 |
2.1 % |
Other expense (income) |
(29,054) |
(3.2) % |
(478) |
(0.1) % |
(44,463) |
(1.6) % |
(5,287) |
(0.2) % |
|
|
|
|
|
|
|
|
|
Income before income taxes |
135,140 |
15.1 % |
37,105 |
5.4 % |
290,453 |
10.6 % |
114,610 |
4.9 % |
Income tax expense |
35,498 |
4.0 % |
12,898 |
1.9 % |
82,663 |
3.0 % |
35,830 |
1.5 % |
|
|
|
|
|
|
|
|
|
Net income |
$ 99,642 |
11.1 % |
$ 24,207 |
3.5 % |
$ 207,790 |
7.6 % |
$ 78,780 |
3.4 % |
|
|
|
|
|
|
|
|
|
Other Performance Measures: |
|
|
|
|
|
|
|
|
Year-over-year net revenue growth |
31.3 % |
|
7.0 % |
|
17.4 % |
|
6.2 % |
|
Comparable sales4,5 growth (decline) |
26.0 % |
|
(3.0) % |
|
11.0 % |
|
(1.0) % |
|
Capital cash expenditures (net of proceeds from lease incentives)5 |
$ (66,315) |
|
$ (41,681) |
|
$ (253,490) |
|
$ (155,256) |
|
Free cash flow5 |
$ 65,598 |
|
$ 22,871 |
|
$ 95,598 |
|
$ 99,502 |
|
NET REVENUE BY GEOGRAPHIC LOCATION
(unaudited, in thousands of Canadian dollars) |
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
|
|
|
|
|
|
$ 548,045 |
$ 369,121 |
$ 1,581,821 |
$ 1,226,476 |
|
347,073 |
312,849 |
1,156,291 |
1,105,874 |
|
|
|
|
|
Net revenue |
$ 895,118 |
$ 681,970 |
$ 2,738,112 |
$ 2,332,350 |
CONSOLIDATED CASH FLOWS
(unaudited, in thousands of Canadian dollars) |
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
|
|
|
|
|
Net cash generated from operating activities |
$ 158,476 |
$ 99,688 |
$ 455,637 |
$ 358,823 |
Net cash generated used in financing activities |
(3,642) |
(29,769) |
(60,373) |
(98,670) |
Cash used in investing activities |
(79,532) |
(47,236) |
(277,116) |
(182,964) |
Effect of exchange rate changes on cash and cash equivalents |
3,326 |
(210) |
4,210 |
(422) |
|
|
|
|
|
Change in cash and cash equivalents |
$ 78,628 |
$ 22,473 |
$ 122,358 |
$ 76,767 |
_______________________________ |
4Please see the "Comparable Sales" section above for more details. |
5Please see the "Non-IFRS Measures and Retail Industry Metrics" section above for more details. |
RECONCILIATION OF NET INCOME TO EBITDA, ADJUSTED EBITDA AND ADJUSTED NET INCOME
(unaudited, in thousands of Canadian dollars, unless otherwise noted) |
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
Reconciliation of Net Income to EBITDA and Adjusted EBITDA: |
|
|
|
|
Net income |
$ 99,642 |
$ 24,207 |
$ 207,790 |
$ 78,780 |
Depreciation and amortization |
25,363 |
18,163 |
84,415 |
64,515 |
Depreciation on right-of-use assets |
22,548 |
28,166 |
102,238 |
103,524 |
Finance expense |
10,627 |
12,429 |
48,800 |
49,091 |
Income tax expense |
35,498 |
12,898 |
82,663 |
35,830 |
|
|
|
|
|
EBITDA |
193,678 |
95,863 |
525,906 |
331,740 |
|
|
|
|
|
Adjustments to EBITDA: |
|
|
|
|
Stock-based compensation expense |
17,376 |
15,356 |
48,373 |
31,784 |
Rent impact from IFRS 16, Leases6 |
(32,236) |
(39,401) |
(146,347) |
(145,671) |
Unrealized (gain) loss on equity derivative contracts |
(10,800) |
(6,434) |
(16,929) |
5,189 |
Realized (gain) on equity derivative contracts |
— |
(1,048) |
— |
(1,048) |
Fair value adjustments related to |
(7,500) |
500 |
(7,500) |
(14,500) |
CYC integration costs |
— |
1,847 |
1,732 |
3,700 |
Impairment of right-of-use assets, lease exit costs and other |
(196) |
5,862 |
559 |
5,862 |
Secondary offering transaction costs |
550 |
— |
550 |
— |
|
|
|
|
|
Adjusted EBITDA |
$ 160,872 |
$ 72,545 |
$ 406,344 |
$ 217,056 |
Adjusted EBITDA as a percentage of net revenue |
18.0 % |
10.6 % |
14.8 % |
9.3 % |
|
|
|
|
|
Net income |
$ 99,642 |
$ 24,207 |
$ 207,790 |
$ 78,780 |
Adjustments to net income: |
|
|
|
|
Stock-based compensation expense |
17,376 |
15,356 |
48,373 |
31,784 |
Unrealized (gain) loss on equity derivative contracts |
(10,800) |
(6,434) |
(16,929) |
5,189 |
Realized (gain) loss on equity derivative contracts |
— |
(1,048) |
— |
(1,048) |
Fair value adjustments related to CYC acquisition |
(7,500) |
500 |
(7,500) |
(14,500) |
CYC integration costs |
— |
1,847 |
1,732 |
3,700 |
Impairment of right-of-use assets, lease exit costs and other |
(196) |
5,862 |
559 |
5,862 |
Secondary offering transaction costs |
550 |
— |
550 |
— |
Related tax effects |
(1,047) |
(2,067) |
(4,026) |
(4,210) |
Adjusted Net Income |
$ 98,025 |
$ 38,223 |
$ 230,549 |
$ 105,557 |
Adjusted Net Income as a percentage of net revenue |
11.0 % |
5.6 % |
8.4 % |
4.5 % |
Weighted average number of diluted shares outstanding (thousands) |
118,395 |
114,096 |
116,731 |
114,194 |
Adjusted Net Income per Diluted Share |
$ 0.83 |
$ 0.34 |
$ 1.98 |
$ 0.92 |
|
|
|
|
|
6 RENT IMPACT FROM IFRS 16, LEASES |
|
|
|
|
(unaudited, in thousands of Canadian dollars) |
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
|
|
|
|
|
Depreciation of right-of-use assets, excluding fair value adjustments |
$ (22,481) |
$ (28,033) |
$ (101,732) |
$ (102,992) |
Interest expense on lease liabilities |
(9,755) |
(11,368) |
(44,615) |
(42,679) |
|
|
|
|
|
Rent impact from IFRS 16, leases |
$ (32,236) |
$ (39,401) |
$ (146,347) |
$ (145,671) |
RECONCILIATION OF COMPARABLE SALES TO NET REVENUE
(unaudited, in thousands of Canadian dollars) |
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
Comparable sales |
$ 776,038 |
$ 579,413 |
$ 2,438,190 |
$ 2,034,717 |
Non-comparable sales |
119,080 |
102,557 |
299,922 |
297,633 |
|
|
|
|
|
Net revenue |
$ 895,118 |
$ 681,970 |
$ 2,738,112 |
$ 2,332,350 |
RECONCILIATION OF CONSTANT CURRENCY TO NET REVENUE
(unaudited, in thousands of Canadian dollars) |
Q4 2025 |
Q4 2024 |
% change |
Fiscal 2025 |
Fiscal 2024 |
% change |
Constant currency net revenue |
$ 863,151 |
$ 681,970 |
26.6 % |
$ 2,692,557 |
$ 2,332,350 |
15.4 % |
Foreign exchange impact |
31,967 |
— |
|
45,555 |
— |
|
|
|
|
|
|
|
|
Net revenue |
$ 895,118 |
$ 681,970 |
31.3 % |
$ 2,738,112 |
$ 2,332,350 |
17.4 % |
RECONCILIATION OF CASH USED IN INVESTING ACTIVITIES TO CAPITAL CASH EXPENDITURES (NET OF PROCEEDS FROM LEASE INCENTIVES)
(unaudited, in thousands of Canadian dollars) |
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
Cash used in investing activities |
$ (79,532) |
$ (47,236) |
$ (277,116) |
$ (182,964) |
Contingent consideration payout, net relating to the acquisition of CYC |
— |
— |
— |
6,303 |
Acquisition of trademarks |
13,099 |
— |
13,099 |
— |
Proceeds from lease incentives |
118 |
5,555 |
10,527 |
21,405 |
|
|
|
|
|
Capital cash expenditures (net of proceeds from lease incentives) |
$ (66,315) |
$ (41,681) |
$ (253,490) |
$ (155,256) |
RECONCILIATION OF NET CASH GENERATED FROM OPERATING ACTIVITIES TO FREE CASH FLOW
(unaudited, in thousands of Canadian dollars) |
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
Net cash generated from operating activities |
$ 158,476 |
$ 99,688 |
$ 455,637 |
$ 358,823 |
Interest paid |
797 |
984 |
3,883 |
6,132 |
Repayments of principal on lease liabilities |
(27,360) |
(36,120) |
(110,432) |
(110,197) |
Capital cash expenditures (net of proceeds from lease incentives) |
(66,315) |
(41,681) |
(253,490) |
(155,256) |
|
|
|
|
|
Free cash flow |
$ 65,598 |
$ 22,871 |
$ 95,598 |
$ 99,502 |
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(audited, in thousands of Canadian dollars) |
As at |
As at
|
Assets |
|
|
|
|
|
Cash and cash equivalents |
$ 285,635 |
$ 163,277 |
Accounts receivable |
26,311 |
18,473 |
Income taxes recoverable |
4,342 |
7,055 |
Inventory |
379,316 |
340,145 |
Prepaid expenses and other current assets |
61,239 |
37,270 |
Total current assets |
756,843 |
566,220 |
Property and equipment |
656,966 |
431,365 |
Intangible assets |
104,221 |
84,975 |
|
198,846 |
198,846 |
Right-of-use assets |
722,558 |
632,291 |
Other assets |
11,564 |
5,164 |
Deferred tax assets |
4,816 |
27,272 |
|
|
|
Total assets |
$ 2,455,814 |
$ 1,946,133 |
|
|
|
Liabilities |
|
|
|
|
|
Accounts payable and accrued liabilities |
$ 293,412 |
$ 221,030 |
Income taxes payable |
12,983 |
1,606 |
Current portion of lease liabilities |
107,755 |
107,322 |
Deferred revenue |
111,158 |
81,669 |
Total current liabilities |
525,308 |
411,627 |
Lease liabilities |
811,468 |
698,564 |
Other non-current liabilities |
3,829 |
5,256 |
Deferred tax liabilities |
20,626 |
23,191 |
Total liabilities |
1,361,231 |
1,138,638 |
|
|
|
Shareholders' equity |
|
|
Share capital |
383,482 |
307,737 |
Contributed surplus |
101,568 |
96,249 |
Retained earnings |
609,695 |
407,337 |
Accumulated other comprehensive loss |
(162) |
(3,828) |
Total shareholders' equity |
1,094,583 |
807,495 |
|
|
|
Total liabilities and shareholders' equity |
$ 2,455,814 |
$ 1,946,133 |
BOUTIQUE COUNT SUMMARY3
|
Q4 2025 |
Q4 2024 |
Fiscal 2025 |
Fiscal 2024 |
|
|
|
|
|
Number of boutiques, beginning of period |
127 |
117 |
119 |
114 |
New boutiques |
4 |
3 |
12 |
6 |
Boutique closure |
(1) |
(1) |
(1) |
(1) |
|
|
|
|
|
Number of boutiques, end of period |
130 |
119 |
130 |
119 |
Repositioned boutiques |
1 |
1 |
3 |
3 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/aritzia-reports-fourth-quarter-and-fiscal-2025-financial-results-302444544.html
SOURCE