Grows Revenue 4%, Adjusted EBITDA(1) 8% and Net Income 14%
Reaffirms 2026 Outlook
MARKHAM, Ontario, Aug. 11, 2026 (GLOBE NEWSWIRE) -- Pet Valu Holdings Ltd. ("Pet Valu" or the "Company") (TSX: PET), the leading Canadian specialty retailer of pet food and pet-related supplies, today announced its financial results for the second quarter 2026.
Second Quarter Highlights
- Revenue was $290.7 million, up 3.6% versus Q2 2025.
- System-wide sales(2) were $377.3 million, an increase of 2.0% versus Q2 2025. Same-store sales decline(2) was 0.2%.
- Adjusted EBITDA(1) was $65.0 million, up 8.0% versus Q2 2025, representing 22.4% of revenue. Operating income was $41.9 million, up 14.0% versus Q2 2025.
- Adjusted Net Income(1) was $28.2 million or $0.41 per diluted share(3), compared to $26.2 million or $0.38 per diluted share, respectively, in Q2 2025. Net income was $24.9 million, up 14.3% versus Q2 2025.
- Opened 7 new stores and ended the quarter with 877 stores across the network.
- Free cash flow(1) was $32.9 million, compared to $27.1 million in Q2 2025.
- Subsequent to Q2 2026, the Board of Directors of the Company declared a dividend of $0.13 per common share.
2026 Outlook
- On a 52-week comparable basis, the Company expects revenue growth between 2% and 4%, Adjusted EBITDA margin(3) of approximately 21%, and Adjusted Net Income per Diluted Share similar to Fiscal 2025.
"We were pleased with our Q2 performance, demonstrating our ability to adapt in a dynamic environment," said Greg Ramier, Chief Executive Officer of Pet Valu. "Our teams delivered improved profitability, solid revenue growth and further market share gains, supported by disciplined execution across the business."
"The strength of our model continues to be reflected in the capital-light growth of our network, increasing engagement across our digital and loyalty platforms, and strong demand for our differentiated offering," continued Mr. Ramier. "With a clear strategy, passionate people and actions within our control, we remain confident in achieving our 2026 Outlook."
Financial Results for the Second Quarter Fiscal 2026
All comparative figures below are for the quarter ended July 4, 2026, compared to the quarter ended June 28, 2025-
Revenue was $290.7 million in Q2 2026 compared to $280.6 million in Q2 2025, an increase of $10.0 million, or 3.6%. The increase was primarily due to higher retail sales and franchise and other revenues.
Same-store sales decline was 0.2% in Q2 2026, primarily due to a 1.4% same store transaction decline(2 partially offset by a 1.2% same-store average spend per transaction growth(2). This is compared to a 2.6% same-store sales growth in Q2 2025, which was primarily driven by a 1.8% same-store average spend per transaction growth and a 0.8% same-store transaction growth.
Gross profit was $94.6 million in Q2 2026 compared to $93.6 million in Q2 2025, an increase of $1.0 million, or 1.0%. Gross profit margin was 32.5% in Q2 2026 compared to 33.4% in Q2 2025, a decrease of 0.9%. Excluding costs related to the supply chain transformation, gross profit margin was 32.5% in Q2 2026 compared to 33.6% in Q2 2025, respectively, a decrease of 1.1%. The decrease was primarily due to (i) price investments made in late 2025; and (ii) higher occupancy costs; partially offset by (iii) distribution efficiencies from the new distribution centres.
Selling, general and administrative ("SG&A") expenses were $52.7 million in Q2 2026 compared to $56.9 million in Q2 2025, a decrease of $4.2 million, or 7.4%. The decrease was primarily due to (i) higher gain on sale of assets for re-franchised stores; (ii) lower employee benefits related to share-based compensation; partially offset by (iii) higher technology expenditures related to cloud services; and (iv) higher depreciation and amortization primarily driven by corporate store network growth. SG&A expenses, as a percentage of revenue, for Q2 2026 and Q2 2025, were 18.1% and 20.3%, respectively.
Interest expense, net was $7.5 million in Q2 2026 compared to $7.4 million in Q2 2025, an increase of $0.1 million, or 0.1%. The increase was primarily due to (i) higher interest expense on lease liabilities resulting from store network expansion and renewal of existing leases; partially offset by (ii) lower interest expense on the Term Facility primarily due to a decline in interest rates compared to Q2 2025.
Income tax expense was $9.3 million in Q2 2026 compared to $8.1 million in Q2 2025, an increase of $1.2 million, or 14.8%. The increase was primarily due to higher taxable earnings in Q2 2026 with an effective tax rate of 27.2% in Q2 2026 compared to 27.1% in Q2 2025. The Q2 2026 and Q2 2025 effective tax rates were higher than the statutory tax rate primarily because of non-deductible expenses.
Net income was $24.9 million in Q2 2026 compared to $21.8 million in Q2 2025, an increase of $3.1 million, or 14.3%. The increase was primarily due to higher operating income, partially offset by loss on foreign exchange, higher income tax expense, and higher interest expense, net as described above.
Adjusted EBITDA was $65.0 million in Q2 2026 compared to $60.2 million in Q2 2025, an increase of $4.8 million, or 8.0%. The increase was primarily due to (i) higher gross profit, excluding costs related to the supply chain transformation; and (ii) lower SG&A expenses, excluding share-based compensation and costs not indicative of business performance, driven by higher gain on sale of assets for re-franchised stores and lower professional fees, partially offset by higher technology expenditures. Adjusted EBITDA as a percentage of revenue(3) was 22.4% and 21.4% in Q2 2026 and Q2 2025, respectively.
Adjusted Net Income was $28.2 million in Q2 2026, compared to $26.2 million in Q2 2025, an increase of $2.0 million or 7.5%. The increase was primarily due to (i) lower SG&A expenses, excluding share-based compensation and costs not indicative of business performance, driven by higher gain on sale of assets for re-franchised stores and lower professional fees, partially offset by higher depreciation and amortization, and technology expenditures; partially offset by (ii) higher income taxes (adjusted for items not indicative of business performance). Adjusted Net Income as a percentage of revenue(3) was 9.7% and 9.3% in Q2 2026 and Q2 2025, respectively.
Adjusted Net Income per Diluted Share was $0.41 in Q2 2026, compared to $0.38 in Q2 2025, an increase of $0.03 per common share or 7.9%. The increase was primarily due to higher Adjusted Net Income and the lower diluted weighted average number of common shares outstanding as a result of the common share repurchases under the 2025 NCIB.
Cash at the end of Q2 2026 totaled $24.3 million.
Net Capital Expenditures(1) were an inflow of $1.8 million in Q2 2026 compared to an outflow of $11.9 million in Q2 2025, a decrease of $13.7 million. The decrease was primarily due to lower expenditures on property and equipment as the comparative period included construction costs related to the new distribution centres, and higher proceeds on disposal of property and equipment from the sale of corporate-owned stores to franchisees.
Free Cash Flow was $32.9 million in Q2 2026 compared to $27.1 million in Q2 2025, an increase of $5.7 million. The increase was primarily due to (i) an increase in cash provided by investing activities as the comparative period included construction costs related to the new distribution centres and higher proceeds on disposal of property and equipment from the sale of corporate-owned stores to franchisees; partially offset by (ii) a decrease in cash from operating activities resulting from higher income taxes paid and lower net income (adjusted for items not involving cash); and (iii) an increase in payments of principal and interest on lease liabilities due to the store network expansion.
Inventory at the end of Q2 2026 was $134.3 million compared to $131.1 million at the end of Q4 2025, an increase of $3.2 million primarily to support the growth of the store network and wholesale penetration.
Dividends
On August 10, 2026, the Board of Directors of the Company declared a dividend of $0.13 per common share payable on September 15, 2026 to holders of common shares of record as at the close of business on August 31, 2026.
Outlook
Fiscal 2026 will be a 52-week fiscal year, compared to a 53-week fiscal year in Fiscal 2025. In Fiscal 2026, on a 52-week comparable basis, the Company expects:
- revenue growth between 2% and 4%, supported by approximately 40 new store openings, flat to 2% same-store sales growth and higher wholesale merchandise sales penetration;
- Adjusted EBITDA margin of approximately 21%, which incorporates heightened value-seeking consumer demand trends and higher fuel costs, offset by operating expense leverage;
- Adjusted Net Income per Diluted Share similar to Fiscal 2025; and
- business reinvestment of approximately $35 million, consisting of approximately $20 million in Net Capital Expenditures and approximately $15 million in transformation costs.
The Company estimates the 53rd week contributed approximately 2% of reported revenue, Adjusted EBITDA and Adjusted Net Income in Fiscal 2025. This estimate was derived using (i) actual revenue recorded and employee benefits expense incurred in the 53rd week, and (ii) gross profit margin and prorated expenses, other than employee benefits, from the final fiscal period of 2025.
The Company continues to monitor the evolving governmental foreign trade environment and believes it has the appropriate mechanisms in place to adapt, as necessary. The Outlook for 2026 is based on several assumptions, including, but not limited to, governmental foreign trade policies currently in place as of this release.
| (1) | This is a non-IFRS financial measure. Non-IFRS financial measures are not recognized measures under IFRS and do not have standardized meanings prescribed by IFRS. They are therefore unlikely to be comparable to similar measures presented by other companies. Refer to "Non-IFRS and Other Financial Measures" and "Selected Consolidated Financial Information" below for a reconciliation of the non-IFRS measures (except for Net Capital Expenditures) used in this release to the most comparable IFRS measures. Also refer to the sections entitled "How We Assess the Performance of Our Business", "Non-IFRS and Other Financial Measures" and "Selected Consolidated Financial Information and Industry Metrics" in the MD&A for the second quarter ended July 4, 2026 for further details concerning EBITDA, Adjusted EBITDA, Adjusted Net Income, Free Cash Flow, and Net Capital Expenditures including definitions and reconciliations to the relevant reported IFRS measures. A copy of the MD&A for the second quarter ended July 4, 2026 is available on SEDAR+ at www.sedarplus.ca |
| (2) | This is a supplementary financial measure. Refer to "Non-IFRS and Other Financial Measures" below and to the section entitled "How We Assess the Performance of Our Business" in the MD&A for the second quarter ended July 4, 2026, incorporated by reference herein, for the definitions of supplementary financial measures. |
| (3) | This is a non-IFRS ratio. Non-IFRS ratios are not recognized measures under IFRS and do not have standardized meanings prescribed by IFRS. They are therefore unlikely to be comparable to similar measures presented by other companies. Refer to "Non-IFRS and Other Financial Measures" below and to the section entitled "How We Assess the Performance of Our Business" in the MD&A for the second quarter ended July 4, 2026 for the definitions of non-IFRS ratios and each non-IFRS measure that is used as a component of such non-IFRS ratios. |
Conference Call Details
A conference call to discuss the Company's second quarter results is scheduled for August 11, 2026, at 8:30 a.m. ET. A live webcast of the call will be available through the Events & Presentations section of the Company's website at investors.petvalu.ca. For those unable to participate, the webcast will be archived and available for replay following the conclusion of the live event through the same link.
About Pet Valu
Pet Valu is Canada's leading retailer of pet food and pet-related supplies with over 800 corporate-owned or franchised locations across the country. For 50 years, Pet Valu has earned the trust and loyalty of pet parents by offering knowledgeable customer service, an extensive product offering and engaging in-store services. Through its local neighbourhood stores and digital platform, Pet Valu offers more than 10,000 competitively-priced products, including a broad assortment of exclusive, holistic and award-winning proprietary brands. The Company is headquartered in Markham, Ontario and has distribution centres in Brampton, Ontario, Surrey, British Columbia and Calgary, Alberta. Its shares trade on the Toronto Stock Exchange (TSX: PET). To learn more, please visit: www.petvalu.ca
Non-IFRS and Other Financial Measures
This press release makes reference to certain non-IFRS measures and non-IFRS ratios. These measures and ratios are not recognized measures under IFRS and do not have a standardized meaning prescribed by IFRS. They are therefore unlikely to be comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement IFRS measures by providing further understanding of the Company's results of operations from management's perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for the Company's analysis of its financial information reported under IFRS. The Company uses non-IFRS measures, including "EBITDA", "Adjusted EBITDA", "Adjusted Net Income", "Free Cash Flow" and "Net Capital Expenditures", and non-IFRS ratios, including "Adjusted EBITDA margin", "Adjusted EBITDA as a percentage of revenue", "Adjusted Net Income as a percentage of revenue", and "Adjusted Net Income per Diluted Share". This press release also makes reference to certain supplementary financial measures that are commonly used in the retail industry, including "system-wide sales", "same-store sales growth (decline)", "same-store transaction growth (decline)" and "same-store average spend per transaction growth (decline)". These non-IFRS measures, non-IFRS ratios and supplementary financial measures are used to provide investors with supplemental measures of the Company's operating performance and thus highlight trends in its core business that may not otherwise be apparent when relying solely on IFRS measures. The Company also believes that securities analysts, investors and other interested parties frequently use such non-IFRS measures, non-IFRS ratios and supplementary financial measures in the evaluation of issuers. Management of the Company uses non-IFRS measures, non-IFRS ratios and supplementary financial measures in order to facilitate operating performance comparisons from period to period, to prepare annual operating budgets and to determine components of management compensation. Refer to the MD&A for the second quarter ended July 4, 2026 for further information on non-IFRS measures, non-IFRS ratios (including each non-IFRS measure that is used as a component of such non-IFRS ratios) and supplementary measures, including for their definition and, for non-IFRS measures, a reconciliation to the most comparable IFRS measure.
Forward-Looking Information
This press release contains forward-looking information. Forward-looking information is provided as at the date of this press release and is based on management's opinions, estimates and assumptions in light of its experience and perception of historical trends, current trends, current conditions and expected future developments, as well as other factors that management believes appropriate and reasonable in the circumstances. Such forward-looking information is intended to provide information about management's current expectations and plans, and may not be appropriate for other purposes. Pet Valu does not undertake to update any such forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable Canadian securities laws.
Forward-looking information may relate to the Company's future financial outlook and anticipated events or results and may include information regarding our financial position, business strategy, growth strategies, store openings and enhancements, addressable markets, budgets, operations, financial results, taxes, dividend policy, plans and objectives. Particularly, information regarding our expectations of future results, performance, achievements, prospects or opportunities or the markets in which we operate is forward-looking information. In addition, any statements that refer to expectations, intentions, projections or other characterizations of future events or circumstances contain forward-looking information. Statements containing forward-looking information are not facts but instead represent management's expectations, estimates and projections regarding future events or circumstances.
Many factors could cause the Company's actual results, level of activity, performance or achievements or future events or developments to differ materially from those expressed or implied by the forward-looking information, including, without limitation, the factors discussed in the "Risk Factors" section of the MD&A for the second quarter ended July 4, 2026 and in the Company's Annual Information Form dated March 2, 2026 ("AIF"). A copy of the AIF and the Company's other publicly filed documents can be accessed under the Company's profile on SEDAR+ at www.sedarplus.ca. These factors are not intended to represent a complete list of the factors that could affect the Company; however, these factors should be considered carefully.
The purpose of the forward-looking information is to provide the reader with a description of management's current expectations regarding the Company's financial performance and may not be appropriate for other purposes. Readers should not place undue reliance on forward-looking information contained herein. To the extent any forward-looking information in this press release constitutes future-oriented financial information, within the meaning of applicable securities laws, such information is being provided to demonstrate the potential of the Company and readers are cautioned that this information may not be appropriate for any other purpose. Future-oriented financial information, as with forward-looking information generally, is based on current assumptions and subject to risks, uncertainties and other factors. The forward-looking statements contained in this press release are expressly qualified by this cautionary statement.
For more information:
James Allison
Vice President, Investor Relations & Treasury
investors@petvalu.ca
289-806-4559
| SELECTED CONSOLIDATED FINANCIAL INFORMATION Condensed Interim Consolidated Statements of Income and Comprehensive Income (Unaudited, in thousands of Canadian dollars, except per share amounts) | ||||||
| Quarters Ended | Year to Date | |||||
| July 4, 2026 | June 28, 2025 | July 4, 2026 | June 28, 2025 | |||
| 13 weeks | 13 weeks | 26 weeks | 26 weeks | |||
| - | - | - | - | |||
| Revenue | ||||||
| Retail sales | 107,854 | 101,747 | 215,561 | 201,468 | ||
| Franchise and other revenues | 182,828 | 178,900 | 363,064 | 358,266 | ||
| Total revenue | 290,682 | 280,647 | 578,625 | 559,734 | ||
| Cost of sales | 196,081 | 187,005 | 393,579 | 374,037 | ||
| Gross profit | 94,601 | 93,642 | 185,046 | 185,697 | ||
| Selling, general and administrative expenses | 52,702 | 56,894 | 108,223 | 111,577 | ||
| Total operating income | 41,899 | 36,748 | 76,823 | 74,120 | ||
| Interest expenses, net | 7,453 | 7,447 | 14,697 | 14,579 | ||
| Loss (gain) on foreign exchange | 188 | (634 | - | 310 | (395 | - |
| Income before income taxes | 34,258 | 29,935 | 61,816 | 59,936 | ||
| Income tax expense | 9,325 | 8,125 | 16,836 | 16,364 | ||
| Net income and comprehensive income | 24,933 | 21,810 | 44,980 | 43,572 | ||
| Net income per share | ||||||
| Basic | 0.37 | 0.31 | 0.66 | 0.62 | ||
| Diluted | 0.37 | 0.31 | 0.66 | 0.62 | ||
| Reconciliation of Net Income to EBITDA and Adjusted EBITDA, and Adjusted Net Income (Unaudited, in thousands of Canadian dollars unless otherwise noted) | ||||||||
| Quarters Ended | Year to Date | |||||||
| July 4, 2026 | June 28, 2025 | July 4, 2026 | June 28, 2025 | |||||
| 13 weeks | 13 weeks | 26 weeks | 26 weeks | |||||
| - | - | - | - | |||||
| Reconciliation of net income to Adjusted EBITDA | ||||||||
| Net income | 24,933 | 21,810 | 44,980 | 43,572 | ||||
| Depreciation and amortization | 19,151 | 17,658 | 38,374 | 34,913 | ||||
| Interest expenses, net | 7,453 | 7,447 | 14,697 | 14,579 | ||||
| Income tax expense | 9,325 | 8,125 | 16,836 | 16,364 | ||||
| EBITDA(1) | 60,862 | 55,040 | 114,887 | 109,428 | ||||
| Adjustments to EBITDA | ||||||||
| Transformation costs(2) | 2,675 | 1,266 | 4,198 | 2,701 | ||||
| Other professional fees(3) | 25 | 405 | 28 | 423 | ||||
| Share-based compensation(4) | 1,120 | 4,098 | 1,358 | 6,756 | ||||
| Asset impairments(5) | 115 | - | 115 | - | ||||
| Loss (gain) on foreign exchange | 188 | (634 | - | 310 | (395 | - | ||
| Adjusted EBITDA | 64,985 | 60,175 | 120,896 | 118,913 | ||||
| Adjusted EBITDA as a percentage of revenue | 22.4 | - | 21.4 | - | 20.9 | - | 21.2 | - |
| Quarters Ended | Year to Date | |||||||
| July 4, 2026 | June 28, 2025 | July 4, 2026 | June 28, 2025 | |||||
| 13 weeks | 13 weeks | 26 weeks | 26 weeks | |||||
| - | - | - | - | |||||
| Reconciliation of net income to Adjusted Net Income | ||||||||
| Net income | 24,933 | 21,810 | 44,980 | 43,572 | ||||
| Adjustments to net income | ||||||||
| Transformation costs(2) | 2,675 | 1,920 | 4,198 | 3,563 | ||||
| Other professional fees(3) | 25 | 405 | 28 | 423 | ||||
| Share-based compensation(4) | 1,120 | 4,098 | 1,358 | 6,756 | ||||
| Asset impairments(5) | 115 | - | 115 | - | ||||
| Loss (gain) on foreign exchange | 188 | (634 | - | 310 | (395 | - | ||
| Tax effect of adjustments to net income | (893 | - | (1,391 | - | (1,229 | - | (2,357 | - |
| Adjusted Net Income | 28,163 | 26,208 | 49,760 | 51,562 | ||||
| Adjusted Net Income as a percentage of revenue | 9.7 | - | 9.3 | - | 8.6 | - | 9.2 | - |
| Adjusted Net Income per Diluted Share | 0.41 | 0.38 | 0.73 | 0.73 | ||||
| Notes | |
| (1) | EBITDA is a non-IFRS financial measure. Non-IFRS financial measures are not recognized measures under IFRS and do not have standardized meanings prescribed by IFRS. They are therefore unlikely to be comparable to similar measures presented by other companies. Refer to the sections entitled "How We Assess the Performance of Our Business", "Non-IFRS and Other Financial Measures" and "Selected Consolidated Financial Information and Industry Metrics" in the MD&A for the second quarter July 4, 2026 for further details including definitions and reconciliations to the relevant reported IFRS measure. |
| (2) | Represents (i) discrete, project-based implementation costs associated with new information technology systems related to transformational initiatives supporting finance systems, e-commerce and omni-channel capabilities and other key processes; (ii) costs associated with supply chain and merchandise transformation initiatives, such as duplicative warehousing and distribution costs, implementation costs associated with new information technology systems, other transition costs incurred during the transition to a new distribution centre; and for Adjusted Net Income, duplicative depreciation expense on property and equipment and right-of-use assets, and interest expense on lease liabilities; and (iii) severance expenses associated with restructuring activities in certain business support functions and expenses related to a reorganization of the senior leadership team. For Adjusted EBITDA, the transformation costs included in cost of sales in Q2 2026 and YTD 2026 were $nil (Q2 2025 and YTD 2025 - $0.3 million and $0.6 million, respectively) and in selling, general, and administrative expenses were $2.7 million and $4.2 million, respectively (Q2 2025 and YTD 2025 - $0.9 million and $2.1 million, respectively). For Adjusted Net Income, the transformation costs included in cost of sales in Q2 2026 and YTD 2026 were $nil (Q2 2025 and YTD 2025 - $0.8 million and $1.2 million, respectively) and in selling, general, and administrative expenses were $2.7 million and $4.2 million, respectively (Q2 2025 and YTD 2025 - $0.9 million and $2.1 million, respectively). For Adjusted Net Income, the interest expense on the lease liability in Q2 2026 and YTD 2026 were $nil (Q2 2025 and YTD 2025 - $0.2 million and $0.3 million, respectively). |
| (3) | Represents professional fees primarily incurred with respect to (i) the Canada Revenue Agency's ("CRA") examination of the Company's Canadian tax filings discussed in the "Income Taxes" section; and (ii) the secondary offering of the Company's common shares completed by the principal shareholders on May 21, 2025. These fees are included in selling, general and administrative expenses. |
| (4) | Represents share-based compensation in respect of our amended and restated share option plan, long-term incentive plan, and deferred share unit plan which is included in selling, general and administrative expenses. |
| (5) | Represents a non-cash impairment charge primarily related to the right-of-use asset for a corporate store which was included in selling, general and administrative expenses. |
| Condensed Interim Consolidated Statements of Cash Flows (Unaudited, in thousands of Canadian dollars) | ||||||||
| Quarters Ended | Year to Date | |||||||
| July 4, 2026 | June 28, 2025 | July 4, 2026 | June 28, 2025 | |||||
| 13 weeks | 13 weeks | 26 weeks | 26 weeks | |||||
| - | - | - | - | |||||
| Cash provided by (used in) | ||||||||
| Operating activities | ||||||||
| Net income | 24,933 | 21,810 | 44,980 | 43,572 | ||||
| Adjustments for items not affecting cash: | ||||||||
| Depreciation and amortization | 19,151 | 17,658 | 38,374 | 34,913 | ||||
| Impairment of right-of-use assets | 115 | - | 115 | - | ||||
| Deferred franchise fees | 213 | (45 | - | 107 | (186 | - | ||
| (Gain) loss on disposal of property and equipment | (4,204 | - | 15 | (4,204 | - | (55 | - | |
| (Gain) loss on disposal of right-of-use assets | (299 | - | 16 | (236 | - | 41 | ||
| Loss (gain) on foreign exchange | 188 | (634 | - | 310 | (395 | - | ||
| Share-based compensation expense | 1,120 | 4,098 | 1,358 | 6,756 | ||||
| Interest expenses, net | 7,453 | 7,447 | 14,697 | 14,579 | ||||
| Income tax expense | 9,325 | 8,125 | 16,836 | 16,364 | ||||
| Income taxes paid | (10,375 | - | (6,216 | - | (27,764 | - | (16,021 | - |
| Changes in operating working capital: | ||||||||
| Trade and other receivables | 860 | 913 | (1,542 | - | 5,715 | |||
| Inventories | 9,609 | (6,340 | - | (2,182 | - | (15,358 | - | |
| Prepaid expenses | (749 | - | (1,902 | - | (974 | - | (2,144 | - |
| Trade and other payables | (9,554 | - | 7,580 | 1,382 | 1,357 | |||
| Net cash provided by operating activities | 47,786 | 52,525 | 81,257 | 89,138 | ||||
| Financing activities | ||||||||
| Proceeds from exercise of share options | - | 541 | 1,530 | 3,284 | ||||
| Shares repurchased for cancellation | (19,989 | - | (65,482 | - | (34,922 | - | (78,015 | - |
| Dividends paid on common shares | (17,716 | - | (16,646 | - | (17,716 | - | (16,646 | - |
| Net drawings on Revolving Facility | - | 32,000 | - | 32,000 | ||||
| Interest paid on long-term debt | (3,200 | - | (3,573 | - | (6,228 | - | (7,262 | - |
| Repayment of principal on lease liabilities | (19,863 | - | (17,714 | - | (39,178 | - | (34,871 | - |
| Interest paid on lease liabilities | (6,329 | - | (5,958 | - | (12,650 | - | (11,859 | - |
| Tenant allowances received | (51 | - | 387 | 329 | 950 | |||
| Standby letter of credit fees | (59 | - | - | (117 | - | - | ||
| Net cash used in financing activities | (67,207 | - | (76,445 | - | (108,952 | - | (112,419 | - |
| Investing activities | ||||||||
| Purchases of property and equipment | (4,707 | - | (11,947 | - | (11,589 | - | (22,953 | - |
| Purchases of intangible assets | (498 | - | (414 | - | (1,267 | - | (753 | - |
| Proceeds on disposal of property and equipment | 7,064 | 66 | 7,064 | 676 | ||||
| Right-of-use asset initial direct costs | (532 | - | (368 | - | (1,023 | - | (767 | - |
| Notes receivable | 97 | 151 | 250 | 258 | ||||
| Receipt of principal on lease receivables | 10,593 | 9,913 | 20,859 | 19,573 | ||||
| Interest received on lease receivables and other | 2,710 | 2,782 | 5,426 | 5,702 | ||||
| Repurchase of franchises | (3,318 | - | (2,124 | - | (3,318 | - | (2,387 | - |
| Net cash provided by (used in) investing activities | 11,409 | (1,941 | - | 16,402 | (651 | - | ||
| Effect of exchange rate on cash and cash equivalents | (52 | - | 350 | (145 | - | 167 | ||
| Net decrease in cash and cash equivalents | (8,064 | - | (25,511 | - | (11,438 | - | (23,765 | - |
| Cash and cash equivalents, beginning of period | 32,347 | 36,887 | 35,721 | 35,141 | ||||
| Cash and cash equivalents, end of period | 24,283 | 11,376 | 24,283 | 11,376 | ||||
| Free Cash Flows (Unaudited, in thousands of Canadian dollars) | ||||||||
| Quarters Ended | Year to Date | |||||||
| July 4, 2026 | June 28, 2025 | July 4, 2026 | June 28, 2025 | |||||
| 13 weeks | 13 weeks | 26 weeks | 26 weeks | |||||
| - | - | - | - | |||||
| Cash provided by operating activities | 47,786 | 52,525 | 81,257 | 89,138 | ||||
| Cash provided by (used in) investing activities | 11,409 | (1,941 | - | 16,402 | (651 | - | ||
| Tenant allowances | (51 | - | 387 | 329 | 950 | |||
| Repayment of principal on lease liabilities | (19,863 | - | (17,714 | - | (39,178 | - | (34,871 | - |
| Interest paid on lease liabilities | (6,329 | - | (5,958 | - | (12,650 | - | (11,859 | - |
| Notes receivable | (97 | - | (151 | - | (250 | - | (258 | - |
| Free Cash Flow | 32,855 | 27,148 | 45,910 | 42,449 | ||||
| Condensed Interim Consolidated Statements of Financial Position (Unaudited, in thousands of Canadian dollars) | ||||
| As at July 4, 2026 | As at January 3, 2026 | |||
| - | - | |||
| Assets | ||||
| Current assets | ||||
| Cash and cash equivalents | 24,283 | 35,721 | ||
| Trade and other receivables | 35,206 | 34,346 | ||
| Inventories | 134,258 | 131,050 | ||
| Prepaid expenses and other assets | 16,976 | 14,950 | ||
| Lease receivables | 43,432 | 41,508 | ||
| Income taxes recoverable | 8,084 | - | ||
| Total current assets | 262,239 | 257,575 | ||
| Long-term lease receivables | 185,398 | 172,171 | ||
| Right-of-use assets | 268,255 | 272,944 | ||
| Property and equipment | 165,811 | 174,225 | ||
| Intangible assets | 47,517 | 48,444 | ||
| Goodwill | 101,766 | 100,412 | ||
| Deferred tax assets | 8,174 | 8,174 | ||
| Other assets | 3,838 | 3,715 | ||
| Total assets | 1,042,998 | 1,037,660 | ||
| Liabilities | ||||
| Current liabilities | ||||
| Trade and other payables | 108,865 | 106,992 | ||
| Deferred franchise fees | 1,499 | 1,481 | ||
| Lease liabilities | 81,034 | 77,126 | ||
| Income taxes payable | - | 2,144 | ||
| Other liabilities | 11,234 | 11,004 | ||
| Provisions | - | 120 | ||
| Total current liabilities | 202,632 | 198,867 | ||
| Long-term deferred franchise fees | 4,679 | 4,578 | ||
| Long-term lease liabilities | 445,350 | 437,029 | ||
| Long-term debt | 289,461 | 288,987 | ||
| Deferred tax liabilities | 2,892 | 2,892 | ||
| Other liabilities | 2,505 | 2,996 | ||
| Provisions | 4,100 | 4,037 | ||
| Total liabilities | 951,619 | 939,386 | ||
| Shareholders' equity | ||||
| Common shares | 325,655 | 332,655 | ||
| Contributed surplus | 5,645 | 4,957 | ||
| Deficit | (239,780 | - | (239,197 | - |
| Currency translation reserve | (141 | - | (141 | - |
| Total shareholders' equity | 91,379 | 98,274 | ||
| Total liabilities and shareholders' equity | 1,042,998 | 1,037,660 | ||
