THE BRAND HOUSE COLLECTIVE PROVIDES BUSINESS UPDATE
The Brand House Collective (NASDAQ: TBHC), formerly Kirkland's, announced significant business developments and Q2 fiscal 2025 results. The company successfully launched its first Bed Bath & Beyond Home store and sold Kirkland's Home IP to Bed Bath & Beyond for $10 million. Additionally, they secured a $20 million credit agreement expansion with Bed Bath & Beyond.
Q2 2025 financial results showed net sales of $75.8 million, down from $86.3 million year-over-year, with a net loss of $20.2 million. The quarter was impacted by tornado damage at their distribution center and strategic inventory liquidation. The company plans to convert all Kirkland's Home stores to Bed Bath & Beyond stores within 24 months and expand into wholesale markets.
The Brand House Collective (NASDAQ: TBHC), ex Kirkland's, ha annunciato significativi sviluppi aziendali e i risultati del secondo trimestre fiscale 2025. L'azienda ha lanciato con successo il primo Bed Bath & Beyond Home store e ha venduto l'IP di Kirkland's Home a Bed Bath & Beyond per 10 milioni di dollari. Inoltre, ha ottenuto un'espansione dell'accordo di credito da 20 milioni di dollari con Bed Bath & Beyond. I risultati del secondo trimestre 2025 hanno mostrato ricavi netti di 75,8 milioni di dollari, in calo rispetto ai 86,3 milioni dell'anno precedente, con una perdita netta di 20,2 milioni di dollari. Il trimestre è stato influenzato dai danni causati da un tornado al centro di distribuzione e da una liquidazione strategica delle scorte. L'azienda intende convertire entro 24 mesi tutti i negozi Kirkland's Home in Bed Bath & Beyond e espandersi nei mercati all'ingrosso.
The Brand House Collective (NASDAQ: TBHC), anteriormente Kirkland's, anunció desarrollos comerciales importantes y resultados del segundo trimestre fiscal de 2025. La empresa lanzó con éxito su primera tienda Bed Bath & Beyond Home y vendió la propiedad intelectual de Kirkland's Home a Bed Bath & Beyond por 10 millones de dólares. Además, aseguró una extensión de 20 millones de dólares en un acuerdo de crédito con Bed Bath & Beyond. Los resultados del 2T 2025 mostraron ventas netas de 75,8 millones de dólares, en comparación con 86,3 millones del año anterior, con una pérdida neta de 20,2 millones de dólares. El trimestre fue afectado por daños de tornados en su centro de distribución y por una liquidación estratégica de inventario. La empresa planea convertir todas las tiendas Kirkland's Home en tiendas Bed Bath & Beyond dentro de 24 meses y expandirse a mercados mayoristas.
Brand House Collective(NASDAQ: TBHC), 이전의 Kirkland's, 은 2025 회계연도 2분기의 중요한 사업 개발과 실적을 발표했다. 회사는 첫 Bed Bath & Beyond Home 매장의 성공적인 출시를 거두었고 Kirkland's Home IP를 Bed Bath & Beyond에 1000만 달러에 매각했다. 또한 Bed Bath & Beyond와의 2000만 달러 신용계약 확장을 확보했다. 2025년 2분기 실적은 매출 7580만 달러로 전년 동기 8630만 달러보다 감소했고 순손실은 2020만 달러였다. 분배센터의 토네이도 피해와 재고의 전략적 청산으로 인해 해당 분기가 영향을 받았다. 회사는 24개월 이내에 모든 Kirkland's Home 매장을 Bed Bath & Beyond 매장으로 전환하고 도매 시장으로 확장할 계획이다.
The Brand House Collective (NASDAQ: TBHC), anciennement Kirkland's, a annoncé des évolutions commerciales significatives et les résultats du deuxième trimestre de l'exercice 2025. L'entreprise a lancé avec succès son premier magasin Bed Bath & Beyond Home et a vendu l'IP de Kirkland's Home à Bed Bath & Beyond pour 10 millions de dollars. De plus, elle a obtenu une extension d'accord de crédit de 20 millions de dollars avec Bed Bath & Beyond. Les résultats du 2e trimestre 2025 ont montré des ventes nettes de 75,8 millions de dollars, en baisse par rapport à 86,3 millions l'année précédente, avec une perte nette de 20,2 millions de dollars. Le trimestre a été impacté par des dommages causés par une tornade à leur centre de distribution et par une liquidation stratégique des stocks. L'entreprise prévoit de convertir tous les magasins Kirkland's Home en magasins Bed Bath & Beyond dans les 24 mois et de s'étendre sur les marchés de gros.
The Brand House Collective (NASDAQ: TBHC), ehemals Kirkland's, hat bedeutende Geschäftsentwicklungen und Ergebnisse des zweiten Quartals des Geschäftsjahres 2025 bekannt gegeben. Das Unternehmen hat erfolgreich seinen ersten Bed Bath & Beyond Home Store eröffnet und die Kirkland's Home-IP an Bed Bath & Beyond für 10 Millionen Dollar verkauft. Außerdem wurde eine Erweiterung der Kreditvereinbarung in Höhe von 20 Millionen Dollar mit Bed Bath & Beyond gesichert. Die Finanzergebnisse für das zweite Quartal 2025 zeigten einen Nettoumsatz von 75,8 Millionen Dollar, verglichen mit 86,3 Millionen im Vorjahr, bei einem Nettoverschuldung von 20,2 Millionen Dollar. Das Quartal war beeinflusst durch Tornadenschäden im Verteilzentrum und eine strategische Abverkaufsaktion. Das Unternehmen plant, alle Kirkland's Home Stores innerhalb von 24 Monaten in Bed Bath & Beyond Stores umzuwandeln und in Großhandelsmärkten zu expandieren.
The Brand House Collective (NASDAQ: TBHC)، سابقًا Kirkland's، أعلنت عن تطورات تجارية مهمة ونتائج الربع الثاني من السنة المالية 2025. نجحت الشركة في إطلاق أول متجر Bed Bath & Beyond Home وتم بيع الملكية الفكرية لـ Kirkland's Home لـ Bed Bath & Beyond بمبلغ 10 ملايين دولار. كما أمنت تمديد اتفاقية ائتمانية بمقدار 20 مليون دولار مع Bed Bath & Beyond. أظهرت نتائج الربع الثاني من 2025 مبيعات صافية قدرها 75.8 مليون دولار، بانخفاض عن 86.3 مليون دولار في العام الماضي، مع صافي خسارة قدره 20.2 مليون دولار. تأثر الربع بأضرار الأعاصير في مركز التوزيع وتصفية مخزونات استراتيجية. تخطط الشركة لتحويل جميع متاجر Kirkland's Home إلى متاجر Bed Bath & Beyond في غضون 24 شهرًا وتوسيعها إلى أسواق الجملة.
The Brand House Collective(纳斯达克股票代号:TBHC),前身为 Kirkland's,宣布了重要的业务发展和2025财年第二季度的业绩。公司成功推出首家 Bed Bath & Beyond Home 店,并以 1000万美元将 Kirkland's Home 的知识产权出售给 Bed Bath & Beyond。此外,它还与 Bed Bath & Beyond 取得了 2000万美元的信贷协议扩展。2025年第二季度的财务业绩显示净销售额为 7580万美元,较上年同期的 8630 万美元下降,净亏损为 2020 万美元。该季度受到分销中心龙卷风造成的损害以及对库存的战略性清算的影响。公司计划在24个月内将所有 Kirkland's Home 店改造为 Bed Bath & Beyond 店,并在批发市场扩张。
- Successful sale of Kirkland's Home IP for $10 million
- Secured additional $20 million credit agreement expansion
- Strong reception of first Bed Bath & Beyond Home store opening
- Plans to convert all stores to Bed Bath & Beyond brand within 24 months
- Expansion into wholesale market creating new growth channel
- Store comparable sales increased by 0.4% despite challenges
- Net sales declined to $75.8 million from $86.3 million year-over-year
- Net loss of $20.2 million in Q2 2025
- E-commerce sales declined 38.5%
- Gross profit margin decreased to 16.3% from 20.5%
- Significant debt position with $41.5 million outstanding
- Limited cash balance of $3.6 million as of August 2, 2025
Insights
TBHC reports disappointing Q2 results amid strategic transformation, with significant debt and losses overshadowing early Bed Bath & Beyond success.
The Brand House Collective's Q2 2025 results reveal a company in transition, with net sales dropping to
The financial picture shows substantial challenges: gross margin contracted to
The company's debt position is concerning with
While the sale of Kirkland's Home IP for
The success of the first Bed Bath & Beyond Home store opening represents a potential bright spot, but the company must navigate significant financial headwinds during this transformation. With plans to convert all Kirkland's Home stores to Bed Bath & Beyond formats over 24 months and launch buybuy Baby stores in fiscal 2026, TBHC is betting heavily on these brand revivals despite currently deteriorating financial metrics.
Bed Bath & Beyond Home Grand Opening Surpasses Expectations, Underscoring Brand Strength
Kirkland's Home IP Sale Accelerates Conversions and Unlocks Wholesale Expansion
Reports Q2 Fiscal 2025 Financial Results
Amy Sullivan, CEO of Brand House Collective, said, "The debut of our first Bed Bath & Beyond Home store was met with overwhelming demand, exceeding our expectations, and generating nationwide excitement that affirms the strength of this iconic brand. That early success gives us confidence to accelerate the conversion of Kirkland's Home stores. We are also unlocking new opportunities by monetizing the Kirkland's Home name, both inside Bed Bath & Beyond stores and through wholesale partnerships with independent retailers, creating an exciting new chapter for a brand with a 60-year legacy. This is just the beginning of what's ahead."
Recent Business Highlights
- On September 15, 2025, the Company sold the Kirkland's Home intellectual property to Bed Bath & Beyond, Inc. for
and closed a$10 million expansion of the existing credit agreement with Bed Bath & Beyond, Inc. to support current operations as well as store conversion and channel expansion plans.$20 million - On August 8, 2025, the Company successfully opened the first Bed Bath & Beyond Home store in
Nashville, TN to strong customer reception and national media attention which generated more than 250 million impressions. - The Company plans to open 5 additional Bed Bath & Beyond Home stores in the greater
Nashville market in fiscal 2025 and is on track to convert all Kirkland's Home stores into Bed Bath & Beyond stores over the next 24 months. - Store plans for the broader portfolio of Bed Bath & Beyond brands, including buybuy Baby and Overstock, are in development with the expectation for the first buybuy Baby store to open in fiscal 2026.
- The Company is in the early stages of planning and expansion of Kirkland's Home into the wholesale market creating a new growth channel with the potential to add scale, improve supply chain efficiency and strengthen unit economics of current product assortment.
Second Quarter 2025 Financial Results
Ms. Sullivan commented, "Our Q2 results reflect two major events that weighed heavily on the quarter: the tornado damage at our distribution center and our deliberate decision to liquidate select inventory ahead of expanding Bed Bath & Beyond assortments. Together, these factors were the dominant drivers of the year-over-year decline in profitability and created near-term pressure on sales, particularly in e-commerce. While the tornado was a one-time disruption, our inventory actions are intentionally reallocating space and capital to Bed Bath & Beyond assortments that we believe will drive stronger growth ahead."
- Net sales in the second quarter of 2025 were
.8 million, compared to$75 in the prior year quarter, driven by a$86.3 million 9.7% decline in consolidated comparable sales and a decline in store count of approximately5% . Consolidated comparable sales is inclusive of a comparable store sales increase of0.4% and e-commerce decline of38.5% compared to the second quarter of fiscal 2024. - Gross profit was
, or$12.4 million 16.3% of net sales, compared to , or$17.7 million 20.5% of net sales in the prior year quarter. The decline is primarily a result of a decline in merchandise margin and the deleverage of store occupancy costs on lower sales. The decline in merchandise margin was primarily due to liquidation activity to optimize inventory ahead of expanding Bed Bath & Beyond assortments, the write off of the inventory damaged by the tornado and incremental tariff costs. - Operating expenses in the second quarter of 2025 were
.1 million, or$31 41.1% of net sales, compared to , or$31.0 million 35.9% of net sales in the prior year quarter. The second quarter of 2025 included higher insurance costs related to damage at the Company'sJackson, Tennessee distribution center due to a tornado that hit the center on May 20, 2025. - In total, the Company incurred expenses of
related to damage caused by the tornado that damaged the Company's distribution center in$2.0 million Jackson, Tennessee on May 20, 2025. Related expenses which included freight to move product to temporary storage facilities and professional fees to secure and repair the site, net of insurance proceeds were recorded in other operating expenses, and the write-off of damaged inventory, which is a component of cost of sales. - Net loss in the second quarter of 2025 was
.2 million, or a loss of$20 .90 per diluted share, compared to$0 , or a loss of$14.5 million per diluted share in the prior year quarter. Diluted weighted average shares outstanding in the second quarter of 2025 were approximately 22.5 million compared to 13.1 million in the prior year quarter, mainly due to Beyond acquiring approximately 8.9 million shares of common stock in the Company.$1.11 - Adjusted net loss* in the second quarter of 2025 was
.8 million, or an adjusted loss of$17 .79 per diluted share, compared to adjusted net loss of$0 .9 million, or an adjusted loss of$13 .06 per diluted share in the prior year quarter.$1 - Adjusted EBITDA* in the second quarter of 2025 was a loss of
.3 million compared to a loss of$14 in the prior year quarter.$10.2 million - The Company closed 5 stores during the period to end the quarter with 309 stores.
Balance Sheet
- As of August 2, 2025, inventory was
, compared to inventory of$81.7 million as of August 3, 2024.$92.8 million - As of August 2, 2025, the Company had a cash balance of
, with$3.6 million .5 million of outstanding debt and$41 in outstanding letters of credit under its senior secured revolving credit facility and$5.1 million .7 million in debt to Beyond, a related party and$13 40% owner of the Company. As of August 2, 2025, the Company had$3.0 million of availability for borrowing under the revolving credit facility, after the minimum required excess availability covenant. - As of September 16, 2025, the Company had
million of outstanding debt and$49.0 of outstanding letters of credit under its revolving credit facility with$5.1 million million of availability, after the minimum required excess availability covenant, and$10.8 in term loans to Beyond with$13.7 million available from Beyond.$20 million - Availability under the Company's revolving credit facility fluctuates largely based on eligible inventory levels, and as eligible inventory increases in the second and third fiscal quarters in support of the Company's back-half sales plans, the Company's borrowing capacity increases correspondingly.
*Non-GAAP financial measures. Please see "Non-GAAP Financial Measures" and "Reconciliation of GAAP Net Income to Adjusted EBITDA" and "Reconciliation of GAAP Net Income to Adjusted Net Income" for more information.
Conference Call
The Brand House Collective's management will host a conference call to discuss its financial results for the second quarter ended August 2, 2025, followed by a question-and-answer period with President and CEO, Amy Sullivan, and SVP and CFO, Andrea Courtois.
Date: Tuesday, September 16, 2025
Time: 9:00 a.m. Eastern Time
Toll-free dial-in number: (855) 560-2577
International dial-in number: (412) 542-4163
Please call the conference telephone number 10-15 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact ICR at TBHC@icrinc.com.
The conference call will be broadcast live and available for replay here and via the investor relations section of the Company's website at www.kirklands.com. The online replay will follow shortly after the call and continue for one year.
A telephonic replay of the conference call will be available after the conference call through September 23, 2025.
Toll-free replay number: (877) 344-7529
International replay number: (412) 317-0088
Replay ID: 7522303
Contact: | Investor Relations The Brand House Collective, Inc. Andrea Courtois 1-615-872-4800 | Investor Relations Caitlin Churchill 1-203-682-8200 | Media The Brand House Collective, Inc. |
About The Brand House Collective, Inc.
The Brand House Collective, Inc., formerly Kirkland's Inc., is a multi-brand merchandising, supply chain and retail operator, managing a portfolio of iconic home and family brands including Kirkland's Home and Bed Bath & Beyond Inc.'s Bed Bath & Beyond Home, Bed Bath & Beyond, buybuy Baby, and Overstock. Currently operating more than 300 stores across 35 states as well as e-commerce sites, www.kirklands.com and www.bedbathandbeyondhome.com, the Company offers distinctive brand experiences providing curated, high-quality product assortments for every room, every moment, and for every budget. More information can be found at www.kirklands.com.
Forward-Looking Statements
Except for historical information contained herein, certain statements in this release, constitute forward-looking statements that are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and are subject to the finalization of the Company's quarterly financial and accounting procedures. Forward-looking statements deal with potential future circumstances and developments and are, accordingly, forward-looking in nature. You are cautioned that such forward-looking statements, which may be identified by words such as "anticipate," "believe," "expect," "estimate," "intend," "plan," "seek," "may," "could," "strategy," and similar expressions, involve known and unknown risks and uncertainties, many of which are outside of the Company's control, which may cause the Company's actual results to differ materially from forecasted results. Those risks and uncertainties include, among other things, risks associated with the effect of the transactions entered into with Beyond (the "Transactions") on the Company's business relationships; operating results and business generally; unexpected costs, charges or expenses resulting from the Transactions; potential litigation relating to the Transactions that could be instituted against Beyond, the Company or their affiliates' respective directors, managers or officers, including the effects of any outcomes related thereto; continued availability of capital and financing; the ability to obtain the various synergies envisioned between the Company and Beyond; the ability of the Company to successfully open new stores or rebrand or operate existing Kirkland's Home stores under a Bed Bath & Beyond Home or other licensed brand; the ability of the Company to successfully market its products to new customers and expand through new e-commerce platforms and to implement its plans, forecasts and other expectations with respect to its business after the completion of the Transactions and realize additional opportunities for growth and innovation; risks associated with the Company's liquidity including cash flows from operations and the amount of borrowings under the secured revolving credit facility; the fact that our independent registered public accounting firm's report for the year ended February 1, 2025 is qualified as to our ability to continue as a going concern; the Company's ability to successfully implement cost savings and other strategic initiatives intended to improve operating results and liquidity positions; the Company's actual and anticipated progress towards its short-term and long-term objectives including its multi-brand and omni-channel strategy; the risk that natural disasters, pandemic outbreaks, global political events, war and terrorism could impact the Company's revenues, inventory and supply chain; the continuing consumer impact of inflation and countermeasures, including high interest rates; the effectiveness of the Company's marketing campaigns; risks related to changes in
THE BRAND HOUSE COLLECTIVE, INC. | ||||||||
UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS | ||||||||
(In thousands, except per share data) | ||||||||
| ||||||||
13-Week Period Ended | ||||||||
August 2, | August 3, | |||||||
2025 | 2024 | |||||||
Net sales | $ | 75,788 | $ | 86,289 | ||||
Cost of sales | 63,419 | 68,629 | ||||||
Gross profit | 12,369 | 17,660 | ||||||
Operating expenses: | ||||||||
Compensation and benefits | 17,827 | 18,653 | ||||||
Other operating expenses | 12,643 | 11,384 | ||||||
Depreciation (exclusive of depreciation included in cost of sales) | 591 | 925 | ||||||
Asset impairment | 52 | 20 | ||||||
Total operating expenses | 31,113 | 30,982 | ||||||
Operating loss | (18,744) | (13,322) | ||||||
Interest expense | 1,464 | 1,420 | ||||||
Other income | (39) | (120) | ||||||
Loss before income taxes | (20,169) | (14,622) | ||||||
Income tax expense (benefit) | 10 | (118) | ||||||
Net loss | $ | (20,179) | $ | (14,504) | ||||
Loss per share: | ||||||||
Basic | $ | (0.90) | $ | (1.11) | ||||
Diluted | $ | (0.90) | $ | (1.11) | ||||
Weighted average shares outstanding: | ||||||||
Basic | 22,460 | 13,074 | ||||||
Diluted | 22,460 | 13,074 |
THE BRAND HOUSE COLLECTIVE, INC. | ||||||||
UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS | ||||||||
(In thousands, except per share data) | ||||||||
| ||||||||
26-Week Period Ended | ||||||||
August 2, | August 3, | |||||||
2025 | 2024 | |||||||
Net sales | $ | 157,292 | $ | 178,042 | ||||
Cost of sales | 124,639 | 133,314 | ||||||
Gross profit | 32,653 | 44,728 | ||||||
Operating expenses: | ||||||||
Compensation and benefits | 35,681 | 37,939 | ||||||
Other operating expenses | 24,909 | 25,702 | ||||||
Depreciation (exclusive of depreciation included in cost of sales) | 1,251 | 1,886 | ||||||
Asset impairment | 72 | 31 | ||||||
Total operating expenses | 61,913 | 65,558 | ||||||
Operating loss | (29,260) | (20,830) | ||||||
Interest expense | 2,812 | 2,547 | ||||||
Other income | (123) | (236) | ||||||
Loss before income taxes | (31,949) | (23,141) | ||||||
Income tax expense | 54 | 193 | ||||||
Net loss | $ | (32,003) | $ | (23,334) | ||||
Loss per share: | ||||||||
Basic | $ | (1.44) | $ | (1.79) | ||||
Diluted | $ | (1.44) | $ | (1.79) | ||||
Weighted average shares outstanding: | ||||||||
Basic | 22,277 | 13,019 | ||||||
Diluted | 22,277 | 13,019 |
THE BRAND HOUSE COLLECTIVE, INC. | ||||||||||||
UNAUDITED CONSOLIDATED CONDENSED BALANCE SHEETS | ||||||||||||
(In thousands) | ||||||||||||
| ||||||||||||
August 2, | February 1, | August 3, | ||||||||||
2025 | 2025 | 2024 | ||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 3,641 | $ | 3,820 | $ | 4,461 | ||||||
Inventories, net | 81,693 | 81,899 | 92,760 | |||||||||
Prepaid expenses and other current assets | 6,312 | 5,585 | 8,216 | |||||||||
Total current assets | 91,646 | 91,304 | 105,437 | |||||||||
Property and equipment, net | 18,749 | 22,062 | 25,454 | |||||||||
Operating lease right-of-use assets | 108,672 | 121,229 | 128,046 | |||||||||
Other assets | 2,863 | 7,593 | 7,282 | |||||||||
Total assets | $ | 221,930 | $ | 242,188 | $ | 266,219 | ||||||
LIABILITIES AND SHAREHOLDERS' DEFICIT | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 56,583 | $ | 43,935 | $ | 59,967 | ||||||
Accrued expenses and other liabilities | 21,386 | 20,183 | 20,956 | |||||||||
Operating lease liabilities | 37,372 | 39,355 | 38,602 | |||||||||
Related party debt | 1,541 | — | — | |||||||||
Current debt, net | — | 49,199 | — | |||||||||
Total current liabilities | 116,882 | 152,672 | 119,525 | |||||||||
Operating lease liabilities | 83,100 | 95,085 | 100,565 | |||||||||
Related party debt, net | 11,895 | — | — | |||||||||
Long-term debt, net | 41,520 | 10,003 | 61,396 | |||||||||
Other liabilities | 3,694 | 3,445 | 4,438 | |||||||||
Total liabilities | 257,091 | 261,205 | 285,924 | |||||||||
Shareholders' deficit | (35,161) | (19,017) | (19,705) | |||||||||
Total liabilities and shareholders' deficit | $ | 221,930 | $ | 242,188 | $ | 266,219 |
THE BRAND HOUSE COLLECTIVE, INC. | ||||||||
UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS | ||||||||
(In thousands) | ||||||||
| ||||||||
26-Week Period Ended | ||||||||
August 2, | August 3, | |||||||
2025 | 2024 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (32,003) | $ | (23,334) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation of property and equipment | 4,150 | 5,137 | ||||||
Amortization of debt issuance and original issue discount costs | 843 | 256 | ||||||
Asset impairment | 72 | 31 | ||||||
Gain (loss) on disposal of property and equipment | 19 | (7) | ||||||
Stock-based compensation expense | 321 | 556 | ||||||
Changes in assets and liabilities: | ||||||||
Inventories, net | 206 | (18,670) | ||||||
Prepaid expenses and other current assets | (727) | (613) | ||||||
Accounts payable | 12,403 | 14,514 | ||||||
Accrued expenses | 1,261 | (2,207) | ||||||
Operating lease assets and liabilities | (1,411) | (1,990) | ||||||
Other assets and liabilities | 4,800 | (61) | ||||||
Net cash used in operating activities | (10,066) | (26,388) | ||||||
| ||||||||
Cash flows from investing activities: | ||||||||
Proceeds from sale of property and equipment | 18 | 17 | ||||||
Capital expenditures | (1,026) | (1,193) | ||||||
Net cash used in investing activities | (1,008) | (1,176) | ||||||
| ||||||||
Cash flows from financing activities: | ||||||||
Borrowings on revolving line of credit | 88,644 | 22,800 | ||||||
Repayments on revolving line of credit | (90,124) | (4,100) | ||||||
Borrowings on term loans | 5,000 | 10,000 | ||||||
Payments of debt and equity issuance costs | (570) | (429) | ||||||
Cash used in net share settlement of stock options and restricted stock units | (55) | (51) | ||||||
Proceeds from issuance of common stock | 8,000 | — | ||||||
Net cash provided by financing activities | 10,895 | 28,220 | ||||||
| ||||||||
Cash and cash equivalents: | ||||||||
Net (decrease) increase | (179) | 656 | ||||||
Beginning of the period | 3,820 | 3,805 | ||||||
End of the period | $ | 3,641 | $ | 4,461 | ||||
| ||||||||
Supplemental schedule of non-cash activities: | ||||||||
Non-cash accruals for purchases of property and equipment | $ | 325 | $ | 227 | ||||
Non-cash accruals for debt and equity issuance costs | 632 | 830 | ||||||
| ||||||||
Conversion of convertible note, accrued interest and unamortized debt issuance costs into | $ | 6,676 | — | |||||
Common stock issued in exchange for equity issuance costs | 574 | — |
Non-GAAP Financial Measures
To supplement our unaudited consolidated condensed financial statements presented in accordance with generally accepted accounting principles ("GAAP"), this earnings release contains certain non-GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted operating loss, adjusted net loss and adjusted diluted loss per share. These measures are not in accordance with, and are not intended as alternatives to, GAAP financial measures. The Company uses these non-GAAP financial measures internally in analyzing our financial results and believes that they provide useful information to analysts and investors, as a supplement to GAAP financial measures, in evaluating the Company's operational performance.
The Company defines EBITDA as net loss before income tax expense, interest expense, other income and depreciation. Adjusted EBITDA is defined as EBITDA adjusted to remove asset impairment, stock-based compensation expense (due to the non-cash nature of this expense), severance charges (as it fluctuates based on the needs of the business and does not represent a normal recurring operating expense), tornado related costs (as these do not represent a normal recurring expenses), and any financing related legal or professional fees that, due to their nature, did not qualify for capitalization as deferred debt or equity issuance costs.
Adjusted operating loss is defined as operating loss adjusted for asset impairment, stock-based compensation expense, severance charges, tornado related costs and financing related legal or professional fees not qualifying for capitalization. The Company defines adjusted net loss as net loss adjusted for asset impairment, stock-based compensation expense, severance charges, tornado related costs, financing related legal or professional fees not qualifying for capitalization and the related tax adjustments. The Company defines adjusted loss per diluted share as adjusted net loss divided by weighted average diluted share count.
Non-GAAP financial measures are intended to provide additional information only and do not have any standard meanings prescribed by GAAP. Use of these terms may differ from similar measures reported by other companies. Each non-GAAP financial measure has its limitations as an analytical tool, and you should not consider them in isolation or as a substitute for analysis of the Company's results as reported under GAAP.
The following table shows an unaudited non-GAAP measure reconciliation of net loss to EBITDA and adjusted EBITDA (in thousands) for the periods indicated:
13-Week Period Ended | 26-Week Period Ended | |||||||||||||||
August 2, | August 3, | August 2, | August 3, | |||||||||||||
Net loss | $ | (20,179) | $ | (14,504) | $ | (32,003) | $ | (23,334) | ||||||||
Income tax expense (benefit) | 10 | (118) | 54 | 193 | ||||||||||||
Interest expense | 1,464 | 1,420 | 2,812 | 2,547 | ||||||||||||
Other income | (39) | (120) | (123) | (236) | ||||||||||||
Depreciation | 2,060 | 2,513 | 4,150 | 5,137 | ||||||||||||
EBITDA | (16,684) | (10,809) | (25,110) | (15,693) | ||||||||||||
Adjustments: | ||||||||||||||||
Asset impairment(1) | 52 | 20 | 72 | 31 | ||||||||||||
Stock-based compensation expense(2) | 82 | 264 | 321 | 556 | ||||||||||||
Beyond transaction costs not subject to capitalization(3) | 100 | — | 229 | — | ||||||||||||
Severance charges(4) | 157 | 317 | 283 | 390 | ||||||||||||
Tornado expenses, net(5) | 1,974 | — | 1,974 | — | ||||||||||||
Total adjustments | 2,365 | 601 | 2,879 | 977 | ||||||||||||
Adjusted EBITDA | $ | (14,319) | $ | (10,208) | $ | (22,231) | $ | (14,716) |
The following table shows an unaudited non-GAAP measure reconciliation of operating loss to adjusted operating loss (in thousands) for the periods indicated:
13-Week Period Ended | 26-Week Period Ended | |||||||||||||||
August 2, | August 3, | August 2, | August 3, | |||||||||||||
Operating loss | $ | (18,744) | $ | (13,322) | $ | (29,260) | $ | (20,830) | ||||||||
Adjustments: | ||||||||||||||||
Asset impairment(1) | 52 | 20 | 72 | 31 | ||||||||||||
Stock-based compensation expense(2) | 82 | 264 | 321 | 556 | ||||||||||||
Beyond transaction costs not subject to capitalization(3) | 100 | — | 229 | — | ||||||||||||
Severance charges(4) | 157 | 317 | 283 | 390 | ||||||||||||
Tornado expenses, net(5) | 1,974 | — | 1,974 | — | ||||||||||||
Total adjustments | 2,365 | 601 | 2,879 | 977 | ||||||||||||
Adjusted operating loss | $ | (16,379) | $ | (12,721) | $ | (26,381) | $ | (19,853) |
The following table shows an unaudited non-GAAP measure reconciliation of net loss and diluted loss per share to adjusted net loss and adjusted diluted loss per share (in thousands, except per share data) for the periods indicated:
13-Week Period Ended | 26-Week Period Ended | |||||||||||||||
August 2, | August 3, | August 2, | August 3, | |||||||||||||
Net loss | $ | (20,179) | $ | (14,504) | $ | (32,003) | $ | (23,334) | ||||||||
Adjustments: | ||||||||||||||||
Asset impairment(1) | 52 | 20 | 72 | 31 | ||||||||||||
Stock-based compensation expense(2) | 82 | 264 | 321 | 556 | ||||||||||||
Beyond transaction costs not qualifying for capitalization(3) | 100 | — | 229 | — | ||||||||||||
Severance charges(4) | 157 | 317 | 283 | 390 | ||||||||||||
Tornado expenses, net(5) | 1,974 | — | 1,974 | — | ||||||||||||
Total adjustments | 2,365 | 601 | 2,879 | 977 | ||||||||||||
Tax benefit of adjustments | 10 | 4 | 20 | 18 | ||||||||||||
Total adjustments, net of tax | 2,375 | 605 | 2,899 | 995 | ||||||||||||
Adjusted net loss | $ | (17,804) | $ | (13,899) | $ | (29,104) | $ | (22,339) | ||||||||
Diluted loss per share | $ | (0.90) | $ | (1.11) | $ | (1.44) | $ | (1.79) | ||||||||
Adjusted diluted loss per share | $ | (0.79) | $ | (1.06) | $ | (1.31) | $ | (1.72) | ||||||||
Diluted weighted average shares outstanding | 22,460 | 13,074 | 22,277 | 13,019 |
(1) | Asset impairment charges are related to store property and equipment. | ||||
(2) | Stock-based compensation expense includes amounts amortized to expense related to equity incentive plans. | ||||
(3) | Consulting and legal fees incurred relating to the Company's transactions with Beyond that, due to their nature, did not qualify for capitalization as deferred debt or equity issuance costs. Given the magnitude and scope of these strategic transactions, the Company considers the incremental consulting and legal fees incurred not reflective of the ongoing costs to operate its business. | ||||
(4) | Severance charges include expenses related to severance agreements and permanent store closure compensation costs. | ||||
(5) | Tornado related costs include the write-off of damaged inventory, a component of cost of sales, and expenses to move product to temporary storage and professional fees to secure and repair the damage caused by the tornado that damaged the Company's distribution center in |
View original content to download multimedia:https://www.prnewswire.com/news-releases/the-brand-house-collective-provides-business-update-302556967.html
SOURCE The Brand House Collective, Inc.