10-Q 1 jill-20221029.htm 10-Q 10-Q
--01-28falseQ3000168793200016879322022-07-300001687932us-gaap:SecuredDebtMemberjill:PrimingTermLoanDueTwoThousandAndTwentyFourMember2022-10-290001687932us-gaap:CommonStockMember2022-05-012022-07-300001687932us-gaap:CommonStockMember2022-04-300001687932jill:SubordinatedTermLoanDueTwoThousandAndTwentyFourMember2022-01-2900016879322021-05-022021-10-300001687932jill:AssetBasedRevolvingCreditAgreement1Member2022-10-2900016879322021-08-012021-10-300001687932us-gaap:LondonInterbankOfferedRateLIBORMemberjill:PrimingTermLoanCreditAgreementMember2022-01-302022-10-290001687932jill:PrimingTermLoanCreditAgreementMember2021-05-310001687932jill:LeaseholdImprovementsAndFurnitureAndFixturesMember2022-10-290001687932us-gaap:FairValueInputsLevel2Member2022-01-290001687932us-gaap:RetainedEarningsMember2021-08-012021-10-3000016879322021-05-022021-07-310001687932us-gaap:CommonStockMember2021-08-012021-10-3000016879322022-05-012022-07-3000016879322022-01-290001687932us-gaap:AdditionalPaidInCapitalMember2022-07-300001687932us-gaap:FairValueInputsLevel2Memberus-gaap:DebtMember2022-10-290001687932us-gaap:AdditionalPaidInCapitalMember2022-05-012022-07-300001687932jill:PrimingTermLoanCreditAgreementMember2021-05-302021-05-310001687932jill:TowerBrookCapitalPartnerLPMember2022-07-312022-10-290001687932us-gaap:CommonStockMember2021-05-010001687932jill:TowerBrookCapitalPartnerLPMember2022-01-302022-10-290001687932us-gaap:AdditionalPaidInCapitalMember2022-01-290001687932us-gaap:CommonStockMember2021-05-022021-07-310001687932us-gaap:AdditionalPaidInCapitalMember2022-04-300001687932jill:CarryingValueMember2022-01-290001687932us-gaap:LondonInterbankOfferedRateLIBORMemberjill:SubordinatedFacilityMember2022-01-302022-10-290001687932us-gaap:CommonStockMember2021-10-300001687932us-gaap:RetainedEarningsMember2021-05-022021-07-3100016879322022-07-312022-10-290001687932us-gaap:CommonStockMember2022-01-290001687932jill:SubordinatedFacilityMember2022-01-302022-10-290001687932jill:PrimingTermLoanCreditAgreementMember2021-08-302021-08-300001687932jill:PrimingTermLoanCreditAgreementMember2021-08-012021-10-300001687932us-gaap:AdditionalPaidInCapitalMember2022-07-312022-10-290001687932us-gaap:AdditionalPaidInCapitalMember2021-05-010001687932us-gaap:SalesChannelDirectlyToConsumerMember2022-01-302022-10-290001687932us-gaap:RetainedEarningsMember2022-01-2900016879322021-07-310001687932us-gaap:AdditionalPaidInCapitalMember2021-05-022021-07-310001687932us-gaap:RetainedEarningsMember2021-10-3000016879322022-01-302022-04-300001687932us-gaap:RetainedEarningsMember2022-01-302022-04-300001687932jill:PrimingTermLoanCreditAgreementMember2022-01-302022-10-290001687932us-gaap:RetainedEarningsMember2021-05-010001687932us-gaap:TradeNamesMember2022-10-290001687932us-gaap:SalesChannelThroughIntermediaryMember2022-07-312022-10-290001687932us-gaap:CustomerRelationshipsMember2022-10-2900016879322022-04-300001687932jill:CarryingValueMemberus-gaap:DebtMember2022-01-290001687932us-gaap:CustomerRelationshipsMember2022-01-290001687932us-gaap:SalesChannelDirectlyToConsumerMember2021-01-312021-10-300001687932srt:MinimumMemberjill:AssetBasedRevolvingCreditAgreement1Member2022-01-302022-10-290001687932jill:CarryingValueMemberus-gaap:DebtMember2022-10-2900016879322022-01-302022-10-2900016879322021-10-300001687932us-gaap:AdditionalPaidInCapitalMember2021-08-012021-10-300001687932us-gaap:CommonStockMember2021-01-312021-05-0100016879322021-01-300001687932jill:PrimingTermLoanCreditAgreementMember2022-10-290001687932us-gaap:RetainedEarningsMember2022-05-012022-07-300001687932us-gaap:LetterOfCreditMember2022-01-290001687932us-gaap:AdditionalPaidInCapitalMember2022-10-290001687932us-gaap:SalesChannelThroughIntermediaryMember2021-08-012021-10-3000016879322022-10-290001687932us-gaap:FairValueInputsLevel2Memberus-gaap:DebtMember2022-01-290001687932us-gaap:CommonStockMember2021-07-310001687932jill:TermLoanDueTwoThousandAndTwentyTwoMember2022-01-290001687932us-gaap:CustomerRelationshipsMember2021-01-312022-01-290001687932jill:PrimingTermLoanCreditAgreementMember2021-08-300001687932us-gaap:RetainedEarningsMember2022-07-312022-10-290001687932us-gaap:FairValueInputsLevel2Member2022-10-2900016879322021-01-312021-10-3000016879322021-05-010001687932us-gaap:RetainedEarningsMember2021-01-300001687932us-gaap:SecuredDebtMemberjill:PrimingTermLoanDueTwoThousandAndTwentyFourMember2022-01-290001687932jill:RightOfUseAssetMember2022-01-302022-10-290001687932us-gaap:CommonStockMember2022-01-302022-04-3000016879322022-05-012022-10-290001687932jill:SubordinatedFacilityMember2020-09-300001687932us-gaap:CustomerRelationshipsMember2022-01-302022-10-290001687932jill:PrimingTermLoanCreditAgreementMember2021-01-312021-10-300001687932jill:AssetBasedRevolvingCreditAgreement1Member2022-01-290001687932jill:PrincipalPayDownBetweenFifteenPointZeroMillionAndTwentyPointZeroMillionMemberjill:PrimingTermLoanCreditAgreementMember2021-08-272021-08-270001687932srt:MinimumMember2022-10-2900016879322022-12-0100016879322022-10-012022-10-290001687932us-gaap:RetainedEarningsMember2022-10-290001687932jill:SubordinatedFacilityMember2022-10-290001687932us-gaap:LetterOfCreditMember2022-10-290001687932jill:LeaseholdImprovementsAndFurnitureAndFixturesMember2022-01-302022-10-290001687932us-gaap:AdditionalPaidInCapitalMember2021-07-310001687932us-gaap:SalesChannelDirectlyToConsumerMember2022-07-312022-10-290001687932us-gaap:CommonStockMember2022-07-300001687932us-gaap:AdditionalPaidInCapitalMember2021-01-300001687932us-gaap:CommonStockMember2021-01-300001687932us-gaap:TradeNamesMember2022-01-290001687932us-gaap:SalesChannelDirectlyToConsumerMember2021-08-012021-10-300001687932us-gaap:AdditionalPaidInCapitalMember2022-01-302022-04-300001687932us-gaap:SalesChannelThroughIntermediaryMember2022-01-302022-10-290001687932us-gaap:CommonStockMember2022-07-312022-10-290001687932jill:TowerBrookCapitalPartnerLPMember2021-08-012021-10-300001687932jill:SubordinatedFacilityMemberus-gaap:LondonInterbankOfferedRateLIBORMember2022-10-290001687932us-gaap:AdditionalPaidInCapitalMember2021-01-312021-05-010001687932jill:SubordinatedTermLoanDueTwoThousandAndTwentyFourMember2022-10-290001687932us-gaap:SubsequentEventMember2022-11-012022-11-300001687932jill:TowerBrookCapitalPartnerLPMember2021-01-312021-10-300001687932us-gaap:RetainedEarningsMember2022-07-300001687932us-gaap:CommonStockMember2022-10-290001687932us-gaap:SalesChannelThroughIntermediaryMember2021-01-312021-10-3000016879322021-01-312021-05-010001687932us-gaap:RetainedEarningsMember2022-04-300001687932us-gaap:RetainedEarningsMember2021-07-310001687932us-gaap:AdditionalPaidInCapitalMember2021-10-300001687932jill:CarryingValueMember2022-10-290001687932us-gaap:RetainedEarningsMember2021-01-312021-05-010001687932us-gaap:SubsequentEventMember2022-10-302023-01-28jill:Locationxbrli:purexbrli:sharesiso4217:USDxbrli:sharesjill:Storeiso4217:USD

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended October 29, 2022

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____________________ to _____________________

Commission File Number: 001-38026

 

J.Jill, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware

 

45-1459825

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer
Identification No.)

 

 

 

4 Batterymarch Park,

Quincy, MA 02169

 

02169

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (617) 376-4300

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading symbol(s)

Name of each exchange on which registered

Common Stock, $0.01 par value

JILL

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

 

Accelerated filer

 

Non-accelerated filer

 

 

Smaller reporting company

 

 

 

 

 

Emerging growth company

 

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

Securities registered pursuant to Section 12(g) of the Act: None

As of December 1, 2022, the registrant had 10,151,938 shares of common stock, $0.01 par value per share, outstanding.

 

 

 


 

Table of Contents

 

 

 

 

Page

PART I.

FINANCIAL INFORMATION

 

 

Item 1.

Financial Statements

 

 

 

Condensed Consolidated Balance Sheets (Unaudited)

 

2

 

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)

 

3

 

Condensed Consolidated Statements of Shareholders’ Deficit (Unaudited)

 

4

 

Condensed Consolidated Statements of Cash Flows (Unaudited)

 

5

 

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

6

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

15

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

23

Item 4.

Controls and Procedures

 

23

PART II.

OTHER INFORMATION

 

 

Item 1.

Legal Proceedings

 

24

Item 1A.

Risk Factors

 

24

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

24

Item 3.

Defaults Upon Senior Securities

 

24

Item 4.

Mine Safety Disclosures

 

24

Item 5.

Other Information

 

24

Item 6.

Exhibits

 

24

Exhibit Index

 

24

Signatures

 

26

 

 

 

 

1


Table of Contents

 

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements

J.Jill, Inc.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(in thousands, except share data)

 

 

 

October 29, 2022

 

 

January 29, 2022

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

90,080

 

 

$

35,957

 

Accounts receivable, net

 

 

7,979

 

 

 

5,811

 

Inventories, net

 

 

60,129

 

 

 

56,024

 

Prepaid expenses and other current assets

 

 

26,490

 

 

 

25,456

 

Total current assets

 

 

184,678

 

 

 

123,248

 

Property and equipment, net

 

 

49,030

 

 

 

57,329

 

Intangible assets, net

 

 

75,069

 

 

 

80,711

 

Goodwill

 

 

59,697

 

 

 

59,697

 

Operating lease assets, net

 

 

120,848

 

 

 

130,744

 

Other assets

 

 

78

 

 

 

120

 

Total assets

 

$

489,400

 

 

$

451,849

 

Liabilities and Shareholders’ Deficit

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

47,843

 

 

$

49,924

 

Accrued expenses and other current liabilities

 

 

63,724

 

 

 

48,853

 

Current portion of long-term debt

 

 

2,739

 

 

 

7,692

 

Current portion of operating lease liabilities

 

 

34,517

 

 

 

32,276

 

Total current liabilities

 

 

148,823

 

 

 

138,745

 

Long-term debt, net of discount and current portion

 

 

196,446

 

 

 

196,511

 

Long-term debt, net of discount - related party

 

 

8,428

 

 

 

5,605

 

Deferred income taxes

 

 

10,233

 

 

 

10,704

 

Operating lease liabilities, net of current portion

 

 

126,205

 

 

 

143,207

 

Other liabilities

 

 

1,257

 

 

 

1,731

 

Total liabilities

 

 

491,392

 

 

 

496,503

 

Commitments and contingencies (see Note 11)

 

 

 

 

 

 

Shareholders’ Deficit

 

 

 

 

 

 

Common stock, par value $0.01 per share; 50,000,000 shares authorized; 10,151,938 and 10,001,422 shares issued and outstanding at October 29, 2022 and January 29, 2022, respectively

 

 

102

 

 

 

100

 

Additional paid-in capital

 

 

211,268

 

 

 

209,747

 

Accumulated deficit

 

 

(213,362

)

 

 

(254,501

)

Total shareholders’ deficit

 

 

(1,992

)

 

 

(44,654

)

Total liabilities and shareholders’ deficit

 

$

489,400

 

 

$

451,849

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

2


Table of Contents

 

J.Jill, Inc.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND

COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

(in thousands, except share and per share data)

 

 

 

For the Thirteen Weeks Ended

 

 

For the Thirty-Nine Weeks Ended

 

 

 

October 29, 2022

 

 

October 30, 2021

 

 

October 29, 2022

 

 

October 30, 2021

 

Net sales

 

$

150,204

 

 

$

151,731

 

 

$

467,616

 

 

$

440,053

 

Costs of goods sold (exclusive of depreciation and amortization)

 

 

45,181

 

 

 

47,196

 

 

 

140,656

 

 

 

138,339

 

Gross profit

 

 

105,023

 

 

 

104,535

 

 

 

326,960

 

 

 

301,714

 

Selling, general and administrative expenses

 

 

84,873

 

 

 

85,531

 

 

 

254,624

 

 

 

250,516

 

Impairment of long-lived assets

 

 

1,300

 

 

 

 

 

 

1,408

 

 

 

 

Operating income

 

 

18,850

 

 

 

19,004

 

 

 

70,928

 

 

 

51,198

 

Fair value adjustment of derivative (Note 5)

 

 

 

 

 

 

 

 

 

 

 

2,775

 

Fair value adjustment of warrants - related party (Note 8)

 

 

 

 

 

 

 

 

 

 

 

56,984

 

Interest expense, net

 

 

4,348

 

 

 

4,567

 

 

 

11,553

 

 

 

13,130

 

Interest expense, net - related party

 

 

1,092

 

 

 

607

 

 

 

2,823

 

 

 

1,597

 

Income (loss) before provision for income taxes

 

 

13,410

 

 

 

13,830

 

 

 

56,552

 

 

 

(23,288

)

Income tax provision

 

 

4,491

 

 

 

2,592

 

 

 

15,413

 

 

 

8,430

 

Net income (loss) and total comprehensive income (loss)

 

$

8,919

 

 

$

11,238

 

 

$

41,139

 

 

$

(31,718

)

Per share data (Note 8):

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.64

 

 

$

0.81

 

 

$

2.95

 

 

$

(2.65

)

Diluted

 

$

0.62

 

 

$

0.79

 

 

$

2.89

 

 

$

(2.65

)

Weighted average common shares:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

13,962,467

 

 

 

13,798,130

 

 

 

13,922,460

 

 

 

11,971,405

 

Diluted

 

 

14,297,925

 

 

 

14,174,218

 

 

 

14,240,486

 

 

 

11,971,405

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

3


Table of Contents

 

J.Jill, Inc.

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ DEFICIT (UNAUDITED)

(in thousands, except common share data)

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Total

 

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

Shareholders’

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Equity (Deficit)

 

Balance, January 29, 2022

 

 

10,001,422

 

 

$

100

 

 

$

209,747

 

 

$

(254,501

)

 

$

(44,654

)

Vesting of restricted stock units

 

 

146,852

 

 

 

 

 

 

 

 

 

 

 

 

 

Surrender of shares to pay withholding taxes

 

 

(48,430

)

 

 

 

 

 

(821

)

 

 

 

 

 

(821

)

Equity-based compensation

 

 

 

 

 

 

 

 

742

 

 

 

 

 

 

742

 

Net income

 

 

 

 

 

 

 

 

 

 

 

14,415

 

 

 

14,415

 

Balance, April 30, 2022

 

 

10,099,844

 

 

$

100

 

 

$

209,668

 

 

$

(240,086

)

 

$

(30,318

)

Vesting of restricted stock units

 

 

62,090

 

 

 

2

 

 

 

(2

)

 

 

 

 

 

 

Surrender of shares to pay withholding taxes

 

 

(13,430

)

 

 

 

 

 

(244

)

 

 

 

 

 

(244

)

Equity-based compensation

 

 

 

 

 

 

 

 

976

 

 

 

 

 

 

976

 

Net income

 

 

 

 

 

 

 

 

 

 

 

17,805

 

 

 

17,805

 

Balance, July 30, 2022

 

 

10,148,504

 

 

$

102

 

 

$

210,398

 

 

$

(222,281

)

 

$

(11,781

)

Vesting of restricted stock units

 

 

4,863

 

 

 

 

 

 

 

 

 

 

 

 

 

Surrender of shares to pay withholding taxes

 

 

(1,429

)

 

 

 

 

 

(27

)

 

 

 

 

 

(27

)

Equity-based compensation

 

 

 

 

 

 

 

 

897

 

 

 

 

 

 

897

 

Net income

 

 

 

 

 

 

 

 

 

 

 

8,919

 

 

 

8,919

 

Balance, October 29, 2022

 

 

10,151,938

 

 

$

102

 

 

$

211,268

 

 

$

(213,362

)

 

$

(1,992

)

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Total

 

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

Shareholders’

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Deficit

 

Balance, January 30, 2021

 

 

9,631,633

 

 

$

97

 

 

$

129,363

 

 

$

(226,358

)

 

$

(96,898

)

Vesting of restricted stock units

 

 

111,248

 

 

 

1

 

 

 

(1

)

 

 

 

 

 

 

Surrender of shares to pay withholding taxes

 

 

(31,171

)

 

 

 

 

 

(271

)

 

 

 

 

 

(271

)

Equity-based compensation

 

 

 

 

 

 

 

 

443

 

 

 

 

 

 

443

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(18,308

)

 

 

(18,308

)

Balance, May 1, 2021

 

 

9,711,710

 

 

$

98

 

 

$

129,534

 

 

$

(244,666

)

 

$

(115,034

)

Vesting of restricted stock units

 

 

1,075

 

 

 

 

 

 

 

 

 

 

 

 

 

Surrender of shares to pay withholding taxes

 

 

(318

)

 

 

 

 

 

(19

)

 

 

 

 

 

(19

)

Withholding tax on net share settlement of
equity-based compensation plans

 

 

 

 

 

 

 

 

(7

)

 

 

 

 

 

(7

)

Equity-based compensation

 

 

 

 

 

 

 

 

649

 

 

 

 

 

 

649

 

Shares issued to Priming lenders (Note 5)

 

 

272,097

 

 

 

2

 

 

 

5,210

 

 

 

 

 

 

5,212

 

Reclass of warrants to equity (Note 8)

 

 

 

 

 

 

 

 

72,981

 

 

 

 

 

 

72,981

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(24,648

)

 

 

(24,648

)

Balance, July 31, 2021

 

 

9,984,564

 

 

$

100

 

 

$

208,348

 

 

$

(269,314

)

 

$

(60,866

)

Vesting of restricted stock units

 

 

4,864

 

 

 

 

 

 

 

 

 

 

 

 

 

Surrender of shares to pay withholding taxes

 

 

(1,429

)

 

 

 

 

 

 

 

 

 

 

 

 

Withholding tax on net share settlement of
equity-based compensation plans

 

 

 

 

 

 

 

 

(28

)

 

 

 

 

 

(28

)

Equity-based compensation

 

 

 

 

 

 

 

 

789

 

 

 

 

 

 

789

 

Net income

 

 

 

 

 

 

 

 

 

 

 

11,238

 

 

 

11,238

 

Balance, October 30, 2021

 

 

9,987,999

 

 

$

100

 

 

$

209,109

 

 

$

(258,076

)

 

$

(48,867

)

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

4


Table of Contents

 

J.Jill, Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(in thousands)

 

 

For the Thirty-Nine Weeks Ended

 

 

 

October 29, 2022

 

 

October 30, 2021

 

Net income (loss)

 

$

41,139

 

 

$

(31,718

)

Operating activities:

 

 

 

 

 

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

 

 

 

 

Depreciation and amortization

 

 

19,445

 

 

 

22,093

 

Impairment of long-lived assets

 

 

1,408

 

 

 

 

Adjustment for exited retail stores

 

 

(246

)

 

 

(1,181

)

Loss on disposal of fixed assets

 

 

231

 

 

 

887

 

Noncash interest expense, net

 

 

4,138

 

 

 

3,567

 

Noncash change in fair value of derivative

 

 

 

 

 

2,775

 

Noncash change in fair value of warrants - related party

 

 

 

 

 

56,984

 

Equity-based compensation

 

 

2,615

 

 

 

1,881

 

Deferred rent incentives

 

 

(539

)

 

 

(860

)

Deferred income taxes

 

 

(472

)

 

 

(58

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable, net

 

 

(2,168

)

 

 

(280

)

Inventories

 

 

(4,105

)

 

 

1,132

 

Prepaid expenses and other current assets

 

 

(1,034

)

 

 

(641

)

Accounts payable

 

 

(2,767

)

 

 

(2,288

)

Accrued expenses and other current liabilities

 

 

14,336

 

 

 

7,833

 

Operating lease assets and liabilities

 

 

(5,360

)

 

 

(6,754

)

Other noncurrent assets and liabilities

 

 

99

 

 

 

51

 

Net cash provided by operating activities

 

 

66,720

 

 

 

53,423

 

Investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(5,173

)

 

 

(2,488

)

Net cash used in investing activities

 

 

(5,173

)

 

 

(2,488

)

Financing activities:

 

 

 

 

 

 

Borrowings under revolving credit facility

 

 

 

 

 

62,226

 

Repayments of revolving credit facility

 

 

 

 

 

(73,372

)

Repayments on debt

 

 

(6,332

)

 

 

(26,399

)

Surrender of shares to pay withholding taxes

 

 

(1,092

)

 

 

(324

)

Net cash used in financing activities

 

 

(7,424

)

 

 

(37,869

)

Net change in cash

 

 

54,123

 

 

 

13,066

 

Cash and cash equivalents: