XML 62 R73.htm IDEA: XBRL DOCUMENT v3.20.1
Sale of Fye Business (Unaudited)- Unaudited Pro forma Condensed Consolidated Statements of Operations (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Feb. 01, 2020
Nov. 02, 2019
Aug. 03, 2019
May 04, 2019
Feb. 02, 2019
Nov. 03, 2018
Aug. 04, 2018
May 05, 2018
Feb. 01, 2020
Feb. 02, 2019
Disposal Group, Including Discontinued Operation, Income Statement Disclosures [Abstract]                    
Net sales                 $ 321,993 $ 412,997
Other revenue                 3,942 5,193
Total revenue $ 100,325 [1] $ 69,456 [2] $ 76,004 $ 80,150 $ 127,429 [3] $ 91,984 $ 102,174 $ 96,603 325,935 418,190
Cost of sales                 229,836 290,116
Gross profit 22,514 [1] 23,079 [2] 25,116 25,390 36,827 [3] 27,386 32,173 31,688 96,099 128,074
Selling, general and administrative expenses                 129,291 165,222
Asset impairment charges 8,000 16,000     59,100       23,983 59,658
Loss from operations                 (57,175) (96,806)
Interest expense (income)                 884 723
Other loss (income)                 364 (227)
Loss before income taxes                 (58,423) (97,302)
Income tax expense                 321 80
Net loss $ (19,659) [1] $ (23,155) [2] $ (8,128) $ (7,802) $ (65,673) [3] $ (14,052) $ (9,510) $ (8,147) $ (58,744) $ (97,382)
Basic and diluted loss per share:                    
Basic and diluted loss per share (in dollars per share) $ (10.81) [1],[4] $ (12.73) [2],[4] $ (4.48) [4] $ (4.20) [4] $ (36.20) [3] $ (7.80) $ (5.20) $ (4.40) $ (32.35) [4] $ (53.67)
Weighted average number of shares outstanding - basic and diluted (in shares)                 1,816,000 1,814,000
Disposition of fye Business [Member]                    
Disposal Group, Including Discontinued Operation, Income Statement Disclosures [Abstract]                    
Net sales [5]                 $ (188,777) $ (226,097)
Other revenue [5]                 (3,942) (5,193)
Total revenue [5]                 (192,719) (231,290)
Cost of sales [5]                 (127,013) (142,031)
Gross profit [5]                 (65,706) (89,259)
Selling, general and administrative expenses [5]                 (93,258) (111,768)
Asset impairment charges [5]                 (23,218) (1,946)
Loss from operations [5]                 50,770 24,455
Interest expense (income) [5]                 (884) (723)
Other loss (income) [5]                 (364) 227
Loss before income taxes [5]                 52,018 24,951
Income tax expense [5]                 (277) (53)
Net loss [5]                 52,295 25,004
Pro Forma Adjustment [Member]                    
Disposal Group, Including Discontinued Operation, Income Statement Disclosures [Abstract]                    
Net sales                 0 0
Other revenue                 0 0
Total revenue                 0 0
Cost of sales                 0 0
Gross profit                   0
Selling, general and administrative expenses                 8,591 [6] 7,750 [7]
Asset impairment charges                 0 0
Loss from operations                 (8,591) (7,750)
Interest expense (income) [8]                 (647) (498)
Other loss (income)                 0 0
Loss before income taxes                 (7,944) (7,252)
Income tax expense                 0 0
Net loss                 (7,944) (7,252)
Basic and diluted loss per share:                    
Net cash proceeds assumed                 12,700 11,800
Pro Forma Combined [Member]                    
Disposal Group, Including Discontinued Operation, Income Statement Disclosures [Abstract]                    
Net sales                 133,216 186,900
Other revenue                 0 0
Total revenue                 133,216 186,900
Cost of sales                 102,823 148,085
Gross profit                 30,393 38,815
Selling, general and administrative expenses                 44,624 61,204
Asset impairment charges                 765 57,712
Loss from operations                 (14,996) (80,101)
Interest expense (income)                 (647) (498)
Other loss (income)                 0 0
Loss before income taxes                 (14,349) (79,603)
Income tax expense                 44 27
Net loss                 $ (14,393) $ (79,630)
Basic and diluted loss per share:                    
Basic and diluted loss per share (in dollars per share)                 $ (7.93) $ (43.90)
Weighted average number of shares outstanding - basic and diluted (in shares)                 1,816 1,814,000
[1] Includes $8.0 million impairment of fixed assets and intangibles.
[2] Includes $16.0 million impairment of fixed assets.
[3] Includes $59.1 million impairment of fixed assets, intangibles and goodwill.
[4] Per share amounts reflect the 1-for- 20 stock split during fiscal 2019.
[5] The elimination of the operating results of the fye business for the period presented, which is consistent with the terms of the Asset Purchase Agreement.
[6] Represents the corporate level expenses of the parent company, which primarily consist of executive compensation and professional fees.
[7] Represents the corporate level expenses of the parent company. Does not reflect (i) income or expenses arising out of the Transition Services Agreement or (ii) certain severance payments that will be payable by the Company in respect of employees not transferred to the Purchaser.
[8] Represents an adjustment of interest expense assuming that $12.7 million of net cash proceeds were received at the beginning of the period and applied to repay debt.