UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 30, 2019

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:  000-18926

CENTRIC BRANDS INC.

(Exact name of registrant as specified in its charter)

Delaware	11-2928178
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

350 5th Avenue, 6th Floor, New York, NY 10118

(Address of principal executive offices, including zip code)

Registrant’s telephone number, including area code: (646) 582-6000

N/A

(Former name, former address and former fiscal year, if changed since last report)

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, par value $0.10 per share	CTRC	The Nasdaq Stock Market LLC (Nasdaq Capital Market)

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 ☐	Smaller reporting company ☒
Non-accelerated filer ☒	Emerging growth company ☐
Accelerated filer ☐

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 by Rule 12b-2 of the Act.)  Yes ☐  No ☒

The number of shares of the registrant’s common stock outstanding as of August 14, 2019 was 58,734,731.

CENTRIC BRANDS INC.

INDEX TO QUARTERLY REPORT ON FORM 10-Q

Item Number		Page
	PART I FINANCIAL INFORMATION
Item 1.	Financial Statements
	Condensed Consolidated Balance Sheets as of June 30, 2019 and December 31, 2018	3
	Condensed Consolidated Statements of Operations and Comprehensive Loss for the three and six months ended June 30, 2019 and 2018	4
	Condensed Consolidated Statements of Equity (Deficit) for the three and six months ended June 30, 2019 and 2018	5
	Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2019 and 2018	7
	Notes to Condensed Consolidated Financial Statements	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	28
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	47
Item 4.	Controls and Procedures	47
	PART II OTHER INFORMATION
Item 1.	Legal Proceedings	48
Item 1A.	Risk Factors	48
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	48
Item 5.	Other Information	48
Item 6.	Exhibits	49
	Signature Page	50

2

PART I — FINANCIAL INFORMATION

Item 1.          Financial Statements

CENTRIC BRANDS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except per share data)

	June 30,		December 31,
	2019		2018
	(unaudited)		(Note 1)
ASSETS
Current assets
Cash and cash equivalents	$	14,298	$	29,519
Accounts receivable, net		24,667		27,910
Sold receivables, net		72,332		33,825
Inventories		416,210		342,952
Prepaid expenses and other current assets		84,700		48,378
Total current assets		612,207		482,584
Property and equipment, net		93,503		93,044
Goodwill		376,132		376,132
Intangible assets, net		858,714		897,470
Operating lease right-of-use assets		212,024		—
Other assets		12,031		9,725
Total assets	$	2,164,611	$	1,858,955
LIABILITIES AND EQUITY (DEFICIT)
Current liabilities
Accounts payable and accrued expenses	$	633,402	$	525,863
Current portion of operating lease liabilities		19,767		—
Current portion of long-term debt		24,187		11,287
Revolving credit facilities		125,411		315
Total current liabilities		802,767		537,465
Convertible notes		38,198		36,235
Long-term debt, net of current portion		1,195,850		1,195,297
Operating lease liabilities, net of current portion		200,565		—
Other non-current liabilities		127		6,581
Total liabilities		2,237,507		1,775,578
Commitments and contingencies
Equity (Deficit)
Common stock, $0.10 par value: 100,000 shares authorized, 58,734 and 58,364 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively		5,873		5,836
Additional paid-in capital		223,504		218,240
Accumulated other comprehensive (loss) income		28		487
Accumulated deficit		(302,301)		(141,186)
Total equity (deficit)		(72,896)		83,377
Total liabilities and equity	$	2,164,611	$	1,858,955

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

3

CENTRIC BRANDS INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND

COMPREHENSIVE LOSS

(in thousands, except per share data)

(unaudited)

	Three months ended June 30,				Six months ended June 30,
	2019		2018		2019		2018
Net sales	$	423,207	$	35,965	$	952,104	$	74,784
Cost of goods sold		311,555		21,485		721,506		44,103
Gross profit		111,652		14,480		230,598		30,681
Operating expenses
Selling, general and administrative		102,967		18,670		216,132		33,963
Depreciation and amortization		23,615		1,412		46,571		2,874
Other operating expense, net		17,744		—		34,842		—
Total operating expenses		144,326		20,082		297,545		36,837
Operating loss		(32,674)		(5,602)		(66,947)		(6,156)
Other expense, net
Interest expense		46,875		2,419		92,888		4,635
Other (income) expense, net		(202)		103		(244)		102
Total other expense, net		46,673		2,522		92,644		4,737
Loss before income taxes		(79,347)		(8,124)		(159,591)		(10,893)
Income tax provision (benefit)		(95)		(2,440)		1,524		(1,124)
Net loss	$	(79,252)	$	(5,684)	$	(161,115)	$	(9,769)
Net loss attributable to common stockholders	$	(79,252)	$	(7,531)	$	(161,115)	$	(13,378)
Net loss	$	(79,252)	$	(5,684)	$	(161,115)	$	(9,769)
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustment		(333)		(622)		(459)		141
Other comprehensive income (loss)		(333)		(622)		(459)		141
Comprehensive loss	$	(79,585)	$	(6,306)	$	(161,574)	$	(9,628)
Loss per common share - basic
Loss per common share - basic	$	(1.35)	$	(0.54)	$	(2.75)	$	(0.97)
Loss per common share - diluted
Loss per common share - diluted	$	(1.35)	$	(0.54)	$	(2.75)	$	(0.97)
Weighted average shares outstanding
Basic		58,649		13,980		58,588		13,766
Diluted		58,649		13,980		58,588		13,766

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

4

CENTRIC BRANDS INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (DEFICIT)

(in thousands, unaudited)

	Three Months Ended
														Accumulated
														Other
	Common Stock			Preferred Series A				Preferred Series A-1				Additional		Comprehensive		Accumulated		Total
	Shares	Par Value		Shares		Par Value		Shares		Par Value		Paid-In Capital		Income (Loss)		Deficit		Equity/(Deficit)
Balance at March 31, 2018	13,599	$	1,360		50	$	5		4,588	$	459	$	75,192	$	1,034	$	(21,506)	$	56,544
Issuance of Series A-1 convertible preferred stock	—		—		—		—		—		—		—		—		—		—
Stock-based compensation	—		—		—		—		—		—		870		—		—		870
Issuance of common stock, net of taxes withheld	480		48		—		—		—		—		(386)		—		—		(338)
Foreign currency translation	—		—		—		—		—		—		—		(622)		—		(622)
Net loss	—		—		—		—		—		—		—				(5,684)		(5,684)
Balance, June 30, 2018	14,079	$	1,408		50	$	5		4,588	$	459	$	75,676	$	412	$	(27,190)	$	50,770
Balance at March 31, 2019	58,570	$	5,857		—	$	—		—	$	—	$	221,522	$	361	$	(223,049)	$	4,691
Issuance of common stock, net of taxes withheld	164		16		—		—		—		—		(338)		—		—		(322)
Stock-based compensation	—		—		—		—		—		—		2,320		—		—		2,320
Foreign currency translation	—		—		—		—		—		—		—		(333)		—		(333)
Net loss	—		—		—		—		—		—		—		—		(79,252)		(79,252)
Balance, June 30, 2019	58,734	$	5,873		—	$	—		—	$	—	$	223,504	$	28	$	(302,301)	$	(72,896)

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

5

CENTRIC BRANDS INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (DEFICIT)

(in thousands, unaudited)

	Six Months Ended
														Accumulated
														Other
	Common Stock			Preferred Series A				Preferred Series A-1				Additional		Comprehensive		Accumulated		Total
	Shares	Par Value		Shares		Par Value		Shares		Par Value		Paid-In Capital		Income (Loss)		Deficit		Equity/(Deficit)
Balance at January 1, 2018	13,488	$	1,349		50	$	5		—	$	—	$	61,314	$	271	$	(17,421)	$	45,518
Issuance of Series A-1 convertible preferred stock	—		—		—		—		4,588		459		13,305		—		—		13,764
Stock-based compensation	—		—		—		—		—		—		1,507		—		—		1,507
Issuance of common stock, net of taxes withheld	591		59		—		—		—		—		(450)		—		—		(391)
Foreign currency translation	—		—		—		—		—		—		—		141		—		141
Net loss	—		—		—		—		—		—		—		—		(9,769)		(9,769)
Balance, June 30, 2018	14,079	$	1,408		50	$	5		4,588	$	459	$	75,676	$	412	$	(27,190)	$	50,770
Balance at January 1, 2019	58,364	$	5,836		—	$	—		—	$	—	$	218,240	$	487	$	(141,186)	$	83,377
Issuance of common stock, net of taxes withheld	370		37		—		—		—		—		(452)		—		—		(415)
Stock-based compensation	—		—		—		—		—		—		5,716		—		—		5,716
Foreign currency translation	—		—		—		—		—		—		—		(459)		—		(459)
Net loss	—		—		—		—		—		—		—		—		(161,115)		(161,115)
Balance, June 30, 2019	58,734	$	5,873		—	$	—		—	$	—	$	223,504	$	28	$	(302,301)	$	(72,896)

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

6

CENTRIC BRANDS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)

	Six months ended June 30,
	2019		2018
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss	$	(161,115)	$	(9,769)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization		46,571		2,874
Amortization of deferred financing costs and discounts		10,101		588
Paid-in-kind interest		9,861		828
Stock-based compensation		5,716		1,507
Amortization of inventory step up		9,036		—
Amortization of operating lease right-of-use assets		13,676		—
Deferred income taxes, net		(482)		(1,318)
Other non-cash adjustments		1,494		100
Changes in operating assets and liabilities:
Accounts receivable, net		(354,210)		6,176
Operating lease liability		(12,125)		—
Inventories		(82,188)		88
Prepaid expenses and other assets		(40,290)		(1,426)
Accounts payable and accrued expenses		112,259		321
Other liabilities		(4,233)		183
Net cash provided by (used in) operating activities		(445,929)		152
CASH FLOWS FROM INVESTING ACTIVITIES
Collection of deferred purchase price of sold receivables		319,137		—
Purchases of property and equipment		(6,339)		(770)
Net cash provided by (used in) investing activities		312,798		(770)
CASH FLOWS FROM FINANCING ACTIVITIES
Repayment of long-term debt		(3,226)		(938)
Proceeds from (payments on) line of credit, net		125,096		(1,354)
Repayment of finance leases		(1,685)		—
Payment of deferred financing costs		(1,500)		—
Taxes paid in lieu of shares issued for stock-based compensation		(415)		(391)
Net cash provided by (used in) financing activities		118,270		(2,683)
Effect of exchange rate changes on cash and cash equivalents		(360)		80
NET CHANGE IN CASH AND CASH EQUIVALENTS		(15,221)		(3,221)
CASH AND CASH EQUIVALENTS, at beginning of period		29,519		8,250
CASH AND CASH EQUIVALENTS, at end of period	$	14,298	$	5,029
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid	$	71,055	$	3,252
Income taxes paid	$	138	$	170
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Unpaid purchases of property and equipment	$	20	$	41
Beneficial interest obtained in exchange for securitized trade receivables	$	381,437	$	—
Conversion of short-term convertible notes	$	—	$	13,764
Additions to operating lease liabilities	$	232,497	$	—

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

7

CENTRIC BRANDS INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(amounts in thousands (unless otherwise indicated) except share and per share data)

(unaudited)

1.    Business Description and Basis of Presentation

Centric Brands Inc. (“Centric” or the “Company”) is a leading lifestyle brands collective, bringing together creative minds from the worlds of fashion and commerce, sourcing, technology, marketing, digital and entertainment. The Company designs, produces, merchandises, manages and markets kidswear, accessories, and men’s and women’s apparel under owned, licensed and private label brands. The Company’s distinctive image has been developed across an expanding number of products, brands, sales channels and markets. The Company licenses over 100 brands or produces private label products across core product categories including kids, accessories, and men’s and women’s apparel. Licensed brands include Calvin Klein, Under Armour, Tommy Hilfiger, Nautica, Spyder, BCBG, Joe’s, Buffalo, Frye, Michael Kors, Kate Spade, AllSaints and Cole Haan, and entertainment properties including Disney, Marvel and Nickelodeon, among others. The Company’s products are sold through a cross section of leading retailers such as Walmart, Macy’s, Kohl’s, TJX Companies, Costco, Nordstrom, Dillard’s, Ross, Target, JC Penney and Amazon. The Company also sell products over the web through retail partners such as Walmart.com, Macy’s.com and Nordstrom.com. The Company also distributes apparel and other products through Company-owned retail stores, ecommerce websites, and partner shop-in-shops.

Legacy company-owned brands include Hudson®, a designer and marketer of men’s and women’s premium, branded denim and apparel, Robert Graham®, a sophisticated, eclectic apparel and accessories brand seeking to inspire a global movement, and SWIMS®, a Scandinavian lifestyle brand best known for its range of fashion-forward, water-friendly footwear, apparel and accessories (collectively, the “Owned Brands”).

Centric and its subsidiaries are collectively referred to herein as the “Company,” “we,” “us,” “our,” and “ourselves,” unless the context indicates otherwise.

On October 29, 2018, the Company acquired from Global Brands Group Holding Limited (“GBG”) and GBG USA Inc., a wholly-owned subsidiary of GBG (“GBG USA”), a significant part of GBG’s North American business (“GBG Acquisition”), including the wholesale, retail and e-commerce operations comprising all of their North American kids business, all of their North American accessories business and a majority of their West Coast and Canadian fashion businesses (the “GBG Business”). Effective upon the consummation of the GBG Acquisition, the Company changed its name from Differential Brands Group Inc. to Centric Brands Inc. and changed its trading symbol on NASDAQ from DFBG to CTRC.

Prior to the GBG Acquisition, the Company organized its business into the following three reportable segments: Wholesale, Consumer Direct and Corporate and other. Subsequent to the GBG Acquisition, the Company implemented organizational changes that have impacted the manner in which it manages itself. Accordingly, the Company realigned its business into the following three reportable segments: (i) Kids, (ii) Accessories and (iii) Men’s & Women’s Apparel. See “Note 15 – Segment Information.”

The Company continues to be a “smaller reporting company,” as defined under the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the Company’s audited financial statements and footnotes thereto, included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018 (“2018 10-K”)  filed on May 16, 2019. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been omitted pursuant to such rules and regulations.

8

The condensed consolidated financial statements reflect all adjustments (consisting of normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of the Company’s consolidated financial position,  its results of operations and cash flows for the interim periods presented. The operating results for the three and six months ended June  30, 2019 are not necessarily indicative of the results to be expected for the full fiscal year 2019 or for any other interim period. The December 31, 2018 consolidated balance sheet is condensed from the audited financial statements as of that date. 

The condensed consolidated financial statements have been prepared in accordance with GAAP and include the accounts of the Company and its subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements.  Actual results may differ from those estimates.

2.    Summary of Significant Accounting Policies

Information regarding significant accounting policies is contained in “Note 2 – Summary of Significant Accounting Policies” of the consolidated financial statements in the 2018 10-K.

Revenue Recognition

The Company accounts for its revenues in accordance with Accounting Standards Codification, Revenue from Contracts with Customers, (“ASC 606”).

Wholesale revenues are recorded when a contract with the customer is agreed to by both parties and product has been transferred, which generally occurs at the point of shipment from the Company’s warehouse, and recorded at the transaction price based on the amount the Company expects to receive. Collection is probable as the majority of shipments occur to reputable credit worthy businesses and through factored relationships which guarantee payment. Estimated reductions to revenue for customer allowances are recorded based upon history as a percentage of sales and current outstanding chargebacks. The Company may allow for returns based upon pre-approval or in the case of damaged goods. Such returns are estimated based on historical experience and also specific claims filed by the customer. A refund liability is included in accounts payable and accrued expenses within the accompanying condensed consolidated balance sheets. Also, the Company records a return asset receivable in prepaid expenses and other current assets within the accompanying condensed consolidated balance sheets. The return asset receivable is evaluated for impairment each period.

Retail store revenue is recognized at the time the customer takes possession of the related merchandise. Revenue for ecommerce sales of products ordered through the Company’s retail internet sites are recognized at the point of shipment to the customer. Retail store revenue and ecommerce revenue exclude sales taxes collected from the customer.

Revenue from licensing arrangements is recognized based on actual sales when the Company expects royalties to exceed the minimum guarantee. For licensing arrangements in which the Company does not expect royalties to exceed the minimum guarantee, an estimate of the transaction price is recognized on a straight-line basis over the term of the contract. A contract asset is recorded for revenue recognized in advance of the contract payment terms, which is included in other assets within the accompanying condensed consolidated balance sheet. Nonrefundable upfront fees are recorded as a contract liability and revenue is recognized straight-line over the term of the contract. Contract liabilities are included in other liabilities within the accompanying condensed consolidated balance sheet.

Amounts related to shipping and handling that are billed to customers are considered to be activities to fulfill a promise to transfer the goods and are reflected in net sales, and the related costs are reflected in cost of goods sold within the accompanying condensed consolidated statements of operations and comprehensive loss.

Concentration of Risk

Financial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of cash, cash equivalents, accounts receivable and factored accounts receivable. The Company maintains cash

9

and cash equivalents with various financial institutions, which is designed to limit exposure to any one institution. Periodic evaluations are performed of the relative credit rating of those financial institutions that are considered in the Company’s investment strategy. The vast majority of trade receivables from sales to customers are subsequently sold to a financial institution pursuant to a trade receivables securitization facility. The sale of trade receivables are made on a non-recourse basis; however, such sales are guaranteed through credit insurance purchased from an unrelated financial institution. When insured, the Company is not at risk if a customer fails to pay. For trade receivables not sold to a financial institution, the Company generally does not require collateral. As of June 30, 2019, the net deferred purchase price of trade receivables sold pursuant to the RPA (as defined below) totaled $72.3  million. The RPA was not in place as of June 30, 2018.  See “Note 4 – Accounts Receivables.”

The Company provides an allowance for estimated losses to be incurred in the collection of accounts receivable based upon the aging of outstanding balances, margin support and other dilution-related items. The net carrying value approximates the fair value for these assets. Such losses have historically been within management’s expectations. Uncollectible accounts are written off once collection efforts are deemed by management to have been exhausted.

Financial Accounting Standards Recently Adopted

In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASC Topic 842, Leases (“ASC 842”), a new standard related to leases to increase transparency and comparability among organizations by requiring the recognition of right-of-use (“ROU”) assets and lease liabilities on the balance sheet. Most prominent among the changes in the standard is the recognition of ROU assets and lease liabilities by lessees for those leases classified as operating. Under the standard, disclosures are required to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases.

The Company adopted ASC 842 as of January 1, 2019, using the modified retrospective approach. The Company elected the ‘comparatives under ASC 840 option’ as a transitional practical expedient, which allows the Company to initially apply the new lease requirements at the effective date and recognize a cumulative effect adjustment to the opening balance of retained earnings in the period of adoption. It also allows the Company to report comparative periods in the financial statements under previous GAAP under ASC 840, Leases (“ASC 840”). There was no cumulative-effect adjustment recorded in connection with our adoption of ASC 842.  The Company also elected the ‘package of practical expedients’ permitted under the transition guidance, which allowed the Company to (i) carry forward the historical lease classification, (ii) forgo reassessment of whether any expired or existing contracts contain leases, and (iii) forgo reassessment of whether any previously unamortized initial direct costs continue to meet the definition of initial direct costs under ASC 842. However, any initial direct costs after the effective date will be included within the ROU asset under ASC 842. The Company did not elect the ‘hindsight’ practical expedient to reassess the lease term for existing leases.

For the accounting policy practical expedients, the Company elected not to recognize ROU assets and lease liabilities for short-term leases which have a lease term of 12 months or less and do not include an option to purchase the underlying asset that the Company is reasonably certain to exercise. Additionally, the Company elected the non-separation of lease and non-lease components, and as a result, the Company does not need to account for lease components (e.g., fixed payments including rent) separately from the non-lease components (e.g., common-area maintenance costs) for all leases.

The adoption of ASC 842 resulted in the recognition of ROU assets of $214.0 million with corresponding lease liabilities of $220.7 million. As a result of adopting the standard, $6.7 million of pre-existing liabilities for deferred rent, unfavorable leases and various lease incentives were reclassified as a component of the ROU assets.

10

There was no adjustment to the opening balance of retained earnings upon adoption of ASC 842 given the nature of the impacts and the other transition practical expedients elected by the Company. Adoption of ASC 842 impacted the Company’s results on January 1, 2019, as follows (in thousands):

			Adjustments due
	December 31, 2018		to ASC 842		January 1, 2019
Operating lease ROU assets  (1) (2) (4)	$	—	$	214,000	$	214,000
Current portion of operating lease liabilities (3)	$	—	$	20,883	$	20,883
Accounts payable and accrued expenses (1)		525,863		(367)		525,496
Operating lease liabilities (3)		—		199,857		199,857
Other non-current liabilities (4)		6,581		(6,373)		208
Total	$	532,444	$	214,000	$	746,444

(1) Represents the reclassification of deferred rent, unfavorable leases and lease incentives to operating lease ROU assets. 

(2) Represents capitalization of operating lease assets.

(3) Represents recognition of operating lease liabilities.

(4) Represents reclassification of deferred rent, unfavorable leases and lease incentives to operating lease ROU assets.

The standard did not materially impact the Company’s consolidated net earnings and had no material impact on the condensed consolidated statement of cash flows. For further information regarding leases, see “Note 10 – Leases.”

Leases

In general, leases are evaluated and classified as either operating or finance leases. The Company has finance leases, however, finance leases are not material to the Company’s condensed consolidated balance sheets, condensed consolidated statements of operations and comprehensive loss or condensed consolidated statements  of cash flows.

The assets related to the Company’s operating leases are included in operating lease ROU assets, and the current and long-term portions of liabilities related to the Company’s operating leases are included in current portion of operating lease liabilities and operating lease liabilities, respectively, on the condensed consolidated balance sheet as of June 30, 2019. Operating lease assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As the Company cannot determine the implicit rate in its leases, the Company uses its estimated incremental borrowing rate based on information available at the date of the commencement of the lease in calculating the present value of its existing lease payments. The incremental borrowing rate is determined using the U.S. Treasury rate adjusted to account for the Company’s credit rating and the collateralized nature of operating leases. The operating lease asset also includes any lease payments made and unamortized lease incentives. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line method over the term of the lease.

Recently Issued Financial Accounting Standards

In June 2016, the FASB issued Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments — Credit Losses — Measurement of Credit Losses on Financial Instruments, an accounting standards update that introduces a new model for recognizing credit losses on financial instruments based on an estimate of current expected credit losses. This includes accounts receivable, trade receivables, loans, held-to-maturity debt securities, net investments in leases and certain off-balance sheet credit exposures.  The guidance also modifies the impairment model for available-for-sale debt securities. The update is effective for fiscal years beginning after December 15, 2019 and interim periods within that reporting period.  The Company is currently assessing the potential effects this update may have on its condensed consolidated financial statements and related disclosures.

In January 2017, the FASB issued ASU No. 2017-04, Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, which simplifies the accounting for goodwill impairments by eliminating step two from

11

the goodwill impairment test. Under this guidance, if the carrying amount of a reporting unit exceeds its estimated fair value, an impairment charge shall be recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. This standard is effective beginning in the first quarter of 2020, with early adoption permitted. The Company is currently assessing the impact of the new guidance.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. This new guidance removes certain disclosure requirements related to the fair value hierarchy, modifies existing disclosure requirements related to measurement uncertainty and adds new disclosure requirements. The new disclosure requirements include disclosing the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. This new guidance is effective for the Company beginning on January 1, 2020, with early adoption permitted. Certain disclosures in the new guidance will need to be applied on a retrospective basis and others on a prospective basis. The Company is currently assessing the impact of the new guidance.

3.    GBG Acquisition

On October 29, 2018, the Company completed the GBG Acquisition for a preliminary purchase price of $1.2 billion. To finance the acquisition, the Company entered into the Credit Agreements (as defined below). The First Lien Credit Agreement (as defined below) provides for a senior secured asset based revolving credit facility with commitments in an aggregate principal amount of $150.0 million, which subsequently increased to $200.0 million, and a senior secured term loan credit facility in an aggregate principal amount of $645.0 million. The Second Lien Credit Agreement (as defined below) provides for a second lien term loan facility in an aggregate principal amount of $668.0 million. See “Note 8 – Debt” for a discussion of the terms of the Credit Agreements and amendments thereto.

The purchase price allocation is subject to adjustment until the Company has completed its analysis within the measurement period. The purchase price allocation is preliminary and the finalization of the Company’s purchase price allocation may result in changes in the valuation of assets acquired and liabilities assumed. The Company will finalize the purchase price allocation as soon as practicable, but not to exceed one year following October 29, 2018. No material changes were made to the preliminary purchase price allocation during the three months ended June 30, 2019.

Unaudited pro forma financial information

The following table presents our unaudited pro forma results for the three months ended June 30, 2018 and six months ended June  30, 2018, as if the GBG Acquisition had occurred on January 1, 2018. The unaudited pro forma financial information presented includes the effects of adjustments related to the amortization of acquired tangible and

12

intangible assets, and excludes other non-recurring transaction costs directly associated with the acquisition such as legal and other professional service fees.

	Three months ended June 30,			Six months ended June 30,
	2018			2018
	(in thousands)			(in thousands)
Net sales	$	381,346		$	980,467
Cost of goods sold		305,954			754,980
Gross margin		75,392			225,487
Gross margin % of net sales		19.8	%		23.0	%
Operating expenses
Selling, general and administrative		144,596			279,884
Depreciation and amortization		22,915			46,349
Total operating expenses		167,511			326,233
Operating loss		(92,119)			(100,746)
Interest expense		37,952			76,065
Other (income) expense, net		103			(17,573)
Loss before income taxes		(130,174)			(159,238)
Income tax provision (benefit)		(2,439)			(1,123)
Net loss	$	(127,735)		$	(158,115)

The unaudited pro forma financial information as presented above is for information purposes only and is not necessarily indicative of the actual results that would have been achieved had the GBG Acquisition occurred at the beginning of the earliest period presented or the results that may be achieved in future periods.

4.    Accounts Receivable

PNC Receivables Facility

In October 2018, in connection with the GBG Acquisition, the Company entered into a three-year trade receivables securitization facility (the “PNC Receivables Facility”) pursuant to (i) a Purchase and Sale Agreement, among certain subsidiaries of the Company, as “Originators,” and Spring Funding, LLC (“Spring”), a wholly owned, bankruptcy-remote special purpose subsidiary of the Company, as “Buyer” (the “PSA”) and (ii) a Receivables Purchase Agreement among Spring, as “Seller”, the Company, as initial “Servicer”, certain purchasers party thereto (the “Purchasers”), PNC Bank, National Association, as Administrative Agent, and PNC Capital Markets LLC, as Structuring Agent (the “RPA”). Other subsidiaries of the Company may later enter into the PNC Receivables Facility. At the end of the initial three year term, the Purchasers may elect to renew their commitments under the RPA.

Under the terms of the PSA, the Originators sell or contribute certain of their trade accounts receivable, related collections and security interests (the “Receivables”) to Spring on a revolving basis. Under the terms of the RPA, Spring sells to the Purchasers the Receivables for up to $450.0 million in cash proceeds. The proceeds from the Purchasers’ investment are used to finance Spring’s purchase of the Receivables from the Originators. Spring may also use the proceeds from a subordinated loan made by the Originators to Spring to finance purchases of the Receivables from the Originators. Rather than remitting to the Purchasers the amount received upon payment of the Receivables, Spring reinvests such Receivables payments to purchase additional Receivables from the Originators through the term of the agreement, subject to the Originators generating sufficient eligible Receivables to sell to Spring in replacement of collected balances. Advances under the RPA will accrue interest based on a variable rate plus a margin.

On April 25, 2019, the Company amended its PNC Receivables Facility pursuant to (i) an amendment to the PSA (“PSA Amendment”) and (ii) an amendment to the RPA (“RPA Amendment”).

Under the terms of the PSA Amendment, the Originators continue to sell or contribute certain of their Receivables to Spring on a revolving basis. However, the PSA Amendment redefined Originators to include an additional subsidiary

13

of the Company. Under the terms of the RPA Amendment, Spring can sell the Receivables for up to $600.0 million in cash proceeds to Purchasers, an increase of $150.0 million.

Accounts receivable consisted of the following (in thousands):

	As of		As of
	June 30, 2019		December 31, 2018
Insured receivables sold	$	296,623	$	380,595
Uninsured receivables sold		45,706		43,630
Total receivables sold		342,329		424,225
Purchase price of sold receivables		(245,700)		(364,900)
Allowances		(24,297)		(25,500)
Sold receivables, net	$	72,332	$	33,825
Accounts receivable, net	$	24,667	$	27,910

On July 30, 2019, the Company further amended the PNC Receivables Facility to enable the purchase and sale of Canadian receivables pursuant to the PNC Receivables Facility.  See “Note 17 – Subsequent Events” below for additional information.

5.    Inventories

Inventories are valued at the lower of cost or net realizable value with cost determined by the first-in, first-out method. Inventories consisted of the following (in thousands):

	As of		As of
	June 30, 2019		December 31, 2018
Finished goods	$	400,696	$	315,484
Raw materials and work in progress		15,514		27,468
Total inventories	$	416,210	$	342,952

6.    Intangible Assets and Goodwill

Company’s intangible assets as of June  30, 2019 are comprised of trade names, customer relationships and non-compete agreements. Intangible assets are recorded at cost, less accumulated amortization. Amortization of intangible assets with finite lives is provided for over their estimated useful lives on a straight-line basis. The life of the trade names are indefinite.

Amortization expense related to the intangible assets amounted to approximately $19.4 million and $0.7 million for the three months ended June 30, 2019 and 2018, respectively. Amortization expense related to intangible assets amounted to approximately $38.9 million and $1.5 million for the six months ended June 30, 2019 and 2018, respectively.

There were no indicators present for impairment to intangible assets or goodwill during the three months ended June 30, 2019 and 2018. As a result, there  were no impairment charges recorded related to intangible assets or goodwill during the three and six months ended June 30, 2019 and 2018.

7.    Commitments and Contingencies

Litigation

In the ordinary course of business, the Company is subject to periodic claims, investigations and lawsuits. Although the Company cannot predict with certainty the ultimate resolution of claims, investigations and lawsuits, asserted against the Company, it does not believe that any currently pending legal proceeding or proceedings to which it is a party could have a material adverse effect on its business, financial condition or results of operations.

14

8.    Debt

The five-year payment schedule of the Company’s debt as of June 30, 2019 is as follows (in thousands):

	Payment Due by Period														Original
	Remainder of														Issue (Discount)		Carrying
	2019		2020		2021		2022		2023		Thereafter		Total		Premium and Costs, Net		Value
Revolving facility	$	125,411	$	—	$	—	$	—	$	—	$	—	$	125,411	$	—	$	125,411
1L Term Loan		8,062		32,250		32,250		32,250		536,963		—		641,775		(16,309)		625,466
2L Term Loan		—		—		—		—		—		681,077		681,077		(86,506)		594,571
Convertible notes		—		—		18,275		—		—		25,000		43,275		(5,077)		38,198
Total	$	133,473	$	32,250	$	50,525	$	32,250	$	536,963	$	706,077	$	1,491,538	$	(107,892)	$	1,383,646

New Term Loans

On October 29, 2018 (the “GBG Closing Date”), the Company and certain of its subsidiaries entered into a (i) first lien credit agreement with Ares Capital Corporation (“Ares”), as administrative agent, ACF FinCo I LP, as collateral agent, and certain other lenders party thereto (the “First Lien Credit Agreement”) and (ii) second lien credit agreement with U.S. Bank National Association, as administrative agent and collateral agent, and certain lenders party thereto (the “Second Lien Credit Agreement”, and together with the First Lien Credit Agreement, the “Credit Agreements”).

The First Lien Credit Agreement provides for a senior secured asset based revolving credit facility with commitments in an aggregate principal amount of $150.0 million, which matures on April 29, 2023 (the “New Revolving Facility”) and a senior secured term loan credit facility in an aggregate principal amount of $645.0 million, which matures on October 29, 2023 (the “First Lien Term Loan Facility”, and together with the New Revolving Facility, are collectively referred to herein as “First Lien Facilities”). The Second Lien Credit Agreement provides for a second lien term loan facility in an aggregate principal amount of $668.0 million, which matures on October 29, 2024 (the “Second Lien Term Loan Facility”, and together with the First Lien Term Loan Facility are collectively referred to herein as the “Term Loan Facilities”). The obligations under the Credit Agreements are guaranteed by certain domestic subsidiaries of the Company and are secured by substantially all assets of the Company and its domestic subsidiaries. Cumulative paid-in-kind interest (“PIK”) under the Credit Agreements totaled $9.9 million and $13.1 million as of March 31, 2019 and June 30, 2019, respectively.

As of June 30, 2019, the aggregate principal amount of the First Lien Term Loan Facility and Second Lien Term Loan Facility was $645.0 million and $668.0 million, respectively. The net proceeds from the issuance of the First Lien Term Loan Facility and Second Lien Term Loan Facility was $614.7 million and $646.8 million, respectively.

As of June 30, 2019, the Company’s weighted average effective cash interest rate on the First Lien Term Loan Facility and Second Lien Term Loan Facility, including the effect of non-usage fees, was 9% and 10%, respectively. The Company’s weighted average effective interest rate on the First Lien Term Loan Facility and Second Lien Term Loan Facility including cash interest and non-cash interest related to deferred finance fees and original issue debt discount, was 10% and 14%, respectively.

The Credit Agreements contain customary representations and warranties, events of default and covenants, including, among other things and subject to certain exceptions, covenants that restrict the ability of the Company and its subsidiaries to incur additional indebtedness, create or permit liens on assets, engage in mergers or consolidations, dispose of assets, make prepayments of certain indebtedness, pay certain dividends and other restricted payments, make investments, and engage in transactions with affiliates. The Term Loan Facilities require the Company to comply with financial maintenance covenants to be tested quarterly (beginning with the fiscal quarter ending March 31, 2019), consisting of a maximum net first lien leverage ratio, a maximum net total leverage ratio and a minimum fixed charge coverage ratio. As of June 30, 2019, the Company was in compliance with these covenants.

The Company incurred debt issuance costs totaling $51.5 million related to the Term Loan Facilities. In accordance with ASU No. 2015-15, the debt issuance costs have been deferred and are presented as a contra-liability, offsetting the outstanding balance of the Term Loan Facilities, and are amortized using the effective interest method over the remaining life of the Term Loan Facilities.

15

The Company used the proceeds from the Credit Agreements to consummate the GBG Acquisition and repay existing debt.

On April 17, 2019, the Company entered into the first amendment and waiver (the “1L Amendment”) to the First Lien Credit Agreement to, among other things: (i) increase the amount of the permitted securitization facility under the RPA from $550.0 million to $600.0 million; (ii) increase the borrowing base of the New Revolving Facility under the First Lien Credit Agreement as set forth in the 1L Amendment; and (iii) amend the Company’s consolidated fixed charge ratio covenant.

Concurrent with the 1L Amendment, the Company also entered into the first amendment and waiver (the “2L Amendment”) to the Second Lien Credit Agreement to, among other things, increase the amount of indebtedness of the New Revolving Facility under the First Lien Credit Agreement from $795.0 million to $845.0 million. The Company accounted for the 1L Amendment and 2L Amendment as modifications to the original credit agreements and capitalized the associated debt issuance costs.

New Revolving Facility

In addition to the First Lien Term Loan, the First Lien Credit Agreement provides for a senior secured asset based revolving credit facility with commitments in an aggregate principal amount of $150.0 million, which matures on April 29, 2023 (the “New Revolving Facility”). The amount available to be drawn under the New Revolving Facility is based on the borrowing base values attributed to eligible inventory. There are no scheduled periodic payments under the New Revolving Facility. The obligations under the Credit Agreements, including the New Revolving Facility, are guaranteed by certain domestic subsidiaries of the Company (the “Guarantors”) and are secured by substantially all assets of the Company and its domestic subsidiaries.

The annual interest rates for the New Revolving Facility is the lender’s alternate base rate (“ABR”) (with a 1.00% floor) plus 4.50% for base rate loans and adjusted LIBOR (with a 0.00% floor) plus 5.50% for LIBOR rate loans. The New Revolving Facility includes mandatory prepayments customary for credit facilities of this nature. Subject to certain exceptions, permanent reductions of the commitments under the New Revolving Facility are subject to a prepayment premium of (i) 3.00% during the first year after the GBG Closing Date, (ii) 2.00% during the second year after the GBG Closing Date and (iii) 1.00% during the third year after the GBG Closing Date, plus, if applicable, customary “breakage” costs with respect to LIBOR rate loans.

The New Revolving Facility, contains customary representations and warranties, events of default and covenants, including, among other things and subject to certain exceptions, covenants that restrict the ability of the Company and its subsidiaries to incur additional indebtedness, create or permit liens on assets, engage in mergers or consolidations, dispose of assets, make prepayments of certain indebtedness, pay certain dividends and other restricted payments, make investments, and engage in transactions with affiliates. The Credit Agreements, inclusive of the provisions of the New Revolving Facility, require the Company to comply with financial maintenance covenants to be tested quarterly (beginning with the fiscal quarter ending March 31, 2019), consisting of a maximum net first lien leverage ratio, a maximum net total leverage ratio and a minimum fixed charge coverage ratio. As of June 30, 2019, the Company was in compliance with these covenants.

The Company incurred debt issuance costs totaling $6.8 million related to the New Revolving Facility. The debt issuance costs have been deferred and are presented in Other Assets and are amortized using the effective interest method over the life of the New Revolving Facility.

On April 17, 2019, the Company entered into the 1L Amendment to the First Lien Credit Agreement to, among other things, increase the aggregate commitments under the New Revolving Facility under the First Lien Credit Agreement from $150.0 million aggregate principal amount to $200.0 million. The Company incurred additional debt issuance costs totaling $1.5 million as a result of the 1L Amendment. The debt issuance costs have been deferred and are presented in Other Assets and are amortized using the effective interest method over the remaining life of the New Revolving Facility.

16

The availability under the New Revolving Facility as of June 30, 2019 was $60.4 million. Borrowings under the New Revolving Facility as of June 30, 2019 were $125.0 million.

Convertible Notes

2024 Convertible Notes

On October 29, 2018, the Company issued convertible promissory notes (the “2024 Convertible Notes”) in an aggregate principal amount of $25.0 million to funds managed by GSO Capital Partners LP (“GSO”) and funds managed by Blackstone Tactical Opportunities Advisors L.L.C. (collectively, the “GSO/BTO Affiliates”).  The 2024 Convertible Notes are convertible at the holder’s option beginning on or after October 29, 2019 until the earlier of (i) repayment in full of all principal and interest outstanding under the Second Lien Credit Agreement and (ii) October 29, 2024 (such earlier date, the “2024 Convertible Note Maturity Date”), into shares of the Company’s common stock at a conversion price of $8.00 per share, subject to customary adjustments as described in agreement. The 2024 Convertible Notes shall not initially bear interest.  From and after April 29, 2019, the 2024 Convertible Notes shall bear interest at the rate of 12.0% per annum multiplied by the principal amount as of the previous interest payment date.  From and after October 29, 2019, the 2024 Convertible Notes shall bear interest at the rate of 16.0% per annum multiplied by the principal amount as of the previous interest payment date.  Interest payments are due each January 31, April 30, July 31, and October 31.  To the extent that the Company is unable to pay cash interest on the 2024 Convertible Notes on each interest payment date because of restrictions in the Credit Agreements or other debt agreements of the Company, an amount equal to the unpaid interest then due shall be added to the principal amount of this Note (such additional amount, the “PIK Principal”), without any action by the Company or a holder of a 2024 Convertible Note.

The Company may, at any time and at its sole option, elect to prepay the entirety of aggregate then-outstanding PIK Principal, plus any accrued and unpaid interest on such PIK Principal, at any time (an “Optional PIK Prepayment”).  Optional PIK Prepayments may be paid in cash.

From and after the GBG Closing Date until October 29, 2019, upon consummation of any sales of common stock by the Company for cash, the Company may, on at least ten (10) days’ prior written notice to the holder of a 2024 Convertible Note, prepay such 2024 Convertible Note in whole but not in part solely with the net proceeds of such sale of common stock in an amount equal to the greater of (i) the principal amount, together with accrued interest through and including the date of prepayment, or (ii) the value equal to (a) the number of shares of common stock that would be received upon conversion of the 2024 Convertible Note on the repayment date multiplied by the market value of the common stock as of such date, plus (b) any accrued but unpaid interest that has not been added to the principal amount of the 2024 Convertible Note on the date of such prepayment (such greater amount, the “Prepayment Amount”).  Also, the 2024 Convertible Notes shall be prepayable in whole but not in part at the Prepayment Amount: (i) from October 29, 2019 through October 29, 2021 only upon a change in control or a liquidation of the Company, or (ii) from October 29, 2021 until the 2024 Convertible Note Maturity Date, in each case on at least ten (10) day’s prior written notice to the holder.

Also, on the GBG Closing Date, the Company and the Guarantors entered into a Subordinated Convertible Promissory Notes Guaranty Agreement pursuant to which those subsidiaries agreed to guarantee the obligations due under the 2024 Convertible Notes.

The following table is a summary of the recorded value of the 2024 Convertible Notes as of June 30, 2019 and December 31, 2018 (in thousands):

	June 30, 2019		December 31, 2018
Convertible note - face value	$	25,000	$	25,000
Less: Original issue discount		(4,522)		(4,522)
Short-term convertible note recorded value on issue date		20,478		20,478
Accumulated accretion of original issue debt discount		2,138		534
Convertible note value	$	22,616	$	21,012

17

Modified Convertible Notes

On January 18, 2016, in partial satisfaction of certain outstanding convertible notes, the Company issued an aggregate principal amount of approximately $16.5 million of modified convertible notes (the “Modified Convertible Notes”).

The Modified Convertible Notes are structurally and contractually subordinated to our senior debt and will mature on July 28, 2021. The Modified Convertible Notes accrue interest quarterly on the outstanding principal amount at a rate of 6.5% per annum (which increased to 7% as of October 1, 2016, with respect to the Modified Convertible Notes issued to Fireman Capital CPF Hudson Co-Invest LP (“Fireman”) only), which is payable 50% in cash and 50% in additional paid-in-kind notes. However, the Company may elect to pay 100% of such interest in cash at its sole discretion. The Modified Convertible Notes are convertible at the option of the holders into either shares of the Company’s common stock, cash, or a combination thereof, at the Company’s election.

If the Company elects to issue only shares of common stock upon conversion of the Modified Convertible Notes, each of the Modified Convertible Notes would be convertible, in whole but not in part into a number of shares of the Company’s common stock equal to the “conversion amount” divided by the “market price”. The “conversion amount” is (a) the product of (i) the “market price”, multiplied by (ii) the quotient of (A) the principal amount, divided by (B) the conversion price, minus (b) the aggregate optional prepayment amounts paid to the holder. The “market price” is the average of the closing prices for our common stock over the 20-trading-day period immediately preceding the notice of conversion.  If the Company elects to pay cash with respect to a conversion of the Modified Convertible Notes, the amount of cash to be paid per share will be equal to the conversion amount. The Company will have the right to prepay all or any portion of the principal amount of the Modified Convertible Notes at any time so long as the Company makes a pro rata prepayment on all of the Modified Convertible Notes.

The following table is a summary of the recorded value of the Modified Convertible Notes as of June 30, 2019 and December 31, 2018 (in thousands). The value of the Modified Convertible Notes reflects the present value of the contractual cash flows from the Modified Convertible Notes and resulted in an original issue discount of $4.7 million that was recorded on January 28, 2016, the issuance date.

	June 30, 2019		December 31, 2018
Modified convertible notes - face value	$	16,473	$	16,473
Less: original issue discount		(4,673)		(4,673)
Modified convertible notes recorded value on issue date		11,800		11,800
PIK interest issued		1,655		1,505
Accumulated accretion of original issue debt discount		2,127		1,918
Modified convertible notes value	$	15,582	$	15,223

Total Interest Expense

The following table is a summary of total interest expense recognized (in thousands):

	Three months ended June 30,				Six months ended June 30,
	2019		2018		2019		2018
Contractual coupon interest	$	36,879	$	2,121	$	72,926	$	4,047
Non-cash interest expense (including amortization of discounts and deferred financing costs)		9,996		298		19,962		588
Total interest expense	$	46,875	$	2,419	$	92,888	$	4,635

9.    Fair Value Measurement of Financial Instruments

The Company’s assets and liabilities measured at fair value on a nonrecurring basis include cash, accounts receivable, sold receivables, accounts payable, and the convertible notes. The Company reviews the carrying amounts of such assets when events indicate that their carrying amounts may not be recoverable. Any resulting asset impairment would

18

require that the asset be recorded at its fair value. The resulting fair value measurements of the assets are considered to be Level 3 inputs. There were no impairments of long-lived assets during the three and six months ended June 30, 2019 and 2018.

The carrying value of the 2024 Convertible Notes and the Modified Convertible Notes at June 30, 2019 was $38.2 million which approximates their fair value at June 30, 2019. The Company estimates the fair value of the 2024 Convertible Notes and the Modified Convertible Notes using commonly accepted valuation methodologies and unobservable inputs based on the low volume of similar market activity (Level 3). The Company carries the 2024 Convertible Notes and the Modified Convertible Notes at face value less unamortized debt discount and issuance costs on its condensed consolidated balance sheets. For further information on the 2024 Convertible Notes and the Modified Convertible Notes, see “Note 8 – Debt.”

10.    Leases

The Company adopted ASC 842 on January 1, 2019.  Because the Company adopted ASC 842 using the transition method that allowed the Company to initially apply ASC 842 as of January 1, 2019 and recognize a cumulative effect adjustment to the opening balance of retained earnings in the period of adoption, prior year financial statements were not recast under the new standard and, therefore, those prior year amounts are not presented below.

The Company has commitments under operating leases for retail stores, corporate offices, administrative offices and showrooms expiring on various dates through January 2029. The Company leases certain equipment under finance lease agreements expiring on various dates through January 2022. As of June 30, 2019, the Company’s finance leases were not material to the condensed consolidated balance sheets, condensed consolidated statements of operations or statement of cash flows.

Lease agreements for office and showroom facilities expire on various dates through December 2028, and are generally non-cancelable. Initial lease terms for retail store leases generally range from three to ten years with an option to extend or renew the leases for 1 to 10 years. In most instances, at the commencement of the lease, the Company has determined that it is not reasonably certain to exercise either of these options; accordingly, these options are generally not considered in determining the initial lease term.

Some of these leases require the Company to make periodic payments for property taxes, utilities and common area operating expenses. Most of the retail store leases are “net” leases, which require us to pay all of the cost of insurance, taxes, maintenance and utilities. The Company’s lease agreements generally do not contain any material residual value guarantees or material restrictive covenants.

Certain retail store leases provide for rents based upon the minimum annual rental amount and a percentage of annual sales volume when specific sales volumes are exceeded.  Some leases include lease incentives, rent abatements and fixed rent escalations, which are amortized and recorded over the initial lease term on a straight-line basis from the possession date.

The components of lease cost for the three and six months ended June 30, 2019 are as follows (in thousands):

	Three months ended		Six months ended
	June 30, 2019		June 30, 2019
Lease cost
Operating lease cost	$	9,858	$	18,420
Short-term lease cost		2,108		4,240
Variable lease cost (1)		2,908		6,343
Total lease cost	$	14,874	$	29,003

(1) Variable components of the lease payments such as utilities, taxes and insurance, parking and maintenance costs.

19

Minimum rental payments under operating leases are recognized on a straight-line basis over the term of the lease including any periods of free rent.

Amounts reported in the condensed consolidated balance sheet as of June 30, 2019 are as follows (in thousands):

	Asof June 30, 2019
Operating Leases:
Operating lease right-of-use assets	$	212,024
Operating lease liabilities	$	200,565
Current portion of operating lease liabilities		19,767
Total operating lease liabilities	$	220,332
Weighted-average remaining lease term
Operating leases		7.58	Years
Weighted-average discount rate
Operating leases		8.20	%

Cash flow information related to operating leases for the three and six months ended June 30, 2019 are as follows (in thousands):

	Three months ended		Six months ended
	June 30, 2019		June 30, 2019
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	$	10,004	$	19,960

Future minimum lease payments under non-cancellable leases as of the period ended June  30, 2019 are as follows (in thousands):

2019 (excluding the six months ended June 30, 2019)	$	21,837
2020		43,018
2021		39,661
2022		36,349
2023		31,543
Thereafter		127,300
Total undiscounted lease payments		299,708
Less: imputed interest		(79,376)
Total lease liabilities	$	220,332
Reported as:
Current portion of operating lease liabilities	$	19,767
Operating lease liabilities		200,565
Total lease liabilities	$	220,332

As of June 30, 2019, the Company has additional operating leases, primarily for buildings, that have not yet commenced of $13.5 million. These operating leases will commence in fiscal year 2019 with lease terms of 1 year to 5 years.

20

As of December 31, 2018, for the period prior to adoption of ASC 842, the future minimum rental payments under non-cancelable operating leases with lease terms in excess of one year were as follows (in thousands):

2019	$	44,295
2020		39,771
2021		37,722
2022		35,554
2023		31,110
Thereafter		125,863
Total	$	314,315

Rent expense was $14.2 million for the year ended December 31, 2018.

11.     Equity

Amended and Restated 2004 Stock Incentive Plan

In 2004, the Board of Directors adopted, and the Company’s shareholders approved the 2004 Stock Incentive Plan. In October 2011, the Board of Directors adopted, and the Company’s shareholders approved, the Amended and Restated 2004 Stock Incentive Plan (the “Amended and Restated Plan”) to update the 2004 Stock Incentive Plan with respect to certain provisions and changes in the tax code since its original adoption.

2016 Stock Incentive Plan

On October 5, 2016, the Board of Directors adopted the 2016 Stock Incentive Compensation Plan (the “2016 Stock Incentive Plan”) which was approved by the Company’s shareholders on November 7, 2016. Under the 2016 Stock Incentive Plan, 3,529,109 shares of common stock have been reserved for issuance in connection with grants of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock, restricted stock units (“RSUs”), performance-based compensation awards, other stock-based awards, dividend equivalents and cash-based awards. Effective October 29, 2018, the 2016 Stock Incentive Plan was amended to increase the reservation of the total shares available for issuance to 12,725,963 shares of common stock.  The maximum number of shares with respect to which awards may be granted to any participant in any calendar year under the 2016 Stock Incentive Plan may not exceed 500,000 shares.

The Company has granted and continues to grant RSUs, performance stock units (“PSUs”) and stock options to its officers, non-employee directors and employees pursuant to the 2016 Stock Incentive Plan or as “inducement grants,” as permitted under NASDAQ rules. The RSUs, PSUs and stock options represent the right to receive one share of common stock for each unit on the vesting date provided that the individual meets the applicable vesting criteria. The exercise price of stock options granted under the 2016 Stock Incentive Plan are determined by the Compensation and Stock Option Committee (the “Compensation Committee”) of the Board of Directors or by any other committee designated by the Board of Directors, but may not be less than the fair market value of the Company’s shares of common stock on the date the option is granted. In general, unvested stock options are forfeited when a participant terminates employment or service with the Company or its affiliates.

Shares underlying awards that are forfeited, cancelled, terminated or expire unexercised, or settled in cash in lieu of issuance of shares, shall be available for issuance pursuant to future awards to the extent that such shares are forfeited, repurchased or not issued under any such award. Any shares tendered to pay the exercise price of an option or other purchase price of an award, or withholding tax obligations with respect to an award, shall be available for issuance pursuant to future awards. In addition, if any shares subject to an award are not delivered to a participant because (i) such shares are withheld to pay the exercise price or other purchase price of such award, or withholding tax obligations with respect to such award (or other award), or (ii) a payment upon exercise of an award is made in shares, the number of shares subject to the exercised or purchased portion of any such award that are not delivered to the participant shall be available for issuance pursuant to future awards.

21

As of June 30, 2019, shares reserved for future issuance under the incentive plans include: (i) 444 shares of common stock issuable upon exercise of stock options granted under the Amended and Restated Plan; (ii)  2,299,197 shares of common stock issuable upon vesting of RSUs, PSUs and exercise of stock options granted under the 2016 Stock Incentive Plan;  and (iii) 8,676,488 shares of common stock are available for future grant under the 2016 Stock Incentive Plan. As of December 31, 2018, the Company no longer granted shares under the Amended and Restated Plan. Also, as of June 30, 2019, there were 5,200,000 shares of common stock issuable upon vesting of RSUs and PSUs granted pursuant to “inducement grants”  to certain of our officers.

Stock Options

As of January 1, 2019, the Company had 320,721 shares of stock options outstanding, comprised of 444 and 320,277 stock options outstanding under the Amended and Restated Plan and 2016 Stock Incentive Plan, respectively. There was no activity related to stock options for the six months ended June 30, 2019.

There were no options exercised during the six months ended June 30, 2019. The following table summarizes exercise prices for options exercisable as of June 30, 2019 (in actual amounts):

		Options  Exercisable
			Weighted-Average
			Remaining Contractual
	Exercise Price	Number of Shares	Life (Years)
$	4.02	70,277	4.9
$	11.40	444	5.5
		70,721

For all stock compensation awards that contain graded vesting with time‑based service conditions, the Company has elected to apply a straight‑line recognition method to account for these awards. Stock-based compensation expense related to stock options was immaterial during the three and six months ended June 30, 2019. As of June 30, 2019, there was $0.6 million of unrecognized compensation cost related to unvested stock options.

Stock option awards are measured at fair value on the grant date using the Black-Scholes option valuation model. Key input assumptions used to estimate the fair value of stock options include the exercise price of the award, the expected option term, expected volatility over the option’s expected term, the risk-free interest rate over the option’s expected term and the expected annual dividend yield, if any. The Company accounts for forfeitures as they occur. Shares of common stock will be issued when the options are exercised.

Restricted Stock Units

The following table summarizes RSU activity for the six months ended June 30, 2019 (in actual amounts):

	Restricted Stock Units
	Number Of	Weighted Average Grant
	Units	Date Fair Value
Outstanding at January 1, 2019	5,820,560	$	4.06
Granted	527,680		3.90
Vested	(499,320)		3.04
Forfeited	(20,000)		2.85
Outstanding at June 30, 2019	5,828,920	$	4.14

A total of $2.7 million and $0.9 million of stock-based compensation expense was recognized related to RSUs during the three months ended June 30, 2019 and 2018, respectively. A total of $4.8 million and $0.9 million of stock-based compensation expense was recognized related to RSUs during the six months ended June 30, 2019 and 2018, respectively. As of June 30, 2019, there was $19.9 million of total unrecognized compensation cost related to unvested RSUs. The unrecognized compensation cost is expected to be recognized over a weighted‑average of 2.4 years.

22

Performance Share Units

In the second quarter of 2019, the Company did not grant any performance share units.  No performance share units were forfeited during the period ended June 30, 2019 and 1,350,000 unvested performance shares are outstanding as of June 30, 2019. The Company did not recognize stock compensation expense for the three months ended June 30, 2019 and 2018, respectively. Stock compensation expense in the amount of $0.8 million and $0 million was recognized for the six months ended June 30, 2019 and 2018, respectively.

Management Incentive Plan

On October 29, 2018, the Company entered into a letter agreement with GSO (the “MIP Letter”). Under the MIP Letter, the Company agreed to create a new stock incentive compensation plan for the amount of 1,776,500 shares of common stock (the “MIP Plan”), which will be allocated by the Board in accordance with the Stockholder Agreement.  The parties are in process of finalizing an amendment to the MIP Letter, pursuant to which the Company expects the shares to be allocated under its 2016 Stock Incentive Plan instead of a newly created plan and such grants would be subject to the same terms as the 2016 Stock Incentive Plan. Upon the forfeit of any awards granted at the direction of the Special Committee under the 2016 Stock Incentive Plan, the Company expects to issue the equivalent amount of shares of common stock to GSO for no additional consideration.

12.    Disaggregation of Revenue

In accordance with ASC 606, the Company elected to disclose its net sales by segment.  Each segment presents its own characteristics with respect to the timing of revenue recognition and type of customer. Prior to the GBG Acquisition, the Company organized its business into the following three reportable segments: (1) Wholesale, (2) Consumer Direct and (3) Corporate and other. Following the GBG Acquisition, the Company implemented significant organizational changes that have impacted the manner in which it manages the Company, and realigned its business into the following three reportable segments: (1) Kids, (2) Accessories, and (3) Men’s and Women’s Apparel, to better reflect its internal organization, management and oversight structure.

The following tables disaggregate our operating segment net sales by product category and sales channel, which the Company believes provides a meaningful depiction of how the nature, timing and uncertainty of net sales are affected by economic factors:

	Three months ended June 30, 2019						Three months ended June 30, 2018
	Wholesale &			Direct to			Wholesale &			Direct to
	Licensing		Consumer		Total		Licensing		Consumer		Total
Kids	$	193,231	$	—	$	193,231	$	—	$	—	$	—
Accessories		83,712		—		83,712		—		—		—
Men’s & Women’s Apparel		59,641		86,623		146,264		24,728		11,237		35,965
	$	336,584	$	86,623	$	423,207	$	24,728	$	11,237	$	35,965

	Six months ended June 30, 2019						Six months ended June 30, 2018
	Wholesale &			Direct to			Wholesale &			Direct to
	Licensing		Consumer		Total		Licensing		Consumer		Total
Kids	$	425,976	$	—	$	425,976	$	—	$	—	$	—
Accessories		180,723		—		180,723		—		—		—
Men’s & Women’s Apparel		201,976		143,429		345,405		54,090		20,694		74,784
	$	808,675	$	143,429	$	952,104	$	54,090	$	20,694	$	74,784

International sales were $11.1 million for the three months ended June 30, 2019 and immaterial for the three months ended June 30, 2018. International sales were $30.9 million for the six months ended June 30, 2019 and immaterial for the six months ended June 30, 2018.

23

13.    Loss per Share

Loss per share is computed using weighted average common shares and dilutive common equivalent shares outstanding. Potentially dilutive securities consist of outstanding stock options, unvested RSUs, unvested PSUs, warrants, convertible Series A Preferred Stock and shares issuable upon the assumed conversion of the 2024 Convertible Notes and the Modified Convertible Notes, as applicable. A reconciliation of the numerator and denominator of basic and diluted loss per share is as follows (in thousands, except per share data).

	Three months ended June 30,				Six months ended June 30,
	2019		2018		2019		2018
Basic loss per share computation
Numerator:
Net loss	$	(79,252)	$	(5,684)	$	(161,115)	$	(9,769)
Less: preferred dividends		—		(1,847)		—		(3,609)
Net loss attributable to common stockholders	$	(79,252)	$	(7,531)	$	(161,115)	$	(13,378)
Denominator:
Weighted average common shares outstanding		58,649		13,980		58,588		13,766
Loss per common share - basic
Net loss	$	(1.35)	$	(0.54)	$	(2.75)	$	(0.97)
Net loss per common share - basic	$	(1.35)	$	(0.54)	$	(2.75)	$	(0.97)
Diluted loss per share computation
Numerator:
Net loss	$	(79,252)	$	(5,684)	$	(161,115)	$	(9,769)
Less: preferred dividends		—		(1,847)		—		(3,609)
Net loss attributable to common stockholders	$	(79,252)	$	(7,531)	$	(161,115)	$	(13,378)
Denominator:
Weighted average common shares outstanding		58,649		13,980		58,588		13,766
Effect of dilutive securities:
Options, RSUs, PSUs, warrants, Series A, convertible notes		—		—		—		—
Dilutive common shares		58,649		13,980		58,588		13,766
Loss per common share - diluted
Net loss	$	(1.35)	$	(0.54)	$	(2.75)	$	(0.97)
Net loss per common share - diluted	$	(1.35)	$	(0.54)	$	(2.75)	$	(0.97)

The following potentially dilutive shares of common stock were excluded from diluted EPS as the Company had a net loss for the periods ended:

	Three months ended June 30,				Six months ended June 30,
	2019		2018		2019		2018
Outstanding stock options		321		71		321		71
Unvested RSUs		5,919		877		5,919		877
Unvested PSUs		1,350		403		1,350		403
Outstanding warrants		650		650		650		650
Convertible Series A Preferred Stock		—		4,480		—		4,480
Convertible Series A-1 Preferred Stock		—		4,588		—		4,588
Modified Convertible Notes		1,299		1,268		1,299		1,268
2024 Convertible Notes		3,125		—		3,125		—

24

Loss per Share under Two−Class Method

The Series A Preferred Stock had the non-forfeitable right to participate on an as converted basis at the conversion rate then in effect in any common stock dividends declared and as such, was considered a participating security. The Series A Preferred Stock was included in the computation of basic and diluted loss per share for the three and six months ended June 30, 2019 and 2018 pursuant to the two-class method. Holders of the Series A Preferred Stock did not participate in undistributed net losses because they were not contractually obligated to do so.

The computation of diluted loss per share attributable to common stockholders reflects the potential dilution that could occur if securities or other contracts to issue shares of common stock that are dilutive were exercised or converted into shares of common stock (or resulted in the issuance of shares of common stock) and would then share in the Company’s earnings. During the periods in which the Company record a loss from continuing operations attributable to common stockholders, securities would not be dilutive to net loss per share and conversion into shares of common stock is assumed not to occur.

The following table provides a reconciliation of net loss to preferred shareholders and common stockholders for purposes of computing net loss per share for the three and six months ended June 30, 2018 (in thousands, except per share data):

	Three months ended June 30,		Six months ended June 30,
	2018		2018
Net loss	$	(5,684)	$	(9,769)
Less: preferred dividends		(1,847)		(3,609)
Net loss attributable to common stockholders	$	(7,531)	$	(13,378)
Denominator:
Weighted average common shares outstanding		13,980		13,766
Loss per common share - basic and diluted under two-class method	$	(0.54)	$	(0.97)

There were no preferred dividends for the three or six months ended June 30, 2019.

14.    Income Taxes

The provision for income taxes for the six months ended June 30, 2019 was approximately $1.5 million, or an effective tax rate of 0.9%. The Company has reporting entities in the U.S., Canada and Norway that have incurred net operating losses in each of their respective taxing jurisdictions resulting in no current income tax expense except, the U.S., for a small state minimum income tax expense. Further, the Company has full valuation allowances on its U.S. and Canadian net deferred tax assets resulting in no deferred tax benefit on its net operating losses; however, a small deferred tax benefit was recorded in the Company’s Norwegian net operating losses.  In the first quarter of 2019, the Company recorded a deferred expense relating to the valuation allowance in the amount of $1.6 million, or 1.0%. In the second quarter of 2019, the Company recorded minimal state income tax expense in the amount of $0.1 million, or 0.1%, and a deferred benefit relating to net operating losses in Norway in the amount of $0.2 million, or a 0.2% benefit. 

The Company has evaluated the positive and negative evidence supporting the realization of its net deferred tax assets in each taxing jurisdiction, including the amount and timing of future taxable income, and has determined that it is more likely than not that its net deferred tax assets will not be realized in the U.S. and Canada. Due to uncertainties surrounding the realization of the deferred tax assets, the Company maintains a full valuation allowance against substantially all of its net deferred tax assets. If the Company subsequently determines that it will be able to realize some portion or all of its deferred tax assets, then an adjustment to its valuation allowance on its deferred tax assets will be made which would have the effect of increasing net income in the period such determination is made.

25

The Company has applied ASC 740, Income Taxes, and has determined that it has uncertain income tax positions that resulted in a tax reserve of $0.1 million. The Company’s policy is to recognize interest and penalties related to uncertain tax positions in income tax expense. The Company is subject to U.S. federal tax authority and U.S. state tax authority examinations for all years with the net operating loss and credit carryforwards.

15.    Segment Information

Segment Reporting

Prior to the GBG Acquisition, the Company organized its business into the following three reportable segments: Wholesale, Consumer Direct and Corporate and other. Upon completing the GBG Acquisition, it resegmented its reportable segments to reflect the organizational structure of the Company, including the operations of the GBG Business. Accordingly, it realigned its business into the following three reportable segments: (i) Kids, (ii) Accessories, and (iii)  Men’s and Women’s Apparel. This new segment structure is consistent with how the Company establishes our overall business strategy, allocate resources, and assess performance.

26

All prior period segment information has been recast to reflect the realignment of our segment reporting structure on a comparable basis.

	Three months ended June 30,				Six months ended June 30,
	2019		2018		2019		2018
	(in thousands)
Net sales:
Kids	$	193,231	$	—	$	425,976	$	—
Accessories		83,712		—		180,723		—
Men’s & Women’s Apparel		146,264		35,965		345,405		74,784
	$	423,207	$	35,965	$	952,104	$	74,784
Gross profit:
Kids	$	37,092	$	—	$	74,265	$	—
Accessories		13,171		—		28,819		—
Men’s & Women’s Apparel		61,389		14,480		127,514		30,681
	$	111,652	$	14,480	$	230,598	$	30,681
Selling, general and administrative:
Kids	$	25,084	$	—	$	53,562	$	—
Accessories		11,604		—		24,062		—
Men’s & Women’s Apparel		66,279		18,670		138,508		33,963
	$	102,967	$	18,670	$	216,132	$	33,963
Depreciation and amortization:
Kids	$	10,647	$	—	$	20,472	$	—
Accessories		7,225		—		16,484		—
Men’s & Women’s Apparel		5,743		1,412		9,615		2,874
	$	23,615	$	1,412	$	46,571	$	2,874
Other (income) expense, net:
Kids	$	6,195	$	—	$	12,312	$	—
Accessories		4,615		—		10,673		—
Men’s & Women’s Apparel		6,934		—		11,857		—
	$	17,744	$	—	$	34,842	$	—
Operating income (loss):
Kids	$	(4,834)	$	—	$	(12,081)	$	—
Accessories		(10,273)		—		(22,400)		—
Men’s & Women’s Apparel		(17,567)		(5,602)		(32,466)		(6,156)
	$	(32,674)	$	(5,602)	$	(66,947)	$	(6,156)

16.    Related Party Transactions

Since March 31, 2019, the Company entered into the following related party transaction.

On June 8, 2019, the Company entered into an employment offer letter with Andrew Tarshis in connection with the Company’s employment of Mr. Tarshis as its Executive Vice President, General Counsel (the “Tarshis Agreement”). The Tarshis Agreement provides that Mr. Tarshis will be employed for a term beginning on June 24, 2019 and ending June 24, 2022, subject to earlier termination as specified in the Tarshis Agreement. If Mr. Tarshis remains an employee of the Company following expiration of the Term and the Tarshis Agreement is not extended, Mr. Tarshis will be an employee “at will.” The Tarshis Agreement provides for Mr. Tarshis to receive an annual base salary of $600,000 per year and for certain other benefits consistent with those provided to other employees of the Company. Also, the Company will reimburse Mr. Tarshis for the cost of obtaining COBRA coverage during the period prior to his eligibility for the Company’s health plan. The Tarshis Agreement provides for a travel allowance of $1,500 per month during the Term. In

27

addition, Mr. Tarshis is eligible to receive an annual cash bonus with a target of 60% of his annual base salary, subject to the achievement of the applicable performance goals (the “Bonus”); provided that for calendar year 2019, the Bonus will be prorated.

The Tarshis Agreement provides for a grant of 250,000 RSUs with respect to the Company’s common stock under the Company’s 2016 Stock Incentive Compensation Plan, and subject to the terms and conditions as provided in the 2016 Stock Incentive Compensation Plan and an RSU award agreement to be entered into between Centric Brands Inc. and Mr. Tarshis.

The RSUs will vest in one-third increments on each of the first three anniversaries of the effective date of the Tarshis Agreement; subject to Mr. Tarshis’s continued employment through the applicable vesting date; provided, if Mr. Tarshis’s employment is terminated by the Company without cause or due to death or permanent disability or by Mr. Tarshis for good reason, then any unvested portion of the RSUs will accelerate and become fully vested on the date of termination. Any vested RSUs will be settled through the issuance of common stock.

Upon a termination of Mr. Tarshis’s employment without cause or a resignation by Mr. Tarshis for good reason (as such terms are defined in the Tarshis Agreement), in addition to acceleration of the RSUs as described above, subject to the execution and non-revocation of a general release, the Company will provide Mr. Tarshis with (i) an amount equal to twelve months of Mr. Tarshis’ base salary; (ii) an annual bonus for the calendar year in which the termination occurs; and (iii) the full cost of COBRA continuation coverage for Mr. Tarshis for twelve (12) months following the date of termination of Mr. Tarshis’s employment.

The Tarshis Agreement provides for a perpetual non-solicitation provision, pursuant to which Mr. Tarshis agrees, among other things, not to hire or solicit employees, customers, suppliers and potential customers of the Company.

17.    Subsequent Events

Third RPA Amendment

On July 30, 2019, the Company amended the PNC Receivables Facility by entering into an amendment (the “Third RPA Amendment”) to the RPA. The Third RPA Amendment reflects that the Seller, the Servicer and Centric-Canada Apparel & Accessories ULC, an unlimited liability company organized under the laws of British Columbia, entered into a Canadian Purchase and Sale Agreement to enable the purchase and sale of Canadian receivables pursuant to the PNC Receivables Facility.

Item 2.          Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This Quarterly Report on Form 10-Q for the period ended June 30, 2019 (“Quarterly Report”) contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of Exchange Act, which represent our management’s beliefs and assumptions concerning future events based on information currently available to us. When used in this Quarterly Report, the words and phrases “may,” “will,” “expect,” “anticipate,” “intend,” “estimate,” “continue,” “believe,” “plan,” “project,” “will be,” “will continue,” “will likely result,” “indicates,” “forecast,” “guidance,” “outlook,” “targets” and similar expressions and the negatives of such words and phrases are intended to identify forward-looking statements. Similarly, statements that describe our future expectations, objectives and goals or contain projections of our future results of operations or financial condition are also forward-looking statements.

These statements are not guarantees of future performance and are subject to certain risks and uncertainties, which are difficult to predict and which could cause actual results to differ materially, including, without limitation: our dependence on licensors, licensed products and our ability to extend or renew our key license agreements; the risk associated with our substantial indebtedness, which could adversely affect our financial performance and impact our ability to service our indebtedness; continued acceptance of our brands in the marketplace; the seasonal nature of our business;

28

the risk that we will be unsuccessful in gauging fashion trends, changes in the business environment and changing consumer preferences; potential changes in the retail store landscape in light of retail store closings and the bankruptcy of a number of prominent retailers; the effects of competition in the markets in which we operate, including ecommerce retailers; our ability to successfully implement our strategic plans; our dependence on continued service of our key personnel; costs and uncertainties with respect to expansion of our product offerings; our ability to make strategic acquisitions and possible disruptions from acquisitions; our ability to realize the anticipated benefits of recent acquisitions and any future acquisitions; the risk that changes in general economic conditions, consumer confidence, or consumer spending patterns, including consumer demand for our products, will have a negative impact on our financial performance or strategies and our ability to generate cash flows from our operations to service our indebtedness; our ability to generate positive cash flow from operations; our ability to manage our inventory effectively; our ability to protect our trademarks and other intellectual property; retail customer concentration and our reliance on a small number of large customers; risks associated with leasing retail space and operating our own retail stores; the risks associated with our reliance on service agreements providing certain accounting, warehousing and logistics, manufacturing, information technology, data privacy, cybersecurity, disaster recovery, and internal controls services, including the risks associated with certain services we are procuring under a transition services agreement; the risks associated with the foreign sourcing of our products in light of potential changes in international trade relations between the United States and countries in which our products are sourced; the risk that we pledged all our tangible and intangible assets as collateral under our financing agreements; the risk that the credit ratings of the combined company or its subsidiaries may be different from what we expect; our ability to continue to have access to sufficient sources of liquidity necessary to fund ongoing cash requirements of our operations or new acquisitions; the significant increase in the amount of our goodwill and other intangibles; the risk of cyber-attacks and other technology system risks; the effect of regulations applicable to us as a United States public company; additional legislation and/or regulation in the United States and around the world;  and the other risk factors contained in our reports filed with the SEC pursuant to the Exchange Act, including our annual report on Form 10-K for the fiscal year ended December 31, 2018 (the “2018 Form 10-K”) and subsequent quarterly reports on Form 10-Q and Form 8-K should be read in conjunction with those reports, together with all of the Company’s other filings.

Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. Since we operate in a rapidly changing environment, new risk factors can arise and it is not possible for our management to predict all such risk factors, nor can our management assess the impact of all such risk factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Our future results, performance or achievements could differ materially from those expressed or implied in these forward-looking statements. We do not undertake any obligation to publicly revise these forward-looking statements to reflect events or circumstances occurring after the date hereof or to reflect the occurrence of unanticipated events, except as may be required by law.

Introduction

As we are a smaller reporting company, this discussion and analysis summarizes the significant factors affecting our results of operations and financial condition during the three and six months ended June 30, 2019 and 2018, respectively. This discussion should be read in conjunction with our condensed consolidated financial statements and notes thereto and information contained in Item 1 of this Quarterly Report. Due to the GBG Acquisition (defined below), the financial information for the three and six months ended June 30, 2019 is not comparable to the three and six months ended June 30, 2018. As such, we have presented comparative results of operations for the three and six months ended June 30, 2019 compared to the pro forma combined three and six months ended June 30, 2018. For more information, see section titled “Supplemental Unaudited Pro Forma Combined Financial Information.”

Executive Overview

We are a leading lifestyle brands collective, bringing together creative minds from the worlds of fashion and commerce, sourcing, technology, marketing, digital and entertainment. We design, produce, merchandise, manage, and market kidswear, accessories, and men’s and women’s apparel under owned, licensed and private label brands and distribute our products across all retail and digital channels in North America and in international markets.

29

We license over 100 brands or produce private label products across our core product categories including kids, accessories, and men’s and women’s apparel. Licensed brands include Calvin Klein, Under Armour, Tommy Hilfiger, Nautica, Spyder, BCBG, Joe’s, Buffalo, Frye, Michael Kors, Kate Spade, AllSaints and Cole Haan, and entertainment properties including Disney, Marvel and Nickelodeon, among others. Our products are sold through a cross section of leading retailers such as Walmart, Macy’s, Kohl’s, TJX Companies, Costco, Nordstrom, Dillard’s, Ross, Target, JC Penney and Amazon. We also sell our products over the web through retail partners such as Walmart.com, Macy’s.com and Nordstrom.com. We also distribute apparel and other products through our own retail stores, ecommerce websites, and partner shop-in-shops.

Our legacy company-owned brands include Hudson®, a designer and marketer of men’s and women’s premium, branded denim and apparel, Robert Graham®, a sophisticated, eclectic apparel and accessories brand seeking to inspire a global movement, and SWIMS®, a Scandinavian lifestyle brand best known for its range of fashion-forward, water-friendly footwear, apparel and accessories (collectively, the “Owned Brands”).

Our business is seasonal. The majority of the marketing and sales orders take place from late fall to late spring. The greatest volume of shipments and actual sales are generally made from summer through early fall, which coincides with our third and fourth fiscal quarters and, accordingly, our cash flow is strongest in those quarters. Due to the seasonality of our business, as well as the evolution and changes in our business and product mix, including the timing of the GBG Acquisition (as defined below), our quarterly or yearly results are not necessarily indicative of future results.

We have acquired businesses that have broadened our product offerings, expanded our ability to serve different tiers of distributions and expanded the retail component of our business. Our acquisitions are part of our strategy to expand our offerings and increase the portfolio of licensed and private label brands that we offer through different tiers of retail distribution. As part of our business strategy, we are seeking to create a platform that focuses on brands and/or branded operating companies in the premium apparel, footwear and accessories sectors. Our focus is on organically growing our brands through a global, omni-channel distribution strategy while continuing to seek opportunities to acquire accretive, complementary, premium brands.

GBG Acquisition

On October 29, 2018 (the “GBG Closing Date”), we acquired from Global Brands Group Holding Limited (“GBG”) and GBG USA Inc., a wholly-owned subsidiary of GBG (“GBG USA”), a significant part of GBG’s North American business, including the wholesale, retail and ecommerce operations, comprising all of their North American kids business, all of their North American accessories business and a majority of their West Coast and Canadian fashion businesses (the “GBG Business”) for a purchase price of approximately $1.2 billion (the “GBG Acquisition”). For more information on the financing transactions entered into in connection with the GBG Acquisition, see “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Capital Resources” and “Notes to Condensed Consolidated Financial Statements – Note 8 – Debt” and “Notes to Condensed Consolidated Financial Statements – Note 3 – GBG Acquisition” for a further discussion.

Reportable Segments

Prior to the GBG Acquisition, we organized our business into the following three reportable segments: Wholesale, Consumer Direct and Corporate and other. Upon completing the GBG Acquisition, we resegmented our reportable segments to reflect our expanded organizational structure, including the operations of the newly acquired GBG Business. Accordingly, we realigned our business into the following three reportable segments: (i) Kids, (ii) Accessories, and (iii) Men’s and Women’s Apparel. This new segment structure is consistent with how our chief operating decision maker establishes our overall business strategy, allocates resources, and assesses performance. All prior period segment information has been reclassified to reflect the realignment of our segment reporting structure. We will continually evaluate changes in the structure of the organization to determine whether our operating segments have changed when events or circumstances necessitate such an exercise.

Operational results include expenses directly attributable to the segment as well as corporate overhead, which include executive, finance, legal, information technology, and human resource related expenses. Corporate overhead is

30

allocated to each reporting segment, generally based on the percent of units shipped for each respective segment. We manage, evaluate and aggregate our operating segments for segment reporting purposes primarily on the basis of business activity and operations. All prior period segment information has been reclassified to reflect the realignment of our segment reporting structure on a comparable basis.

Kids

Our Kids segment is comprised of sales of products to full-price retail stores, off-price or outlet department stores, boutiques and ecommerce sales. Kids products are sold to over 700 customers and are comprised of over 350 licensed brands. Key licensed brands include Calvin Klein®, Under Amour®, Tommy Hilfiger®, Nautica® and Disney®. Our top customers include large retailers such as Walmart, Kohl’s, Target, Burlington, Macy’s, and TJX Companies. We design, produce and sell goods to Walmart as a private label business under the George® and Faded Glory® names. Our Kids segment accounted for approximately 45.7% of our second quarter 2019 net revenues. We sell our Kids products through our own showrooms where retailers review the latest collections and place orders.

The Kids segment was acquired as a component of the GBG Business. In addition to integrating the Kids segment successfully and efficiently with our existing business, our go-forward strategy includes driving sales by improving productivity in existing accounts/doors and selectively expanding into new accounts.

Accessories

Our Accessories segment is comprised of sales of products to full-price retail stores, off-price or outlet department stores, boutiques and ecommerce sales. Accessories products are sold to over 600 customers and are comprised of over 85 licensed, owned and private label brands. Key licensed brands include Calvin Klein®, Frye®, Fila®, Michael Kors®, Kate Spade® and AllSaints®. Our top customers include large retailers such as Walmart, Kohl’s, Macys, Dillard’s and Nordstrom companies. Our Accessories segment accounted for approximately 19.8% of our second quarter 2019 net revenues. We sell our Accessories products through our own showrooms where retailers review the latest collections and place orders.

The Accessories segment was acquired as a component of the GBG Business. In addition to integrating the Accessories segment successfully and efficiently with our existing business, our go-forward strategy includes driving sales by improving productivity in existing accounts/doors and selectively expanding into new accounts.

Men’s and Women’s Apparel

Our Men’s and Women’s Apparel segment is comprised of (i) sales to premium nationwide department stores, specialty retailers, ecommerce, boutiques and select off-price retailers of our Hudson®, Robert Graham® and Swims® brands; (ii) sales of licensed products bearing the brand names of BCBG®, Herve Leger, Buffalo®, Joe’s Jeans®, bebe® (collectively, referred to herein as “Core Licensed Brands”) to premium nationwide department stores, specialty retailers, ecommerce stores, boutiques and select off-price retailers; (iii) full-price and outlet retail store sales owned and operated by us bearing the brands of Robert Graham®, SWIMS®, BCBG®, bebe®, and Joe’s Jeans®; (iv) e-commerce sales through our own and our retail partners’ ecommerce sites; and (v) royalty revenue generated through the licensing of our Robert Graham® and Hudson® brands to third parties for the right to use our various trademarks in connection with the manufacture and sale of designated products in specified geographical areas for specified periods.

Our Men’s and Women’s Apparel segment, accounted for approximately 34.6% of our second quarter 2019 net revenues. Our net sales also include net royalty revenue generated through the licensing of our Robert Graham® and Hudson® brands to third parties for the right to use our various trademarks in connection with the manufacture and sale of designated products for the following product categories and geographical areas: men’s shoes, belts, small leather goods, dress shirts, neckwear, tailored clothing, headwear, eyewear, jewelry, hosiery, underwear, loungewear, kids, and fragrances, and for distribution of our products in Canada. Our Men’s and Women’s Apparel products are sold to over 1,000 retail customers in North America and throughout the world including our own retail stores and ecommerce websites. As of June 30, 2019, we operated a total of 97 retail stores and 348 partner shop-in-shops.

31

Results of Operations

The following tables set forth, for the periods indicated, selected information from our statements of operations and statements of operations by our reportable segments. This table should be read in conjunction with the discussion that follows:

	Three months ended  June 30,						Six months ended  June 30,
	2019			2018			2019			2018
	(unaudited, in thousands)
Net sales	$	423,207		$	35,965		$	952,104		$	74,784
Cost of goods sold		311,555			21,485			721,506			44,103
Gross profit		111,652			14,480			230,598			30,681
Gross margin % of sales		26.4	%		40.3	%		24.2	%		41.0	%
Operating expenses
Selling, general and administrative		102,967			18,670			216,132			33,963
Depreciation and amortization		23,615			1,412			46,571			2,874
Other operating expense, net		17,744			—			34,842			—
Total operating expenses		144,326			20,082			297,545			36,837
Operating loss		(32,674)			(5,602)			(66,947)			(6,156)
Operating loss % of net sales		(7.72)	%		(15.6)	%		(7.0)	%		(8.2)	%
Interest expense		46,875			2,419			92,888			4,635
Other (income) expense, net		(202)			103			(244)			102
Total other expense, net		46,673			2,522			92,644			4,737
Loss before income taxes		(79,347)			(8,124)			(159,591)			(10,893)
Income tax provision (benefit)		(95)			(2,440)			1,524			(1,124)
Net loss	$	(79,252)		$	(5,684)		$	(161,115)		$	(9,769)

32

	Three months ended June 30,				Six months ended June 30,
	2019		2018		2019		2018
	(in thousands)				(in thousands)
Net sales:
Kids	$	193,231	$	—	$	425,976	$	—
Accessories		83,712		—		180,723		—
Men’s & Women’s Apparel		146,264		35,965		345,405		74,784
	$	423,207	$	35,965	$	952,104	$	74,784
Gross profit:
Kids	$	37,092	$	—	$	74,265	$	—
Accessories		13,171		—		28,819		—
Men’s & Women’s Apparel		61,389		14,480		127,514		30,681
	$	111,652	$	14,480	$	230,598	$	30,681
Selling, general and administrative:
Kids	$	25,084	$	—	$	53,562	$	—
Accessories		11,604		—		24,062		—
Men’s & Women’s Apparel		66,279		18,670		138,508		33,963
	$	102,967	$	18,670	$	216,132	$	33,963
Depreciation and amortization:
Kids	$	10,647	$	—	$	20,472	$	—
Accessories		7,225		—		16,484		—
Men’s & Women’s Apparel		5,743		1,412		9,615		2,874
	$	23,615	$	1,412	$	46,571	$	2,874
Other operating (income) expense, net:
Kids	$	6,195	$	—	$	12,312	$	—
Accessories		4,615		—		10,673		—
Men’s & Women’s Apparel		6,934		—		11,857		—
	$	17,744	$	—	$	34,842	$	—
Operating income (loss):
Kids	$	(4,834)	$	—	$	(12,081)	$	—
Accessories		(10,273)		—		(22,400)		—
Men’s & Women’s Apparel		(17,567)		(5,602)		(32,466)		(6,156)
	$	(32,674)	$	(5,602)	$	(66,947)	$	(6,156)

Three months ended June 30, 2019 compared to three months ended June 30, 2018

Net sales increased to $423.2 million for the three months ended June 30, 2019 from $36.0 million for three months ended June 30, 2018, reflecting a $387.2 million year over year increase. The increase in net sales was attributable to the newly acquired GBG Business.

Gross profit increased to $111.7 million for the three months ended June 30, 2019 from $14.5 million for the three months ended June 30, 2018, reflecting a $97.2 million year over year increase.

Gross margin was 26.4% for the three months ended June 30, 2019, compared to 40.3% for the three months ended June 30, 2018. The decrease in the gross margin as a percent of net sales reflects the impact of increased wholesale penetration as a result of the GBG Acquisition.

For more information, see sections titled “Reportable Segments” and “Supplemental Unaudited Pro Forma Combined Financial Information.”

33

Operating Expenses

Operating expenses include (i) selling, general and administrative expenses related to employee and employee benefits, sales commissions, advertising, professional fees and factor and bank fees, (ii) depreciation and amortization, and (iii) other operating expense.

In connection with the closing of the GBG Acquisition, we entered into a transition services agreement with GBG USA wherein each has agreed to provide the other party certain corporate services including information technology, finance, human resources, legal, rent, sourcing, tax and facilities for a period of up to 3 years from October 29, 2018 to ensure and facilitate an orderly transfer of business operations. Payments to each party will vary in amount and length of time as specified in the transition services agreement. The charges for such services are generally intended to allow the service provider to recover all of its direct and indirect costs, generally without profit. As of June 30, 2019, our ongoing utilization of transition services from GBG USA under the transition services agreement was primarily limited to information technology, equipment, facilities, and human resources.

Selling, general and administrative expenses increased to $103.0 million for the three months ended June 30, 2019 from $18.7 million for the three months ended June 30, 2018. The $84.3 million increase was attributable to operating costs of the GBG Business.

Depreciation and amortization expenses increased to $23.6 million for the three months ended June 30, 2019 from $1.4 million for the three months ended June 30, 2018. Increase in depreciation and amortization expense was attributable to the GBG Acquisition.

Other operating expenses primarily include reorganization and integration expenses. Other operating expenses totaled $17.7 million for the three months ended June 30, 2019. There were no other operating expenses in the three months ended June 30, 2018.

Interest Expense

Interest expense includes costs incurred by us for borrowed funds as well as amortization of deferred financing fees relating to our term loans and revolving credit facilities. Interest expense increased to $46.9 million for the three months ended June 30, 2019 from $2.4 million for the three months ended June 30, 2018. Increase in interest expense was largely driven by the increase in aggregate outstanding borrowings under the new credit facilities entered into in connection with the GBG Acquisition, the issuance of the 2024 Convertible Notes, the 1L Amendment and the 2L Amendment (as defined below) and amortization of debt issuance costs.

Income Tax Benefit

The effective tax rate from operations was a benefit of 0.1% for the three months ended June 30, 2019 compared to a benefit of 30% for the three months ended June 30, 2018. The difference in the effective tax rate for the three months ended June 30, 2019, as compared to the three months ended June 30, 2018, was primarily due to the change to a full valuation allowance projection in 2019 against losses generated in the US and Canada resulting in no deferred tax benefit on the net operating losses. The nominal benefit is a result of the loss generated in Norway.

Six months ended June 30, 2019 compared to six months ended June 30, 2018

Net sales increased to $952.1 million for the six months ended June 30, 2019 from $74.8 million for six months ended June 30, 2018, reflecting a $877.3 million year over year increase. The increase in net sales was attributable to the GBG Acquisition. 

Gross profit increased to $230.6 million for the six months ended June 30, 2019 from $30.7 million for the six months ended June 30, 2018, reflecting a $199.9 million year over year increase.

34

Gross margin was 24.2% for the six months ended June 30, 2019, compared to 41.0% for the six months ended June 30, 2018. The decrease in the gross margin as a percent of net sales reflects the impact of increased wholesale penetration as a result of the GBG Acquisition.

For more information, see sections titled “Reportable Segments” and “Supplemental Unaudited Pro Forma Combined Financial Information.”

Operating Expenses

Selling, general and administrative expenses increased to $216.1 million for the six months ended June 30, 2019 from $34.0 million for the three months ended June 30, 2018. The $182.1 million increase was attributable to operating costs of the GBG Business.

Depreciation and amortization expenses increased to $46.6 million for the six months ended June 30, 2019 from $2.9 million for the six months ended June 30, 2018. Increase in depreciation and amortization expense was attributable to the GBG Acquisition.

Other operating expenses primarily include reorganization and integration expenses. Other operating expenses totaled $34.8 million for the six months ended June 30, 2019. There were no other operating expenses in the six months ended June 30, 2018.

Interest Expense

Interest expense increased to $92.9 million for the six months ended June 30, 2019 from $4.6 million for the six months ended June 30, 2018. Increase in interest expense was largely driven by the increase in aggregate outstanding borrowings under the new credit facilities entered into in connection with the GBG Acquisition, the issuance of the 2024 Convertible Notes and amortization of debt issuance cost.

Income Tax Benefit

The effective tax rate from operations was 1.0% for the six months ended June 30, 2019 compared to a benefit of 10.3% for the six months ended June 30, 2018. The difference in the effective tax rate for the six months ended June 30, 2019, as compared to the six months ended June 30, 2018, was primarily due to an expense booked in the first quarter relating to an adjustment of the valuation allowance. In addition, a full valuation allowance projection against the losses generated in the US and Canada result in no deferred tax benefit on the net operating losses.

Unaudited Additional Supplemental Non-GAAP Disclosures

The financial information provided throughout this report, including our condensed consolidated financial statements and the notes thereto, has been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). However, we present Adjusted EBITDA (as defined below), a non-GAAP financial measure, in communications with investors, analysts, rating agencies, banks and others to assist such parties in understanding our ongoing operating results. “Adjusted EBITDA” is a non-GAAP measure defined by us as net loss plus interest expense, income tax benefit, amortization of inventory fair value step up, results of discontinued license, depreciation and amortization expense and other operating expense, net.

Management has historically used Adjusted EBITDA when evaluating operating performance because we believe that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide a full understanding of our core operating results and as a means to evaluate period-to-period results. We also believe that Adjusted EBITDA is a useful measure, in part, because certain investors and analysts use both historical and projected Adjusted EBITDA, in addition to other GAAP and non-GAAP measures, as factors in determining the estimated fair value of shares of our common stock. In addition, from time to time our Board uses Adjusted EBITDA to define certain performance targets under our compensation programs. We do not use Adjusted EBITDA to measure liquidity, but instead to measure operating performance. This non-GAAP measure may not be comparable to similarly titled measures reported by other companies.

35

Also, the definition of Adjusted EBITDA may not be the same as the definitions used in any of our financing arrangements. Because this measure excludes many items that are included in our financial statements, it does not provide a complete measure of our operating performance. Accordingly, investors are encouraged to use GAAP measures when evaluating our financial performance.

The following table presents a reconciliation of net loss to Adjusted EBITDA (in thousands) for the three months ended June  30, 2019:

			Non GAAP Adjustments
			(in thousands)
			Stock-based		Inventory Step Up		Reorganization &		Discontinued
	As Reported		Compensation		Amortization		Integration		License		Adjusted
Net sales	$	423,207	$	—	$	—	$	—	$	(7,546)	$	415,661
Cost of goods sold		311,555		—		(254)		—		(7,705)		303,596
Gross profit		111,652		—		254		—		159		112,065
Operating expenses:
Selling, general and administrative		102,967		(2,320)		—		—		(2,697)		97,950
Depreciation and amortization		23,615		—		—		—		—		23,615
Other operating expense, net		17,744		—		—		(17,744)		—		—
Total operating expenses		144,326		(2,320)		—		(17,744)		(2,697)		121,565
Total other expense, net		46,673		—		—		—		—		46,673
Loss before income taxes		(79,347)		2,320		254		17,744		2,856		(56,173)
Income tax benefit		95		—		—		—		—		95
Net loss	$	(79,252)	$	2,320	$	254	$	17,744	$	2,856		(56,078)

Adjusted EBITDA reconciliation:
Depreciation and amortization		23,615
Total other expense, net		46,673
Income tax benefit		(95)
Adjusted EBITDA	$	14,115

36

The following table presents a reconciliation of net loss to Adjusted EBITDA (in thousands) for the six months ended June 30, 2019:

			Non GAAP Adjustments
			(in thousands)
			Stock-based		Inventory Step Up		Reorganization &		Discontinued
	As Reported		Compensation		Amortization		Integration		License		Adjusted
Net sales	$	952,104	$	—	$	—	$	—	$	(17,852)	$	934,252
Cost of goods sold		721,506		—		(9,036)		—		(14,510)		697,960
Gross profit		230,598		—		9,036		—		(3,342)		236,292
Operating expenses:
Selling, general and administrative		216,132		(5,716)		—		—		(10,659)		199,757
Depreciation and amortization		46,571		—		—		—		—		46,571
Other operating expense, net		34,842		—		—		(34,842)		—		—
Total operating expenses		297,545		(5,716)		—		(34,842)		(10,659)		246,328
Total other expense, net		92,644		—		—		—		—		92,644
Loss before income taxes		(159,591)		5,716		9,036		34,842		7,317		(102,680)
Income tax provision		1,524		—		—		—		—		1,524
Net loss	$	(161,115)	$	5,716	$	9,036	$	34,842	$	7,317		(104,204)

Adjusted EBITDA reconciliation:
Depreciation and amortization		46,571
Total other expense, net		92,644
Income tax provision		1,524
Adjusted EBITDA	$	36,535

Liquidity and Capital Resources

Sources of Liquidity and Outlook

Our primary sources of liquidity are: (i) cash proceeds from customer wholesale trade receivables and trade receivables sold to a financial institution; (ii) cash proceeds from direct to consumer sales tendered in cash, credit card, debit card or gift card; (iii) cash proceeds for licenses collected from licensees via check or wire transfer; and (iv) cash proceeds from borrowings under various credit facilities described below. Cash is used to make payments of debt and interest, royalties and for payroll and operating disbursements, including inventories, operating expenses and capitalized property, software and equipment.

Our primary capital needs are for: (i) working capital; (ii) repayments of debt obligations (including principal and interest) under our financing arrangements; and (iii) trade credit to our customers. We anticipate funding our operations through working capital by generating cash flows from operations and utilization of available lines of credit under our existing credit facilities.

As of June 30, 2019 and December 31, 2018, our cash and cash equivalent balances were $14.3 million and $29.5 million, respectively. Based on our cash on hand and expected cash flows from operations, the expected borrowing availability under our existing credit facilities and other financing arrangements, we believe that we have the working capital resources necessary to meet our projected operational needs beyond the next 12 months from the filing date of this Quarterly Report. However, if we require more capital for growth and integration or the operation of our business or if we experience a decline in sales and/or operating losses, we believe that it will be necessary to obtain additional working capital through additional credit arrangements, debt and/or equity issuances and/or other strategic transactions.

37

We believe that the rate of inflation over the past few years has not had a significant adverse impact on our net sales or income from continuing operations.

Cash Flows for the six months ended June 30, 2019 and 2018

Cash flows used in operating activities for the six months ended June 30, 2019 was $445.9 million. Cash flows provided by operating activities for the six months ended June 30, 2018 was $0.2 million. Our operating cash flows result primarily from cash received from our customers, offset by cash payments we make for inventory, employee compensation, transaction costs, operating leases, professional services, and interest payments on our long-term obligations. Cash received from our customers generally corresponds to our net sales. In October 2018, we entered into a receivables purchase arrangement to sell certain of our receivables, which results in the cash collected on the deferred purchase price of our sold receivables to be classified as investing cash flows. The decrease in operating cash flows during the comparative periods is primarily driven by the increase in net loss, excluding non-cash charges such as depreciation, amortization, and stock based compensation, and the impact of changes in working capital accounts. Working capital at any specific point is subject to many different variables, including seasonality, inventory management, the impact of certain of our factoring arrangements, the timing of cash receipts and payments, and vendor payment terms.

Cash flows provided by investing activities for the six months ended June 30, 2019 was  $312.8 million. Cash flows used in investing activities for the six months ended June 30, 2018 was $0.8 million. Cash flows from investing activities correspond with cash capital expenditures, including leasehold improvements, incentives received from property and equipment vendors, investments in other companies and intellectual property rights. The increase in investing cash flows during the comparative periods is primarily driven by collections of the deferred purchase price of sold receivables.

Cash flows provided by financing activities for the six months ended June 30, 2019 was  $118.3 million. Cash flows used in financing activities for the six months ended June 30, 2018 was $2.7 million. The increase in cash flows from financing activities was primarily driven by draws on our revolving credit facility.

“Adjusted Operating Cash Flow” is a non-GAAP measure defined by us as net cash used in operating activities plus collections of sold receivables. Collections of sold receivables are classified as an investing activity on the accompanying condensed consolidated statement of cash flows. Collections of sold receivables differ from collections of accounts receivable with respect to the timing of cash receipts through our factoring arrangements. We believe the foregoing non-GAAP measure is useful to investors and analysts because it presents additional information on our financial performance and cash flows. Investors, analysts, our management and our Board of Directors utilize this non-GAAP measure, in addition to GAAP measures, to track our financial and operating performance and compare our performance to peer companies. Adjusted Operating Cash Flow has material limitations and, therefore, may not be comparable to similarly titled measures of other companies and should not be considered in isolation or as a substitute for analysis of our operating results in accordance with GAAP. In order to compensate for these potential limitations, we also review the related GAAP measures.

The following table presents a reconciliation of cash flow from operating activities to Adjusted Operating Cash Flow (in thousands).

	For the six months ended June 30,
	2019		2018
Net cash provided by (used in) operating activities, as reported	$	(445,929)	$	152
Collections of sold receivables		319,137		—
Adjusted operating cash flow	$	(126,792)	$	152

“Adjusted Investing Cash Flow” is a non-GAAP measure defined by us as net cash used in investing activities less collections of sold receivables. Collections of sold receivables are classified as an investing activity on the accompanying condensed consolidated statement of cash flows. We believe the foregoing non-GAAP measure is useful to investors and analysts because it presents additional information on our financial performance and cash flows. Investors, analysts, our management and our Board of Directors utilize this non-GAAP measure, in addition to GAAP measures, to track our financial and operating performance and compare our performance to peer companies. Adjusted Investing Cash

38

Flow, has material limitations and therefore may not be comparable to similarly titled measures of other companies and should not be considered in isolation, or as a substitute for analysis of our operating results in accordance with GAAP. In order to compensate for these potential limitations, we also review the related GAAP measures.

The following table presents a reconciliation of cash flow from investing activities to Adjusted Investing Cash Flow (in thousands).

	For the six months ended June 30,
	2019		2018
Net cash provided by (used in) investing activities, as reported	$	312,798	$	(770)
Collections of sold receivables		(319,137)		—
Adjusted investing cash flow	$	(6,339)	$	(770)

Credit Agreements and Other Financing Arrangements

Consideration paid to GBG to consummate the GBG Acquisition was funded through proceeds from (i) a new first lien credit and collateral agreement entered into with Ares Capital Corporation (“Ares”), as agent, and the lenders party thereto, (ii) a new second lien credit and collateral agreement entered into with U.S. Bank National Association, as agent, and the lenders party thereto, and (iii) a new revolving line of credit agreement entered into with Ares Commercial Finance, as revolving agent, and the lenders party thereto.  In addition, we also entered into the 2024 Convertible Notes (as defined below) issued to the GSO/BTO Affiliates (as defined below), completed a private placement of our common stock, and entered into a receivables purchase agreement with PNC Bank National Association, as administrative agent, and the lenders party thereto, to sell certain receivables acquired. The aggregate cash consideration received from the above sources was used to repay outstanding loans and indebtedness under our existing credit agreements, including (i) our existing term loans with TCW Asset Management Company and (ii) our revolving line of credit facility with Wells Fargo Bank, National Association.

New Term Loans

On October 29, 2018, we, along with certain of our subsidiaries, entered into a (i) first lien credit agreement with Ares, as administrative agent, ACF FinCo I LP, as collateral agent, and certain other lenders party thereto (the “First Lien Credit Agreement”) and (ii) second lien credit agreement with U.S. Bank National Association, as administrative agent and collateral agent, and certain lenders party thereto (the “Second Lien Credit Agreement”, and together with the First Lien Credit Agreement, collectively, the “Credit Agreements”).

The First Lien Credit Agreement provides for a senior secured asset based revolving credit facility with commitments in an aggregate principal amount of $150.0 million, which matures on April 29, 2023 (the “New Revolving Facility”) and a senior secured term loan credit facility in an aggregate principal amount of $645.0 million, which matures on October 29, 2023 (the “First Lien Term Loan Facility”, and together with the New Revolving Facility, are collectively referred to herein as “First Lien Facilities”). The Second Lien Credit Agreement provides for a second lien term loan facility in an aggregate principal amount of $668.0 million, which matures on October 29, 2024 (the “Second Lien Term Loan Facility”, and together with the First Lien Term Loan Facility are collectively referred to herein as the “Term Loan Facilities”).

The First Lien Term Loan Facility is subject to quarterly payments of principal as follows: (i) 0.25% of the initial principal amount for each of the fiscal quarters ending March 31, 2019 and June 30, 2019; (ii) 0.625% of the initial principal amount for each of the fiscal quarters ending September 30, 2019 and December 31, 2019; and (iii) 1.25% of the initial principal amount or each fiscal quarter thereafter, with the balance payable at maturity. There are no scheduled periodic payments under the Second Lien Term Loan Facility or the New Revolving Facility.

The Term Facilities include mandatory prepayments customary for credit facilities of their nature. Subject to certain exceptions, prepayments of loans under the First Lien Term Loan Facility is subject to a prepayment premium of (i) 3.00% during the first year after the GBG Closing Date, (ii) 2.00% during the second year after the GBG Closing Date and (ii) 1.00% during the third year after the GBG Closing Date, plus, if applicable, customary “breakage” costs with

39

respect to LIBOR rate loans. Subject to certain exceptions, prepayments of loans under the Second Lien Term Loan Facility are subject to a prepayment premium of (i) with respect to the first $175 million of aggregate prepayments (the “Initial Prepayment Amount”), (a) 3.00% during the first year after the GBG Closing Date, (b) 2.00% during the second year after the GBG Closing Date and (c) 1.00% during the third year after the GBG Closing Date and (ii) with respect to any amount in excess of the Initial Prepayment Amount, (a) subject to certain exceptions, a customary make-whole amount during the first or second year after the GBG Closing Date, (b) 4.00% during the third year after the GBG Closing Date, (c) 2.00% during the fourth year after the GBG Closing Date and (d) 1.00% during the fifth year after the GBG Closing Date. The obligations under the Credit Agreements are guaranteed by certain of our domestic subsidiaries and are secured by substantially all of our assets.

The annual interest rates for the Term Loan Facilities are as follows:

   For the First Lien Term Loan: ABR (with a 2.50% floor) plus 5.00% for base rate loans or adjusted LIBOR (with a 1.50% floor) plus 6.00% for LIBOR Rate Loans, with two 0.25% step downs upon achieving and maintaining a first lien leverage ratio equal to or less than 2.75 to 1.00 and 2.25 to 1.00, respectively.

   For the Second Lien Term Loan Facility: ABR (with a 2.50% floor) plus 6.00% for base rate loans or adjusted LIBOR (with a floor of 1.50%) plus 7.00%, plus 2.75% payment-in-kind interest (“PIK”) from the GBG Closing Date until December 31, 2019, and ABR (with a 2.50% floor) plus 7.00% for base rate loans or adjusted LIBOR (with a 1.50% floor) plus 8.00%, plus 1.25% PIK thereafter (subject to certain adjustments and compliance with certain leverage ratios).

The Credit Agreements contain customary representations and warranties, events of default and covenants, including, among other things and subject to certain exceptions, covenants that restrict our ability to incur additional indebtedness, create or permit liens on assets, engage in mergers or consolidations, dispose of assets, make prepayments of certain indebtedness, pay certain dividends and other restricted payments, make investments, and engage in transactions with affiliates. The Term Loan Facilities require us to comply with financial maintenance covenants to be tested quarterly (beginning with the fiscal quarter ending March 31, 2019), consisting of a maximum net first lien leverage ratio, a maximum net total leverage ratio and a minimum fixed charge coverage ratio. As of June 30, 2019, we were in compliance with these covenants.

On October 29, 2018, in connection with the GBG Acquisition and entry into the Credit Agreements, we terminated our prior credit agreements and all outstanding obligations thereunder were repaid. See “Notes to Condensed Consolidated Financial Statements – Note 8 – Debt” for additional information related to these historical credit agreements.

On April 17, 2019, we entered into the first amendment and waiver (the “1L Amendment”) to the First Lien Credit Agreement to, among other things: (i) increase the amount of the permitted securitization facility under the RPA (as defined below) from $550.0 million to $600.0 million; (ii) increase the borrowing base of the First Lien Credit Agreement as set forth in the 1L Amendment; and (iii) amend the Company’s consolidated fixed charge ratio covenant. Concurrent with the 1L Amendment, the Company also entered into the first amendment and waiver (the “2L Amendment”) to the Second Lien Credit Agreement to, among other things, increase the amount of indebtedness under the First Lien Credit Agreement from $795.0 million to $845.0 million.

New Revolving Facility

In addition to the First Lien Term Loan, the First Lien Credit Agreement provides for a senior secured asset based revolving credit facility with commitments in an aggregate principal amount of $150.0 million, which matures on April 29, 2023 (the “New Revolving Facility”). The amount available to be drawn under the New Revolving Facility is based on the borrowing base values attributed to eligible inventory. There are no scheduled periodic payments under the New Revolving Facility. The obligations under the Credit Agreements, including the New Revolving Facility, are guaranteed by certain of our domestic subsidiaries and are secured by substantially all of our assets.

The annual interest rates for the New Revolving Facility is the lender’s alternate base rate (“ABR”) (with a 1.00% floor) plus 4.50% for base rate loans and adjusted LIBOR (with a 0% floor) plus 5.50% for LIBOR rate loans. The New Revolving Facility includes mandatory prepayments customary for credit facilities of this nature. Subject to certain

40

exceptions, permanent reductions of the commitments under the New Revolving Facility are subject to a prepayment premium of (i) 3.00% during the first year after the GBG Closing Date, (ii) 2.00% during the second year after the GBG Closing Date and (ii) 1.00% during the third year after the GBG Closing Date, plus, if applicable, customary “breakage” costs with respect to LIBOR rate loans.

The New Revolving Facility contains customary representations and warranties, events of default and covenants, including, among other things and subject to certain exceptions, covenants that restrict our ability to incur additional indebtedness, create or permit liens on assets, engage in mergers or consolidations, dispose of assets, make prepayments of certain indebtedness, pay certain dividends and other restricted payments, make investments, and engage in transactions with affiliates. The Credit Agreements, inclusive of the provisions of the New Revolving Facility, require us to comply with financial maintenance covenants to be tested quarterly (beginning with the fiscal quarter ending March 31, 2019), consisting of a maximum net first lien leverage ratio, a maximum net total leverage ratio and a minimum fixed charge coverage ratio. As of June 30, 2019, we were in compliance with these covenants.

On April 17, 2019, we entered into the 1L Amendment to the First Lien Credit Agreement to, among other things, increase the aggregate commitments under the New Revolving Facility under the First Lien Credit Agreement from $150.0 million aggregate principal amount to $200.0 million.

PNC Receivables Facility

On October 29, 2018, we entered into a three-year trade receivables securitization facility (the “PNC Receivables Facility”) pursuant to (i) a Purchase and Sale Agreement, among certain of our subsidiaries, as “Originators,” and Spring Funding, LLC, our wholly owned, bankruptcy-remote special purpose subsidiary, as Buyer (the “PSA”) and (ii) a Receivables Purchase Agreement among Spring Funding, LLC, as Seller (the “Seller”), the Company, as initial Servicer (the “Servicer”), certain purchasers party thereto (the “Purchasers”), PNC Bank, National Association, as Administrative Agent, and PNC Capital Markets LLC, as Structuring Agent (the “RPA”). Other subsidiaries may later enter into the PNC Receivables Facility. At the end of the initial three year term, the Purchasers may elect to renew their commitments under the RPA.

Under the terms of the PSA, the Originators sell or contribute certain of their trade accounts receivable, related collections and security interests (collectively, the “Receivables”) to Spring on a revolving basis. Under the terms of the RPA, Spring sells to the Purchasers an undivided ownership interest in the Receivables for up to $450.0 million in cash proceeds. The proceeds from the Purchasers’ investment are used to finance Spring’s purchase of the Receivables from the Originators. Spring may also use the proceeds from a subordinated loan made by the Originators to Spring to finance purchases of the Receivables from the Originators. Rather than remitting to the Purchasers the amount received upon payment of the Receivables, Spring reinvests such Receivables payments to purchase additional Receivables from the Originators through the term of the agreement, subject to the Originators generating sufficient eligible Receivables to sell to Spring in replacement of collected balances. Advances under the RPA will accrue interest based on a variable rate plus a margin.

On April 25, 2019, we amended the PNC Receivables Facility pursuant to (i) an amendment to the PSA (“the PSA Amendment”) and (ii) an amendment to the RPA (“the “RPA Amendment”) to, among other things, increase the aggregate commitments under the PNC Receivables Facility.

Under the terms of the PSA Amendment, the Originators sell or contribute certain of their Receivables to Spring on a revolving basis. Under the terms of the RPA Amendment, Spring sells to the Purchasers an undivided ownership interest in the Receivables for up to $600.0 million in cash proceeds, an increase of $150.0 million.

2024 Convertible Notes

On October 29, 2018, we issued convertible promissory notes (the “2024 Convertible Notes”) in an aggregate principal amount of $25.0 million to the GSO/BTO Affiliates. The 2024 Convertible Notes are convertible at the holder’s option beginning on or after October 29, 2019 until the earlier to occur of (x) repayment in full of all principal and interest outstanding under the Second Lien Credit Agreement and (y) October 29, 2024 (such earlier date, the “2024 Convertible

41

Note Maturity Date”), into shares of our common stock at a conversion price of $8.00 per share, subject to adjustment. The 2024 Convertible Notes do not initially bear interest. From and after April 29, 2019, the 2024 Convertible Notes bear interest at the rate of 12.0% per annum. From and after October 29, 2019, the 2024 Convertible Notes bear interest at the rate of 16.0% per annum. Interest payments are due each January 31, April 30, July 31, and October 31. To the extent that we are unable to pay cash interest on the 2024 Convertible Notes on an interest payment date because of restrictions in the Credit Agreements or other debt agreements, an amount equal to the unpaid interest then due will be added to the principal amount of the 2024 Convertible Notes.

From and after October 29, 2018 until October 29, 2019, upon consummation of any sales of common stock by us for cash, we may, on at least ten (10) days’ prior written notice to the holder of a 2024 Convertible Note, prepay such 2024 Convertible Note in whole but not in part solely with the net proceeds of such sale of common stock in an amount equal to the greater of (x) the principal amount of such 2024 Convertible Note, together with accrued interest through and including the date of prepayment, or (y) the value equal to (i) the number of shares of common stock that would be received upon conversion of such 2024 Convertible Note on the repayment date multiplied by the market value of the common stock as of such date, plus (ii) any accrued but unpaid interest that has not been added to the principal amount of such 2024 Convertible Note on the date of such prepayment (such greater amount, the “Prepayment Amount”). Also, the 2024 Convertible Notes shall be prepayable in whole but not in part at the Prepayment Amount: (A) from October 29, 2019 through October 29, 2021 only upon a change in control or a liquidation, or (B) from October 29, 2021 until the 2024 Convertible Note Maturity Date, in each case on at least ten (10) days’ prior written notice to the holder.

The Private Placement

On October 29, 2018, we completed a private placement (the “Private Sale”) of 10 million shares of common stock to certain members of management, affiliates of Ares and the GSO/BTO Affiliates at $8.00 per share for total consideration of $80.0 million. Additionally, in connection with and in consideration of the GSO/BTO Affiliates entering into the Second Lien Term Facility and providing loans thereunder, we issued to the GSO/BTO Affiliates 23,094,501 shares of common stock for no additional consideration (together with the Private Sale, the “Private Placement”). We allocated proceeds received from the Private Sale to the respective debt instruments and common stock issued on a relative fair value basis.

Modified Convertible Notes and Rollover Agreement

On September 8, 2015, we entered into the rollover agreement with the holders of convertible notes originally issued in connection with the acquisition of the Hudson business (the “Rollover Agreement”), pursuant to which, on January 28, 2016, the holders of the notes contributed their notes to us in exchange for the following:

· 1.2 million shares of common stock;

· a cash payment of approximately $8.6 million, before expenses; and

· an aggregate principal amount of approximately $16.5 million of Modified Convertible Note (the “Modified Convertible Notes”)

The Modified Convertible Notes are structurally and contractually subordinated to our senior debt and mature on July 28, 2021. The Modified Convertible Notes accrue interest quarterly on the outstanding principal amount at a rate of 6.5% per annum (increased to 7% as of October 1, 2017 with respect to the Modified Convertible Notes issued to Fireman Capital CPF Hudson Co-Invest LP only), which is payable 50% in cash and 50% in additional paid-in-kind notes; provided, however, that we may, in our sole discretion, elect to pay 100% of such interest in cash. The Modified Convertible Notes are convertible by each of the holders into shares of our common stock, cash, or a combination of cash and common stock, at our election.

If we elect to issue only shares of common stock upon conversion of the Modified Convertible Notes, each of the Modified Convertible Notes would be convertible, in whole but not in part, into a number of shares equal to the conversion amount divided by the market price. The conversion amount is (a) the product of (i) the market price, multiplied by (ii) the

42

quotient of (A) the principal amount, divided by (B) the conversion price, minus (b) the aggregate optional prepayment amounts paid to the holder. The market price is the average of the closing prices for our common stock over the 20 trading day period immediately preceding the notice of conversion.  If we elect to pay cash with respect to a conversion of the Modified Convertible Notes, the amount of cash to be paid per share will be equal to the conversion amount. We will have the right to prepay all or any portion of the principal amount of the Modified Convertible Notes at any time so long as we make a pro rata prepayment on all of the Modified Convertible Notes.

Supplemental Unaudited Pro Forma Combined Financial Information

As described above, we completed the GBG Acquisition on October 29, 2018. The unaudited pro forma combined statements of operations for the three and six months ended June 30, 2018 present our condensed consolidated results of operations giving pro forma effect to the GBG Acquisition as if it had occurred on January 1, 2018. The unaudited pro forma combined adjustments are based on available information and upon assumptions that our management believes are reasonable in order to reflect, on a pro forma combined basis, the impact of the GBG Acquisition on our historical financial information, as applicable. These statements contain a number of risks and uncertainties, as discussed under the heading “Forward‑Looking Statements” of this Quarterly Report that could cause actual results to differ materially. Our future results, performance or achievements could differ materially from those expressed or implied in these statements as such, readers are cautioned not to place undue reliance on these. We do not undertake to publicly update these statements to reflect events or circumstances occurring after the date hereof or to reflect the occurrence of unanticipated events.

The GBG Acquisition was accounted for using the acquisition method of accounting. The preliminary fair values of the acquired assets and assumed liabilities as of October 29, 2018, are based on the consideration paid including our estimates and assumptions, as explained in more detail in “Note 3 – GBG Acquisition” in the accompanying Notes to the Condensed Consolidated Financial Statements. The total purchase price to acquire the GBG Business has been allocated to the assets acquired and assumed liabilities of the acquired business, based upon the fair values as of October 29, 2018. We utilized third-party valuation specialists to assist our management in determining the fair values of the acquired assets and liabilities assumed.

The unaudited pro forma combined financial information contains a variety of adjustments, assumptions and estimates, and is subject to numerous other uncertainties, assumptions, and adjustments as described in the accompanying notes hereto and, therefore, should not be relied upon as being indicative of our results of operations.

The unaudited pro forma combined financial information also does not project our results of operations for any future period or date. The unaudited pro forma combined financial information for the three and six months ended June 30, 2018 includes results of the GBG Acquisition and its related operations from January 1, 2018 through June 30, 2018. The pro forma combined adjustments give effect to the items identified in the unaudited pro forma combined table below in connection with the GBG Acquisition.

In addition to the other information in this Quarterly Report on Form 10-Q, the unaudited pro forma combined statements of operations should be read in conjunction with the audited combined financial statements of the GBG Business as of December 31, 2017 and October 28, 2018 and the notes relating thereto, included as Exhibit 99.1 to the Amendment No. 1 to the Company’s Current Report on Form 8-K filed on May 16, 2019 (the “GBG Business Financial Statements”).

The historical financial statements of GBG related to the GBG Business and the Company have been adjusted in the pro forma financial information to give effect to events that are (1) directly attributable to the GBG Acquisition or the Financing Transactions (as described in “Note 3 – GBG Acquisition”), (2) factually supportable, and (3) with respect to the statements of operations, expected to have a continuing impact on the combined company.

The fair value estimates of the assets acquired and liabilities assumed used in the unaudited pro forma condensed consolidated financial information are preliminary and subject to further adjustments. Accordingly, the final acquisition accounting adjustments may be materially different from the preliminary unaudited adjustments presented herein.

The unaudited pro forma condensed consolidated financial information has been prepared in a manner consistent with the accounting policies adopted by the Company. As more information becomes available, the combined company

43

will perform a more detailed review of the accounting policies of GBG (as historically applied to the GBG Business) and the Company. As a result of that review, differences could be identified between the accounting policies of the two companies that, when conformed, could have a material impact on the combined financial statements.

The unaudited pro forma combined financial information has been prepared for informational purposes only and is not necessarily indicative of or intended to represent what the combined company’s financial position or results of operations actually would have been had GBG Acquisition occurred as of the dates indicated. In addition, the unaudited pro forma combined financial information does not purport to project the future financial position or operating results of the combined company. The unaudited pro forma adjustments are based on the information available at the time of the preparation of the pro forma combined financial information.

The unaudited pro forma combined financial information does not reflect cost savings, synergies or revenue enhancements that the Company may achieve with respect to combining the companies or costs to integrate the GBG Business or the impact of any non-recurring activity and any one-time transaction related costs. Synergies and integration costs have been excluded from consideration because they do not meet the criteria for unaudited pro forma adjustments.

Unaudited Pro Forma Results of Operations

The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. In addition, the unaudited pro forma results of operations below have been prepared for informational purposes only and are not necessarily indicative of or intended to represent what the combined company’s financial position or results of operations actually would have been had GBG Acquisition occurred as of the dates indicated. The following adjustments have been reflected in the unaudited pro forma financial statements:

	Three months ended June 30, 2018
	Centric			Acquired			Pro Forma		Pro Forma
	(a)			Business (b)			Adjustments		Combined
Net sales	$	35,965		$	345,381		$	—	$	381,346
Cost of goods sold (c)		21,485			265,796			18,673		305,954
Gross profit		14,480			79,585			(18,673)		75,392
Profit margin		40.3	%		23.0	%		—		19.8	%
Operating expenses
Selling, general and administrative (c)		18,670			149,154			(23,228)		144,596
Depreciation and amortization (d)		1,412			6,080			15,423		22,915
Total operating expenses		20,082			155,234			(7,805)		167,511
Operating (loss) income		(5,602)			(75,649)			(10,868)		(92,119)
Interest expense, net (e)		2,419			2,710			32,823		37,952
Other (income) expense		103			—			—		103
(Loss) income before income taxes		(8,124)			(78,359)			(43,691)		(130,174)
Income tax expense (benefit)		(2,440)			1			—		(2,439)
Net (loss) income	$	(5,684)		$	(78,360)		$	(43,691)		(127,735)

Adjusted pro forma EBITDA reconciliation:
Interest expense, net		37,952
Income tax expense		(2,439)
Depreciation and amortization		22,915
Other (income) expense		103
Stock-based compensation		637
Discontinued license		6,193
Adjusted pro forma EBITDA	$	(62,374)

(a) Represents the unaudited results of operations of the Company for the three months ended June 30, 2018.

44

(b) Represents the unaudited results of operations of the GBG Business for the three months ended June 30, 2018 derived from the GBG Business Financial Statements.

(c) Represents an increase to cost of goods sold of $18.7 million for the three months ended June 30, 2018 and a decrease to selling, general and administrative expenses of $23.2 million for the three months ended June 30, 2018 related to the capitalization and reclassification of certain production related overhead costs.

(d) Represents additional depreciation and amortization expense of $15.4 million for the three months ended June 30, 2018 related to the fair value of the property, plant, and equipment acquired in the GBG Acquisition. The adjustment in depreciation is based on the estimated fair value and useful lives of 3 to 8 years, and is calculated using the straight-line method. The intangible assets represent customer relationships and certain above or below market leases with an estimated useful life of 11 years and 6 years, respectively, which the Company will amortize on a straight-line basis.

(e) Represents the net increase in interest expense of $32.8 million for the three months ended June 30, 2018 in connection with the gross borrowings under the 2024 Convertible Notes, the Credit Agreements and amortization of the related deferred fees and discount.

	Six months ended June 30, 2018
	Centric			Acquired			Pro Forma		Pro Forma
	(a)			Business (b)			Adjustments		Combined
Net sales	$	74,784		$	905,683		$	—	$	980,467
Cost of goods sold (c)		44,103			673,640			37,237		754,980
Gross profit		30,681			232,043			(37,237)		225,487
Profit margin		41.0	%		25.6	%		—		23.0	%
Operating expenses
Selling, general and administrative (c)		33,963			292,267			(46,346)		279,884
Depreciation and amortization (d)		2,874			12,628			30,847		46,349
Total operating expenses		36,837			304,895			(15,499)		326,233
Operating (loss) income		(6,156)			(72,852)			(21,738)		(100,746)
Interest expense, net (e)		4,635			5,787			65,643		76,065
Other (income) expense		102			(17,675)			—		(17,573)
(Loss) income before income taxes		(10,893)			(60,964)			(87,381)		(159,238)
Income tax expense (benefit)		(1,124)			1			—		(1,123)
Net (loss) income	$	(9,769)		$	(60,965)		$	(87,381)		(158,115)

Adjusted pro forma EBITDA reconciliation:
Interest expense, net		76,065
Income tax expense		(1,123)
Depreciation and amortization		46,349
Other (income) expense		(17,573)
Stock-based compensation		1,507
Discontinued license		10,255
Adjusted pro forma EBITDA	$	(42,635)

(a) Represents the unaudited results of operations of the Company for the six months ended June 30, 2018.

(b) Represents the unaudited results of operations of the GBG Business for the six months ended June 30, 2018 derived from the GBG Business Financial Statements.

(c) Represents an increase to cost of goods sold of $37.2 million for the six months ended June 30, 2018 and a decrease to selling, general and administrative expenses of $46.3 million for the six months ended June 30, 2018 related to the capitalization and reclassification of certain production related overhead costs.

(d) Represents additional depreciation and amortization expense of $30.8 million for the six months ended June 30, 2018 related to the fair value of the property, plant, and equipment acquired in the GBG Acquisition. The adjustment in depreciation is based on the estimated fair value and useful lives of 3 to 8 years, and is calculated using the straight-line method. The intangible assets represent customer relationships and certain above or below market leases with an estimated useful life of 11 years and 6 years, respectively, which the Company will amortize on a straight-line basis.

45

(e) Represents the net increase in interest expense of $65.6 million for the six months ended June 30, 2018 in connection with the gross borrowings under the 2024 Convertible Notes, the Credit Agreements and amortization of the related deferred fees and discount.

Off Balance Sheet Arrangements

As a part of our working capital management, we sell certain accounts receivable through a third party financial institution in off-balance sheet arrangements. The amount sold varies each month based on the amount of underlying receivables and cash flow needs. As of June 30, 2019, we had $343.5 million of receivables outstanding under receivable purchase agreements entered into by various locations. Costs incurred on the sale of receivables were $6.5 million for the six months ended June 30, 2019. These amounts are recorded in interest expense, net in the condensed consolidated statements of operations and comprehensive loss.

As of June 30, 2018,  we did not have any off balance sheet receivables outstanding nor did we incur any costs associated with off-balance sheet arrangements.  We did not have any other material off-balance sheet arrangements as of June 30, 2019 and 2018.

Contractual Obligations

Not applicable. The registrant is relying on smaller reporting company disclosure requirements.

Critical Accounting Policies and Use of Estimates

Management’s Discussion and Analysis of Financial Condition and Results of Operations is based upon our  condensed consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, sales and expenses, and related disclosure of contingent assets and liabilities. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. There have been no material changes to our critical accounting policies and estimates from the information provided in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Management’s Discussion of Critical Accounting Policies” included in our 2018 Form 10-K, except as provided in “Note 2 – Summary of Significant Accounting Policies” to our condensed consolidated financial statements above.

Recent Accounting Pronouncements

See “Notes to Condensed Consolidated Financial Statements – Note 2 – Summary of Significant Accounting Policies” to our unaudited condensed consolidated financial statements above regarding new accounting pronouncements.

The Company adopted ASC 842, Leases, with a date of initial application of January 1, 2019. As a result, the Company has changed its accounting policy for leases, see “Notes to Condensed Consolidated Financial Statements – Note 2 – Summary of Significant Accounting Policies” for a discussion on the adoption of ASC 842.

Recent Developments

Third RPA Amendment

On July 30, 2019, we amended the PNC Receivables Facility by entering into an amendment (the “Third RPA Amendment”) to the RPA. The Third RPA Amendment reflects that the Seller, the Servicer and Centric-Canada Apparel & Accessories ULC, an unlimited liability company organized under the laws of British Columbia, entered into a Canadian Purchase and Sale Agreement to enable the purchase and sale of Canadian receivables pursuant to the PNC Receivables Facility.

46

Where You Can Find Other Information

Our corporate website is www.centricbrands.com. The information contained on, or that can be accessed through,   our website is not a part of this Quarterly Report and is not incorporated by reference herein. We make available on or through our website, without charge, our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed with or furnished to the SEC pursuant to Section 13(a) or 15(d) of the Exchange Act, as soon as reasonably practicable after such reports are electronically submitted to the SEC. The SEC maintains an Internet site at http://www.sec.gov that contains reports, proxy and information statements and other information filed electronically by us with the SEC.  Copies of these reports, proxy and information statements and other information may be obtained by electronic request at the following e-mail address: publicinfo@sec.gov.

Item 3.         Quantitative and Qualitative Disclosures About Market Risk

Not applicable. The registrant is relying on smaller reporting company disclosure requirements.

Item 4.          Controls and Procedures

Disclosure Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Company carried out an evaluation, as required by Rule 13a-15(b) under the Exchange Act, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) of the Exchange Act, as of the end of the period covered by this report (the “Evaluation Date”). Based on such evaluation, such officers have concluded that, as of the Evaluation Date, the Company’s disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the communication to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

Except as described below, the Company’s management, including the Company’s Chief Executive Officer and principal financial officer, has determined that there were no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, these internal controls over financial reporting during the period covered by this quarterly report.

During the fiscal year ended December 31, 2018, the Company acquired the GBG Business, and we continue to integrate the acquired GBG Business into the Company’s financial reporting processes and procedures and internal control over financial reporting. Our information technology infrastructure and applications are provided for and supported under a transition services agreement (“TSA”) with GBG.  We are in the process of developing and implementing our own enterprise resource planning system (“ERP”) and supporting applications to transition off reliance on the TSA. We anticipate our implementation efforts and testing to occur throughout the remainder of fiscal year 2019 and expect to go-live on our own information technology systems in early fiscal 2020.

As with any new information system we implement, these applications, along with the internal controls over financial reporting included in our system development life cycle process, will require testing for effectiveness. In connection with this ERP system and supporting applications implementation, we are updating our internal controls over financial reporting, as necessary, to accommodate modifications to our business processes and accounting procedures. We do not believe that the implementations and transition from reliance on the TSA will have an adverse effect on our internal control over financial reporting.

Additionally, during the first quarter of 2019, the Company implemented internal controls relating to the new lease accounting standard, ASC 842, which was adopted by the Company on January 1, 2019.  

47

PART II — OTHER INFORMATION

Item 1.          Legal Proceedings

We are a party to lawsuits and other contingencies in the ordinary course of our business. We do not believe that we are currently a party to any material pending legal proceedings. Additionally, in the opinion of management, based upon advice of legal counsel, the likelihood is remote that the impact of any pending legal proceedings and claims, either individually or in the aggregate, would have a material adverse effect on our condensed consolidated financial condition, results of operations or cash flows. For more information, see “Notes to Condensed Consolidated Financial Statements- Note 7 – Commitments and Contingencies” to our unaudited condensed consolidated financial statements in “Part I, Item 1” of this Quarterly Report.

Item 1A.        Risk Factors

There have not been any material changes from the Risk Factors as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2018, filed with the SEC on May 16, 2019.

Item 2.          Unregistered Sales of Equity Securities and Use of Proceeds

Purchases of Equity Securities by Issuer

Pursuant to our practice, we withhold shares of stock awards on the vesting date and make payments to taxing authorities as required by law to satisfy the minimum withholding tax requirements of award recipients who are employees.

The following table presents shares repurchased during the three months ended June 30, 2019:

	Total	Weighted
	Number of	Average Price Paid
	Shares Purchased	per Share
April 1, 2019 – April 30, 2019	—	$	—
May 1, 2019 – May 31, 2019	29,661		3.44
June 1, 2019 – June 30, 2019	72,012		3.38
Total	101,673	$	3.40

Item 5.         Other Information

None.

48

Item 6.          Exhibits.

Exhibit Number	Description	Document if Incorporated by Reference
10.1**	Separation Agreement and Release by and between Centric Brands Inc. and Bob Ross, dated April 9, 2019	Exhibit 10.2 to Current Report on Form 8-K filed on April 15, 2019
10.2*	Amendment No. 1 and Waiver dated April 17, 2019, to First Lien Credit Agreement dated October 29, 2018, by and among Differential Brands Group Inc., the lenders party thereto, Ares Capital Corporation, as Joint Lead Arranger, Bookrunner and Administrative Agent, ACF Finco I LP, as revolving agent and collateral agent, and HPS Investment Partners, LLC, as Joint Lead Arranger, Bookrunner and Documentation Agent	Exhibit 10.1 to Current Report on Form 8-K filed on April 18, 2019
10.3*	Amendment No. 1 and Waiver dated April 17, 2019, to Second Lien Credit Agreement, dated as of October 29, 2018, by and among Differential Brands Group Inc., the lenders party thereto, and U.S. Bank National Association, as Administrative Agent and Collateral Agent	Exhibit 10.2 to Current Report on Form 8-K filed on April 18, 2019
10.4	Second Amendment dated April 25, 2019, to Purchase and Sale Agreement, dated as of October 29, 2018, among certain subsidiaries of Differential Brands Group Inc., as Originators, and Spring Funding, LLC, a wholly owned, bankruptcy-remote special purpose subsidiary of Differential Brands Group Inc., as Buyer	Exhibit 10.1 to Current Report on Form 8-K filed on April 30, 2019
10.5*	Second Amendment dated April 25, 2019, to the Receivables Purchase Agreement, dated as of October 29, 2018, by and among Spring Funding, LLC, as seller, the purchasers from time to time party thereto, PNC Bank, National Association, as Administrative Agent, Differential Brands Group Inc., as initial Servicer, and PNC Capital Markets LLC, as Structuring Agent	Exhibit 10.2 to Current Report on Form 8-K filed on April 30, 2019
10.6***	Buying Agency and Sourcing Services Agreement, effective as of May 1, 2019, by and between Centric Brands Inc. and Li & Fung (Trading) Limited	Exhibit 10.1 to Current Report on Form 8-K filed on June 13, 2019
10.7**	Employment Offer Letter, dated as of June 8, 2019, by and between Centric Brands Holding LLC and Andrew Tarshis	Exhibit 10.1 to Current Report on Form 8-K filed on June 28, 2019
31.1	Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act 2002	Filed herewith
31.2	Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act 2002	Filed herewith
32.1	Certification of Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002	Furnished herewith
101.INS	XBRL Instance Document	Filed herewith
101.SCH	XBRL Taxonomy Extension Schema Document	Filed herewith
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document	Filed herewith
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document	Filed herewith
101.LAB	XBRL Taxonomy Extension Label Linkbase Document	Filed herewith
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document	Filed herewith

*            Exhibits and schedules omitted pursuant to Item 601(b)(2) of Regulation S-K. We agree to furnish supplementally a copy of any such exhibit or schedule, or any section thereof, to the Securities and Exchange Commission upon request.

**          Management contracts and compensatory arrangements required to be filed as an exhibit pursuant to Item 15(b) of Form 10-K.

***        Portions of this exhibit have been omitted pursuant to Rule 601(b)(10) of Regulation S-K. The omitted information is not material and would likely cause competitive harm to the registrant if publicly disclosed.

49

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	CENTRIC BRANDS INC.
August 14, 2019	By:	/s/ Jason Rabin
		Jason Rabin
		Chief Executive Officer and Director (Principal
		Executive Officer)
August 14, 2019	By:	/s/ Anurup Pruthi
		Anurup Pruthi
		Chief Financial Officer (Principal Financial Officer
		and Principal Accounting Officer)

50