10-Q

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 October 30, 2021

OR

☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number 001-37495

iMedia Brands, Inc.

(Exact Name of Registrant as Specified in Its Charter)

Minnesota	41-1673770
(State or Other Jurisdiction of	(I.R.S. Employer
Incorporation or Organization)	Identification No.)

6740 Shady Oak Road, Eden Prairie, MN 55344-3433

(Address of Principal Executive Offices, including Zip Code)

952-943-6000

(Registrant’s Telephone Number, Including Area Code)

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

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, $0.01 par value	IMBI	The Nasdaq Stock Market, LLC
8.5% Senior Notes due 2026	IMBIL	The Nasdaq Stock Market, LLC

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, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ◻	Accelerated filer ◻	Non-accelerated filer ☑	Smaller reporting company ☑
			Emerging growth company ☐

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

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

As of December 1, 2021 there were 21,560,514 shares of the registrant’s common stock, $0.01 par value per share, outstanding.

iMEDIA BRANDS, INC. AND SUBSIDIARIES

FORM 10-Q

TABLE OF CONTENTS

October 30, 2021

Part I. Financial Information	Page
Item 1. Financial Statements (Unaudited)
Condensed Consolidated Balance Sheets as of October 30, 2021 and January 30, 2021	3
Condensed Consolidated Statements of Operations for the Three-Month and Nine-Month Periods Ended October 30, 2021 and October 31, 2020	4
Condensed Consolidated Statements of Shareholders’ Equity for the Three-Month and Nine-Month Periods Ended October 30, 2021 and October 31, 2020	5
Condensed Consolidated Statements of Cash Flows for the Nine-Month Periods Ended October 30, 2021 and October 30, 2020	6
Notes to Condensed Consolidated Financial Statements as of October 30, 2021	7
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	30
Item 3. Quantitative and Qualitative Disclosures About Market Risk	45
Item 4. Controls and Procedures	45
Part II. Other Information	45
Item 1. Legal Proceedings	45
Item 1A. Risk Factors	46
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	47
Item 3. Defaults Upon Senior Securities	47
Item 4. Mine Safety Disclosures	47
Item 5. Other Information	47
Item 6. Exhibits	48
Signatures	50

2

PART I — FINANCIAL INFORMATION

Item 1.FINANCIAL STATEMENTS

iMEDIA BRANDS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

	October 30, 2021		January 30, 2021
	(In thousands, except share and
	per share data)
ASSETS
Current assets:
Cash	$	51,352	$	15,485
Restricted Cash		2,168		—
Accounts receivable, net		66,948		61,951
Inventories		92,001		68,715
Current portion of television broadcast rights, net		21,349		19,725
Prepaid expenses and other		15,922		7,853
Total current assets		249,740		173,729
Property and equipment, net		44,932		41,988
Television broadcast rights, net		41,865		7,028
Intangible assets and goodwill, net		35,769		2,359
Other assets		13,161		1,533
TOTAL ASSETS	$	385,467	$	226,637
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	62,235	$	77,995
Accrued liabilities		39,592		29,509
Current portion of television broadcast rights obligations		25,937		29,173
Current portion of long term credit facility		—		2,714
Current portion of operating lease liabilities		1,046		462
Deferred revenue		541		213
Total current liabilities		129,351		140,066
Long term broadcast rights liability		45,742		7,358
Other long term liabilities		13,403		1,497
Long term credit facility		46,650		50,666
8.50% Senior Unsecured Notes		73,768		—
Total liabilities		308,914		199,587
Commitments and contingencies
Shareholders' equity:
Preferred stock, $0.01 per share par value, 400,000 shares authorized; zero shares issued and outstanding		—		—
Common stock, $0.01 per share par value, 29,600,000 shares authorized as of October 30, 2021 and January 30, 2021; 21,560,514 and 13,019,061 shares issued and outstanding as of October 30, 2021 and January 30, 2021		213		130
Additional paid-in capital		537,987		474,375
Accumulated deficit		(464,424)		(447,455)
Accumulated other comprehensive loss		(371)		—
Total shareholders’ equity		73,405		27,050
Equity of the non-controlling interest	$	3,148	$	—
Total equity	$	76,553	$	27,050
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	385,467	$	226,637

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

3

iMEDIA BRANDS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

	For the Three-Month					For the Nine-Month
	Periods Ended				Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
	(In thousands, except share and per share data)
Net sales	$	130,681	$	109,025	$	357,325	$	329,374
Cost of sales		76,260		68,211		208,911		206,711
Gross profit		54,421		40,814		148,414		122,663
Operating expense:
Distribution and selling		39,302		31,490		108,907		97,100
General and administrative		10,746		4,687		24,569		15,158
Depreciation and amortization		9,741		7,977		24,727		16,700
Restructuring costs		634		55		634		264
Total operating expense		60,423		44,209		158,837		129,222
Operating loss		(6,002)		(3,395)		(10,423)		(6,559)
Other income (expense):
Interest income		85		1		124		2
Interest expense		(3,551)		(1,339)		(6,245)		(3,920)
Loss on debt extinguishment		(9)		—		(663)		—
Total other expense, net		(3,475)		(1,338)		(6,784)		(3,918)
Loss before income taxes		(9,477)		(4,733)		(17,207)		(10,477)
Income tax provision		(15)		(15)		(45)		(45)
Net loss	$	(9,492)	$	(4,748)	$	(17,252)	$	(10,522)
Less: Net loss attributable to non-controlling interest		—		—		(282)		—
Net loss attributable to shareholders		(9,492)		(4,748)		(16,970)		(10,522)
Net loss per common share	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)
Net loss per common share — assuming dilution	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)
Weighted average number of common shares outstanding:
Basic		21,503,340		12,177,990		18,710,658		10,000,383
Diluted		21,503,340		12,177,990		18,710,658		10,000,383

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

4

iMEDIA BRANDS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(Unaudited)

	Common Stock
				Additional				Additional Other		Equity of		Total
	Number			Paid-In		Accumulated		Comprehensive		Non-Controlling		Shareholders'
	of Shares	Par Value		Capital		Deficit		Income (Loss)		Interest		Equity
For the Nine-Month Period Ended October 30, 2021	(In thousands, except share data)
BALANCE, January 30, 2021	13,019,061	$	130	$	474,375	$	(447,455)	$	—	$	—	$	27,050
Net loss	—		—		—		(3,228)		—		(150)		(3,378)
Common stock issuances pursuant to equity compensation awards	76,341		1		(262)		—		—		—		(261)
Share-based payment compensation	—		—		668		—		—		—		668
Common stock and warrant issuance	3,289,000		33		21,191		—		—		—		21,224
Investment of non-controlling interest	—		—		—		—		—		3,430		3,430
BALANCE, May 1, 2021	16,384,402		164		495,972		(450,683)		—		3,280		48,733
Net loss	—		—		—		(4,249)		—		(132)		(4,381)
Common stock issuances pursuant to equity compensation awards	39,094		—		—		—		—		—		—
Share-based payment compensation	—		—		768		—		—		—		768
Common stock and warrant issuance	4,830,918		48		40,095		—		—		—		40,143
BALANCE, July 31, 2021	21,254,414	$	212	$	536,835	$	(454,932)	$	—	$	3,148	$	85,263
Net loss	—		—		—		(9,492)		—		—		(9,492)
Common stock issuances pursuant to equity compensation awards	306,100		1		67		—		—		—		68
Share-based payment compensation	—		—		949		—		—		—		949
Common stock issuance	—		—		136		—		—		—		136
Other Comprehensive Income (loss)	—		—		—		—		(371)		—		(371)
BALANCE, October 30, 2021	21,560,514	$	213	$	537,987	$	(464,424)	$	(371)	$	3,148	$	76,553

	Common Stock
				Additional				Additional Other		Equity of		Total
	Number			Paid-In		Accumulated		Comprehensive		Non-Controlling		Shareholders'
	of Shares	Par Value		Capital		Deficit		Income (loss)		Interest		Equity
For the Nine-Month Period Ended October 31, 2020	(In thousands, except share data)
BALANCE, February 1, 2020	8,208,227	$	82	$	452,833	$	(434,221)	$	—	$	—	$	18,694
Net loss	—		—		—		(6,828)		—		—		(6,828)
Common stock issuances pursuant to equity compensation awards	32,652		1		(3)		—		—		—		(2)
Share-based payment compensation	—		—		615		—		—		—		615
Common stock and warrant issuance	731,937		7		1,418		—		—		—		1,425
BALANCE, May 2, 2020	8,972,816		90		454,863		(441,049)		—		—		13,904
Net loss	—		—		—		1,054		—		—		1,054
Common stock issuances pursuant to equity compensation awards	64,456		1		(6)		—		—		—		(5)
Share-based payment compensation	—		—		108		—		—		—		108
Common stock and warrant issuance	1,104,377		10		2,375				—		—		2,385
BALANCE, August 1, 2020	10,141,649	$	101	$	457,340	$	(439,995)	$	—	$	—	$	17,446
Net loss	—		—		—		(4,748)		—		—		(4,748)
Common stock issuances pursuant to equity compensation awards	313		—		(1)		—		—		—		(1)
Exercise of warrants	114,698		1		(1)		—		—		—		—
Share-based payment compensation	—		—		504		—		—		—		504
Common stock and warrant issuance	2,760,000		28		15,805		—		—		—		15,833
BALANCE, October 31, 2020	13,016,660	$	130	$	473,647	$	(444,743)	$	—	$	—	$	29,034

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

5

iMEDIA BRANDS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

	For the Nine-Month Period Ended
	October 30, 2021		October 31, 2020
	(in thousands)
OPERATING ACTIVITIES:
Net loss	$	(17,252)	$	(10,522)
Adjustments to reconcile net loss to net cash provided by (used for) operating activities:
Depreciation and amortization		27,565		19,697
Share-based payment compensation		2,385		1,227
Payments for television broadcast rights		(21,926)		(5,292)
Amortization of deferred financing costs		556		148
Loss on debt extinguishment		663		—
Changes in operating assets and liabilities:
Accounts receivable, net		3,453		10,055
Inventories		(17,996)		7,197
Deferred revenue		10		90
Prepaid expenses and other		(8,269)		1,472
Accounts payable and accrued liabilities		(18,046)		(14,964)
Net cash (used for) provided by operating activities		(48,857)		9,108
INVESTING ACTIVITIES:
Property and equipment additions		(7,247)		(3,680)
Acquisitions		(23,500)		—
Vendor exclusivity deposit		(6,000)		—
Net cash used for investing activities		(36,747)		(3,680)
FINANCING ACTIVITIES:
Proceeds from issuance of revolving loan		56,736		14,400
Proceeds from issuance of common stock and warrants		61,368		20,043
Proceeds from issuance of term loan		28,500		—
Proceeds from issuance of long term bonds		80,000		—
Payments on revolving loan		(77,736)		(28,800)
Payments on term loan		(12,440)		(2,036)
Payments for business acquisition		—		(238)
Payments for common stock issuance costs		—		(39)
Payments on finance leases		(70)		(75)
Payments for restricted stock issuance		(134)		(8)
Payments for deferred financing costs		(11,180)		—
Payments on sellers note		(1,000)		—
Payments for debt extinguishment costs		(405)		—
Net cash provided by financing activities		123,639		3,247
Net increase in cash and restricted cash		38,035		8,675
BEGINNING CASH AND RESTRICTED CASH		15,485		10,287
ENDING CASH AND RESTRICTED CASH	$	53,520	$	18,962
SUPPLEMENTAL CASH FLOW INFORMATION:
Interest paid	$	3,612	$	3,307
Income taxes paid	$	62	$	80
Television broadcast rights obtained in exchange for liabilities	$	55,647	$	30,633
SUPPLEMENTAL NON-CASH INVESTING AND FINANCING ACTIVITIES:
Property and equipment purchases included in accounts payable	$	915	$	459
Other long term liability issued in exchange for acquired assets	$	10,000	$	-
Common stock issuance costs included in accrued liabilities	$	122	$	361
Equipment acquired through finance lease obligations	$	-	$	62

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

6

iMEDIA BRANDS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

October 30, 2021

(Unaudited)

(1)   General

iMedia Brands, Inc. and its subsidiaries (“we,” “our,” “us,” or the “Company”) is a leading interactive media company capitalizing on the convergence of entertainment, ecommerce, and advertising. The Company owns a growing, global portfolio of Entertainment, Consumer Brands and Media Commerce Services businesses that cross promote and exchange data with each other to optimize the engagement experiences it creates for advertisers and consumers. The Company’s growth strategy revolves around its ability to increase its expertise and scale using interactive video to engage customers within multiple business models and multiple sales channels. The Company believes its growth strategy builds on its core strengths and provides an advantage in these marketplaces.

The Company’s entertainment television networks are ShopHQ, ShopBulldogTV, ShopHealthHQ and the newly acquired 123tv. ShopHQ is the Company’s flagship, nationally distributed shopping entertainment network that offers a mix of proprietary, exclusive, and name-brand merchandise in the categories of Jewelry and Watches, Home, Beauty and Health, and Fashion and Accessories, directly to consumers 24 hours a day using engaging interactive video. ShopBulldogTV, which launched in the fourth quarter of fiscal 2019, is a niche television shopping entertainment network that offers male-oriented products and services to men and to women shopping for men. ShopHealthHQ, which launched in the third quarter of fiscal 2020, is a niche television shopping entertainment network that offers women and men products and services focused on health and wellness categories such as physical, mental and spiritual health, financial and motivational wellness, weight management and telehealth medical services.  123tv, which the Company acquired on November 5, 2021 (see Note 17 – “Subsequent Events” for additional information), is the leading German interactive media company, disrupting Germany's TV retailing marketplace with its expertise in proprietary live and automated auctions that emotionally engage customers with 123tv's balanced merchandising mix of compelling products shipped directly to their homes.

The Company’s engaging, interactive video programming is distributed primarily in linear television through cable and satellite distribution agreements, agreements with telecommunications companies and arrangements with over-the-air broadcast television stations. This interactive programming is also streamed live online at shophq.com, shopbulldogtv.com and shophealthhq.com, which are comprehensive digital commerce platforms that sell products which appear on the Company’s television networks as well as offer an extended assortment of online-only merchandise. The Company’s interactive video is also available on over-the-top ("OTT") platforms and ConnectedTV platforms (“CTV”) such as Roku, AppleTV, and Samsung connected televisions, mobile devices, including smartphones and tablets, and through the leading social media channels.

The Company’s consumer brands include Christopher & Banks, J.W. Hulme Company ("J.W. Hulme"), Cooking with Shaquille O’Neal, Kate & Mallory, Live Fit MD and TheCloseout.com. Christopher & Banks and TheCloseout.com, a deeply discounted branded online marketplace, were acquired during the first quarter of fiscal year 2021.

The Company’s media commerce services brands are iMedia Digital Services (“iMDS”) and i3PL, the Company’s customer solutions and logistics services business. iMDS is comprised of Synacor’s Portal and Advertising business, which the Company purchased on July 30, 2021 (see Note #16 – “Business Acquisitions” for additional information), and its existing OTT app platform, Float Left.  

Amendment to Articles of Incorporation

Effective July 13, 2020, the Company amended its Articles of Incorporation to increase the authorized shares of common stock by 15,000,000 shares. The Articles of Incorporation, as amended, now provide that the Company is authorized to issue 10,000,000 shares of capital stock and 20,000,000 shares of common stock.

7

(2)    Basis of Financial Statement Presentation

Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles ("GAAP") in the United States of America have been condensed or omitted in accordance with these rules and regulations. The accompanying condensed consolidated balance sheet as of January 30, 2021 has been derived from the Company’s audited financial statements for the fiscal year ended January 30, 2021. The information furnished in the interim condensed consolidated financial statements includes normal recurring adjustments and reflects all adjustments which, in the opinion of management, are necessary for a fair presentation of these financial statements. Although management believes the disclosures and information presented are adequate, these interim condensed consolidated financial statements should be read in conjunction with the Company’s most recent audited financial statements and notes thereto included in its annual report on Form 10-K for fiscal year ended 2020. Operating results for the three and nine-month periods ended October 30, 2021 are not necessarily indicative of the results that may be expected for fiscal year ending January 29, 2022.

The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. Intercompany accounts and transactions have been eliminated in consolidation.

Fiscal Year

The Company’s fiscal year ends on the Saturday nearest to January 31 and results in either a 52-week or 53-week fiscal year. References to years in this report relate to fiscal years, rather than to calendar years. The Company’s most recently completed fiscal year, fiscal 2020, ended on January 30, 2021, and consisted of 52 weeks. Fiscal 2021 will end January 29, 2022 and will contain 52 weeks. The three and nine-month periods ended October 30, 2021 and October 31, 2020 each consisted of 13 and 39 weeks.

Recently Adopted Accounting Standards

In June 2016, the FASB issued guidance on the accounting for credit losses on financial instruments, Topic 326, Financial Instruments—Credit Losses (Accounting Standards Update (“ASU” 2016-13)). Topic 326 was subsequently amended by ASU 2019-04, Codification Improvements to Topic 326, Financial Instruments—Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments and ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments—Credit Losses. Among other provisions, this guidance introduces a new impairment model for most financial assets and certain other instruments. For trade and other receivables, held-to-maturity debt securities, loans and other instruments, entities will be required to use a forward-looking “expected loss” model that will replace the current “incurred loss” model that will generally result in the earlier recognition of allowances for losses. The Company adopted this guidance during the first quarter of fiscal 2021 and did not have a material impact on the Company’s condensed consolidated financial statements.

In August 2018, the Financial Accounting Standards Board ("FASB") issued Intangibles—Goodwill and Other—Internal-Use Software, Subtopic 350-40 (ASU 2018-15), which aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The Company adopted this standard during the first quarter of fiscal 2020 on a prospective basis. The adoption of ASU 2018-15 did not have a material impact on the Company’s condensed consolidated financial statements.

Recently Issued Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (“Topic 848”): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This update provides optional expedients and exceptions for applying generally accepted accounting principles to certain contract modifications and hedging relationships that reference London Inter-bank Offered Rate (LIBOR) or another reference rate expected to be discontinued. Topic 848 is effective upon issuance and generally can be applied through December 31, 2022. The Company is currently evaluating the impact of Topic 848 on the consolidated financial statements.

In January 2017, the FASB issued ASU 2017-04, Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (ASU 2017-14). This new guidance eliminates the requirement to calculate the implied fair value of goodwill to measure a

8

goodwill impairment charge. Instead, entities will record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value. The changes are effective for smaller reporting companies for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact that this guidance will have on its consolidated financial statements.

(3)   Revenue

Revenue Recognition

Revenue is recognized when control of the promised merchandise is transferred to customers in an amount that reflects the consideration the Company expects to receive in exchange for the merchandise, which is upon shipment. Revenue for services is recognized when the services are provided to the customer. Revenue is reported net of estimated sales returns, credits and incentives, and excludes sales taxes. Sales returns are estimated and provided for at the time of sale based on historical experience. As of October 30, 2021 and January 30, 2021, the Company recorded a merchandise return liability of $6,223,000 and $5,271,000, included in accrued liabilities, and a right of return asset of $3,139,000 and $2,749,000, included in Prepaid Expenses and Other.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in Accounting Standards Codification ("ASC") 606. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. Substantially all of the Company’s sales are single performance obligation arrangements for transferring control of merchandise to customers.

In accordance with ASC 606-10-50, the Company disaggregates revenue from contracts with customers by significant product groups and timing of when the performance obligations are satisfied. A reconciliation of disaggregated revenue by segment and significant product group is provided in Note 10 - "Business Segments and Sales by Product Group."

As of October 30, 2021, the Company had no remaining performance obligations for contracts with original expected terms of one year or more. The Company has applied the practical expedient to exclude the value of remaining performance obligations for contracts with an original expected term of one year or less.

Accounts Receivable

The Company’s accounts receivable is comprised primarily of customer receivables from its ValuePay program, but also includes vendor receivables, credit card receivables and other receivables. The Company’s ValuePay program is an installment payment program that entitles customers to purchase merchandise and generally pay for the merchandise in two or more equal monthly credit card installments. The Company has elected the practical expedient to not adjust the promised amount of consideration for the effects of a significant financing component when the payment terms are less than one year. Accounts receivable consist primarily of amounts due from customers for merchandise sales and from credit card companies and are reflected net of reserves for estimated uncollectible amounts. As of October 30, 2021 and January 30, 2021, the Company had approximately $43,117,000 and $49,736,000 of net receivables due from customers under the ValuePay installment program and total reserves for estimated uncollectible amounts of $2,629,000 and $3,132,000. The decrease in the total reserve as a percentage of receivables is primarily due to the Company’s recently shortened active collections cycle, whereby the Company is pursuing collection for a shorter period prior to selling and writing off its receivables while yielding a comparable recovery rate.

(4)    Fair Value Measurements

GAAP utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to observable quoted prices (unadjusted) in active markets for identical assets and liabilities (Level 1 measurement), then priority to quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market (Level 2 measurement) and the lowest priority to unobservable inputs (Level 3 measurement).

The Company entered into a foreign currency forward contract on October 26, 2021 to reduce the short-term effects of foreign currency fluctuations on their investment in German subsidiary 123tv. The Company’s primary objective in holding derivatives is to

9

reduce the volatility of their investment in 123tv associated with changes in foreign currency exchange rates. The Company’s derivatives expose the Company to credit risk to the extent that the counterparties may be unable to meet the terms of the arrangement. The Company does, however, seek to mitigate such risks by limiting our counterparties to major financial institutions. Management does not expect material losses as a result of defaults by counterparties.

The fair values of the Company’s derivative instruments classified as Level 2 financial instruments and the line items within the accompanying consolidated balance sheets to which they were recorded are summarized as of October 30, 2021 and January 30, 2021, follows:

		October 30,		January 30,
	Balance Sheet Line Item	2021		2021
Derivatives designated as hedging instruments:
Foreign currency derivatives	Accrued liabilities	$	371,000	$	—
Total			371,000		—

		Three-Month Periods Ended				Nine-Month Periods Ended
	Line Item in Statement	October 30,		October 31,		October 30,		October 31,
	of Operations	2021		2020		2021		2020
Derivatives designated as hedging instruments:
Foreign currency derivatives	Other income (expense)	$	—	$	—	$	—	$	—
Total			—		—		—		—

On September 28, 2021, the Company completed the transaction relating to the public offering, issuance and sale of $80.0 million aggregate principal amount of 8.50% Senior Unsecured Notes due 2026 (the “Notes”) at a public offering price equal to $25.00 per Note (the “Offering”). The Notes are classified as Level 2, will pay interest quarterly in arrears on March 31, June 30, September 30 and December 31 of each year, commencing on December 31, 2021, at a rate of 8.50% per year and will mature on September 30, 2026.

On July 30, 2021, the Company entered into long-term variable rate credit agreements with Siena Lending Group and Green Lake Real Estate Finance LLC, which are classified as Level 2 and had a combined carrying value of $46,650,000 as of October 30, 2021. The fair value of the Siena Lending Group and Green Lake Real Estate Finance LLC credit facilities approximated, and were based on, their carrying value due to the variable rate nature of the financial instrument.

The Company had no Level 3 investments that use significant unobservable inputs as of October 30, 2021 and January 30, 2021.

Also, on July 30, 2021, the PNC revolver and term loan were paid in full, and the PNC Credit Facility was terminated. As of October 30, 2021 and January 30, 2021, the Company’s long-term variable rate PNC Credit Facility (as defined below), classified as Level 2, had carrying values of $0 and $53,380,000. As of October 30, 2021 and January 30, 2021, $0 and $2,714,000 of the long-term variable rate PNC Credit Facility was classified as current. The fair value of the PNC Credit Facility approximated, and was based on, its carrying value due to the variable rate nature of the financial instrument.

(5)    Television Broadcast Rights

Television broadcast rights in the accompanying condensed consolidated balance sheets consisted of the following:

	October 30, 2021		January 30, 2021
Television broadcast rights	$	99,301,000	$	43,655,000
Less accumulated amortization		(36,087,000)		(16,902,000)
Television broadcast rights, net	$	63,214,000	$	26,753,000

10

During the first nine months of fiscal 2021 and full year fiscal 2020, the Company entered into certain affiliation agreements with television service providers for carriage of its television programming over their systems, including channel placement rights, which ensure the Company keeps its channel position on the service provider’s channel line-up during the term. The Company recorded television broadcast rights of $55.7 million and $30.6 million during the first nine months of fiscal year 2021 and 2020, which represent the present value of payments for the television broadcast rights associated with the channel position placement. Television broadcast rights are amortized on a straight-line basis over the lives of the individual agreements. The remaining weighted average lives of the television broadcast rights was 4.0 years as of October 30, 2021. Amortization expense related to the television broadcast rights was $8.0 million and $19.2 million for the three and nine-month periods ended October 30, 2021 and $6.2 million and $11.3 million for the three and nine-month periods ended October 31, 2020 and is included in depreciation and amortization within the condensed consolidated statements of operations. Estimated broadcast rights amortization expense is $26.2 million for fiscal 2021, $18.2 million for fiscal 2022, $11.1 million for fiscal 2023, $11.1 million for fiscal 2024, $11.1 million for fiscal 2025 and $4.6 million thereafter. The liability relating to the television broadcast rights was $71.7 million as of October 30, 2021, of which $25.9 million was classified as current in the accompanying condensed consolidated balance sheets. Interest expense related to the television broadcast rights obligation was $952,000 and $2,049,000 during the three and nine-month periods ended October 30, 2021 and $488,000 and $891,000 during the three and nine-month periods ended October 31, 2020.

In addition to the Company securing broadcast rights for channel position, the Company’s affiliation agreements generally provide that it will pay each operator a monthly service fee, most often based on the number of homes receiving the Company’s programming, and in some cases marketing support payments. Monthly service fees are expensed as distribution and selling expense within the condensed consolidated statement of operations.

(6)    Intangible Assets

Intangible assets in the accompanying condensed consolidated balance sheets consisted of the following:

		October 30, 2021				January 30, 2021
	Estimated	Gross				Gross
	Useful Life	Carrying			Accumulated	Carrying		Accumulated
	(In Years)	Amount		Amortization		Amount		Amortization
Trade Names	3-15	$	3,957,000	$	(225,000)	$	1,568,000	$	(124,000)
Technology	4		11,133,000		(396,000)		772,000		(228,000)
Customer Lists	3-5		13,225,000		(339,000)		339,000		(93,000)
Vendor Exclusivity	5		192,000		(96,000)		192,000		(67,000)
Total finite-lived intangible assets		$	28,507,000	$	(1,056,000)	$	2,871,000	$	(512,000)
Goodwill		$	8,318,000	$	—	$	—	$	—
Total indefinite-lived intangible assets		$	8,318,000	$	—	$	—	$	—
Total finite- and indefinite-lived intangible assets		$	36,825,000	$	(1,056,000)	$	2,871,000	$	(512,000)

Finite-lived Intangible Assets

The finite-lived intangible assets are included in the accompanying condensed consolidated balance sheets within intangible assets and goodwill, net and consist of the J.W. Hulme trade name and customer list; the Float Left developed technology, customer relationships and trade name; a vendor exclusivity agreement; Christopher & Banks customer list; TCO technology and Portal and Ad business customer relationships and technology. Amortization expense related to the finite-lived intangible assets was $242,000 and $103,000 for the three-month periods ended October 30, 2021 and October 31, 2020 and $544,000 and $311,000 for the nine-month period ended October 30, 2021 and October 31, 2020. Estimated amortization expense is $3,809,000 for fiscal 2021, $5,739,000 for fiscal 2022, $5,680,000 for fiscal 2023, $5,484,000 for fiscal 2024, and $3,892,000 for fiscal 2025 and $3,401,000 thereafter.

Indefinite-lived Intangible Assets

11

The indefinite-lived intangible assets are included in the accompanying condensed consolidated balance sheets within intangible assets and goodwill, net and consist of goodwill associated with the purchase of the Portal and Advertising business from Synacor (see Notes to Condensed Consolidated Financial Statements - Note #16 – Business Acquisitions for additional information).

(7)   Credit Agreements

The Company’s long-term credit facilities consist of:

	October 30, 2021		January 30, 2021
PNC revolving loan due July 27, 2023, principal amount	$	—	$	41,000,000
Siena revolving loan due July 31, 2024, principal amount		20,000,000		—
PNC term loan due July 27, 2023, principal amount		—		12,441,000
GreenLake Real Estate Financing term loan due July 31, 2024, principal amount		28,500,000		—
Less unamortized debt issuance costs		(1,850,000)		(61,000)
GreenLake Real Estate Financing term loan due July 31, 2024, carrying amount		26,650,000		12,380,000
Total long-term credit facility		46,650,000		53,380,000
Less current portion of long-term credit facility		—		(2,714,000)
Long-term credit facility, excluding current portion	$	46,650,000	$	50,666,000
8.5% Senior Unsecured Notes, due 2026, principal amount		80,000,000		—
Less unamortized debt issuance costs		(6,232,000)		—
8.5% Senior Unsecured Notes, due 2026, carrying amount		73,768,000		—
Long-term credit facilities, excluding current portion	$	120,418,000	$	50,666,000

8.50% Senior Unsecured Notes

On September 28, 2021, the Company completed and closed on its $75.0 million offering of 8.50% Senior Unsecured Notes due 2026 (the “Notes”) and issued the Notes, including the purchase by the underwriters of $5.0 million aggregate principal amount of Notes upon the exercise in full of their option to purchase additional Notes. The Company received related net proceeds of $73.7 million after deducting the underwriting discount and estimated offering expenses payable by the Company (including fees and reimbursements to the underwriters). The Notes were issued under an indenture, dated 28, 2021 (the “Base Indenture”), between the Company and U.S. Bank National Association, as trustee (the “Trustee”), as supplemented by the First Supplemental Indenture, dated September 28, 2021 (the “Supplemental Indenture,” and the Base Indenture as supplemented by the Supplemental Indenture, the “Indenture”), between the Company and the Trustee. The Notes were denominated in denominations of $25 and integral multiples of $25 in excess thereof.

The Notes will pay interest quarterly in arrears on March 31, June 30, September 30 and December 31 of each year, commencing on December 31, 2021, at a rate of 8.50% per year, and will mature on September 30, 2026.

The Notes are the senior unsecured obligations of the Company. There is no sinking fund for the Notes. The Notes are the obligations of iMedia Brands, Inc. only and are not obligations of, and are not guaranteed by, any of the Company’s subsidiaries. The Company may redeem the Notes for cash in whole or in part at any time at its option (i) on or after September 30, 2023 and prior to September 30, 2024, at a price equal to $25.75 per note, plus accrued and unpaid interest to, but excluding, the date of redemption, (ii) on or after September 30, 2024 and prior to September 30, 2025, at a price equal to $25.50 per note, plus accrued and unpaid interest to, but excluding, the date of redemption, and (iii) on or after September 30, 2025 and prior to maturity, at a price equal to $25.25 per note, plus accrued and unpaid interest to, but excluding, the date of redemption. The Indenture provides for events of default that may, in certain circumstances, lead to the outstanding principal and unpaid interest of the Notes becoming immediately due and payable. If a Mandatory Redemption Event (as defined in the Supplemental Indenture) occurs, the Company will have an obligation to redeem the Notes, in whole but not in part, within 45 days after the occurrence of the Mandatory Redemption Event at a redemption price in cash equal to $25.50 per note plus accrued and unpaid interest, if any, to, but excluding, the date of redemption.

12

The Company used all of the net proceeds from the offering to fund its closing cash payment in connection with the acquisition of 123tv Invest GmbH and 123tv Holding GmbH (see Note 17 – “Subsequent Events” for additional information), and any remaining proceeds for working capital and general corporate purposes, which may include payments related to the acquisition.

The offering was made pursuant to an effective shelf registration statement filed with the Securities and Exchange Commission (the “Commission”) under the Securities Act of 1933, as amended (the “Act”) on August 5, 2021 and declared effective by the Commission on August 12, 2020 (File No. 333-258519), a base prospectus included as part of the registration statement, and a prospectus supplement, dated September 23, 2021, filed with the Commission pursuant to Rule 424(b) under the Securities Act.

Siena Credit Facility

On July 30, 2021, the Company and certain of its subsidiaries, as borrowers, entered into a loan and security agreement (as amended through September 20, 2021, the “Loan Agreement”) with Siena Lending Group LLC and the other lenders party thereto from time to time, Siena Lending Group LLC, as agent (the “Agent”), and certain additional subsidiaries of the Company, as guarantors thereunder. The Loan Agreement has a three-year term and provides for up to a $80 million revolving line of credit. Subject to certain conditions, the Loan Agreement also provides for the issuance of letters of credit in an aggregate amount up to $5,000,000 which, upon issuance, would be deemed advances under the revolving line of credit. Proceeds of borrowings were used to refinance all indebtedness owing to PNC Bank, National Association, to pay the fees, costs, and expenses incurred in connection with the Loan Agreement and the transactions contemplated thereby, for working capital purposes, and for such other purposes as specifically permitted pursuant to the terms of the Loan Agreement. The Company’s obligations under the Loan Agreement are secured by substantially all of its assets and the assets of its subsidiaries as further described in the Loan Agreement.

Subject to certain conditions, borrowings under the Loan Agreement bear interest at 4.50% plus the London interbank offered rate for deposits in dollars (“LIBOR”) for a period of 30 days as published in The Wall Street Journal three business days prior to the first day of each calendar month. There is a floor for LIBOR of 0.50%. If LIBOR is no longer available, a successor rate to be chosen by the Agent in consultation with the Company or a base rate.

The Loan Agreement contains customary representations and warranties and financial and other covenants and conditions, including, among other things, minimum liquidity requirements of not less than $7,500,000, and then moving to $15,000,000, beginning after the close of the acquisition of 123tv until the Company’s maximum senior net leverage ratio is less than 2.50:1.00, as of the end of any fiscal month. The Loan Agreement also requires the Company maintain a maximum senior net leverage ratio of not less than 3.50:1.00 as of the last day of the fiscal quarters ending approximately October 31, 2021 and January 31, 2022; 3.25:1.00 as of the last day of the fiscal quarter ending approximately April 30, 2022; 3.00:1.00 as of the last day of the fiscal quarter ending approximately July 31, 2022; 2.75:1.00 as of the last day of the fiscal quarters ending approximately October 31, 2022 and January 31, 2023 and 2.50:1.00 as of the last day of the fiscal quarters ending approximately April 30, 2023 and thereafter. In addition, the Loan Agreement places restrictions on the Company’s ability to incur additional indebtedness or prepay existing indebtedness, to create liens or other encumbrances, to sell or otherwise dispose of assets, to merge or consolidate with other entities, and to make certain restricted payments, including payments of dividends to shareholders. The Company also pays a monthly fee at a rate equal to 0.50% per annum of the average daily unused amount of the credit facility for the previous month.

As of October 30, 2021, the Company had total borrowings of $20.0 million under its revolving line of credit with Siena. Remaining available capacity under the revolving line of credit as of October 30, 2021 was approximately $45.2 million, which provided liquidity for working capital and general corporate purposes. As of October 30, 2021, the Company was in compliance with applicable financial covenants of the Siena Credit Facility and expects to be in compliance with applicable financial covenants over the next twelve months.

Interest expense recorded under the Siena Credit Facility was $766,000 for the three and nine-month periods ended October 30, 2021 and $0 for the three and nine-month periods ended October 31, 2020.

Deferred financing costs, net of amortization, relating to the revolving line of credit were $2,597,000 and $0 as of October 30, 2021 and January 30, 2021 and are included within other assets within the accompanying condensed consolidated balance sheets. The balance of these costs is being expensed as additional interest over the three-year term of the Siena Loan Agreement.

13

GreenLake Real Property Financing

On July 30, 2021, two of the Company’s subsidiaries, VVI Fulfillment Center, Inc. and EP Properties, LLC (collectively, the “Borrowers”), and the Company, as guarantor, entered into that certain Promissory Note Secured by Mortgages (the “GreenLake Note”) with GreenLake Real Estate Finance LLC (“GreenLake”) whereby GreenLake agreed to make a secured term loan (the “Term Loan”) to the Borrowers in the original amount of $28,500,000. The GreenLake Note is secured by, among other things, mortgages encumbering the Company’s owned properties in Eden Prairie, Minnesota and Bowling Green, Kentucky (collectively, the “Mortgages”) as well as other assets as described in the GreenLake Note. Proceeds of borrowings shall be used to (i) pay fees and expenses related to the transactions contemplated by the GreenLake Note, (ii) make certain payments approved by GreenLake to third parties, and (iii) provide for working capital and general corporate purposes of the Company. The Company has also pledged the stock that it owns in the Borrowers to secure its guarantor obligations.

The GreenLake Note is scheduled to mature on July 31, 2024. The borrowings, which include all amounts advanced under the GreenLake Note, bear interest at 10.00% per annum or, at the election of the Lender upon no less than 30 days prior written notice to the Borrowers, at a floating rate equal to the prime rate plus 200 basis points.

The Borrowers may prepay the GreenLake Note in full (but not in part) before July 30, 2022 (the “Lockout Date”) upon payment of a prepayment premium equal to the amount of interest that would have accrued from the date of prepayment through the Lockout Date. After the Lockout Date, the GreenLake Note may be prepaid in full or in any installment greater than or equal to $100,000 without any prepayment penalty or premium on 90 days’ prior written notice from Borrowers to GreenLake.

The GreenLake Note contains customary representations and warranties and financial and other covenants and conditions, including, a requirement that the Borrowers comply with all covenants set forth in the Loan Agreement described above. The GreenLake Note also contains certain customary events of default.

As of October 30, 2021, there was $28.5 million outstanding under the term loan with GreenLake, all of which was classified as long-term in the accompanying condensed consolidated balance sheet. Principal borrowings under the term loan are non-amortizing over the life of the loan.

Interest expense recorded under the GreenLake Note was $904,000 for the three and nine-month periods ended October 30, 2021 and $0 for the three and nine-month periods ended October 31, 2020.

PNC Credit Facility

On February 9, 2012, the Company entered into a credit and security agreement (as amended through February 5, 2021, the "PNC Credit Facility") with PNC Bank, N.A. ("PNC"), a member of The PNC Financial Services Group, Inc., as lender and agent. On July 30, 2021, the PNC revolver and term loan were paid in full and the PNC Credit Facility was terminated through a refinancing with Siena and GreenLake. The Company recognized $663,000 in related debt extinguishment costs in fiscal 2021 which included both the write-off of remaining deferred financing costs related to the PNC term loan and revolver, as well as a prepayment penalty per the PNC Credit Facility.

The PNC Credit Facility, which included CIBC Bank USA (formerly known as The Private Bank) as part of the facility, provided a revolving line of credit of $70.0 million and provided for a term loan. Maximum borrowings and available capacity under the revolving line of credit under the PNC Credit Facility were equal to the lesser of $70.0 million or a calculated borrowing base comprised of eligible accounts receivable and eligible inventory.

The PNC Credit Facility also provided for the issuance of letters of credit in an aggregate amount up to $6.0 million, which, upon issuance, would be deemed advances under the PNC Credit Facility. The PNC Credit Facility was secured by a first security interest in substantially all of the Company’s personal property, as well as the Company’s real properties located in Eden Prairie, Minnesota and Bowling Green, Kentucky.

The revolving line of credit under the PNC Credit Facility bore interest at either a Base Rate or LIBOR plus a margin consisting of between 2% and 3.5% on Base Rate advances and 3% and 4.5% on LIBOR advances based on the Company’s trailing twelve-month

14

reported leverage ratio (as defined in the PNC Credit Facility). The term loan bore interest at either a Base Rate or LIBOR plus a margin consisting of between 4% and 5% on Base Rate term loans and 5% to 6% on LIBOR Rate term loans.

Interest expense recorded under the PNC Credit Facility was $0 and $1,558,000 for the three and nine-month periods ended October 30, 2021 and $743,000 and $2,767,000 for the three and nine-month periods ended October 31, 2020.

Deferred financing costs, net of amortization, relating to the revolving line of credit were $0 and $243,000 as of October 30, 2021 and January 30, 2021 and are included within other assets within the accompanying condensed consolidated balance sheets.

The aggregate maturities of borrowings outstanding under the Company’s long-term debt obligations as of October 30, 2021 were as follows:

	Real Estate Financing		Siena			8.5% Senior
Fiscal year	Term Loan		Revolving Loan		Unsecured Notes		Total
2021	$	—	$	—	$	—	$	—
2022		—		—		—		—
2023		—		—		—		—
2024		28,500		20,000		—		48,500
2025 and thereafter		—		—		80,000		80,000
	$	28,500	$	20,000	$	80,000	$	128,500

Restricted Cash

The Company is required to keep cash in a restricted account in order to secure letters of credit to purchase inventory as well as to secure the Company’s corporate purchasing card program. Any interest income earned is recorded in that period. The Company had $2,167,500 and $0 in restricted cash accounts as of October 30, 2021 and October 31, 2020.

Cash Requirements

Currently, the Company’s principal cash requirements are to fund business operations, which consist primarily of purchasing inventory for resale, funding ValuePay installment receivables, funding the Company’s basic operating expenses, particularly the Company’s contractual commitments for cable and satellite programming distribution, funding debt service payments and the funding of necessary capital expenditures. The Company closely manages its cash resources and working capital. The Company attempts to manage its inventory receipts and reorders in order to ensure its inventory investment levels remain commensurate with the Company’s current sales trends. The Company also monitors the collection of its credit card and ValuePay installment receivables and manages vendor payment terms in order to more effectively manage the Company’s working capital which includes matching cash receipts from the Company’s customers to the extent possible with related cash payments to the Company’s vendors. ValuePay remains a cost-effective promotional tool for the Company. The Company continues to make strategic use of its ValuePay program in an effort to increase sales and to respond to similar competitive programs.

The Company’s ability to fund operations, debt service and capital expenditures in the future will be dependent on its ability to generate cash flow from operations, maintain or improve margins and to use available funds from its Siena Loan Agreement. The Company’s ability to borrow funds is dependent on its ability to maintain an adequate borrowing base and its ability to meet its credit facility’s covenants (as described above). Accordingly, if the Company does not generate sufficient cash flow from operations to fund its working capital needs, debt service payments and planned capital expenditures and meet credit facility covenants, and its cash reserves are depleted, the Company may need to take actions that are within the Company’s control, such as further reductions or delays in capital investments, additional reductions to the Company’s workforce, reducing or delaying strategic investments or other actions. The Company believes that it is probable its existing cash balances and its availability under the Siena Loan Agreement, will be sufficient to fund the Company’s normal business operations over the next twelve months from the issuance of this report.

15

(8)   Shareholders’ Equity

Common Stock

The Company is authorized to issue 10,000,000 shares of capital stock, of which 400,000 is designated as Series A Junior Participating Cumulative Preferred Stock, and 20,000,000 shares of common stock. As of October 30, 2021, no shares of preferred stock were issued or outstanding and 21,560,514 shares of common stock were issued and outstanding. The board of directors may establish new classes and series of capital stock by resolution without shareholder approval; however, in certain circumstances the Company is required to obtain approval under the Company’s Siena Loan Agreement.

Public Offerings

On June 9, 2021, the Company completed a public offering, in which the Company issued and sold 4,830,918 shares of our common stock at a public offering price of $9.00 per share. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $40.1 million. The Company has used or intends to use the proceeds for general working capital purposes, including potential acquisitions of businesses and assets that are complementary to our operations.

On February 18, 2021, the Company completed a public offering, in which the Company issued and sold 3,289,000 shares of its common stock at a public offering price of $7.00 per share, including 429,000 shares sold upon the exercise of the underwriter’s option to purchase additional shares. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $21.2 million. The Company used the proceeds for general working capital purposes.

On August 28, 2020, the Company completed a public offering, in which the Company issued and sold 2,760,000 shares of its common stock at a public offering price of $6.25 per share, including 360,000 shares sold upon the exercise of the underwriter’s option to purchase additional shares. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $15.8 million. The Company used the proceeds for general working capital purposes.

April 2020 Private Placement Securities Purchase Agreement

On April 14, 2020, the Company entered into a common stock and warrant purchase agreement with certain individuals and entities, pursuant to which the Company sold an aggregate of 1,836,314 shares of the Company’s common stock, issued warrants to purchase an aggregate of 979,190 shares of the Company’s common stock at a price of $2.66 per share, and fully-paid warrants to purchase an aggregate 114,698 shares of the Company’s common stock at a price of $0.001 per share in a private placement, for an aggregate cash purchase price of $4,000,000. The initial closing occurred on April 17, 2020 and the Company received gross proceeds of $1,500,000. Additional closings occurred on May 22, 2020, June 8, 2020, June 12, 2020 and July 11, 2020 and the Company received gross proceeds of $2,500,000. The Company incurred approximately $190,000 of issuance costs during the first half of fiscal 2020. The Warrants are indexed to the Company’s publicly traded stock and were classified as equity. The par value of the shares issued was recorded within common stock, with the remainder of the proceeds, less issuance costs, recorded as additional paid in capital in the accompanying condensed consolidated balance sheets. The Company used the proceeds for general working capital purposes.

The purchasers consisted of the following: Invicta Media Investments, LLC, Michael and Leah Friedman and Hacienda Jackson LLC. Invicta Media Investments, LLC is owned by Invicta Watch Company of America, Inc. (“IWCA”), which is the designer and manufacturer of Invicta-branded watches and watch accessories, one of the Company’s largest and longest tenured brands. Michael and Leah Friedman are owners and officers of Sterling Time, LLC (“Sterling Time”), which is the exclusive distributor of IWCA’s watches and watch accessories for television home shopping and the Company’s long-time vendor. IWCA is owned by the Company’s Vice Chair and director, Eyal Lalo, and Michael Friedman also serves as a director of the Company. A description of the relationship between the Company, IWCA and Sterling Time is contained in Note 15 - “Related Party Transactions.” Further, Invicta Media Investments, LLC and Michael and Leah Friedman comprise a “group” of investors within the meaning of Section 13(d)(3) of the Securities and Exchange Act of 1934, as amended, that is the Company’s largest shareholder.

The warrants have an exercise price per share of $2.66 and are exercisable at any time and from time to time from six months following their issuance date until April 14, 2025. The Company has included a blocker provision in the purchase agreement whereby no purchaser may be issued shares of the Company’s common stock if the purchaser would own over 19.999% of the Company’s outstanding common stock and, to the extent a purchaser in this offering would own over 19.999% of the Company’s outstanding

16

common stock, that purchaser will receive fully-paid warrants (in contrast to the coverage warrants that will be issued in this transaction, as described above) in lieu of the shares that would place such holder’s ownership over 19.999%. Further, the Company included a similar blocker in the warrants (and amended the warrants purchased by the purchasers on May 2, 2019, if any) whereby no purchaser of the warrants may exercise a warrant if the holder would own over 19.999% of the Company’s outstanding common stock.

During the third quarter of fiscal 2020, the fully-paid warrants were exercised for the purchase of 114,698 shares of the Company’s common stock.

Warrants

As of October 30, 2021, the Company had outstanding warrants to purchase 1,416,504 shares of the Company’s common stock, of which 1,416,504 were fully exercisable. The warrants expire approximately five years from the date of grant. The following table summarizes information regarding warrants outstanding at October 30, 2021:

	Warrants	Warrants	Exercise Price
Grant Date	Outstanding	Exercisable	(Per Share)		Expiration Date
November 10, 2016	33,386	33,386	$	30.00	November 10, 2021
January 23, 2017	48,930	48,930	$	17.60	January 23, 2022
March 16, 2017	5,000	5,000	$	19.20	March 16, 2022
May 2, 2019	349,998	349,998	$	15.00	May 2, 2024
April 17, 2020	367,197	367,197	$	2.66	April 14, 2025
May 22, 2020	122,398	122,398	$	2.66	April 14, 2025
June 8, 2020	122,399	122,399	$	2.66	April 14, 2025
June 12, 2020	122,398	122,398	$	2.66	April 14, 2025
July 11, 2020	244,798	244,798	$	2.66	April 14, 2025

Stock Compensation Plans

The Company’s 2020 Equity Incentive Plan ("2020 Plan") provides for the issuance of up to 3,000,000 shares of the Company’s common stock. The 2020 Plan is administered by the human resources and compensation committee of the board of directors and provides for awards for employees, directors and consultants. All employees and directors of the Company and its affiliates are eligible to receive awards under the 2020 Plan. The types of awards that may be granted under the 2020 Plan include incentive and non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, and other stock-based awards. Stock options may be granted to employees at such exercise prices as the human resources and compensation committee may determine but not less than 100% of the fair market value of the common stock as of the date of grant (except in the limited case of "substitute awards" as defined by the 2020 Plan). No stock option may be granted more than 10 years after the effective date of the respective plan’s inception or be exercisable more than 10 years after the date of grant. Except for market-based options, options granted generally vest over three years in the case of employee stock options and vest immediately on the date of grant in the case of director options and have contractual terms of 10 years from the date of grant. The 2020 Plan was approved by the Company’s shareholders at the 2020 Annual Meeting of Shareholders on July 13, 2020.

The Company also maintains the 2011 Omnibus Incentive Plan ("2011 Plan"). Upon the adoption and approval of the 2020 Plan, the Company ceased making awards under the 2011 Plan. Awards outstanding under the 2011 Plan continue to be subject to the terms of the 2011 Plan, but if those awards subsequently expire, are forfeited or cancelled or are settled in cash, the shares subject to those awards will become available for awards under the 2020 Plan. Similarly, the Company ceased making awards under its 2004 Omnibus Stock Plan ("2004 Plan") on June 22, 2014, but outstanding awards under the 2004 Plan remain outstanding in accordance with its terms.

Stock-Based Compensation - Stock Options

Compensation is recognized for all stock-based compensation arrangements by the Company. Stock-based compensation expense related to stock option awards was $64,000 and $5,000 for the third quarters of fiscal 2021 and fiscal 2020 and $116,000 and $116,000 for the first nine months of fiscal 2021 and 2020. The Company has not recorded any income tax benefit from the exercise of stock options due to the uncertainty of realizing income tax benefits in the future.

17

The fair value of each time-based vesting option award is estimated on the date of grant using the Black-Scholes option pricing model that uses assumptions noted in the following table. Expected volatilities are based on the historical volatility of the Company’s stock. Expected term is calculated using the simplified method taking into consideration the option’s contractual life and vesting terms. The Company uses the simplified method in estimating its expected option term because it believes that historical exercise data cannot be accurately relied upon at this time to provide a reasonable basis for estimating an expected term due to the extreme volatility of its stock price and the resulting unpredictability of its stock option exercises. The risk-free interest rate for periods within the contractual life of the option is based on the comparable U.S. Treasury yield curve in effect at the time of grant. Expected dividend yields were not used in the fair value computations as the Company has never declared or paid dividends on its common stock and currently intends to retain earnings for use in operations.

	Fiscal 2021
Expected volatility:	85%
Expected term (in years):	6 years
Risk-free interest rate:	1.02%

A summary of the status of the Company’s stock options outstanding as of October 30, 2021 and changes during the nine months then ended is as follows:

	2020		Weighted		Weighted			Weighted
	Equity		Average		Average			Average
	Incentive		Exercise	2011	Exercise		2004	Exercise
	Plan		Price	Plan	Price		Plan	Price
Balance outstanding, January 30, 2021	—	$	—	34,000	$	12.87	3,000	$	53.49
Granted	127,000	$	7.71	—	$	—	—	$	—
Exercised	—	$	—	—	$	—	—	$	—
Forfeited or canceled	—	$	—	—	$	—	—	$	—
Balance outstanding, October 30, 2021	127,000	$	7.71	34,000	$	12.87	3,000	$	53.49
Options exercisable at October 30, 2021	—	$	—	30,000	$	13.67	3,000	$	53.49

The following table summarizes information regarding stock options outstanding as of October 30, 2021:

	Options Outstanding						Options Vested or Expected to Vest
				Weighted						Weighted
				Average						Average
		Weighted		Remaining				Weighted		Remaining
		Average		Contractual	Aggregate			Average		Contractual	Aggregate
	Number of	Exercise		Life	Intrinsic		Number of	Exercise		Life	Intrinsic
Option Type	Shares	Price		(Years)	Value		Shares	Price		(Years)	Value
2020 Incentive:	127,000	$	7.71	9.6	$	—	111,000		7.71	9.6	$	—
2011 Incentive:	34,000	$	12.87	5.3	$	13,000	33,000	$	13.01	5.3	$	12,000
2004 Incentive:	3,000	$	53.49	2.4	$	—	3,000	$	53.49	—	$	—

The weighted average grant-date fair value of options granted in the first, second and third quarters of fiscal 2021 was $6.38, $6.41 and $6.08, respectively. The total intrinsic value of options exercised during the first, second and third quarters of fiscal 2021 and fiscal 2020 was $0. As of October 30, 2021, total unrecognized compensation cost related to stock options was $340,000 and was expected to be recognized over a weighted average period of approximately 2.5 years.

Stock-Based Compensation - Restricted Stock Units

Compensation expense relating to restricted stock unit grants was $53,000 and $(219,000) for the third quarters of fiscal 2021 and fiscal 2020 and $246,000 and $(55,000) for the first three quarters of fiscal 2021 and 2020. As of October 30, 2021, there was $2,490,000 of total unrecognized compensation cost related to non-vested restricted stock unit grants. That cost is expected to be recognized over a weighted average expected life of 2.5 years. The total fair value of restricted stock units vested during the first nine months of fiscal 2021 and fiscal 2020 was $1,255,000 and $316,000. The estimated fair value of restricted stock units is based on the grant date closing price of the Company’s stock for time-based vesting awards and a Monte Carlo valuation model for market-based vesting awards.

18

The Company has granted time-based restricted stock units to certain key employees as part of the Company’s long-term incentive program. The restricted stock units generally vest in three equal annual installments beginning one year from the grant date and are being amortized as compensation expense over the three-year vesting period. The Company has also granted restricted stock units to non-employee directors as part of the Company’s annual director compensation program. Each restricted stock unit grant vests or vested on the day immediately preceding the next annual meeting of shareholders following the date of grant. The grants are amortized as director compensation expense over the twelve-month vesting period.

The Company granted 77,408 performance share units to the Company’s Chief Executive Officer as part of the Company’s long-term incentive program during the first quarter of fiscal 2021. The number of shares earned is based on the Company’s achievement of pre-established goals for sales growth over the measurement period from January 31, 2021 to January 29, 2022. Any earned performance share units will vest on February 3, 2024, so long as the executive’s service has been continuous through the vest date. The number of units that may actually be earned and become eligible to vest pursuant to this award can be between 0% and 200% of the target number of performance share units. The Company recognizes compensation expense on these performance share units ratably over the requisite performance period of the award to the extent management views the performance goals as probable of attainment. The grant date fair value of these performance share units is based on the grant date closing price of the Company’s stock.

The Company granted 146,000 performance share units to the Company’s Chief Executive Officer as part of the Company’s long-term incentive program during the first quarter of fiscal 2020. The number of shares earned is based on the Company’s achievement of pre-established goals for liquidity over the measurement period from February 2, 2020 to January 30, 2021. Any earned performance share units will vest on January 28, 2023, so long as the executive’s service has been continuous through the vest date. The number of units that may actually be earned and become eligible to vest pursuant to this award can be between 0% and 125% of the target number of performance share units. The Company recognizes compensation expense on these performance share units ratably over the requisite performance period of the award to the extent management views the performance goals as probable of attainment. The grant date fair value of these performance share units is based on the grant date closing price of the Company’s stock.

A summary of the status of the Company’s non-vested restricted stock unit activity as of October 30, 2021 and changes during the nine-month period then ended is as follows:

	Restricted Stock Units
	Market-Based Units			Time-Based Units			Performance-Based Units			Total
		Weighted			Weighted			Weighted			Weighted
		Average			Average			Average			Average
		Grant Date			Grant Date			Grant Date			Grant Date
	Shares	Fair Value		Shares	Fair Value		Shares	Fair Value		Shares	Fair Value
Non-vested outstanding, January 30, 2021	60,000	$	3.52	736,000	$	4.03	146,000	$	1.69	942,000	$	3.64
Granted	—	$	—	824,000	$	9.33	77,000	$	8.72	901,000	$	9.28
Vested	—	$	—	(336,000)	$	5.83	—	$	—	(336,000)	$	5.83
Forfeited	—	$	—	(42,000)	$	4.15	—	$	—	(42,000)	$	4.15
Non-vested outstanding, October 30, 2021	60,000	$	3.52	1,182,000	$	7.39	223,000	$	4.13	1,465,000	$	6.74

(9)   Net Income (Loss) Per Common Share

Basic net loss per share is computed by dividing reported loss by the weighted average number of shares of common stock outstanding for the reported period. Diluted net income per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock of the Company during reported periods.

19

A reconciliation of net income (loss) per share calculations and the number of shares used in the calculation of basic net income (loss) per share and diluted net income (loss) per share is as follows:

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
Numerator:
Net loss	$	(9,492,000)	$	(4,748,000)	$	(16,970,000)	$	(10,522,000)
Earnings allocated to participating share awards		—		—		—		—
Net loss attributable to common shares — Basic and diluted	$	(9,492,000)	$	(4,748,000)	$	(16,970,000)	$	(10,522,000)
Denominator:
Weighted average number of common shares outstanding — Basic (a)		21,503,340		12,177,990		18,710,658		10,000,383
Dilutive effect of stock options, non-vested shares and warrants (b)		—		—		—		—
Weighted average number of common shares outstanding — Diluted		21,503,340		12,177,990		18,710,658		10,000,383
Net loss per common share	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)
Net loss per common share — assuming dilution	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)

(a) For the three and nine-month periods ended October 30, 2021, the basic earnings per share computation included 21,000 outstanding fully-paid warrants to purchase shares of the Company’s common stock at a price of $0.001 per share.

(b) For the three and nine-month periods ended October 30, 2021 and October 31, 2020 there were 658,000 and 796,000 and 992,000 and 476,000 incremental in-the-money potentially dilutive common shares outstanding. The incremental in-the-money potentially dilutive common stock shares are excluded from the computation of diluted earnings per share, as the effect of their inclusion would be anti-dilutive.

(10)   Business Segments and Sales by Product Group

During fiscal year 2019, the Company changed its reportable segments into two reporting segments: “ShopHQ” and “Emerging Business.” In light of strategic shifts in the Company’s emerging businesses, the Company’s Chief Executive Officer, the chief operating decision maker, began reviewing operating results of the Emerging Business segment separately from its core business, ShopHQ. The chief operating decision maker is the Company’s Chief Executive Officer. These segments reflect the way the Company’s chief operating decision maker evaluates the Company’s business performance and manages its operations. Substantially all of the Company’s sales are made to customers residing in the United States.

The Company does not allocate assets between the segments for its internal management purposes, and as such, they are not presented here. There were no significant inter-segment sales or transfers during the first nine months of fiscal 2021 and fiscal 2020. The Company allocates corporate support costs (such as finance, human resources, warehouse management and legal) to its operating segments based on their estimated usage and based on how the Company manages the business.

ShopHQ Reporting Segment

The ShopHQ segment encompasses the Company’s flagship nationally distributed entertainment television network. ShopHQ informs, promotes, demonstrates and sells its products to consumers using interactive video across multiple sales channels including linear television, online streaming, mobile and social platforms, brick and mortar retail, and OTT and CTV platforms such as Roku, AppleTV and Samsung connected televisions.

20

Emerging Business Reporting Segment

The Emerging Business segment consists of the Company’s early developing brands and business models. This segment includes the Company’s owned and operated consumer brands that include Christopher & Banks, J.W. Hulme, Cooking with Shaquille O’Neal, Kate & Mallory, Live Fit MD and TheCloseout.com and the Company’s media commerce services brand iMedia digital services and niche television networks ShopBulldogTV and ShopHealthHQ.

Net Sales by Segment and Significant Product Groups

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
	(in thousands)
ShopHQ
Net merchandise sales by category:
Jewelry & Watches	$	38,269	$	36,744	$	122,568	$	115,204
Home		15,166		14,805		42,711		39,947
Beauty & Health		21,139		31,105		57,043		98,539
Fashion & Accessories		12,697		9,787		38,388		33,462
All other (primarily shipping & handling revenue)		10,087		11,841		30,617		31,599
Total ShopHQ		97,358		104,282		291,327		318,751
Emerging Business		33,323		4,743		65,998		10,623
Consolidated net sales	$	130,681	$	109,025	$	357,325	$	329,374

Performance Measures by Segment

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
	(in thousands)
Gross profit
ShopHQ	$	41,427	$	38,801	$	121,115	$	118,487
Emerging Business		12,994		2,013	$	27,299	$	4,176
Consolidated gross profit	$	54,421	$	40,814	$	148,414	$	122,663
Operating income (loss)
ShopHQ	$	(6,804)	$	(2,443)	$	(11,471)	$	(2,498)
Emerging Business		802		(952)		1,048		(4,061)
Consolidated operating loss	$	(6,002)	$	(3,395)	$	(10,423)	$	(6,559)
Depreciation and amortization
ShopHQ (a)	$	10,249	$	8,758	$	26,483	$	19,176
Emerging Business		428		194		1,082		521
Consolidated depreciation and amortization	$	10,677	$	8,952	$	27,565	$	19,697

(a) Includes distribution facility depreciation of $936,000 and $975,000 for the three-month periods ended October 30, 2021 and October 31, 2020 and $2,838,000 and $2,997,000 for nine-month periods ended October 30, 2021 and October 31, 2020. Distribution facility depreciation is included as a component of cost of sales within the accompanying condensed consolidated statements of operations.

(11)   Leases

The Company leases certain property and equipment, such as transmission, production, satellite transponder and office equipment. The Company also leases office space used by its Emerging segment’s iMedia Digital Services and retail space used by its Emerging

21

segment consumer brands, J.W. Hulme and Christopher Banks. The Company determines if an arrangement is a lease at inception. Leases with an initial term of 12 months or less are not recorded on the accompanying condensed consolidated balance sheets.

Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease liabilities and right-of-use assets are recognized at commencement date based on the present value of lease payments over the lease term. As the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. Some of the Company’s leases include options to extend the term, which is only included in the lease liability and right-of-use assets calculation when it is reasonably certain the Company will exercise that option. As of October 30, 2021, the lease liability and right-of-use assets did not include any lease extension options.

The Company has lease agreements with lease and non-lease components and has elected to account for these as a single lease component. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

The components of lease expense were as follows:

	For the Three-Month Periods Ended				For the Nine-Month Periods Ended
	October 30, 2021		October 31, 2020		October 30, 2021		October 31, 2020
Operating lease cost	$	323,000	$	241,000	$	884,000	$	731,000
Short-term lease cost		34,000		15,000		64,000		60,000
Variable lease cost (a)		31,000		19,000		73,000		72,000

(a) Includes variable costs of finance leases.

For the three-month periods ended October 30, 2021 and October 31, 2020, finance lease costs included amortization of right-of-use assets of $16,000 and $26,000 and interest on lease liabilities of $1,000 and $2,000. For the nine-month periods ended October 30, 2021 and October 31, 2020, finance lease costs included amortization of right-of-use assets of $70,000 and $76,000 and interest on lease liabilities of $2,300 and $5,000.

Supplemental cash flow information related to leases were as follows:

	For the Nine-Month Periods Ended
	October 30, 2021		October 31, 2020
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows used for operating leases	$	822,000	$	824,000
Operating cash flows used for finance leases		2,000		5,000
Financing cash flows used for finance leases		70,000		75,000
Right-of-use assets obtained in exchange for lease liabilities:
Operating leases		3,268,000		1,299,000
Finance leases		—		62,000

The weighted average remaining lease term and weighted average discount rates related to leases were as follows:

	October 30 2021	October 31, 2020
Weighted average remaining lease term:
Operating leases	3.5 years	2.6 years
Finance leases	0.6 years	1.3 years
Weighted average discount rate:
Operating leases	6.4%	6.8%
Finance leases	5.8%	5.7%

22

Supplemental balance sheet information related to leases is as follows:

		October 30,		January 30,
Leases	Classification	2021		2021
Assets
Operating lease right-of-use assets	Other assets	$	3,523,000	$	1,116,000
Finance lease right-of-use assets	Property and equipment, net		35,000		101,000
Total lease right-of-use assets		$	3,558,000	$	1,217,000
Operating lease liabilities
Current portion of operating lease liabilities	Current portion of operating lease liabilities	$	1,046,000	$	462,000
Operating lease liabilities, excluding current portion	Other long term liabilities		2,568,000		646,000
Total operating lease liabilities			3,614,000		1,108,000
Finance lease liabilities
Current portion of finance lease liabilities	Current liabilities: Accrued liabilities		35,000		86,000
Finance lease liabilities, excluding current portion	Other long term liabilities		—		19,000
Total finance lease liabilities			35,000		105,000
Total lease liabilities		$	3,649,000	$	1,213,000

Future maturities of lease liabilities as of October 30, 2021 are as follows:

Fiscal year	Operating Leases		Finance Leases
2021	$	320,000	$	17,000
2022		1,271,000		19,000
2023		1,106,000		—
2024		889,000		—
Thereafter		708,000		—
Total lease payments		4,294,000		36,000
Less imputed interest		(680,000)		(1,000)
Total lease liabilities	$	3,614,000	$	35,000

As of October 30, 2021, the Company had no operating or finance leases that had not yet commenced.

(12)   Income Taxes

As of January 30, 2021, the Company had federal net operating loss carryforwards (“NOLs”) of approximately $397 million which may be available to offset future taxable income. The Company’s federal NOLs generated prior to 2018 expire in varying amounts each year from 2023 through 2037 in accordance with applicable federal tax regulations and the timing of when the NOLs were incurred. The Company’s federal NOLs generated in 2018 and after can be carried forward indefinitely.

In the first quarter of fiscal 2011, the Company had a change in ownership (as defined in Section 382 of the Internal Revenue Code) as a result of the issuance of common stock coupled with the redemption of all the Series B preferred stock held by GE Capital Equity Investments, Inc. Sections 382 and 383 limit the annual utilization of certain tax attributes, including NOL carryforwards, incurred prior to a change in ownership. Currently, the limitations imposed by Sections 382 and 383 are not expected to impair the Company’s ability to fully realize its NOLs; however, the annual usage of NOLs incurred prior to the change in ownership is limited. In addition, if the Company were to experience another ownership change, as defined by Sections 382 and 383, its ability to utilize its NOLs could be further substantially limited and depending on the severity of the annual NOL limitation, the Company could permanently lose its ability to use a significant amount of its accumulated NOLs. The Company currently has recorded a full valuation allowance for its net deferred tax assets. The ultimate realization of these deferred tax assets and related limitations depend on the ability of the Company to generate sufficient taxable income in the future, as well as the timing of such income.

23

Shareholder Rights Plan

The Company has adopted a Shareholder Rights Plan to preserve the value of certain deferred tax benefits, including those generated by net operating losses. On July 10, 2015, the Company declared a dividend distribution of one purchase right (a “Right”) for each outstanding share of the Company’s common stock to shareholders of record as of the close of business on July 23, 2015 and issuable as of that date. On July 13, 2015, the Company entered into a Shareholder Rights Plan (the “Rights Plan”) with Wells Fargo Bank, N.A., a national banking association, with respect to the Rights. Except in certain circumstances set forth in the Rights Plan, each Right entitles the holder to purchase from the Company one one-thousandth of a share of Series A Junior Participating Cumulative Preferred Stock, $0.01 par value, of the Company (“Preferred Stock” and each one one-thousandth of a share of Preferred Stock, a “Unit”) at a price of $90.00 per Unit. On July 12, 2019, the Company’s shareholders re-approved the Rights Plan at the 2019 annual meeting of shareholders. The Rights Plan will expire on the close of business on the date of the 2022 annual meeting of shareholders, unless the Rights Plan is re-approved by shareholders prior to expiration.

(13)  Litigation

The Company is involved from time to time in various claims and lawsuits in the ordinary course of business, including claims related to products, product warranties, contracts, employment, intellectual property, consumer protection and regulatory matters. In the opinion of management, none of the claims and suits, either individually or in the aggregate, are reasonably likely to have a material adverse effect on the Company’s operations or consolidated financial statements.

(14)   Related Party Transactions

Relationship with Sterling Time, Famjams, Invicta Watch Company of America, and Retailing Enterprises

On June 9, 2021, the Company entered into a Confidential Vendor Exclusivity Agreement (the “Famjams Agreement”) with Famjams Trading LLC (“Famjams”), one of the Company's ten largest vendors, pursuant to which Famjams granted the Company the exclusive right to market, promote and sell products using the Medic Therapeutics and Safety Vital brand names and any substantially similar or directly competitive goods or services through the Company’s television networks, website and mobile applications, platforms on social media and mobile host sites and brick and mortar retailing locations in North and South America, Europe and Asia during the five-year exclusivity period, unless earlier terminated pursuant to the terms of the Famjams Agreement. Until the expiration of the exclusivity period, such license is exclusive to the IMBI retailing channels. During the final year of the term of the Famjams Agreement, the parties are required to negotiate in good faith the terms of a five-year extension.

Pursuant to the Famjams Agreement, the Company agreed to issue to Famjams $1.5 million of RSUs, priced at the closing bid price of the Company’s common stock on the Nasdaq Capital Market on the trading date immediately preceding the date of the Famjams Agreement – a total of 147,347 RSUs. One-fifth of the RSUs will vest annually, beginning on June 9, 2021 and ending on June 9, 2025. Famjams also agreed to provide the Company with a revolving line of credit in the amount of $2.0 million during the term of the Famjams Agreement. The $1.5 million aggregate market value on the date of the award is being amortized as cost of sales over the five-year commercial term.

The Company also agreed, pursuant to the Famjams Agreement, to deliver a cash deposit of $6.0 million to Famjams to be used as working capital by Famjams. This deposit will bear interest in the amount of 5% per annum and will become due and payable in full at the end of the term of the Famjams Agreement, or if the Famjams Agreement is extended for a five-year period, at the end of such renewal period. In the event of a default, the Company agreed that the intellectual property and trademarks associated with the Famjams products subject to the Famjams Agreement pledged as collateral fully satisfies any due and owing working capital amount owed by Famjams to the Company. Famjams is an affiliate of Michael Friedman, a director of the Company.

Additionally on June 9, 2021, iMedia Brands, Inc. entered into a Confidential Vendor Exclusivity Agreement (the “IWCA Agreement”) with Invicta Watch Company of America, Inc. (“IWCA”), one of the Company's ten largest vendors, pursuant to which IWCA granted the Company the exclusive right to market, promote and sell watches and watch accessories using the Invicta brand names and any substantially similar or directly competitive goods or services through the Company’s live or taped direct response video retail programming in North and South America during the five-year exclusivity period of the IWCA Agreement, unless earlier terminated pursuant to the terms of the IWCA Agreement. During the final year of the term of the IWCA Agreement, the parties are

24

required to negotiate in good faith the terms of a five-year extension. This new agreement permits the Company to extend its exclusive relationship with one of its largest vendors, providing critical long-term stability to the Company's key vendor ranks.

Pursuant to the IWCA Agreement, the Company agreed to issue to IWCA $4.5 million of RSUs, priced at the closing bid price of the Company’s common stock on the Nasdaq Capital Market on the trading date immediately preceding the date of the IWCA Agreement – a total of 442,043 RSUs. One-fifth of the RSUs will vest annually, beginning on June 9, 2021 and ending on June 9, 2025. IWCA also agreed to provide the Company with a revolving line of credit in the amount of $3.0 million during the first, second and third quarters of each of the Company’s fiscal years during the term of the IWCA Agreement and $4.0 million during the fourth quarter of each of the Company’s fiscal years during the term of the IWCA Agreement. IWCA is an affiliate of Eyal Lalo, the Company's Vice Chair.

On April 14, 2020, the Company entered into a common stock and warrant purchase agreement with certain individuals and entities, pursuant to which the Company sold shares of the Company’s common stock and issued warrants to purchase shares of the Company’s common stock in a private placement. Details of the common stock and warrant purchase agreement are described in Note 8 - "Shareholders’ Equity." The purchasers consist of the following: Invicta Media Investments, LLC, Michael and Leah Friedman and Hacienda Jackson LLC. Invicta Media Investments, LLC purchased 734,394 shares of the Company’s common stock and a warrant to purchase 367,196 shares of the Company’s common stock for an aggregate purchase price of $1,500,000. Michael and Leah Friedman purchased 727,022 shares of the Company’s common stock and a warrant to purchase 367,196 shares of the Company’s common stock for an aggregate purchase price of $1,500,000. Pursuant to the agreement, Sterling Time has standard payment terms with 90-day aging from receipt date for all purchase orders. If the Company’s accounts payable balance to Sterling Time exceeds (a) $3,000,000 in any given week during the Company’s first three fiscal quarters through May 31, 2022 or (b) $4,000,000 in any given week during the Company’s fourth fiscal quarters of fiscal 2020 and fiscal 2021, the Company will pay the accounts payable balance owed to Sterling Time that is above these stated amounts. Following May 31, 2022, the Company’s payment terms revert back to standard 90-day aging terms as previously described.

On August 28, 2020, Invicta Media Investments, LLC purchased 256,000 shares of the Company’s common stock pursuant to the Company’s public equity offering.

Transactions with Sterling Time

The Company purchased products from Sterling Time, an affiliate of Mr. Friedman, in the aggregate amount of $35.7 million and $41.2 million during the first nine months of fiscal 2021 and fiscal 2020. In addition, during the first nine months of fiscal 2020, the Company subsidized the cost of a promotional cruise for Invicta branded and other vendors’ products. As of October 30, 2021 and January 30, 2021, the Company had a net trade receivable balance owed by Sterling Time of $1.0 million and a net trade payable balance owed to Sterling Time of $825,000.

Transactions with Retailing Enterprises

As of October 30, 2021 and January 30, 2021, the Company had a net trade receivable balance owed by Retailing Enterprises, LLC of $251,000 and $641,000 relating to warehouse services provided by the Company. As of October 30, 2021 and January 30, 2021, the Company accrued commissions of $142,000 and $263,000 to Retailing Enterprises, LLC for Company sales of the Invincible Guarantee program. The Invincible Guarantee program is an Invicta watch offer whereby customers receive credit on watch trade-ins within a five-year period. The program is serviced by Retailing Enterprises, LLC.

Transactions with Famjams Trading

The Company purchased products from Famjams Trading LLC ("Famjams Trading"), an affiliate of Mr. Friedman, in the aggregate amount of $21.7 million and $12.6 million during the nine months of 2021 and 2020. In addition, the Company provided third party logistic services and warehousing to Famjams Trading, totaling $4,000 and $41,000 during the nine months of 2021 and 2020. As of October 30, 2021 and January 30, 2021, the Company had a net trade receivable balance owed by Famjams Trading of $4.4 million and $900,000.

25

Transactions with TWI Watches

The Company purchased products from TWI Watches LLC ("TWI Watches"), an affiliate of Mr. Friedman, in the aggregate amount of $478,000 and $567,000 during the first nine months of fiscal 2021 and 2020. As of October 30, 2021 and January 30, 2021, the Company had a net trade payable balance owed to TWI Watches of $141,000 and $256,000.

(15)  Restructuring Costs

During the first quarter of fiscal 2020, the Company implemented and completed a cost optimization initiative, which eliminated positions across the Company’s ShopHQ segment, the majority of whom were employed in customer service, order fulfillment and television production. As a result of the first quarter fiscal 2020 cost optimization initiative, the Company recorded restructuring charges of $209,000 for the three-month periods ended May 2, 2020, which relate primarily to severance and other incremental costs associated with the consolidation and elimination of positions across the Company’s ShopHQ segment. These initiatives were substantially completed as of July 31, 2021.

During the third quarter of fiscal 2021, the Company implemented an additional cost optimization initiative. As a result of the third quarter fiscal 2021 cost optimization initiative, the Company recorded restructuring charges of $634,000 for the three-month period ended October 30, 2021, which relate primarily to severance associated with the additional consolidation and elimination of positions across the Company’s ShopHQ segment. These initiatives were substantially complete and remain unpaid as of October 30, 2021.

The following table summarizes the significant components and activity under the restructuring program for the nine-month period ended October 30, 2021:

	Balance at						Balance at
	January 30,						October 30,
	2021		Charges		Cash Payments		2021
Severance	$	42,000	$	634,000	$	(42,000)	$	634,000
Other incremental costs		5,000		—		(5,000)		—
	$	47,000	$	634,000	$	(47,000)	$	634,000

The liability for restructuring accruals is included in accrued liabilities within the accompanying condensed consolidated balance sheets.

(16)  Business Acquisitions

Synacor’s Portal and Advertising Business Acquisition

On July 30, 2021, the Company closed on the acquisition of Synacor’s Portal and Advertising business segment. This acquisition allows the Company to leverage its interactive video expertise and national television promotional power, as well as its merchandising, customer solutions and fulfillment capabilities, to offer advertisers and consumer brands differentiated digital services that the Company believes will accelerate its timeline to become the leading single-source partner to advertisers seeking to use interactive video to drive growth. Synacor Portal and Advertising, which iMedia has combined with its business Float Left, has been renamed to iMedia Digital Services (“iMDS). iMDS is a leading video advertising platform monetizing 200+ million monthly users for its publishers by utilizing its proprietary technologies, first-party customer shopping data and interactive video services to drive engagement, traffic and conversion.  

The acquisition of the Portal and Advertising business was accounted for in accordance with ASC 805-10 “Business Combinations”. The total consideration transferred on the date of the transaction consisted of $20 million cash, the issuance of a $10 million seller note and assumed liabilities with a fair value of $7.3 million. The seller note is payable in $1 million quarterly installments over the next ten calendar quarters beginning with September 30, 2021. The seller note bears interest at rates between 6% and 11% depending upon the period outstanding. The allocation of the purchase price was based upon a preliminary valuation, and the Company’s estimates and assumptions of the assets acquired, and liabilities assumed are subject to change within the measurement period pending the finalization of a valuation.

26

Based on the preliminary valuation, the total consideration of $30.0 million has been allocated to assets acquired and liabilities assumed based on their respective fair values as follows:

	Fair Value
Accounts Receivable and Prepaid	$	8,019,000
Fixed assets		805,000
Goodwill and Intangible assets		28,429,000
Liabilities assumed		(7,253,000)
Total consideration	$	30,000,000

Goodwill and intangible assets have been measured as the excess of the total consideration over the amounts assigned to the identifiable assets acquired and liabilities assumed in the amount of $28.4 million, which was primarily related to the acquisition of customer relationships, technology platforms, and goodwill.

The preliminary purchase price allocation may be adjusted, as necessary, up to one year after the acquisition closing date if management obtains additional information regarding asset valuations and liabilities assumed.

Christopher & Banks Transaction

Christopher & Banks is a specialty brand of privately branded women's apparel and accessories. The Christopher & Banks brand was previously owned by Christopher & Banks Corporation, which filed voluntary petitions for relief under Chapter 11 of the Bankruptcy Code in January 2021. On March 1, 2021, the Company entered into a licensing agreement with ReStore Capital, a Hilco Global company, whereby the Company will operate the Christopher & Banks business throughout all sales channels, including digital, television, catalog, and brick and mortar retail, effective March 1, 2021. The Company also purchased certain assets related to the Christopher & Banks eCommerce business, including primarily inventory, furniture, equipment, and certain intangible assets. The Company plans to launch a new weekly Christopher & Banks television program on its ShopHQ network, which will also promote the brand’s website, cristopherandbanks.com, its two retail stores in Coon Rapids, Minnesota, and Branson, Missouri, and its planned launch of Christopher & Banks Stylists, an online interactive video platform that customizes wardrobe that is outfitted for customers by a Christopher & Banks stylist.

On March 1, 2021, the Company acquired all of the assets of Christopher & Banks, LLC (“C&B”). The acquisition of C&B was accounted for in accordance with ASC 805-10 “Business Combinations”. The total consideration transferred on the date of the transaction consisted of $3.5 million cash and assumed liabilities with a fair value of $4.2 million. In addition, the Company is obligated to issue common shares to Hilco with a value of $1.5 million as additional consideration. The Company expects to issue these shares in the fourth quarter of 2021. The preliminary allocation of the purchase price was based upon a preliminary valuation, and the Company’s estimates and assumptions of the assets acquired, and liabilities assumed are subject to change within the measurement period pending the finalization of a valuation.

Based on the preliminary valuation, the total consideration of $5.0 million has been allocated to assets acquired and liabilities assumed based on their respective fair values as follows:

	Fair Value
Inventory	$	4,091,000
Fixed assets		1,500,000
Goodwill and Intangible assets		3,607,000
Liabilities assumed		(4,198,000)
Total consideration	$	5,000,000

Goodwill and intangible assets have been measured as the excess of the total consideration over the amounts assigned to the identifiable assets acquired and liabilities assumed in the amount of $3.6 million, which was primarily related to the acquisition of the product designs, brand and customer list.

27

The preliminary purchase price allocation may be adjusted, as necessary, up to one year after the acquisition closing date if management obtains additional information regarding asset valuations and liabilities assumed.

The Closeout.com Acquisition

On February 5, 2021, the Company became a controlling member under the limited liability company agreement for TCO, LLC (“TCO”), a Delaware limited liability company entered into between the Company and LAKR Ecomm Group LLC (“LAKR”) to operate TheCloseout.com, an online marketplace that was previously owned in part by Invicta Media Investments. LAKR is a newly formed company indirectly owned by Invicta Media Investments, LLC and The Closeout.com LLC. The initial Board of Directors of TCO includes Tim Peterman, the Chief Executive Officer and a director of the Company, Landel Hobbs, the Chairman of the Board of the Company, and Eyal Lalo, a director of the Company. See Note 14 – “Related Party Transactions” for additional information regarding the Company’s relationships with Invicta Media Investments, LLC, Retailing Enterprises and Mr. Lalo.

Under the limited liability company agreement, the Company will act as the controlling member of TCO. Mr. Peterman and Mr. Hobbs, as the designees of the Company, will lead TCO, with certain significant corporate actions requiring the consent of both members. Mr. Peterman will be the Chairperson of TCO. Distributions of available cash may be made to the members at the discretion of TCO’s board of managers. In addition, beginning on February 5, 2026 and recurring every 12 months thereafter, the Company will have the right, but not the obligation, to acquire LAKR’s interest in TCO at a value determined based on financial benchmarks set forth in the TCO limited liability company agreement.

In connection with the establishment of TCO, the Company contributed assets in the form of inventory valued at $3.5 million in exchange for a 51% interest in the TCO, and LAKR contributed assets in the form of inventory and intellectual property valued at $3.4 million in exchange for a 49% interest in TCO. The Company also entered into a loan and security agreement with TCO, pursuant to which TCO may borrow up to $1.0 million from the Company on a revolving basis pursuant to a promissory note bearing interest at LIBOR plus 4%, provided that the floor of this interest rate is 4.25%. The promissory note is payable on demand by the Company, may be voluntarily prepaid at any time, and must be repaid prior to TCO making any distributions, other than advances for tax withholdings, to its members.

Non-controlling Interests

Non-controlling interests (“NCI”) represent equity interests owned by outside parties. NCI may be initially measured at fair value or at the NCI’s proportionate share of the recognized amounts of the acquiree’s identifiable net assets. The choice of measurement is made on a transaction by transaction basis. iMedia elected to measure each NCI at its proportionate share of the recognized amounts of the acquiree’s identifiable net assets. The share of net assets attributable to NCI are presented as a component of equity. Their share of net income or loss and comprehensive income or loss is recognized directly in equity. Total comprehensive income or loss of subsidiaries is attributed to the shareholders of the Company and to the NCI, even if this results in the NCI having a deficit balance.

(17)  Subsequent Events

Acquisition of 1-2-3.tv Group

On November 5, 2021, the Company and its wholly-owned subsidiary iMedia&123tv Holding GmbH (the “Subsidiary”) completed the acquisition (the “Acquisition”) of all of the issued and outstanding equity interests of 123tv Invest GmbH and 123tv Holding GmbH (collectively with their direct and indirect subsidiaries, the “1-2-3.tv Group”) from Emotion Invest GmbH & Co. KG, BE Beteiligungen Fonds GmbH & Co. geschlossene Investmentkommanditgesellschaft and Iris Capital Fund II (collectively, the “Sellers”) pursuant to the Sale and Purchase Agreement, dated September 22, 2021, among the Company, the Subsidiary, and the Sellers (the “Purchase Agreement”).

At the closing of the Acquisition (the “Closing”), the Company acquired 1-2-3.tv Group from the Sellers for an aggregate purchase price of EUR 80.0 million ($93.0 million based on the November 5, 2021 exchange rate) (the “Enterprise Value”). The Company also paid to the Sellers EUR 3.3 million ($3.8 million based on the November 5, 2021 exchange rate) for the 1-2-3.tv Group’s cash on-hand as of July 31, 2021 and EUR 2.9 million ($3.4 million based on the November 5, 2021 exchange rate) for the 1-2-3.tv Group’s excess working capital above the 1-2-3.tv Group’s trailing twelve-month average as of July 31, 2021. The Enterprise Value consideration consisted of the payment to the Sellers of EUR 62.0 million in cash at the Closing ($72.1 million based on the November 5, 2021

28

exchange rate) and the Company entering into a vendor loan agreement in the principal amount of EUR 18.0 million ($20.9 million based on the November 5, 2021 exchange rate) (the “Vendor Loan Agreement”).  The Vendor Loan is payable in two EUR 9.0 million ($10.5 million based on the November 5, 2021 exchange rate) installments due on the first and second anniversaries of the issuance date. The Vendor Loan bears interest at a rate equal to 8.5% per annum, payable semi-annually commencing on the six-month anniversary of the Closing.

The Purchase Agreement provides that the Sellers may receive additional consideration from the Subsidiary, if earned, in the form of earn-out payments in the amount of up to EUR 14.0 million ($16.5 million based on the September 13, 2021 exchange rate) based on revenues of the 1-2-3.tv Group during 2022, and up to an additional EUR 14.0 million per year for 2023 and 2024 based on revenues of the 1-2-3.tv Group during each of 2023 and 2024, with the ability of the Sellers to earn amounts in excess of the EUR 14.0 million in 2023 and 2024 in the event the maximum earn-out payments are not earned in either 2022 or 2023, respectively; provided, that in no event shall the total earn-out amount exceed EUR 42.0 million ($49.6 million based on the September 13, 2021 exchange rate). The Company has agreed to guarantee all obligations of the Subsidiary under the Purchase Agreement and the Vendor Loan.

The Purchase Agreement contains customary representations, warranties and covenants by each of the parties. The Purchase Agreement also provides that the parties will indemnify each other for certain liabilities arising under the Purchase Agreement, subject to various limitations, including, among other things, thresholds, caps and time limitations. The Subsidiary has obtained representation and warranty insurance that provides exclusive coverage for certain breaches of, and inaccuracies in, representations and warranties made by Sellers in the Purchase Agreement, subject to exclusions, deductibles and other terms and conditions.

29

ITEM  2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of financial condition and results of operations is qualified by reference to and should be read in conjunction with our accompanying unaudited condensed consolidated financial statements and notes included herein and the audited consolidated financial statements and notes included in our annual report on Form 10-K for the fiscal year ended January 30, 2021.

Cautionary Statement Concerning Forward-Looking Statements

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations and other materials we file with the SEC (as well as information included in oral statements or other written statements made or to be made by us) contain certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements contained herein that are not statements of historical fact, including statements regarding guidance and the expected impact of cost initiatives, industry prospects or future results of operations or financial position are forward-looking. We often use words such as "anticipates," "believes," "estimates," "expects," "intends," "predicts," "hopes," "should," "plans," "will" and similar expressions to identify forward-looking statements. These statements are based on management’s current expectations and accordingly are subject to uncertainty and changes in circumstances. Actual results may vary materially from the expectations contained herein due to various important factors, many of which are, and will be, amplified by the COVID-19 pandemic, including (but not limited to): the impact of the COVID-19 pandemic on our sales, operations and supply chain, variability in consumer preferences, shopping behaviors, spending and debt levels; the general economic and credit environment; interest rates; seasonal variations in consumer purchasing activities; the ability to achieve the most effective product category mixes to maximize sales and margin objectives; competitive pressures on sales and sales promotions; pricing and gross sales margins; the level of cable and satellite distribution for our programming and the associated fees or estimated cost savings from contract renegotiations; our ability to establish and maintain acceptable commercial terms with third-party vendors and other third parties with whom we have contractual relationships, and to successfully manage key vendor and shipping relationships and develop key partnerships and proprietary and exclusive brands; our ability to manage our operating expenses successfully and our working capital levels; our ability to remain compliant with our credit facility covenants; customer acceptance of our branding strategy and our repositioning as a video commerce company; our ability to respond to changes in consumer shopping patterns and preferences, and changes in technology and consumer viewing patterns; changes to our management and information systems infrastructure; challenges to our data and information security; changes in governmental or regulatory requirements, including without limitation, regulations of the Federal Communications Commission and Federal Trade Commission, and adverse outcomes from regulatory proceedings; litigation or governmental proceedings affecting our operations; significant events (including disasters, weather events or events attracting significant television coverage) that either cause an interruption of television coverage or that divert viewership from our programming; disruptions in our distribution of our network broadcast to our customers; our ability to protect our intellectual property rights; our ability to obtain and retain key executives and employees; our ability to attract new customers and retain existing customers; changes in shipping costs; expenses relating to the actions of activist or hostile shareholders; our ability to offer new or innovative products and customer acceptance of the same; changes in customer viewing habits of television programming; and the risks identified under “Risk Factors” in our most recently filed Form 10-K and any additional risk factors identified in our periodic reports since the date of such report. More detailed information about those factors is set forth in our filings with the SEC, including our annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K. You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this filing. We are under no obligation (and expressly disclaim any such obligation) to update or alter our forward-looking statements whether as a result of new information, future events or otherwise.

Overview

Our Company

iMedia Brands, Inc. and its subsidiaries (“we,” “our,” “us,” or the “Company”) is a leading interactive media company capitalizing on the convergence of entertainment, ecommerce, and advertising. We own a growing, global portfolio of Entertainment, Consumer Brands and Media Commerce Services businesses that cross promote and exchange data with each other to optimize the engagement experiences it creates for advertisers and consumers.  Our growth strategy revolves around our ability to increase our expertise and scale

30

using interactive video to engage customers within multiple business models and multiple sales channels. We believe our growth strategy builds on our core strengths and synergies and provides us an advantage in these marketplaces.

Our television networks are ShopHQ, ShopBulldogTV, ShopHealthHQ and the newly acquired 123tv. ShopHQ is our flagship, nationally distributed shopping entertainment network that offers a mix of proprietary, exclusive, and name-brand merchandise in the categories of Jewelry and Watches, Home, Beauty and Health, and Fashion and Accessories directly to consumers 24 hours a day using engaging interactive video. ShopBulldogTV, which launched in the fourth quarter of fiscal 2019, is a niche television shopping entertainment network that offers male-oriented products and services to men and to women shopping for men. ShopHealthHQ, which launched in the third quarter of fiscal 2020, is a niche television shopping entertainment network that offers women and men products and services focused on health and wellness categories such as physical, mental and spiritual health, financial and motivational wellness, weight management and telehealth medical services. 123tv, which the Company acquired on November 5, 2021 is the leading German interactive media company, disrupting Germany's TV retailing marketplace with its expertise in proprietary live and automated auctions that emotionally engage customers with 123tv's balanced merchandising mix of compelling products shipped directly to their homes.

Our engaging, interactive video programming is distributed primarily in linear television through cable and satellite distribution agreements, agreements with telecommunications companies and arrangements with over-the-air broadcast television stations. This interactive programming is also streamed live online at shophq.com, shopbulldogtv.com and shophealthhq.com, which are comprehensive digital commerce platforms that sell products which appear on the Company’s television lifestyle networks as well as an extended assortment of online-only merchandise. Our interactive video is also available on the OTT and CTV platforms such as Roku, Apple TV, Samsung connected televisions, and on mobile devices, including smartphones and tablets, and through the leading social media channels.

Our consumer brands include Christopher & Banks, J.W. Hulme Company ("J.W. Hulme"), Cooking with Shaquille O’Neal, Kate & Mallory, Live Fit MD and TheCloseout.com. Christopher & Banks and TheCloseout.com, a deeply discounted branded online marketplace, were acquired during the first quarter of fiscal year 2021.

Our media commerce services brands are iMedia Digital Services (“iMDS”) and i3PL, the Company’s customer solutions and logistics services business. iMDS is comprised of Synacor’s Portal and Advertising business, which the Company purchased on July 30, 2021 (see Notes to Condensed Consolidated Financial Statements - Footnote #16 – Business Acquisitions for additional information), and its existing OTT app platform, Float Left.  

Our Corporate Website

Our iMedia Brands corporate website is imediabrands.com and our Nasdaq trading symbols are IMBI and IMBIL. Our annual report is filed as our Form 10-K. We issue quarterly reports on Form 10-Q and our current third quarter press release is filed on Form 8-K. Proxy and information statements, and amendments to these reports if applicable, are available, without charge, in the investor relations section of our corporate website, imediabrands.com, as soon as reasonably practicable after they are electronically filed with or furnished to the SEC. Copies also are available, without charge, by contacting our Legal Department, iMedia Brands, Inc., 6740 Shady Oak Road, Eden Prairie, Minnesota 55344-3433.  

Our goal is to maintain the investor relations section of our corporate website as a way for investors to easily find information about us, including press releases, announcements of investor conferences, investor and analyst presentations and corporate governance. The information found on our corporate website is not part of this or any other report we file with, or furnish to, the SEC. The SEC also maintains a website at www.sec.gov that contains reports, proxy and information statements and other information regarding us and other companies that file materials with the SEC electronically.

Summary Results for the Third quarter of Fiscal 2021

Consolidated net sales for our fiscal 2021 third quarter were $130.7 million compared to $109.0 million for our fiscal 2020 third quarter, which represents a 19.9% increase. We reported an operating loss of $6.0 million and a net loss of $9.5 million for our fiscal 2021 third quarter. We reported an operating loss of $3.4 million and a net loss of $4.7 million for our fiscal 2020 third quarter.

Consolidated net sales for the first nine months of fiscal 2021 were $357.3 million compared to $329.4 million for the first nine months of fiscal 2020, which represents an 8.5% increase. We reported an operating loss of $10.4 million and a net loss of $17.3 million for the first nine months of fiscal 2021. The operating and net loss for the first nine months of fiscal 2021 included transaction, settlement

31

and integration costs totaling $5.8 million, a loss on debt extinguishment of $663,000, restructuring costs of $634,000 and one-time customer concessions of $341,000. We reported an operating loss of $6.6 million and a net loss of $10.5 million for the first nine months of fiscal 2020. The operating and net loss for the first nine months of fiscal 2020 included transaction, settlement and integration costs totaling $886,000; and restructuring costs of $264,000.

ShopHQ Reporting Segment

ShopHQ offers its merchandise, which includes products in Jewelry and Watches, Home, Beauty and Health, and Fashion and Accessories across all its sales channels. Our merchandising strategy is focused on delivering a balanced assortment of profitable products presented in an engaging, entertaining, shopping-centric format using our unique expertise in storytelling and “live on location” broadcasting. We are also focused on growing our high lifetime value customer file and growing our revenues, through social, mobile, online, OTT and CTV platforms, as well as leveraging our capacity, system capability and expertise in distribution and product development to generate new business relationships. We believe these initiatives will position us to deliver a more engaging and enjoyable customer experience with product offerings and service that exceed customer expectations. While changes in this product mix do occur as a result of customer demand during certain times of the year, our legacy strengths in Jewelry and Watches continue to represent our largest merchandise category. Our merchants focus on diversifying our merchandise assortment within our existing product categories and offering new products in new assortments. We offer customers proprietary brands and merchandise as well as exclusive and/or less distributed bundles of name-brands products. The following table shows our ShopHQ reporting segment merchandise mix as a percentage of net merchandise sales for the periods indicated.

	For the Three-Month				For the Nine-Month
	Periods Ended				Period Ended
	October 30,		October 31,		October 30,		October 31,
Net Merchandise Sales by Category	2021		2020		2021		2020
Jewelry & Watches	44	%	40	%	47	%	40	%
Home	17	%	16	%	16	%	14	%
Beauty & Health	24	%	34	%	22	%	34	%
Fashion & Accessories	15	%	10	%	15	%	12	%
Total	100	%	100	%	100	%	100	%

Our ShopHQ promotional strategy is driven by offering our customers competitive pricing and special values, which drive new and existing customer engagement. During fiscal year 2020, we began offering static programming for our viewers, meaning we aired the same shows at the same times each week, and this has improved our customers viewership of our programming. Our core customers are primarily women between the ages of 45 and 70. We also have a smaller presence of male customers of similar age. We believe our customers purchases are driven by our engaging interactive video that demonstrates the product’s utility and quality, and our dependable, friendly customer experience.

ShopHQ distributes its interactive video content 24-hours a day primarily on U.S. linear television’s cable and satellite systems and it reached more than 79 million homes and 75 million homes during the three months ended October 30, 2021 and October 31, 2020. ShopHQ is also streamed 24 hours a day, 7 days a week on our ShopHQ website, broadcast over-the-air in certain markets and is also available on mobile and social channels and on various video streaming OTT and CTV platforms, such as Roku and Apple TV. This multiplatform distribution approach, complemented by our strong mobile and online efforts, ensures that our programming is available wherever and whenever our customers choose to shop.

We continue to increase the number of channels on existing distribution platforms and alternative distribution methods, including reaching deals to launch our programming on high definition ("HD") channels. For example, in June 2021, we launched approximately 20 million new homes receiving our signal in high definition through an affiliation agreement with RNN. These homes are primarily in major television markets such as New York City, Los Angeles, San Francisco, Philadelphia, Dallas, Houston, Washington D.C. and Boston. We believe that our distribution strategy of pursuing additional channels in productive homes already receiving our programming is a more balanced approach to growing our business than merely adding new television homes in untested areas. We believe that having an HD feed of our service allows us to attract new viewers and customers.

We have entered into distribution agreements with cable operators, direct-to-home satellite providers, telecommunications companies and over-the-air broadcasters to distribute our television programming over their systems. The terms of the distribution agreements typically range from one to five years. During any fiscal year, certain agreements with cable, satellite or other distributors

32

may or have expired. Under certain circumstances, the cable operators or we may cancel the agreements prior to their expiration. Additionally, we may elect not to renew distribution agreements whose terms result in sub-standard or negative contribution margins. If the operator drops our service or if either we or the operator fails to reach mutually agreeable business terms concerning the distribution of our service so that the agreements are terminated, our business may be materially adversely affected. Failure to maintain our distribution agreements covering a material portion of our existing households on acceptable financial and other terms could materially and adversely affect our future growth, sales and earnings unless we are able to arrange for alternative means of broadly distributing our television programming.

During fiscal year 2021 and 2020, we entered into certain affiliation agreements with television providers for carriage of our television programming over their systems that includes television broadcast rights associated with our channel position on their systems. As a result, in accordance with GAAP, we recorded television broadcast rights assets of $55.6 million and $30.6 million during the nine months ended October 30, 2021 and October 31, 2020. The total liability relating to television broadcast rights was $71.7 million and $26.2 million as of October 30, 2021 and October 31, 2020, of which $25.9 million and $21.5 million was classified as current. We believe having consistent favorable channel positioning within the general entertainment area on the distributor’s channel line-up improves our sales. We believe that a portion of our sales is attributable to purchases resulting from channel "surfing" and that a channel position near popular cable networks increases the likelihood of such purchases.

ShopHQ offers a balanced mix of merchandise to customers using interactive video and faces competition from a variety of sources, including, QVC and HSN. Both QVC and HSN are owned by Qurate Retail Inc. and each are substantially larger than ShopHQ in terms of annual revenues and customers, and the programming of each is carried more broadly to U.S. households, including high-definition bands and multi-channel carriage, than our programming. In addition, Multimedia Commerce Group, Inc., which operates Jewelry Television, also competes with us for customers in the Jewelry and Watches category. In addition, there are several smaller niche television shopping networks and startups in the television shopping arena who compete with us.

We anticipate continued competition for viewers and customers, for experienced television commerce and e-commerce personnel, for distribution agreements with cable and satellite systems and for vendors and suppliers - not only from television shopping companies, but also from other companies that seek to enter the television shopping and online retail industries, including telecommunications and cable companies, television networks, and other established retailers. We believe that ShopHQ’s ability to be successful in the interactive video arena will depend on several key factors, including its ability to continue to curate compelling product assortments, capture and engage new and existing customers, and continually offer its interactive video on all the video distribution platforms available.

Emerging Business Reporting Segment

By leveraging ShopHQ’s interactive video expertise, national scaled promotional power, expansive media and vendor relationships, customer experience and fulfillment capabilities, and financial resources, iMedia seeks to strategically build and acquire growing businesses that accelerate the Company’s strategic goal of becoming the leading single-source partner to television advertisers and consumer brands seeking to entertain and transact with customers using interactive video.

Within the Emerging Business segment, the Company’s operates its two, niche lifestyle television networks, ShopBulldogTV and ShopHealthHQ, its consumer brands that include J.W. Hulme, Kate & Mallory, Live Fit M.D. and Christopher & Banks, its online marketplace brands TheCloseout.com, and its media commerce services brands, iMDS and i3PL.  

In terms of competitors for the Emerging Business reporting segment, we believe there is a growing number of competitors in the creation, distribution and consumption of streaming fact-based video content in the online, OTT and CTV marketplaces, and for the digital services offered in the online, OTT, CTV and advertising marketplaces. Today, we believe our competition in these arenas range from the larger media commerce service companies like Brightcove (“BCOV”) and Channel Advisor (“ECOM”), to the smaller factual content streaming network providers like Curiosity Streams (“CURI”), and larger single-source digital services providers Shopify and Squarespace.

33

Results of Operations

Selected Condensed Consolidated Financial Data

Operations

	Dollar Amount as a				Dollar Amount as a
	Percentage of Net Sales for the				Percentage of Net Sales for the
	Three-Month Periods Ended				Nine-Months Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
Net sales	100.0	%	100.0	%	100.0	%	100.0	%
Gross margin	41.6	%	37.4	%	41.5	%	37.2	%
Operating expenses:
Distribution and selling	30.1	%	28.9	%	30.5	%	29.5	%
General and administrative	8.2	%	4.3	%	6.9	%	4.6	%
Depreciation and amortization	7.4	%	7.3	%	6.9	%	5.0	%
Restructuring costs	0.5	%	—	%	0.2	%	0.1	%
Total operating expenses	46.2	%	40.5	%	44.5	%	39.2	%
Operating loss	(4.6)	%	(3.1)	%	(2.9)	%	(2.0)	%

Key Performance Metrics

	For the Three-Month								For the Nine-Months Periods Ended
	Periods Ended								Periods Ended
	October 30,				October 30,				October 30,					October 31,
	2021				2020		Change		2021					2020		Change
Merchandise Metrics
Gross margin %		41.6	%		37.4	%	420	bps			41.5	%		37.2	%	430	bps
Net shipped units (in thousands)		1,919			1,664		15	%			5,411			4,775		13	%
Average selling price	$	68		$	58		17	%		$	66		$	61		8	%
Return rate		15.8	%		14.4	%	140	bps			16.0	%		14.5	%	150	bps
ShopHQ Digital net sales % (a)		46.5	%		49.1	%	(260)	bps			48.5	%		50.7	%	(220)	bps
Total Customers - 12 Month Rolling (in thousands)		1,229			1,028		20	%			N/A			N/A		N/A

(a) Digital net sales percentage is calculated based on ShopHQ net sales that are generated from our website and mobile platforms, which are primarily ordered directly online.

Net Shipped Units

The number of net shipped units (shipped units less units returned) during the fiscal 2021 third quarter increased 15% from the prior year comparable quarter to approximately 1.9 million. For the nine months ended October 30, 2021, net shipped units increased by 13% from the comparable prior year period to approximately 5.4 million. The increase in net shipped units was mainly driven by the increase in net sales.

Average Selling Price

The average selling price ("ASP") per net unit was $68 in the third quarter of fiscal 2021, a 17% increase from the prior year quarter. ASP increases in the third quarter ended October 30, 2021 were primarily driven by ASP increases in our jewelry and watches category. For the nine months ended October 30, 2021, the ASP was $66, an 8% increase from the prior year comparable period. The ASP increases in the first nine months ended October 30, 2021 were primarily driven by ASP increases in our jewelry and watches category.

Return Rates

For the three months ended October 30, 2021, our return rate was 15.8% compared to 14.4% for the comparable prior year quarter, a 140-basis point increase. For the nine months ended October 30, 2021, our return rate was 16.0% compared to 14.5% for the

34

comparable prior year period, a 150-basis point increase. The increase in the return rate was primarily driven by a sales mix shift out of beauty and health into jewelry & watches, which has a higher return rate. We continue to monitor our return rates in an effort to keep our overall return rates commensurate with our current product mix and our ASP levels.

Total Customers

Total customers who have purchased over the last twelve months increased 20% over the prior year to approximately 1.2 million. The increase in total customers was mainly attributed to an increase in new customers compared to the prior year. We continue to focus on the following initiatives, among others, to increase our active customer file:

● introducing by appointment viewing "static programming," so viewers know when to watch;

● launching innovative programming, such as "Learning to Cook with Shaq," "GemHQ," "Invicta Collectors Room," and "Fashion Talk with Fatima"; and

● managing category specific customer growth priorities around ASP, product assortment and product margins.

Net Sales

Consolidated net sales, inclusive of shipping and handling revenue, for the fiscal 2021 third quarter were $130.7 million, a 20% increase from consolidated net sales of $109.0 million for the comparable prior year quarter. Consolidated net sales, inclusive of shipping and handling revenue, for the first nine months of fiscal 2021 were $357.3 million, an 8% increase from consolidated net sales of $329.4 million for the comparable prior year period.

Consolidated Net Sales for the First Nine Months of Fiscal 2021 Compared to the Prior Year Periods

	For the Three-Month Periods Ended
	October 30,		October 31,
	2021		2020		Change		% Change
ShopHQ	(dollars in thousands)
Net merchandise sales by category:
Jewelry & Watches	$	38,269	$	36,744	$	1,525	4	%
Home		15,166		14,805		361	2	%
Beauty & Health		21,139		31,105		(9,966)	(32)	%
Fashion & Accessories		12,697		9,787		2,910	30	%
All other (primarily shipping & handling revenue)		10,087		11,841		(1,754)	(15)	%
Total ShopHQ		97,358		104,282		(6,924)	(7)	%
Emerging Business		33,323		4,743		28,580	603	%
Consolidated net sales	$	130,681	$	109,025	$	21,656	20	%

	For the Nine-Months Periods Ended
	October 30,		October 31,
	2021		2020		Change		% Change
ShopHQ	(dollars in thousands)
Net merchandise sales by category:
Jewelry & Watches	$	122,568	$	115,204	$	7,364	6	%
Home		42,711		39,947		2,764	7	%
Beauty & Health		57,043		98,539		(41,496)	(42)	%
Fashion & Accessories		38,388		33,462		4,926	15	%
All other (primarily shipping & handling revenue)		30,617		31,599		(982)	(3)	%
Total ShopHQ		291,327		318,751		(27,424)	(9)	%
Emerging		65,998		10,623		55,375	521	%
Consolidated net sales	$	357,325	$	329,374	$	27,951	8	%

Jewelry & Watches: The $1.5 million increase in jewelry & watches during the third quarter of fiscal 2021 was primarily due to a 9% increase in airtime compared to the prior year. Jewelry & watches also continues to be our most productive category.

35

Home: The $0.4 million increase during the third quarter of fiscal 2021 was driven by an 14% increase in airtime during the third quarter of fiscal 2021.

Beauty & Health: The $10.0 million decrease during the third quarter of fiscal 2021 was mainly driven by a 19% reduction in airtime.

Fashion & Accessories: The $2.9 million increase during the third quarter of fiscal 2021 was primarily due to a 20% increase in airtime compared to the prior year.

Other: The $1.8 million decrease during the third quarter of fiscal 2021 was driven by a decrease in shipping & handling revenue and higher discounts.

Emerging Business: The $28.6 million increase during the third quarter of fiscal 2021 was mainly driven by revenue from business initiatives following the comparable prior year period, such as our launch of the ShopHealthHQ television network in September 2020, along with revenue from our newly acquired businesses of Christopher & Banks, iMDS and TheCloseout.com.

Digital and Mobile Net Sales

We believe that our interactive television video is a key driver of traffic to both our website and mobile applications whereby many of the online sales originate from customers viewing our interactive television video and then placing their orders online or through mobile devices. Our digital sales penetration, or the percentage of ShopHQ net sales that are generated from our website and mobile platforms, which are primarily ordered directly online, was 46.5% and 48.5% during the third quarter and first nine months of fiscal 2021 compared to 49.1% and 50.7% during the third quarter and first nine months of fiscal 2020. Overall, we continue to deliver strong digital sales penetration.

Gross Profit

	For the Three-Month Periods Ended
	October 30,		October 31,
	2021		2020		Change		% Change
	(dollars in thousands)
ShopHQ	$	41,427	$	38,801	$	2,626	7	%
Emerging Business		12,994		2,013		10,981	546	%
Consolidated gross profit	$	54,421	$	40,814	$	13,607	33	%

Consolidated gross profit for the third quarter of fiscal 2021 was $54.4 million, an increase of $13.6 million, or 33%, compared to the third quarter of fiscal 2020. ShopHQ’s gross profit increased $2.6 million, or 7% compared to the third quarter of fiscal 2020 and was primarily driven by higher gross profit percentages experienced in most product categories during the third quarter of fiscal 2021. Emerging Business gross profit increased by $11.0 million compared to the third quarter of fiscal 2020 and was primarily driven by the increase in net sales (as discussed above).

Consolidated gross margin percentages for the third quarters of fiscal 2021 and fiscal 2020 were 41.6% and 37.4%, which represent a 420-basis point increase. ShopHQ’s gross margin percentages for the third quarters of fiscal 2021 and fiscal 2020 were 42.5% and 37.2%, which represent a 540-basis point increase. The increase in the gross margin percentage primarily reflects an increase attributable to increased gross profit rates in most product categories. The category gross profit rates were positively impacted by more disciplined pricing and markdown execution. Emerging Business gross margin percentages for the third quarters of fiscal 2021 and fiscal 2020 were

36

39.1% and 42.4%. The increase in the Emerging Business gross margin percentage reflects new business initiatives not included in the prior year comparable period, such as ShopHealthHQ, and recently acquired businesses, primarily Christopher & Banks.

	For the Nine-Month Periods Ended
	October 30,		October 31,
	2021		2020		Change		% Change
	(dollars in thousands)
ShopHQ	$	121,115	$	118,487	$	2,628	2	%
Emerging		27,299		4,176		23,123	554	%
Consolidated gross profit	$	148,414	$	122,663	$	25,751	21	%

Consolidated gross profit for the first nine months of fiscal 2021 was $148.4 million, an increase of $25.8 million, or 21.0%, compared to the first nine months of fiscal 2020. ShopHQ's gross profit was for the most part flat compared to the first nine months of fiscal 2020 and was primarily driven by the 8% decrease in net sales (as discussed above), partially offset by higher gross profit percentages experienced in most product categories during the first nine months of fiscal 2021. Emerging's gross profit increased $23.1 million compared to the first nine months of fiscal 2020 and was primarily driven by the increase in net sales (as discussed above), as well as a higher gross profit percentage.

Consolidated gross margin percentages for the first nine months of fiscal 2021 and fiscal 2020 were 41.5% and 37.2%, which represented a 430-basis point increase. ShopHQ's gross margin percentages for the first nine months of fiscal 2021 and fiscal 2020 were 41.4% and 37.2%, which represented a 420-basis point increase. The increase in the gross margin percentage was primarily attributable to increased gross profit rates in most product categories. Emerging's gross margin percentages for the first nine months of fiscal 2021 and fiscal 2020 were 42.2% and 39.3%. The increase in the Emerging Business gross margin percentage reflects new business initiatives not included in the prior year comparable period, such as ShopHQHealth, and recently acquired businesses, primarily Christopher & Banks.

Operating Expenses

Total operating expenses for the fiscal 2021 third quarter were approximately $60.4 million compared to $44.2 million for the comparable prior year period, an increase of 36.7%. Total operating expenses as a percentage of net sales were 46.2% during the third quarter of fiscal 2021, compared to 40.5% during the comparable prior year period of fiscal 2020. Total operating expenses for the fiscal 2021 third quarter and the fiscal 2020 third quarter included transaction, settlement and integration costs of $3.8 million and $313,000, as well as restructuring costs of $634,000 and $55,000, respectively

Total operating expenses for the first nine months of fiscal 2021 were approximately $158.8 million compared to $129.2 million for the comparable prior year period, an increase of 22.9%. Total operating expenses for the first nine months of fiscal 2021 included transaction, settlement and integration costs of $5.8 million and restructuring costs of $634,000. Total operating expenses for the first nine months of fiscal 2020 included transaction, settlement and integration costs of $887,000 and restructuring costs of $264,000. Excluding transaction, settlement and integration costs and restructuring costs, total operating expenses as a percentage of net sales for the third quarter and first nine months of fiscal 2021 were 42.8% and 42.5%, compared to 40.5% and 39.1% for the third quarter and first nine months of fiscal 2020.

Distribution and selling expense increased $7.8 million, or 24.8%, to $39.3 million, or 30.1% of net sales during the fiscal 2021 third quarter compared to $31.5 million, or 28.9% of net sales for the comparable prior year fiscal quarter. Distribution and selling expense increased during the quarter primarily due to an increase in costs associated with the expansion of our Emerging Business segment which represented an increase of $5.3 million and an increase of ShopHQ segment costs of $2.5 million.

Distribution and selling expense increased $11.8 million, or 12.2%, to $108.9 million, or 30.5% of net sales during the first nine months of fiscal 2021 compared to $97.1 million, or 29.5% of net sales for the comparable prior year period. Distribution and selling expense increased during the first nine months due to an increase in costs associated with the expansion of our Emerging Business segment which represented an increase of $10.6 million and an increase in ShopHQ segment costs of $1.2 million.

To the extent that our ASP changes, our variable expense as a percentage of net sales could be impacted as the number of our shipped units change. Program distribution expense is primarily a fixed cost per household. However, this expense may be impacted by

37

changes in the number of average homes, channels reached or by rate changes associated with changes in our channel position with carriers.

General and administrative expense for the fiscal 2021 third quarter increased $6.0 million, or 129.3%, to $10.7 million or 8.2% of net sales, compared to $4.7 million or 4.3% of net sales for the comparable prior year fiscal quarter. General and administrative expense increased during the third quarter primarily due to an increase in costs associated with the expansion of our Emerging Business segment of $3.7 million and increased transaction and integration costs and restructuring costs of $2.4 million.

General and administrative expense for the first nine months of fiscal 2021 increased $9.4 million, or 62.1%, to $24.6 million or 6.9% of net sales, compared to $15.2 million or 4.6% of net sales for the comparable prior year period. For the first nine months of fiscal 2021, general and administrative expense increased primarily due to an increase in costs associated with the expansion of our Emerging Business segment of $6.8 million and increased transaction and integration costs and restructuring costs of $1.8 million.

Depreciation and amortization expense for the fiscal 2021 third quarter increased $1.7 million, or 22.1%, to $9.7 million compared to $8.0 million for the comparable prior year period. Depreciation and amortization expense as a percentage of net sales for the third quarters of fiscal 2021 and fiscal 2020 was 7.5% and 7.3%. The increase in depreciation and amortization expense for the third quarter of fiscal 2021 was primarily due to an increase in amortization expense of $1.7 million relating to additional television broadcast rights obtained during the second fiscal quarter of 2021.

Depreciation and amortization expense for the first nine months of fiscal 2021 amounted to $24.7 million, an increase of $8.0 million, or 48.1%, compared to $16.7 million for the same prior year period. Depreciation and amortization expense as a percentage of net sales for the first nine months of fiscal 2021 and 2020 was 6.9% and 5.0%. The increase in depreciation and amortization expense for the first nine months of fiscal 2021 was primarily due to increased amortization expense of $7.8 million relating to the television broadcast rights obtained in fiscal 2021 and 2020.

Restructuring Costs

During the first quarter of fiscal 2020, the Company implemented and completed another cost optimization initiative, which eliminated positions across the ShopHQ segment, the majority of whom were employed in customer service, order fulfillment and television production. As a result of the first quarter fiscal 2020 cost optimization initiative, we recorded restructuring charges of $209,000 for the first quarter of fiscal 2020, which relate primarily to severance and other incremental costs associated with the consolidation and elimination of positions across the ShopHQ segment. These initiatives were substantially completed as of October 30, 2021. The first quarter fiscal 2020 optimization initiative is expected to eliminate approximately $16 million in annual overhead costs.

During the third quarter of fiscal 2021, the Company implemented an additional cost optimization initiative. As a result of the third quarter fiscal 2021 cost optimization initiative, the Company recorded restructuring charges of $634,000 for the three-month period ended October 30, 2021, which relate primarily to severance associated with the additional consolidation and elimination of positions across the Company’s ShopHQ segment. These initiatives were substantially complete and remain unpaid as of October 30, 2021.

Operating Loss

For the fiscal 2021 third quarter, we reported an operating loss of approximately $6.0 million compared to operating loss of $3.4 million for the fiscal 2020 third quarter. ShopHQ reported an operating loss of $6.8 million and Emerging Business reported operating income of $0.8 million for the fiscal 2021 third quarter compared to operating loss of $2.4 million for ShopHQ and an operating loss of $1.0 million for Emerging Business for the fiscal 2020 third quarter. For the third quarter of fiscal 2021, ShopHQ’s operating loss increased primarily as a result of decreased net sales and increased operating expenses offset partially by increased gross margins. The Emerging Business operating loss decreased during the fiscal 2021 third quarter primarily from an increase in net sales and related gross profits of $11.0 million, partially offset by an increase in distribution and selling expense of $5.3 million and an increase in general and administrative expense of $3.7 million.

For the nine months ended October 30, 2021, we reported an operating loss of approximately $10.4 million compared to an operating loss of $6.6 million for the comparable prior year period. ShopHQ and Emerging reported an operating loss of $11.5 million and operating income of $1.0 for the nine months ended October 31, 2021 compared to operating losses of $2.5 million and $4.1 million for the nine months ended October 31, 2020. ShopHQ’s operating loss increased primarily as a result of decreased net sales and increased

38

operating expenses offset partially by increased gross margins. Emerging Business operating loss decreased during the first nine months of fiscal year 2021 primarily from an increase in net sales and related gross profits that increased by $23.1 million, partially offset by an increase in distribution and selling expense of $10.6 million and an increase in general and administrative expense of $6.8 million. Depreciation and amortization expense for the first nine months of fiscal 2021 increased by $8.0 million, or 48.1%, to $24.7 million compared to $16.7 million for the comparable prior year period.

Interest Expense

Total interest expense for the fiscal 2021 third quarter increased $2.1 million, or 159.1%, to $3.5 million compared to $1.3 million for the comparable prior year period. The increase is attributable to both a higher average debt balance during the current year, as well as an increase in interest expense related to broadcast rights.

Total interest expense for the first nine months of fiscal 2021 increased $2.2 million, or 56.2%, to $6.1 million compared to $3.9 million for the comparable prior year period. The increase is attributable to both a higher average debt balance during the current year, as well as increase interest expense related to broadcast rights.

Net Loss

For the fiscal 2021 third quarter, we reported a net loss of $9.5 million, or ($0.44) per share, on 21,503,340 weighted average basic common shares outstanding compared with net loss of $4.7 million, or ($0.39) per share, on 12,177,990 weighted average basic common shares outstanding in the fiscal 2020 third quarter. The net loss for the third quarter of fiscal 2021 included transaction, settlement and integrations costs totaling $3.8 million, interest expense of $3.5 million and restructuring costs of $634,000. The net loss for the third quarter of fiscal 2020 included transaction, settlement and integrations costs totaling $312,000 and interest expense of $1.3 million.

The net loss for the first nine months of fiscal 2021 was $17.3 million compared to a net loss of $10.5 million for the comparable prior year period, an increase of 61.3%. Net loss for fiscal 2021 included transaction, settlement and integrations costs totaling $5.8 million, interest expense of $6.1 million, a loss on debt extinguishment of $663,000 and restructuring costs of $634,000. The net loss for the first nine months of fiscal 2020 included interest expense of $3.9 million, transaction, settlement and integrations costs totaling $886,000 and restructuring costs of $264,000. For the third quarters of fiscal 2021 and fiscal 2020, the net loss reflects an income tax provision of $15,000. For the first nine months of fiscal 2021 and fiscal 2020 the net loss reflects an income tax provision of $45,000. The income tax provision for these periods relates to state income taxes payable on certain income for which there is no loss carryforward benefit available. We have not recorded any income tax benefit on previously recorded net losses due to the uncertainty of realizing income tax benefits in the future as indicated by our recording of an income tax valuation allowance. Based on our recent history of losses, a full valuation allowance has been recorded and was calculated in accordance with GAAP, which places primary importance on our most recent operating results when assessing the need for a valuation allowance. We will continue to maintain a valuation allowance against our net deferred tax assets, including those related to net operating loss carryforwards, until we believe it is more likely than not that these assets will be realized in the future.

Adjusted EBITDA Reconciliation

Adjusted EBITDA (as defined below) for the third quarter of fiscal 2021 was $10.1 million compared to Adjusted EBITDA of $6.4 million for the fiscal 2020 third quarter. For the nine-month period ended October 30, 2021, Adjusted EBITDA was $26.5 million compared with $15.5 million for the comparable prior year period.

39

A reconciliation of the comparable GAAP measure, net income (loss), to Adjusted EBITDA follows, in thousands:

	For the Three-Month				For the Nine-Month
	Periods Ended				Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
Net loss	$	(9,492)	$	(4,748)	$	(16,970)	$	(10,522)
Adjustments:
Depreciation and amortization (a)		10,677		8,952		27,565		19,697
Interest income		(85)		(1)		(124)		(2)
Interest expense		3,551		1,339		6,245		3,920
Income taxes		15		15		45		45
EBITDA (b)	$	4,666	$	5,557	$	16,761	$	13,138
A reconciliation of EBITDA to Adjusted EBITDA is as follows:
EBITDA (b)	$	4,666	$	5,557	$	16,761	$	13,138
Adjustments:
Transaction, settlement and integration costs, net (c)		3,835		312		5,757		886
Restructuring costs		634		55		634		264
One-time customer concessions		—		—		341		—
Loss on debt extinguishment		9		—		663		—
Non-cash share-based compensation expense		949		504		2,385		1,227
Adjusted EBITDA (b)	$	10,093	$	6,428	$	26,541	$	15,515

(a) Includes distribution facility depreciation of $936,000 and $2.8 million and $975,000 and $3.0 million for the three and nine month periods ended October 30, 2021 and October 31, 2020. Distribution facility depreciation is included as a component of cost of sales within the accompanying condensed consolidated statements of operations. The three-month and nine-month periods ended October 30, 2021 and October 31, 2020 include amortization expense related to the television broadcast rights totaling $7.9 million and $19.1 million and $6.2 million and $11.3 million.

(b) EBITDA as defined for this statistical presentation represents net income (loss) for the respective periods excluding depreciation and amortization expense, interest income (expense) and income taxes. We define Adjusted EBITDA as EBITDA excluding non-operating gains (losses); transaction, settlement and integration costs; restructuring costs; non-cash impairment charges and write downs; one-time customer concessions; loss on debt extinguishment; executive and management transition costs; rebranding costs; and non-cash share-based compensation expense.

(c) Transaction, settlement and integration costs, net for the three and nine-month period ended October 30, 2021 include transaction and integration costs related primarily to the TCO, C&B, Synacor’s Advertising and Portal and 123tv business acquisitions. Transaction, settlement and integration costs, net, for the three and nine-month period ended October 31, 2020 include consulting fees incurred to explore additional loan financings, settlement costs, and incremental COVID-19 related legal costs.

We use "Adjusted EBITDA" to adequately assess the operating performance of our video and digital businesses and in order to maintain comparability to our analyst’s coverage and financial guidance, when given. Management believes that Adjusted EBITDA allows investors to make a meaningful comparison between our core business operating results over different periods of time with those of other similar companies. In addition, management uses Adjusted EBITDA as a metric measure to evaluate operating performance under our management and executive incentive compensation programs. Adjusted EBITDA should not be construed as an alternative to operating income (loss), net income (loss) or to cash flows from operating activities as determined in accordance with GAAP and should not be construed as a measure of liquidity. Adjusted EBITDA may not be comparable to similarly entitled measures reported by other companies.

40

Critical Accounting Policies and Estimates

A discussion of the critical accounting policies related to accounting estimates and assumptions are discussed in detail in our fiscal 2020 annual report on Form 10-K under the caption entitled "Critical Accounting Policies and Estimates."

Recently Issued Accounting Pronouncements

See Note 2 - “Basis of Financial Statement Presentation” in the notes to our condensed consolidated financial statements for a discussion of recent accounting pronouncements.

Financial Condition, Liquidity and Capital Resources

As of October 30, 2021, we had cash and restricted cash of $53.5 million. In addition, under the Siena Credit Facility (as defined below), we are required to maintain a minimum of $7.5 million of unrestricted cash plus unused line availability at all times. As of January 30, 2021, we had cash of $15.5 million. For the first nine months of fiscal 2021, working capital increased $86.7 million to $120.4 million (see "Cash Requirements" below for additional information on changes in working capital accounts). The current ratio (our total current assets over total current liabilities) was 2.03 at October 30, 2021 and 1.16 at January 30, 2021.

The Company is required to keep cash in a restricted account in order to maintain letters of credit to both purchase inventory as well as secure the Company’s corporate purchasing card program. Any interest earned is recorded in that period. The Company had $2.2 million in restricted cash accounts as of October 30, 2021.

8.50% Senior Secured Notes

On September 28, 2021, we sold and issued $80.0 million aggregate principal amount of 8.50% Senior Unsecured Notes due 2026 (the “2026 Notes”) in an underwritten public offering (the “Offering”). The 2026 Notes pay interest quarterly in arrears on March 31, June 30, September 30 and December 31 of each year, commencing on December 31, 2021, at a rate of 8.50% per year, and are scheduled to mature on September 30, 2026.  The 2026 Notes were issued in denominations of $25 and are listed on The Nasdaq Stock Market, LLC under the symbol “IMBIL”.

The net proceeds from the Offering were approximately $73.7 million, after deducting the underwriting discount and estimated offering expenses payable by the Company (including fees and reimbursements to the underwriters). The Company used all of the net proceeds from the Offering to fund its acquisition of 123tv Invest GmbH and 123tv Holding GmbH (the “Acquisition”).

The 2026 Notes are senior unsecured obligations of the Company. There is no sinking fund for the 2026 Notes. The Company may redeem the 2026 Notes for cash in whole or in part at any time at its option (i) on or after September 30, 2023 and prior to September 30, 2024, at a price equal to $25.75 per note, plus accrued and unpaid interest to, but excluding, the date of redemption, (ii) on or after September 30, 2024 and prior to September 30, 2025, at a price equal to $25.50 per note, plus accrued and unpaid interest to, but excluding, the date of redemption, and (iii) on or after September 30, 2025 and prior to maturity, at a price equal to $25.25 per note, plus accrued and unpaid interest to, but excluding, the date of redemption. The Indenture provides for events of default that may, in certain circumstances, lead to the outstanding principal and unpaid interest of the 2026 Notes becoming immediately due and payable. If a Mandatory Redemption Event (as defined in the Supplemental Indenture) occurs, the Company will have an obligation to redeem the 2026 Notes, in whole but not in part, within 45 days after the occurrence of the Mandatory Redemption Event at a redemption price in cash equal to $25.50 per note plus accrued and unpaid interest, if any, to, but excluding, the date of redemption.

Siena Lending Group

On July 30, 2021, we entered into a loan and security agreement (as amended through September 20, 2021, the “Loan Agreement”) with Siena Lending Group LLC and the other lenders party thereto from time to time, Siena Lending Group LLC, as agent (the “Agent”), and certain additional subsidiaries of the Company, as guarantors thereunder. The Loan Agreement has a three-year term and provides for up to a $80 million revolving line of credit. Subject to certain conditions, the Loan Agreement also provides for the issuance of letters of credit in an aggregate amount up to $5,000,000 which, upon issuance, would be deemed advances under the revolving line of credit. Proceeds of borrowings were used to refinance all indebtedness owing to PNC Bank, National Association, to pay the fees, costs, and expenses incurred in connection with the Loan Agreement and the transactions contemplated thereby, for working capital purposes,

41

and for such other purposes as specifically permitted pursuant to the terms of the Loan Agreement. Our obligations under the Loan Agreement are secured by substantially all of its assets and the assets of its subsidiaries as further described in the Loan Agreement.

Subject to certain conditions, borrowings under the Loan Agreement bear interest at 4.50% plus the London interbank offered rate for deposits in dollars (“LIBOR”) for a period of 30 days as published in The Wall Street Journal three business days prior to the first day of each calendar month. There is a floor for LIBOR of 0.50%. If LIBOR is no longer available, a successor rate to be chosen by the Agent in consultation with the Company or a base rate.

The Loan Agreement contains customary representations and warranties and financial and other covenants and conditions, including, among other things, minimum liquidity requirements of not less than $7,500,000, and then moving to $15,000,000, beginning after the close of the acquisition of 123tv until the Company’s maximum senior net leverage ratio is less than 2.50:1.00, as of the end of any fiscal month. The Loan Agreement also requires the Company maintain a maximum senior net leverage ratio of not less than 3.50:1.00 as of the last day of the fiscal quarters ending approximately October 31, 2021 and January 31, 2022; 3.25:1.00 as of the last day of the fiscal quarter ending approximately April 30, 2022; 3.00:1.00 as of the last day of the fiscal quarter ending approximately July 31, 2022; 2.75:1.00 as of the last day of the fiscal quarters ending approximately October 31, 2022 and January 31, 2023 and 2.50:1.00 as of the last day of the fiscal quarters ending approximately April 30, 2023 and thereafter. In addition, the Loan Agreement places restrictions on the Company’s ability to incur additional indebtedness or prepay existing indebtedness, to create liens or other encumbrances, to sell or otherwise dispose of assets, to merge or consolidate with other entities, and to make certain restricted payments, including payments of dividends to shareholders. The Company also pays a monthly fee at a rate equal to 0.50% per annum of the average daily unused amount of the credit facility for the previous month.

As of October 30, 2021, the Company had total borrowings of $20.0 million under its revolving line of credits with Siena. Remaining available capacity under the revolving line of credit as of October 30, 2021 was approximately $45.2 million, which provided liquidity for working capital and general corporate purposes. As of October 30, 2021, the Company was in compliance with applicable financial covenants of the Siena Credit Facility and expects to be in compliance with applicable financial covenants over the next twelve months.

GreenLake Real Estate Finance

On July 30, 2021, two of our subsidiaries, VVI Fulfillment Center, Inc. and EP Properties, LLC (collectively, the “Borrowers”), and the Company, as guarantor, entered into that certain Promissory Note Secured by Mortgages (the “GreenLake Note”) with GreenLake Real Estate Finance LLC (“GreenLake”) whereby GreenLake agreed to make a secured term loan (the “Term Loan”) available to the Borrowers in the original amount of $28,500,000 The GreenLake Note is secured by, among other things, mortgages encumbering the Company’s owned properties in Eden Prairie, Minnesota and Bowling Green, Kentucky (collectively, the “Mortgages”) as well as other assets as described in the GreenLake Note. Proceeds of borrowings were used to (i) pay fees and expenses related to the transactions contemplated by the GreenLake Note, (ii) make certain payments approved by GreenLake to third parties, and (iii) provide for working capital and general corporate purposes of the Company. We have also pledged the stock that we own in the Borrowers to secure its guarantor obligations.

The GreenLake Note is scheduled to mature on July 31, 2024. The borrowings, which include all amounts advanced under the GreenLake Note, bear interest at 10.00% per annum or, at the election of the Lender upon no less than 30 days prior written notice to the Borrowers, at a floating rate equal to the prime rate plus 200 basis points.

The Borrowers may prepay the GreenLake Note in full (but not in part) before July 30, 2022 (the “Lockout Date”) upon payment of a prepayment premium equal to the amount of interest that would have accrued from the date of prepayment through the Lockout Date. After the Lockout Date, the GreenLake Note may be prepaid in full or in any installment greater than or equal to $100,000 without any prepayment penalty or premium on 90 days’ prior written notice from Borrowers to GreenLake.

The GreenLake Note contains customary representations and warranties and financial and other covenants and conditions, including, a requirement that the Borrowers comply with all covenants set forth in the Loan Agreement described above. The GreenLake Note also contains certain customary events of default.

As of October 30, 2021, there was $28.5 million outstanding under the term loan with GreenLake, all of which was classified as long-term in the accompanying condensed consolidated balance sheet. Principal borrowings under the term loan are non-amortizing over the life of the loan.

42

PNC Credit Facility

On July 30, 2021, the PNC revolver and term loan were paid in full and the PNC Credit Facility was terminated through a refinancing with Siena and GreenLake (as discussed above). We recognized $663,000 in related debt extinguishment costs in the fiscal 2021 which included both the write-off of remaining deferred financing costs in related to the PNC term loan and revolver, as well as a prepayment penalty per the PNC Credit Facility.

The PNC Credit Facility provided a revolving line of credit of $70.0 million and also provided for a term loan. Maximum borrowings and available capacity under the revolving line of credit under the PNC Credit Facility were equal to the lesser of $70.0 million or a calculated borrowing base comprised of eligible accounts receivable and eligible inventory.

The PNC Credit Facility also provided for the issuance of letters of credit in an aggregate amount up to $6.0 million, which, upon issuance, would be deemed advances under the PNC Credit Facility. The PNC Credit Facility was secured by a first security interest in substantially all of the Company’s personal property, as well as the Company’s real properties located in Eden Prairie, Minnesota and Bowling Green, Kentucky.

The revolving line of credit under the PNC Credit Facility bore interest at either a Base Rate or LIBOR plus a margin consisting of between 2% and 3.5% on Base Rate advances and 3% and 4.5% on LIBOR advances. The term loan bore interest at either a Base Rate or LIBOR plus a margin consisting of between 4% and 5% on Base Rate term loans and 5% to 6% on LIBOR Rate term loans.

Interest expense recorded under the PNC Credit Facility was $0 and $1.6 million for the three and nine-month periods ended October 30, 2021 and $743,000 and $2.8 million for the three and nine-month periods ended October 31, 2020.

Public Equity Offering

On June 9, 2021, we completed a public offering, in which we issued and sold 4,830,918 shares of our common stock (at a public offering price of $9.00 per share. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $40.1 million. We have used or intend to use the proceeds for general working capital purposes, including potential acquisitions of businesses and assets that are complementary to our operations.

On February 18, 2021, we completed a public offering, in which we issued and sold 3,289,000 of our common stock at a public offering price of $7.00 per share, including 429,000 shares sold upon the exercise of the underwriter’s option to purchase additional shares. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $21.2 million. We have used and intend to use the proceeds for general working capital purposes.

On August 28, 2020, we completed a public offering, in which we issued and sold 2,760,000 shares of our common stock at a public offering price of $6.25 per share, including 360,000 shares sold upon the exercise of the underwriter’s option to purchase additional shares. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $15.8 million. We used the proceeds for general working capital purposes.

Private Placement Securities Purchase Agreement

On April 14, 2020, we entered into a common stock and warrant purchase agreement with certain individuals and entities, pursuant to which we will issue and sell shares of our common stock and warrants to purchase shares of our common stock. The initial closing occurred on April 17, 2020 and we issued an aggregate of 731,937 shares and warrants to purchase an aggregate of 367,197 shares of our common stock. We received gross proceeds of $1.5 million for the initial closing. The additional closings occurred during the second quarter of fiscal 2020 with an aggregate cash purchase price of $2.5 million, in which we issued 1,104,377 shares of our common stock, warrants to purchase an aggregate of 611,993 shares of our common stock at a price of $2.66 per share, and fully-paid warrants to purchase an aggregate of 114,698 shares of our common stock at a price of $0.001 per share. See Note 8 - "Shareholders’ Equity" in the notes to our condensed consolidated financial statements for additional information.

43

Other

Our ValuePay program is an installment payment program which allows customers to pay by credit card for certain merchandise in two or more equal monthly installments. Another potential source of near-term liquidity is our ability to increase our cash flow resources by reducing the percentage of our sales offered under our ValuePay installment program or by decreasing the length of time we extend credit to our customers under this installment program. However, any such change to the terms of our ValuePay installment program could impact future sales, particularly for products sold with higher price points. Please see "Cash Requirements" below for a discussion of our ValuePay installment program.

Cash Requirements

Currently, our principal cash requirements are to fund our business operations, which consist primarily of purchasing inventory for resale, funding ValuePay installment receivables, funding our basic operating expenses, particularly our contractual commitments for cable and satellite programming distribution, and the funding of necessary capital expenditures. We closely manage our cash resources and our working capital. We attempt to manage our inventory receipts and reorders in order to ensure our inventory investment levels remain commensurate with our current sales trends. We also monitor the collection of our credit card and ValuePay installment receivables and manage our vendor payment terms in order to more effectively manage our working capital which includes matching cash receipts from our customers, to the extent possible, with related cash payments to our vendors. ValuePay remains a cost-effective promotional tool for us. We continue to make strategic use of our ValuePay program in an effort to increase sales and to respond to similar competitive programs.

We also have significant future commitments for our cash, primarily payments for cable and satellite program distribution obligations and the eventual repayment of our credit facility. As of January 30, 2021, we had contractual cash obligations and commitments primarily with respect to our cable and satellite agreements, credit facility, operating leases, and capital leases totaling approximately $181.2 million over the next five fiscal years.

Our ability to fund operations and capital expenditures in the future will be dependent on our ability to generate cash flow from operations, maintain or improve margins, decrease the rate of decline in our sales and to use available funds from our Siena Credit Facility. Our ability to borrow funds is dependent on our ability to maintain an adequate borrowing base and our ability to meet our credit facility’s covenants (as described above). Accordingly, if we do not generate sufficient cash flow from operations to fund our working capital needs, planned capital expenditures and meet credit facility covenants, and our cash reserves are depleted, we may need to take further actions that are within the Company’s control, such as further reductions or delays in capital investments, additional reductions to our workforce, reducing or delaying strategic investments or other actions. Additionally, the COVID-19 and related variant  outbreaks continues in both the U.S. and globally and is adversely affecting the economy, financial markets and has negatively impacted, and may continue to impact demand for our merchandise and impact our stock price. As a result, it is difficult to predict the overall impact of COVID-19 on our business and financial results. Despite these adverse impacts of COVID-19, we believe the COVID-19 pandemic has been impacting our business less than other media companies because of our direct-to-consumer business model that serves home-bound consumers who seek to buy goods without leaving the safety of their homes.

For the nine months ended October 30, 2021, net cash used for operating activities totaled $48.9 million compared to net cash provided by operating activities of approximately $9.1 million for the comparable fiscal 2020 period. Net cash (used for) provided by operating activities for the fiscal 2021 and 2020 periods reflects a net loss, as adjusted for depreciation and amortization, share-based payment compensation, amortization of deferred financing costs, payments for television broadcast rights, and inventory impairment write-down.

In addition, net cash used for operating activities for the nine months ended October 30, 2021 reflects decreases in accounts payable and accrued liabilities, accounts receivable and deferred revenue and increases in inventories and prepaid expenses. Inventories increased as we prepare for continued revenue growth in 2021. Accounts receivable decreased during the first nine months of fiscal 2021 due to collections on outstanding receivables resulting from our seasonal high fourth quarter. Accounts payable and accrued liabilities decreased during the first nine months of fiscal 2021 primarily due to the timing of paying for cable distribution fees and inventory purchases. Prepaid expenses and other increased primarily due to our new salesforce implementation in 2021.

Net cash used for investing activities totaled $36.7 million for the first nine months of fiscal 2021 was comprised primarily of the $3.5 million Christopher and Banks acquisition payment, $6.0 million Famjams note funding and $20.0 million for the Portal and

44

Advertising business acquisition payment and compares to net cash used for investing activities of $3.7 million for the comparable fiscal 2020 period. For the first nine months ended October 30, 2021 and October 31, 2020, expenditures for property and equipment were $7.2 million and $3.7 million. Capital expenditures made during the periods presented relate primarily to expenditures made for development, upgrade and replacement of computer software, order management, merchandising and warehouse management systems; related computer equipment, digital broadcasting equipment, and other office equipment; warehouse equipment, production equipment and building improvements. Principal future capital expenditures are expected to include: the development, upgrade and replacement of various enterprise software systems; equipment improvements and technology upgrades at our distribution facility in Bowling Green, Kentucky; security upgrades to our information technology; the upgrade of television production and transmission equipment; and related computer equipment associated with the expansion of our television shopping business and digital commerce initiatives.

Net cash provided by financing activities totaled $123.6 million for the nine months ended October 30, 2021 and related primarily to proceeds from the issuance of common stock and warrants of $61.4 million, proceeds on Siena revolving loan of $56.7 million and proceeds on GreenLake term loan of $28.5 million. Net cash used for financing activities included primarily $41.0 million for full payment on the PNC revolving loan and $12.4 million on the PNC term loan. For the comparable period, the first nine months ended October 31, 2020, net cash provided by financing activities totaled $3.2 million for the nine months ended October 31, 2020 and related primarily to proceeds from the issuance of common stock and warrants of $20.0 million and proceeds from our PNC revolving loan of $14.4 million, offset by principal payments on the PNC revolving loan of $28.8 million, principal payments on our PNC term loan of $2.0 million, the remaining payment for our fiscal 2019 business acquisition totaling $238,000, finance lease payments of $75,000, payments for common stock issuance costs of $39,000 and tax payments for restricted stock unit issuances of $8,000

ITEM  3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

ITEM  4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

As of the end of the period covered by this report, management conducted an evaluation, under the supervision and with the participation of our chief executive officer and chief financial officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")). Based on this evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective as of such date to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is accumulated and communicated to management, including our principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosures.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting during the most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION

ITEM  1. LEGAL PROCEEDINGS

We are involved from time to time in various claims and lawsuits in the ordinary course of business, including claims related to products, product warranties, employment, intellectual property and consumer protection matters. In the opinion of management, none of the claims and suits, either individually or in the aggregate, is reasonably expected to have a material adverse effect on our operations or consolidated financial statements.

45

ITEM  1A. RISK FACTORS

See Part I. Item 1A., "Risk Factors," of the Company’s annual report on Form 10-K for the year ended January 30, 2021, for a detailed discussion of the risk factors affecting the Company. There have been no material changes from the risk factors described in the annual report.

As a result of the acquisition of the 1-2-3tv Group, the Company’s operations have expanded to international markets, including Germany and Austria, which exposes us to significant new risks.

The tv Inv123est GmbH and 123tv Holding GmbH operate in Germany and Austria, which requires significant resources and management attention and subjects us to legislative, judicial, accounting, regulatory, economic, and political risks in addition to those we already faced in the United States. We have no prior experience operating internationally. There are significant risks and costs inherent in doing business in international markets, including:

● the need to vary pricing and margins to effectively compete in international markets;

● the need to adapt and localize products for specific countries, including obtaining rights to third-party intellectual property used in each country;

● misjudging the markets and competitive landscape of foreign jurisdictions;

● the ability to protect and enforce intellectual property rights abroad;

● difficulties in understanding and complying with local laws, regulations, and customs in other jurisdictions;

● compliance with anti-bribery laws, such as the U.S. Foreign Corrupt Practices Act by us, our employees, and our business partners;

● complexity and other risks associated with current and future (including changing) legal requirements in other countries, including legal requirements related to consumer protection, consumer product safety, and data privacy frameworks, such as the E.U. General Data Protection Regulation;

● difficulties in integrating and coordinating with international practices, operations and employee cultures with those in the U.S.;

● greater potential for corruption and bribery;

● varying levels of internet technology adoption and infrastructure, and increased or varying network and hosting service provider costs;

● tariffs and other non-tariff barriers, such as quotas and local content rules, as well as tax consequences including the complexities of foreign value added tax systems and restrictions on the repatriation of earnings;

● increased financial accounting and reporting burdens and complexities;

● fluctuations in currency exchange rates and the requirements of currency control regulations, which might restrict or prohibit conversion of other currencies into U.S. dollars; and

● political or social unrest or economic instability, terrorist attacks and security concerns in general in a specific country or region in which we operate. 

The occurrence of any one of these risks could negatively affect our international business and, consequently, our results of operations generally. Additionally, operating in international markets also requires significant management attention and financial resources. We cannot be certain that the investment and additional resources required in establishing, acquiring, or integrating operations in other countries will produce desired levels of revenues or profitability.

The extent to which the COVID-19 outbreak and measures taken in response thereto in international markets in which we operate could impact our business, results of operations and financial condition and will depend on on-going and future developments and outcomes, which are highly uncertain and cannot be predicted.

Our business operations and financial results internationally may be adversely impacted by health epidemics, pandemics, and similar outbreaks. Despite our efforts to manage these impacts, their ultimate impact also depends on factors beyond our knowledge or control, including the duration and severity of any such outbreak and actions taken to contain its spread and mitigate its public health effects. Governments in international markets in which we will operate may impose restrictions on our operations that are more extensive and harmful to us than in the U.S.

The COVID-19 pandemic could have adverse impacts on our international business operations by limiting our employees’ ability to work and travel (including between the U.S. and our international locations), disrupting our third-party technology providers, or

46

causing internal operational workflow to change, among other potentially unforeseen circumstances given the unprecedented and rapidly evolving situation.

Additionally, the COVID-19 pandemic may continue to cause significant disruptions and changes in the economic or political conditions in international markets in which we operate. This may cause significant volatility in demand for our products due to, among other adverse impacts, disruption and downturns in our programming and supply chains or our customers’ ability to pay for products sold by our company when due or in full.

Our results of domestic operations may be adversely impacted by the COVID-19 pandemic, and the duration and extent to which it will impact our results of operations remains uncertain. Our operations may also be limited or impacted by government monitoring and/or regulation of product sales in connection with the COVID-19 pandemic.

The global spread of COVID-19 and its variants has created significant volatility, uncertainty and economic disruption. The extent to which the COVID-19 pandemic impacts our business, operations, financial results and financial condition will depend on numerous evolving factors which are uncertain and cannot be predicted, including: the duration and scope of the pandemic; governmental, business and individuals’ actions taken in response; the effect on our customers and customers’ demand for our services and products; the effect on our suppliers and disruptions to the global supply chain; our ability to sell and provide our services and products, including as a result of travel restrictions and people working from home; disruptions to our operations resulting from the illness of any of our employees, including employees at our fulfillment center; restrictions or disruptions to transportation, including reduced availability of ground or air transport; the ability of our customers to pay for our services and products; and any closures of our and our suppliers’ and customers’ facilities. In addition, the impact of COVID-19 on macroeconomic conditions may impact the proper functioning of financial and capital markets, commodity and energy prices, and interest rates. If any of these effects of the COVID-19 pandemic were to worsen, it could result in lost or delayed revenue to us. Even after the COVID-19 pandemic subsides, we may continue to experience adverse impacts to our business as a result of any economic recession or depression that has occurred or may occur in the future. Any of these events could amplify the other risks and uncertainties described in the Annual Report on Form 10-K and could materially adversely affect our business, financial condition, results of operations and/or stock price.

ITEM  2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

Dividends

We are restricted from paying dividends on our common stock by the PNC Credit Facility and the Loan Agreement with Siena Lending Group LLC, as discussed in Note 7 - “Credit Agreements” in the notes to our condensed consolidated financial statements.

ITEM  3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM  4. MINE SAFETY DISCLOSURES

Not Applicable.

ITEM  5. OTHER INFORMATION

None.

47

ITEM 6. EXHIBITS

Exhibit No.	Description	Manner of Filing
2.1	Sale and Purchase Agreement Relating to 1-2-3.tv Group, dated September 22, 2021 between Emotion Invest GmbH & Co. KG, BE Beteiligungen Fonds GmbH & Co. geschlossene Investmentkommanditgesellschaft, Iris Capital Fund II, SCUR-Alpha 1359 GmbH and the Company	Incorporated by reference
3.1	Fourth Amended and Restated Articles of Incorporation, as amended through July 13, 2020	Incorporated by reference
3.2	By-Laws of the Registrant, as amended through July 16, 2019	Incorporated by reference
3.3	Certificate of Designation of Series A Junior Participating Cumulative Preferred Stock of the Registrant, dated December 13, 2019	Incorporated by reference
4.1	Indenture, dated September 28, 2021, between the Company and U.S. Bank National Association, as trustee	Incorporated by reference
4.2	First Supplemental Indenture, dated September 28, 2021, between the Company and U.S. Bank National Association, as trustee	Incorporated by reference
4.3	Form of Global Note representing 8.50% Senior Unsecured Notes due 2026 (included as Exhibit A to Exhibit 4.2)	Incorporated by reference
10.1	Form of Vendor Loan Agreement among SCUR-Alpha 1359 GmbH (to be renamed iMedia&123tv Holding GmbH) (as borrower), iMedia Brands, Inc. and 1-2-3.tv GmbH (as guarantors) and Emotion Invest GmbH & Co. KG, BE Beteiligungen Fonds GmbH & Co. geschlossene Investmentkommanditgesellschaft and Iris Capital Fund II	Incorporated by reference
10.2	Loan and Security Agreement, dated July 30, 2021, by and among the iMedia Brands, Inc., as the lead borrower, certain of its subsidiaries party thereto as borrowers, Siena Lending Group LLC and the other financial institutions party thereto from time to time, Siena Lending Group LLC, as agent, and VVI Fulfillment Center, Inc., EP Properties, LLC and Portal Acquisition Company, as guarantors (incorporated by reference to Exhibit 10.1 on Form 8-K filed on August 5, 2021)	Incorporated by reference
10.3	First Amendment Loan and Consent Security Agreement, dated as of September 20, 2021, by and among the iMedia Brands, Inc., as the lead borrower, certain of its subsidiaries party thereto as borrowers, Siena Lending Group LLC and the other financial institutions party thereto from time to time, Siena Lending Group LLC, as agent, and VVI Fulfillment Center, Inc., EP Properties, LLC and Portal Acquisition Company, as guarantors	Incorporated by reference
31.1	Certification	Filed herewith
31.2	Certification	Filed herewith

48

32	Section 1350 Certification of Chief Executive Officer and Chief Financial Officer	Filed herewith
101	The following materials from iMedia Brands, Inc.’s Quarterly Report on Form 10-Q for the fiscal period ended October 30, 2021, as filed with the Security and Exchange Commission, formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets; (ii) Condensed Consolidated Statements of Operation; (iii) Condensed Consolidated Statements of Shareholders’ Equity; (iv) Condensed Consolidated Statement of Cash Flows; and (v) the Notes to the Condensed Consolidated Financial Statements	Filed herewith
104	Cover Page Interactive Data File (embedded within the inline XBRL)	Filed herewith

49

SIGNATURES

Pursuant to the requirements 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.

	iMedia Brands, Inc.
	(Registrant)
December 7, 2021	By:	/s/ TIMOTHY A. PETERMAN
		Timothy A. Peterman
		Chief Executive Officer
		(Principal Executive Officer)
December 7, 2021	By:	/s/ MONTGOMERY R. WAGEMAN
		Montgomery R. Wageman
		Chief Financial Officer
		(Principal Financial and Accounting Officer)

50

EX-31.1

Exhibit 31.1

CERTIFICATION

I, Timothy A. Peterman, certify that:

1.     I have reviewed this report on Form 10-Q of iMedia Brands, Inc.;

2.     Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.     The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)   Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)   Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)   Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)   Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.     The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

(a)   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b)   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.

Date: December 7, 2021

/s/ TIMOTHY A. PETERMAN

Timothy A. Peterman

Chief Executive Officer

(Principal Executive Officer)

EX-31.2

Exhibit 31.2

CERTIFICATION

I, Montgomery R. Wageman, certify that:

1.     I have reviewed this report on Form 10-Q of iMedia Brands, Inc.;

2.     Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.     The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)   Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)   Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)   Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)   Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.     The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

(a)   All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b)   Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.

Date: December 7, 2021

/s/ MONTGOMERY R. WAGEMAN

Montgomery R. Wageman

Chief Financial Officer

(Principal Financial and Accounting Officer)

EX-32

Exhibit 32

CERTIFICATION OF THE CHIEF EXECUTIVE AND FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of iMedia Brands, Inc., a Minnesota corporation (the "Company"), for the quarter ended October 30, 2021, as filed with the Securities and Exchange Commission on or about the date hereof (the "Report"), the undersigned officers of the Company certify pursuant to 18 U.S.C. Section 1350, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to their knowledge:

●      the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

●      the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

Date:	December 7, 2021	/s/ TIMOTHY A. PETERMAN
		Timothy A. Peterman
		Chief Executive Officer
		(Principal Executive Officer)
Date:	December 7, 2021	/s/ MONTGOMERY R. WAGEMAN
		Montgomery R. Wageman
		Chief Financial Officer (Principal Financial and Accounting Officer)

XML

Document and Entity Information - shares	9 Months Ended
	Oct. 30, 2021	Dec. 01, 2021
Document Information [Line Items]
Document Type	10-Q
Document Period End Date	Oct. 30, 2021
Entity Registrant Name	iMedia Brands, Inc.
Document Quarterly Report	true
Document Transition Report	false
Entity File Number	001-37495
Entity Incorporation, State or Country Code	MN
Entity Tax Identification Number	41-1673770
Entity Address, Address Line One	6740 Shady Oak Road
Entity Address, City or Town	Eden Prairie
Entity Address, State or Province	MN
Entity Address, Postal Zip Code	55344-3433
City Area Code	952
Local Phone Number	943-6000
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Central Index Key	0000870826
Current Fiscal Year End Date	--01-29
Document Fiscal Year Focus	2021
Document Fiscal Period Focus	Q3
Amendment Flag	false
Entity Common Stock, Shares Outstanding		21,560,514
Common Stock
Document Information [Line Items]
Title of 12(b) Security	Common Stock, $0.01 par value
Trading Symbol	IMBI
Security Exchange Name	NASDAQ
8.5% Senior Unsecured Notes 2026 [Member]
Document Information [Line Items]
Title of 12(b) Security	8.5% Senior Notes due 2026
Trading Symbol	IMBIL
Security Exchange Name	NASDAQ

XML

CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)	Oct. 30, 2021	Jan. 30, 2021
Current assets:
Cash	$ 51,352,000	$ 15,485,000
Restricted Cash	2,167,500	0
Accounts receivable, net	66,948,000	61,951,000
Inventories	92,001,000	68,715,000
Current portion of television broadcast rights, net	21,349,000	19,725,000
Prepaid expenses and other	15,922,000	7,853,000
Total current assets	249,740,000	173,729,000
Property and equipment, net	44,932,000	41,988,000
Television broadcast rights, net	41,865,000	7,028,000
Intangible assets and goodwill, net	35,769,000	2,359,000
Other assets	13,161,000	1,533,000
TOTAL ASSETS	385,467,000	226,637,000
Current liabilities:
Accounts payable	62,235,000	77,995,000
Accrued liabilities	39,592,000	29,509,000
Current portion of television broadcast rights obligations	25,937,000	29,173,000
Current portion of long term credit facility	0	2,714,000
Current portion of operating lease liabilities	1,046,000	462,000
Deferred revenue	541,000	213,000
Total current liabilities	129,351,000	140,066,000
Long term broadcast rights liability	45,742,000	7,358,000
Other long term liabilities	13,403,000	1,497,000
Long term credit facility	46,650,000	50,666,000
8.50% Senior Unsecured Notes	73,768,000	0
Total liabilities	308,914,000	199,587,000
Commitments and contingencies
Shareholders' equity:
Preferred stock, $0.01 per share par value, 400,000 shares authorized; zero shares issued and outstanding	0	0
Common stock, $0.01 per share par value, 29,600,000 shares authorized as of October 30, 2021 and January 30, 2021; 21,560,514 and 13,019,061 shares issued and outstanding as of October 30, 2021 and January 30, 2021	213,000	130,000
Additional paid-in capital	537,987,000	474,375,000
Accumulated deficit	(464,424,000)	(447,455,000)
Accumulated other comprehensive loss	(371,000)	0
Total shareholders' equity	73,405,000	27,050,000
Equity of the non-controlling interest	3,148,000	0
Total equity	76,553,000	27,050,000
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$ 385,467,000	$ 226,637,000

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (Parentheticals) - $ / shares	Oct. 30, 2021	Jan. 30, 2021
Statement of Financial Position [Abstract]
Interest rate (as a percent)	8.50%
Preferred stock, par value	$ 0.01	$ 0.01
Preferred stock, shares authorized	400,000	400,000
Preferred stock, shares issued	0	0
Preferred stock, shares outstanding	0	0
Common stock, par value	$ 0.01	$ 0.01
Common stock, shares authorized	29,600,000	29,600,000
Common stock, shares issued	21,560,514	13,019,061
Common stock, shares outstanding	21,560,514	13,019,061

XML

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)	3 Months Ended		9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020
Income Statement [Abstract]
Net sales	$ 130,681,000	$ 109,025,000	$ 357,325,000	$ 329,374,000
Cost of sales	76,260,000	68,211,000	208,911,000	206,711,000
Gross profit	54,421,000	40,814,000	148,414,000	122,663,000
Operating expense:
Distribution and selling	39,302,000	31,490,000	108,907,000	97,100,000
General and administrative	10,746,000	4,687,000	24,569,000	15,158,000
Depreciation and amortization	9,741,000	7,977,000	24,727,000	16,700,000
Restructuring costs	634,000	55,000	634,000	264,000
Total operating expense	60,423,000	44,209,000	158,837,000	129,222,000
Operating loss	(6,002,000)	(3,395,000)	(10,423,000)	(6,559,000)
Other income (expense):
Interest income	85,000	1,000	124,000	2,000
Interest expense	(3,551,000)	(1,339,000)	(6,245,000)	(3,920,000)
Loss on debt extinguishment	(9,000)		(663,000)
Total other expense, net	(3,475,000)	(1,338,000)	(6,784,000)	(3,918,000)
Loss before income taxes	(9,477,000)	(4,733,000)	(17,207,000)	(10,477,000)
Income tax provision	(15,000)	(15,000)	(45,000)	(45,000)
Net loss	(9,492,000)	(4,748,000)	(17,252,000)	(10,522,000)
Less: Net loss attributable to non-controlling interest			(282,000)
Net loss attributable to shareholders	$ (9,492,000)	$ (4,748,000)	$ (16,970,000)	$ (10,522,000)
Net loss per common share	$ (0.44)	$ (0.39)	$ (0.91)	$ (1.05)
Net loss per common share - assuming dilution	$ (0.44)	$ (0.39)	$ (0.91)	$ (1.05)
Weighted average number of common shares outstanding:
Basic	21,503,340	12,177,990	18,710,658	10,000,383
Diluted	21,503,340	12,177,990	18,710,658	10,000,383

XML

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($) $ in Thousands	Common Stock	Additional Paid-in Capital	Accumulated Deficit	Additional Other Comprehensive Income (Loss)	Equity of Non-controlling Interest	Total
Stockholders' equity, Beginning balance at Feb. 01, 2020	$ 82	$ 452,833	$ (434,221)			$ 18,694
Common Stock, Shares, Outstanding period beginning at Feb. 01, 2020	8,208,227
Net loss			(6,828)			(6,828)
Common stock issuances pursuant to equity compensation awards	$ 1	(3)				(2)
Common stock issuances pursuant to equity compensation awards (in shares)	32,652
Share-based payment compensation		615				615
Common stock and warrant issuance	$ 7	1,418				1,425
Common stock and warrant issuance (in shares)	731,937
Stockholders' equity, ending balance at May. 02, 2020	$ 90	454,863	(441,049)			13,904
Common Stock, Shares, Outstanding period end at May. 02, 2020	8,972,816
Net loss			1,054			1,054
Common stock issuances pursuant to equity compensation awards	$ 1	(6)				(5)
Common stock issuances pursuant to equity compensation awards (in shares)	64,456
Share-based payment compensation		108				108
Common stock and warrant issuance	$ 10	2,375				2,385
Common stock and warrant issuance (in shares)	1,104,377
Stockholders' equity, ending balance at Aug. 01, 2020	$ 101	457,340	(439,995)			17,446
Common Stock, Shares, Outstanding period end at Aug. 01, 2020	10,141,649
Net loss			(4,748)			(4,748)
Common stock issuances pursuant to equity compensation awards		(1)				$ (1)
Common stock issuances pursuant to equity compensation awards (in shares)	313
Exercise of warrants	$ 1	(1)
Exercise of warrants (in shares)	114,698					114,698
Share-based payment compensation		504				$ 504
Common stock and warrant issuance	$ 28	15,805				15,833
Common stock and warrant issuance (in shares)	2,760,000
Stockholders' equity, ending balance at Oct. 31, 2020	$ 130	473,647	(444,743)			29,034
Common Stock, Shares, Outstanding period end at Oct. 31, 2020	13,016,660
Stockholders' equity, Beginning balance at Jan. 30, 2021	$ 130	474,375	(447,455)			$ 27,050
Common Stock, Shares, Outstanding period beginning at Jan. 30, 2021	13,019,061					13,019,061
Net loss			(3,228)		$ (150)	$ (3,378)
Common stock issuances pursuant to equity compensation awards	$ 1	(262)				(261)
Common stock issuances pursuant to equity compensation awards (in shares)	76,341
Share-based payment compensation		668				668
Common stock and warrant issuance	$ 33	21,191				21,224
Common stock and warrant issuance (in shares)	3,289,000
Investment of non-controlling interest					3,430	3,430
Stockholders' equity, ending balance at May. 01, 2021	$ 164	495,972	(450,683)		3,280	48,733
Common Stock, Shares, Outstanding period end at May. 01, 2021	16,384,402
Stockholders' equity, Beginning balance at Jan. 30, 2021	$ 130	474,375	(447,455)			$ 27,050
Common Stock, Shares, Outstanding period beginning at Jan. 30, 2021	13,019,061					13,019,061
Stockholders' equity, ending balance at Oct. 30, 2021	$ 213	537,987	(464,424)	$ (371)	3,148	$ 76,553
Common Stock, Shares, Outstanding period end at Oct. 30, 2021	21,560,514					21,560,514
Stockholders' equity, Beginning balance at May. 01, 2021	$ 164	495,972	(450,683)		3,280	$ 48,733
Common Stock, Shares, Outstanding period beginning at May. 01, 2021	16,384,402
Net loss			(4,249)		(132)	(4,381)
Common stock issuances pursuant to equity compensation awards (in shares)	39,094
Share-based payment compensation		768				768
Common stock and warrant issuance	$ 48	40,095				40,143
Common stock and warrant issuance (in shares)	4,830,918
Stockholders' equity, ending balance at Jul. 31, 2021	$ 212	536,835	(454,932)		3,148	85,263
Common Stock, Shares, Outstanding period end at Jul. 31, 2021	21,254,414
Net loss			(9,492)			(9,492)
Common stock issuances pursuant to equity compensation awards	$ 1	67				68
Common stock issuances pursuant to equity compensation awards (in shares)	306,100
Share-based payment compensation		949				949
Common stock and warrant issuance		136				136
Other Comprehensive Income (loss)				(371)		(371)
Stockholders' equity, ending balance at Oct. 30, 2021	$ 213	$ 537,987	$ (464,424)	$ (371)	$ 3,148	$ 76,553
Common Stock, Shares, Outstanding period end at Oct. 30, 2021	21,560,514					21,560,514

XML

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands	9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020
OPERATING ACTIVITIES:
Net loss	$ (17,252)	$ (10,522)
Adjustments to reconcile net loss to net cash provided by (used for) operating activities:
Depreciation and amortization	27,565	19,697
Share-based payment compensation	2,385	1,227
Payments for television broadcast rights	(21,926)	(5,292)
Amortization of deferred financing costs	556	148
Loss on debt extinguishment	663
Changes in operating assets and liabilities:
Accounts receivable, net	3,453	10,055
Inventories	(17,996)	7,197
Deferred revenue	10	90
Prepaid expenses and other	(8,269)	1,472
Accounts payable and accrued liabilities	(18,046)	(14,964)
Net cash (used for) provided by operating activities	(48,857)	9,108
INVESTING ACTIVITIES:
Property and equipment additions	(7,247)	(3,680)
Acquisitions	(23,500)
Vendor exclusivity deposit	(6,000)
Net cash used for investing activities	(36,747)	(3,680)
FINANCING ACTIVITIES:
Proceeds from issuance of revolving loan	56,736	14,400
Proceeds from issuance of common stock and warrants	61,368	20,043
Proceeds from issuance of term loan	28,500
Proceeds from issuance of long term bonds	80,000
Payments on revolving loan	(77,736)	(28,800)
Payments on term loan	(12,440)	(2,036)
Payments for business acquisition	0	(238)
Payments for common stock issuance costs	0	(39)
Payments on finance leases	(70)	(75)
Payments for restricted stock issuance	(134)	(8)
Payments for deferred financing costs	(11,180)
Payments on sellers note	(1,000)
Payments for debt extinguishment costs	(405)
Net cash provided by financing activities	123,639	3,247
Net increase in cash and restricted cash	38,035	8,675
BEGINNING CASH AND RESTRICTED CASH	15,485	10,287
ENDING CASH AND RESTRICTED CASH	53,520	18,962
SUPPLEMENTAL CASH FLOW INFORMATION:
Interest paid	3,612	3,307
Income taxes paid	62	80
Television broadcast rights obtained in exchange for liabilities	55,647	30,633
SUPPLEMENTAL NON-CASH INVESTING AND FINANCING ACTIVITIES:
Property and equipment purchases included in accounts payable	915	459
Other long term liability issued in exchange for acquired assets	10,000
Common stock issuance costs included in accrued liabilities	122	361
Equipment acquired through finance lease obligations	$ 0	$ 62

XML

General

9 Months Ended

Oct. 30, 2021

General [Abstract]

General

(1)   General

iMedia Brands, Inc. and its subsidiaries (“we,” “our,” “us,” or the “Company”) is a leading interactive media company capitalizing on the convergence of entertainment, ecommerce, and advertising. The Company owns a growing, global portfolio of Entertainment, Consumer Brands and Media Commerce Services businesses that cross promote and exchange data with each other to optimize the engagement experiences it creates for advertisers and consumers. The Company’s growth strategy revolves around its ability to increase its expertise and scale using interactive video to engage customers within multiple business models and multiple sales channels. The Company believes its growth strategy builds on its core strengths and provides an advantage in these marketplaces.

The Company’s entertainment television networks are ShopHQ, ShopBulldogTV, ShopHealthHQ and the newly acquired 123tv. ShopHQ is the Company’s flagship, nationally distributed shopping entertainment network that offers a mix of proprietary, exclusive, and name-brand merchandise in the categories of Jewelry and Watches, Home, Beauty and Health, and Fashion and Accessories, directly to consumers 24 hours a day using engaging interactive video. ShopBulldogTV, which launched in the fourth quarter of fiscal 2019, is a niche television shopping entertainment network that offers male-oriented products and services to men and to women shopping for men. ShopHealthHQ, which launched in the third quarter of fiscal 2020, is a niche television shopping entertainment network that offers women and men products and services focused on health and wellness categories such as physical, mental and spiritual health, financial and motivational wellness, weight management and telehealth medical services.  123tv, which the Company acquired on November 5, 2021 (see Note 17 – “Subsequent Events” for additional information), is the leading German interactive media company, disrupting Germany's TV retailing marketplace with its expertise in proprietary live and automated auctions that emotionally engage customers with 123tv's balanced merchandising mix of compelling products shipped directly to their homes.

The Company’s engaging, interactive video programming is distributed primarily in linear television through cable and satellite distribution agreements, agreements with telecommunications companies and arrangements with over-the-air broadcast television stations. This interactive programming is also streamed live online at shophq.com, shopbulldogtv.com and shophealthhq.com, which are comprehensive digital commerce platforms that sell products which appear on the Company’s television networks as well as offer an extended assortment of online-only merchandise. The Company’s interactive video is also available on over-the-top ("OTT") platforms and ConnectedTV platforms (“CTV”) such as Roku, AppleTV, and Samsung connected televisions, mobile devices, including smartphones and tablets, and through the leading social media channels.

The Company’s consumer brands include Christopher & Banks, J.W. Hulme Company ("J.W. Hulme"), Cooking with Shaquille O’Neal, Kate & Mallory, Live Fit MD and TheCloseout.com. Christopher & Banks and TheCloseout.com, a deeply discounted branded online marketplace, were acquired during the first quarter of fiscal year 2021.

The Company’s media commerce services brands are iMedia Digital Services (“iMDS”) and i3PL, the Company’s customer solutions and logistics services business. iMDS is comprised of Synacor’s Portal and Advertising business, which the Company purchased on July 30, 2021 (see Note #16 – “Business Acquisitions” for additional information), and its existing OTT app platform, Float Left.  

Amendment to Articles of Incorporation

Effective July 13, 2020, the Company amended its Articles of Incorporation to increase the authorized shares of common stock by 15,000,000 shares. The Articles of Incorporation, as amended, now provide that the Company is authorized to issue 10,000,000 shares of capital stock and 20,000,000 shares of common stock.

XML

Basis of Financial Statement Presentation

9 Months Ended

Oct. 30, 2021

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Basis of Financial Statement Presentation

(2)    Basis of Financial Statement Presentation

Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles ("GAAP") in the United States of America have been condensed or omitted in accordance with these rules and regulations. The accompanying condensed consolidated balance sheet as of January 30, 2021 has been derived from the Company’s audited financial statements for the fiscal year ended January 30, 2021. The information furnished in the interim condensed consolidated financial statements includes normal recurring adjustments and reflects all adjustments which, in the opinion of management, are necessary for a fair presentation of these financial statements. Although management believes the disclosures and information presented are adequate, these interim condensed consolidated financial statements should be read in conjunction with the Company’s most recent audited financial statements and notes thereto included in its annual report on Form 10-K for fiscal year ended 2020. Operating results for the three and nine-month periods ended October 30, 2021 are not necessarily indicative of the results that may be expected for fiscal year ending January 29, 2022.

The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. Intercompany accounts and transactions have been eliminated in consolidation.

Fiscal Year

The Company’s fiscal year ends on the Saturday nearest to January 31 and results in either a 52-week or 53-week fiscal year. References to years in this report relate to fiscal years, rather than to calendar years. The Company’s most recently completed fiscal year, fiscal 2020, ended on January 30, 2021, and consisted of 52 weeks. Fiscal 2021 will end January 29, 2022 and will contain 52 weeks. The three and nine-month periods ended October 30, 2021 and October 31, 2020 each consisted of 13 and 39 weeks.

Recently Adopted Accounting Standards

In June 2016, the FASB issued guidance on the accounting for credit losses on financial instruments, Topic 326, Financial Instruments—Credit Losses (Accounting Standards Update (“ASU” 2016-13)). Topic 326 was subsequently amended by ASU 2019-04, Codification Improvements to Topic 326, Financial Instruments—Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments and ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments—Credit Losses. Among other provisions, this guidance introduces a new impairment model for most financial assets and certain other instruments. For trade and other receivables, held-to-maturity debt securities, loans and other instruments, entities will be required to use a forward-looking “expected loss” model that will replace the current “incurred loss” model that will generally result in the earlier recognition of allowances for losses. The Company adopted this guidance during the first quarter of fiscal 2021 and did not have a material impact on the Company’s condensed consolidated financial statements.

In August 2018, the Financial Accounting Standards Board ("FASB") issued Intangibles—Goodwill and Other—Internal-Use Software, Subtopic 350-40 (ASU 2018-15), which aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The Company adopted this standard during the first quarter of fiscal 2020 on a prospective basis. The adoption of ASU 2018-15 did not have a material impact on the Company’s condensed consolidated financial statements.

Recently Issued Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (“Topic 848”): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This update provides optional expedients and exceptions for applying generally accepted accounting principles to certain contract modifications and hedging relationships that reference London Inter-bank Offered Rate (LIBOR) or another reference rate expected to be discontinued. Topic 848 is effective upon issuance and generally can be applied through December 31, 2022. The Company is currently evaluating the impact of Topic 848 on the consolidated financial statements.

In January 2017, the FASB issued ASU 2017-04, Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (ASU 2017-14). This new guidance eliminates the requirement to calculate the implied fair value of goodwill to measure a

goodwill impairment charge. Instead, entities will record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value. The changes are effective for smaller reporting companies for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact that this guidance will have on its consolidated financial statements.

XML

Revenue

9 Months Ended

Oct. 30, 2021

Revenue from Contract with Customer [Abstract]

Revenue

(3)   Revenue

Revenue Recognition

Revenue is recognized when control of the promised merchandise is transferred to customers in an amount that reflects the consideration the Company expects to receive in exchange for the merchandise, which is upon shipment. Revenue for services is recognized when the services are provided to the customer. Revenue is reported net of estimated sales returns, credits and incentives, and excludes sales taxes. Sales returns are estimated and provided for at the time of sale based on historical experience. As of October 30, 2021 and January 30, 2021, the Company recorded a merchandise return liability of $6,223,000 and $5,271,000, included in accrued liabilities, and a right of return asset of $3,139,000 and $2,749,000, included in Prepaid Expenses and Other.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in Accounting Standards Codification ("ASC") 606. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. Substantially all of the Company’s sales are single performance obligation arrangements for transferring control of merchandise to customers.

In accordance with ASC 606-10-50, the Company disaggregates revenue from contracts with customers by significant product groups and timing of when the performance obligations are satisfied. A reconciliation of disaggregated revenue by segment and significant product group is provided in Note 10 - "Business Segments and Sales by Product Group."

As of October 30, 2021, the Company had no remaining performance obligations for contracts with original expected terms of one year or more. The Company has applied the practical expedient to exclude the value of remaining performance obligations for contracts with an original expected term of one year or less.

Accounts Receivable

The Company’s accounts receivable is comprised primarily of customer receivables from its ValuePay program, but also includes vendor receivables, credit card receivables and other receivables. The Company’s ValuePay program is an installment payment program that entitles customers to purchase merchandise and generally pay for the merchandise in two or more equal monthly credit card installments. The Company has elected the practical expedient to not adjust the promised amount of consideration for the effects of a significant financing component when the payment terms are less than one year. Accounts receivable consist primarily of amounts due from customers for merchandise sales and from credit card companies and are reflected net of reserves for estimated uncollectible amounts. As of October 30, 2021 and January 30, 2021, the Company had approximately $43,117,000 and $49,736,000 of net receivables due from customers under the ValuePay installment program and total reserves for estimated uncollectible amounts of $2,629,000 and $3,132,000. The decrease in the total reserve as a percentage of receivables is primarily due to the Company’s recently shortened active collections cycle, whereby the Company is pursuing collection for a shorter period prior to selling and writing off its receivables while yielding a comparable recovery rate.

XML

Fair Value Measurements

9 Months Ended

Oct. 30, 2021

Fair Value Disclosures [Abstract]

Fair Value Measurements

(4)    Fair Value Measurements

GAAP utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to observable quoted prices (unadjusted) in active markets for identical assets and liabilities (Level 1 measurement), then priority to quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market (Level 2 measurement) and the lowest priority to unobservable inputs (Level 3 measurement).

The Company entered into a foreign currency forward contract on October 26, 2021 to reduce the short-term effects of foreign currency fluctuations on their investment in German subsidiary 123tv. The Company’s primary objective in holding derivatives is to

reduce the volatility of their investment in 123tv associated with changes in foreign currency exchange rates. The Company’s derivatives expose the Company to credit risk to the extent that the counterparties may be unable to meet the terms of the arrangement. The Company does, however, seek to mitigate such risks by limiting our counterparties to major financial institutions. Management does not expect material losses as a result of defaults by counterparties.

The fair values of the Company’s derivative instruments classified as Level 2 financial instruments and the line items within the accompanying consolidated balance sheets to which they were recorded are summarized as of October 30, 2021 and January 30, 2021, follows:

		October 30,		January 30,
	Balance Sheet Line Item	2021		2021
Derivatives designated as hedging instruments:
Foreign currency derivatives	Accrued liabilities	$	371,000	$	—
Total			371,000		—

		Three-Month Periods Ended				Nine-Month Periods Ended
	Line Item in Statement	October 30,		October 31,		October 30,		October 31,
	of Operations	2021		2020		2021		2020
Derivatives designated as hedging instruments:
Foreign currency derivatives	Other income (expense)	$	—	$	—	$	—	$	—
Total			—		—		—		—

On September 28, 2021, the Company completed the transaction relating to the public offering, issuance and sale of $80.0 million aggregate principal amount of 8.50% Senior Unsecured Notes due 2026 (the “Notes”) at a public offering price equal to $25.00 per Note (the “Offering”). The Notes are classified as Level 2, will pay interest quarterly in arrears on March 31, June 30, September 30 and December 31 of each year, commencing on December 31, 2021, at a rate of 8.50% per year and will mature on September 30, 2026.

On July 30, 2021, the Company entered into long-term variable rate credit agreements with Siena Lending Group and Green Lake Real Estate Finance LLC, which are classified as Level 2 and had a combined carrying value of $46,650,000 as of October 30, 2021. The fair value of the Siena Lending Group and Green Lake Real Estate Finance LLC credit facilities approximated, and were based on, their carrying value due to the variable rate nature of the financial instrument.

The Company had no Level 3 investments that use significant unobservable inputs as of October 30, 2021 and January 30, 2021.

Also, on July 30, 2021, the PNC revolver and term loan were paid in full, and the PNC Credit Facility was terminated. As of October 30, 2021 and January 30, 2021, the Company’s long-term variable rate PNC Credit Facility (as defined below), classified as Level 2, had carrying values of $0 and $53,380,000. As of October 30, 2021 and January 30, 2021, $0 and $2,714,000 of the long-term variable rate PNC Credit Facility was classified as current. The fair value of the PNC Credit Facility approximated, and was based on, its carrying value due to the variable rate nature of the financial instrument.

XML

Television Broadcast Rights

9 Months Ended

Oct. 30, 2021

Television Broadcast Rights [Abstract]

Television Broadcast Rights

(5)    Television Broadcast Rights

Television broadcast rights in the accompanying condensed consolidated balance sheets consisted of the following:

	October 30, 2021		January 30, 2021
Television broadcast rights	$	99,301,000	$	43,655,000
Less accumulated amortization		(36,087,000)		(16,902,000)
Television broadcast rights, net	$	63,214,000	$	26,753,000

During the first nine months of fiscal 2021 and full year fiscal 2020, the Company entered into certain affiliation agreements with television service providers for carriage of its television programming over their systems, including channel placement rights, which ensure the Company keeps its channel position on the service provider’s channel line-up during the term. The Company recorded television broadcast rights of $55.7 million and $30.6 million during the first nine months of fiscal year 2021 and 2020, which represent the present value of payments for the television broadcast rights associated with the channel position placement. Television broadcast rights are amortized on a straight-line basis over the lives of the individual agreements. The remaining weighted average lives of the television broadcast rights was 4.0 years as of October 30, 2021. Amortization expense related to the television broadcast rights was $8.0 million and $19.2 million for the three and nine-month periods ended October 30, 2021 and $6.2 million and $11.3 million for the three and nine-month periods ended October 31, 2020 and is included in depreciation and amortization within the condensed consolidated statements of operations. Estimated broadcast rights amortization expense is $26.2 million for fiscal 2021, $18.2 million for fiscal 2022, $11.1 million for fiscal 2023, $11.1 million for fiscal 2024, $11.1 million for fiscal 2025 and $4.6 million thereafter. The liability relating to the television broadcast rights was $71.7 million as of October 30, 2021, of which $25.9 million was classified as current in the accompanying condensed consolidated balance sheets. Interest expense related to the television broadcast rights obligation was $952,000 and $2,049,000 during the three and nine-month periods ended October 30, 2021 and $488,000 and $891,000 during the three and nine-month periods ended October 31, 2020.

In addition to the Company securing broadcast rights for channel position, the Company’s affiliation agreements generally provide that it will pay each operator a monthly service fee, most often based on the number of homes receiving the Company’s programming, and in some cases marketing support payments. Monthly service fees are expensed as distribution and selling expense within the condensed consolidated statement of operations.

XML

Intangible Assets

9 Months Ended

Oct. 30, 2021

Intangible Assets [Abstract]

Intangible Assets

(6)    Intangible Assets

Intangible assets in the accompanying condensed consolidated balance sheets consisted of the following:

		October 30, 2021				January 30, 2021
	Estimated	Gross				Gross
	Useful Life	Carrying			Accumulated	Carrying		Accumulated
	(In Years)	Amount		Amortization		Amount		Amortization
Trade Names	3-15	$	3,957,000	$	(225,000)	$	1,568,000	$	(124,000)
Technology	4		11,133,000		(396,000)		772,000		(228,000)
Customer Lists	3-5		13,225,000		(339,000)		339,000		(93,000)
Vendor Exclusivity	5		192,000		(96,000)		192,000		(67,000)
Total finite-lived intangible assets		$	28,507,000	$	(1,056,000)	$	2,871,000	$	(512,000)
Goodwill		$	8,318,000	$	—	$	—	$	—
Total indefinite-lived intangible assets		$	8,318,000	$	—	$	—	$	—
Total finite- and indefinite-lived intangible assets		$	36,825,000	$	(1,056,000)	$	2,871,000	$	(512,000)

Finite-lived Intangible Assets

The finite-lived intangible assets are included in the accompanying condensed consolidated balance sheets within intangible assets and goodwill, net and consist of the J.W. Hulme trade name and customer list; the Float Left developed technology, customer relationships and trade name; a vendor exclusivity agreement; Christopher & Banks customer list; TCO technology and Portal and Ad business customer relationships and technology. Amortization expense related to the finite-lived intangible assets was $242,000 and $103,000 for the three-month periods ended October 30, 2021 and October 31, 2020 and $544,000 and $311,000 for the nine-month period ended October 30, 2021 and October 31, 2020. Estimated amortization expense is $3,809,000 for fiscal 2021, $5,739,000 for fiscal 2022, $5,680,000 for fiscal 2023, $5,484,000 for fiscal 2024, and $3,892,000 for fiscal 2025 and $3,401,000 thereafter.

Indefinite-lived Intangible Assets

The indefinite-lived intangible assets are included in the accompanying condensed consolidated balance sheets within intangible assets and goodwill, net and consist of goodwill associated with the purchase of the Portal and Advertising business from Synacor (see Notes to Condensed Consolidated Financial Statements - Note #16 – Business Acquisitions for additional information).

XML

Credit Agreements

9 Months Ended

Oct. 30, 2021

Debt Disclosure [Abstract]

Credit Agreements

(7)   Credit Agreements

The Company’s long-term credit facilities consist of:

	October 30, 2021		January 30, 2021
PNC revolving loan due July 27, 2023, principal amount	$	—	$	41,000,000
Siena revolving loan due July 31, 2024, principal amount		20,000,000		—
PNC term loan due July 27, 2023, principal amount		—		12,441,000
GreenLake Real Estate Financing term loan due July 31, 2024, principal amount		28,500,000		—
Less unamortized debt issuance costs		(1,850,000)		(61,000)
GreenLake Real Estate Financing term loan due July 31, 2024, carrying amount		26,650,000		12,380,000
Total long-term credit facility		46,650,000		53,380,000
Less current portion of long-term credit facility		—		(2,714,000)
Long-term credit facility, excluding current portion	$	46,650,000	$	50,666,000
8.5% Senior Unsecured Notes, due 2026, principal amount		80,000,000		—
Less unamortized debt issuance costs		(6,232,000)		—
8.5% Senior Unsecured Notes, due 2026, carrying amount		73,768,000		—
Long-term credit facilities, excluding current portion	$	120,418,000	$	50,666,000

8.50% Senior Unsecured Notes

On September 28, 2021, the Company completed and closed on its $75.0 million offering of 8.50% Senior Unsecured Notes due 2026 (the “Notes”) and issued the Notes, including the purchase by the underwriters of $5.0 million aggregate principal amount of Notes upon the exercise in full of their option to purchase additional Notes. The Company received related net proceeds of $73.7 million after deducting the underwriting discount and estimated offering expenses payable by the Company (including fees and reimbursements to the underwriters). The Notes were issued under an indenture, dated 28, 2021 (the “Base Indenture”), between the Company and U.S. Bank National Association, as trustee (the “Trustee”), as supplemented by the First Supplemental Indenture, dated September 28, 2021 (the “Supplemental Indenture,” and the Base Indenture as supplemented by the Supplemental Indenture, the “Indenture”), between the Company and the Trustee. The Notes were denominated in denominations of $25 and integral multiples of $25 in excess thereof.

The Notes will pay interest quarterly in arrears on March 31, June 30, September 30 and December 31 of each year, commencing on December 31, 2021, at a rate of 8.50% per year, and will mature on September 30, 2026.

The Notes are the senior unsecured obligations of the Company. There is no sinking fund for the Notes. The Notes are the obligations of iMedia Brands, Inc. only and are not obligations of, and are not guaranteed by, any of the Company’s subsidiaries. The Company may redeem the Notes for cash in whole or in part at any time at its option (i) on or after September 30, 2023 and prior to September 30, 2024, at a price equal to $25.75 per note, plus accrued and unpaid interest to, but excluding, the date of redemption, (ii) on or after September 30, 2024 and prior to September 30, 2025, at a price equal to $25.50 per note, plus accrued and unpaid interest to, but excluding, the date of redemption, and (iii) on or after September 30, 2025 and prior to maturity, at a price equal to $25.25 per note, plus accrued and unpaid interest to, but excluding, the date of redemption. The Indenture provides for events of default that may, in certain circumstances, lead to the outstanding principal and unpaid interest of the Notes becoming immediately due and payable. If a Mandatory Redemption Event (as defined in the Supplemental Indenture) occurs, the Company will have an obligation to redeem the Notes, in whole but not in part, within 45 days after the occurrence of the Mandatory Redemption Event at a redemption price in cash equal to $25.50 per note plus accrued and unpaid interest, if any, to, but excluding, the date of redemption.

The Company used all of the net proceeds from the offering to fund its closing cash payment in connection with the acquisition of 123tv Invest GmbH and 123tv Holding GmbH (see Note 17 – “Subsequent Events” for additional information), and any remaining proceeds for working capital and general corporate purposes, which may include payments related to the acquisition.

The offering was made pursuant to an effective shelf registration statement filed with the Securities and Exchange Commission (the “Commission”) under the Securities Act of 1933, as amended (the “Act”) on August 5, 2021 and declared effective by the Commission on August 12, 2020 (File No. 333-258519), a base prospectus included as part of the registration statement, and a prospectus supplement, dated September 23, 2021, filed with the Commission pursuant to Rule 424(b) under the Securities Act.

Siena Credit Facility

On July 30, 2021, the Company and certain of its subsidiaries, as borrowers, entered into a loan and security agreement (as amended through September 20, 2021, the “Loan Agreement”) with Siena Lending Group LLC and the other lenders party thereto from time to time, Siena Lending Group LLC, as agent (the “Agent”), and certain additional subsidiaries of the Company, as guarantors thereunder. The Loan Agreement has a three-year term and provides for up to a $80 million revolving line of credit. Subject to certain conditions, the Loan Agreement also provides for the issuance of letters of credit in an aggregate amount up to $5,000,000 which, upon issuance, would be deemed advances under the revolving line of credit. Proceeds of borrowings were used to refinance all indebtedness owing to PNC Bank, National Association, to pay the fees, costs, and expenses incurred in connection with the Loan Agreement and the transactions contemplated thereby, for working capital purposes, and for such other purposes as specifically permitted pursuant to the terms of the Loan Agreement. The Company’s obligations under the Loan Agreement are secured by substantially all of its assets and the assets of its subsidiaries as further described in the Loan Agreement.

Subject to certain conditions, borrowings under the Loan Agreement bear interest at 4.50% plus the London interbank offered rate for deposits in dollars (“LIBOR”) for a period of 30 days as published in The Wall Street Journal three business days prior to the first day of each calendar month. There is a floor for LIBOR of 0.50%. If LIBOR is no longer available, a successor rate to be chosen by the Agent in consultation with the Company or a base rate.

The Loan Agreement contains customary representations and warranties and financial and other covenants and conditions, including, among other things, minimum liquidity requirements of not less than $7,500,000, and then moving to $15,000,000, beginning after the close of the acquisition of 123tv until the Company’s maximum senior net leverage ratio is less than 2.50:1.00, as of the end of any fiscal month. The Loan Agreement also requires the Company maintain a maximum senior net leverage ratio of not less than 3.50:1.00 as of the last day of the fiscal quarters ending approximately October 31, 2021 and January 31, 2022; 3.25:1.00 as of the last day of the fiscal quarter ending approximately April 30, 2022; 3.00:1.00 as of the last day of the fiscal quarter ending approximately July 31, 2022; 2.75:1.00 as of the last day of the fiscal quarters ending approximately October 31, 2022 and January 31, 2023 and 2.50:1.00 as of the last day of the fiscal quarters ending approximately April 30, 2023 and thereafter. In addition, the Loan Agreement places restrictions on the Company’s ability to incur additional indebtedness or prepay existing indebtedness, to create liens or other encumbrances, to sell or otherwise dispose of assets, to merge or consolidate with other entities, and to make certain restricted payments, including payments of dividends to shareholders. The Company also pays a monthly fee at a rate equal to 0.50% per annum of the average daily unused amount of the credit facility for the previous month.

As of October 30, 2021, the Company had total borrowings of $20.0 million under its revolving line of credit with Siena. Remaining available capacity under the revolving line of credit as of October 30, 2021 was approximately $45.2 million, which provided liquidity for working capital and general corporate purposes. As of October 30, 2021, the Company was in compliance with applicable financial covenants of the Siena Credit Facility and expects to be in compliance with applicable financial covenants over the next twelve months.

Interest expense recorded under the Siena Credit Facility was $766,000 for the three and nine-month periods ended October 30, 2021 and $0 for the three and nine-month periods ended October 31, 2020.

Deferred financing costs, net of amortization, relating to the revolving line of credit were $2,597,000 and $0 as of October 30, 2021 and January 30, 2021 and are included within other assets within the accompanying condensed consolidated balance sheets. The balance of these costs is being expensed as additional interest over the three-year term of the Siena Loan Agreement.

GreenLake Real Property Financing

On July 30, 2021, two of the Company’s subsidiaries, VVI Fulfillment Center, Inc. and EP Properties, LLC (collectively, the “Borrowers”), and the Company, as guarantor, entered into that certain Promissory Note Secured by Mortgages (the “GreenLake Note”) with GreenLake Real Estate Finance LLC (“GreenLake”) whereby GreenLake agreed to make a secured term loan (the “Term Loan”) to the Borrowers in the original amount of $28,500,000. The GreenLake Note is secured by, among other things, mortgages encumbering the Company’s owned properties in Eden Prairie, Minnesota and Bowling Green, Kentucky (collectively, the “Mortgages”) as well as other assets as described in the GreenLake Note. Proceeds of borrowings shall be used to (i) pay fees and expenses related to the transactions contemplated by the GreenLake Note, (ii) make certain payments approved by GreenLake to third parties, and (iii) provide for working capital and general corporate purposes of the Company. The Company has also pledged the stock that it owns in the Borrowers to secure its guarantor obligations.

The GreenLake Note is scheduled to mature on July 31, 2024. The borrowings, which include all amounts advanced under the GreenLake Note, bear interest at 10.00% per annum or, at the election of the Lender upon no less than 30 days prior written notice to the Borrowers, at a floating rate equal to the prime rate plus 200 basis points.

The Borrowers may prepay the GreenLake Note in full (but not in part) before July 30, 2022 (the “Lockout Date”) upon payment of a prepayment premium equal to the amount of interest that would have accrued from the date of prepayment through the Lockout Date. After the Lockout Date, the GreenLake Note may be prepaid in full or in any installment greater than or equal to $100,000 without any prepayment penalty or premium on 90 days’ prior written notice from Borrowers to GreenLake.

The GreenLake Note contains customary representations and warranties and financial and other covenants and conditions, including, a requirement that the Borrowers comply with all covenants set forth in the Loan Agreement described above. The GreenLake Note also contains certain customary events of default.

As of October 30, 2021, there was $28.5 million outstanding under the term loan with GreenLake, all of which was classified as long-term in the accompanying condensed consolidated balance sheet. Principal borrowings under the term loan are non-amortizing over the life of the loan.

Interest expense recorded under the GreenLake Note was $904,000 for the three and nine-month periods ended October 30, 2021 and $0 for the three and nine-month periods ended October 31, 2020.

PNC Credit Facility

On February 9, 2012, the Company entered into a credit and security agreement (as amended through February 5, 2021, the "PNC Credit Facility") with PNC Bank, N.A. ("PNC"), a member of The PNC Financial Services Group, Inc., as lender and agent. On July 30, 2021, the PNC revolver and term loan were paid in full and the PNC Credit Facility was terminated through a refinancing with Siena and GreenLake. The Company recognized $663,000 in related debt extinguishment costs in fiscal 2021 which included both the write-off of remaining deferred financing costs related to the PNC term loan and revolver, as well as a prepayment penalty per the PNC Credit Facility.

The PNC Credit Facility, which included CIBC Bank USA (formerly known as The Private Bank) as part of the facility, provided a revolving line of credit of $70.0 million and provided for a term loan. Maximum borrowings and available capacity under the revolving line of credit under the PNC Credit Facility were equal to the lesser of $70.0 million or a calculated borrowing base comprised of eligible accounts receivable and eligible inventory.

The PNC Credit Facility also provided for the issuance of letters of credit in an aggregate amount up to $6.0 million, which, upon issuance, would be deemed advances under the PNC Credit Facility. The PNC Credit Facility was secured by a first security interest in substantially all of the Company’s personal property, as well as the Company’s real properties located in Eden Prairie, Minnesota and Bowling Green, Kentucky.

The revolving line of credit under the PNC Credit Facility bore interest at either a Base Rate or LIBOR plus a margin consisting of between 2% and 3.5% on Base Rate advances and 3% and 4.5% on LIBOR advances based on the Company’s trailing twelve-month

reported leverage ratio (as defined in the PNC Credit Facility). The term loan bore interest at either a Base Rate or LIBOR plus a margin consisting of between 4% and 5% on Base Rate term loans and 5% to 6% on LIBOR Rate term loans.

Interest expense recorded under the PNC Credit Facility was $0 and $1,558,000 for the three and nine-month periods ended October 30, 2021 and $743,000 and $2,767,000 for the three and nine-month periods ended October 31, 2020.

Deferred financing costs, net of amortization, relating to the revolving line of credit were $0 and $243,000 as of October 30, 2021 and January 30, 2021 and are included within other assets within the accompanying condensed consolidated balance sheets.

The aggregate maturities of borrowings outstanding under the Company’s long-term debt obligations as of October 30, 2021 were as follows:

	Real Estate Financing		Siena			8.5% Senior
Fiscal year	Term Loan		Revolving Loan		Unsecured Notes		Total
2021	$	—	$	—	$	—	$	—
2022		—		—		—		—
2023		—		—		—		—
2024		28,500		20,000		—		48,500
2025 and thereafter		—		—		80,000		80,000
	$	28,500	$	20,000	$	80,000	$	128,500

Restricted Cash

The Company is required to keep cash in a restricted account in order to secure letters of credit to purchase inventory as well as to secure the Company’s corporate purchasing card program. Any interest income earned is recorded in that period. The Company had $2,167,500 and $0 in restricted cash accounts as of October 30, 2021 and October 31, 2020.

Cash Requirements

Currently, the Company’s principal cash requirements are to fund business operations, which consist primarily of purchasing inventory for resale, funding ValuePay installment receivables, funding the Company’s basic operating expenses, particularly the Company’s contractual commitments for cable and satellite programming distribution, funding debt service payments and the funding of necessary capital expenditures. The Company closely manages its cash resources and working capital. The Company attempts to manage its inventory receipts and reorders in order to ensure its inventory investment levels remain commensurate with the Company’s current sales trends. The Company also monitors the collection of its credit card and ValuePay installment receivables and manages vendor payment terms in order to more effectively manage the Company’s working capital which includes matching cash receipts from the Company’s customers to the extent possible with related cash payments to the Company’s vendors. ValuePay remains a cost-effective promotional tool for the Company. The Company continues to make strategic use of its ValuePay program in an effort to increase sales and to respond to similar competitive programs.

The Company’s ability to fund operations, debt service and capital expenditures in the future will be dependent on its ability to generate cash flow from operations, maintain or improve margins and to use available funds from its Siena Loan Agreement. The Company’s ability to borrow funds is dependent on its ability to maintain an adequate borrowing base and its ability to meet its credit facility’s covenants (as described above). Accordingly, if the Company does not generate sufficient cash flow from operations to fund its working capital needs, debt service payments and planned capital expenditures and meet credit facility covenants, and its cash reserves are depleted, the Company may need to take actions that are within the Company’s control, such as further reductions or delays in capital investments, additional reductions to the Company’s workforce, reducing or delaying strategic investments or other actions. The Company believes that it is probable its existing cash balances and its availability under the Siena Loan Agreement, will be sufficient to fund the Company’s normal business operations over the next twelve months from the issuance of this report.

XML

Shareholders' Equity

9 Months Ended

Oct. 30, 2021

Equity [Abstract]

Shareholders' Equity

(8)   Shareholders’ Equity

Common Stock

The Company is authorized to issue 10,000,000 shares of capital stock, of which 400,000 is designated as Series A Junior Participating Cumulative Preferred Stock, and 20,000,000 shares of common stock. As of October 30, 2021, no shares of preferred stock were issued or outstanding and 21,560,514 shares of common stock were issued and outstanding. The board of directors may establish new classes and series of capital stock by resolution without shareholder approval; however, in certain circumstances the Company is required to obtain approval under the Company’s Siena Loan Agreement.

Public Offerings

On June 9, 2021, the Company completed a public offering, in which the Company issued and sold 4,830,918 shares of our common stock at a public offering price of $9.00 per share. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $40.1 million. The Company has used or intends to use the proceeds for general working capital purposes, including potential acquisitions of businesses and assets that are complementary to our operations.

On February 18, 2021, the Company completed a public offering, in which the Company issued and sold 3,289,000 shares of its common stock at a public offering price of $7.00 per share, including 429,000 shares sold upon the exercise of the underwriter’s option to purchase additional shares. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $21.2 million. The Company used the proceeds for general working capital purposes.

On August 28, 2020, the Company completed a public offering, in which the Company issued and sold 2,760,000 shares of its common stock at a public offering price of $6.25 per share, including 360,000 shares sold upon the exercise of the underwriter’s option to purchase additional shares. After underwriter discounts and commissions and other offering costs, net proceeds from the public offering were approximately $15.8 million. The Company used the proceeds for general working capital purposes.

April 2020 Private Placement Securities Purchase Agreement

On April 14, 2020, the Company entered into a common stock and warrant purchase agreement with certain individuals and entities, pursuant to which the Company sold an aggregate of 1,836,314 shares of the Company’s common stock, issued warrants to purchase an aggregate of 979,190 shares of the Company’s common stock at a price of $2.66 per share, and fully-paid warrants to purchase an aggregate 114,698 shares of the Company’s common stock at a price of $0.001 per share in a private placement, for an aggregate cash purchase price of $4,000,000. The initial closing occurred on April 17, 2020 and the Company received gross proceeds of $1,500,000. Additional closings occurred on May 22, 2020, June 8, 2020, June 12, 2020 and July 11, 2020 and the Company received gross proceeds of $2,500,000. The Company incurred approximately $190,000 of issuance costs during the first half of fiscal 2020. The Warrants are indexed to the Company’s publicly traded stock and were classified as equity. The par value of the shares issued was recorded within common stock, with the remainder of the proceeds, less issuance costs, recorded as additional paid in capital in the accompanying condensed consolidated balance sheets. The Company used the proceeds for general working capital purposes.

The purchasers consisted of the following: Invicta Media Investments, LLC, Michael and Leah Friedman and Hacienda Jackson LLC. Invicta Media Investments, LLC is owned by Invicta Watch Company of America, Inc. (“IWCA”), which is the designer and manufacturer of Invicta-branded watches and watch accessories, one of the Company’s largest and longest tenured brands. Michael and Leah Friedman are owners and officers of Sterling Time, LLC (“Sterling Time”), which is the exclusive distributor of IWCA’s watches and watch accessories for television home shopping and the Company’s long-time vendor. IWCA is owned by the Company’s Vice Chair and director, Eyal Lalo, and Michael Friedman also serves as a director of the Company. A description of the relationship between the Company, IWCA and Sterling Time is contained in Note 15 - “Related Party Transactions.” Further, Invicta Media Investments, LLC and Michael and Leah Friedman comprise a “group” of investors within the meaning of Section 13(d)(3) of the Securities and Exchange Act of 1934, as amended, that is the Company’s largest shareholder.

The warrants have an exercise price per share of $2.66 and are exercisable at any time and from time to time from six months following their issuance date until April 14, 2025. The Company has included a blocker provision in the purchase agreement whereby no purchaser may be issued shares of the Company’s common stock if the purchaser would own over 19.999% of the Company’s outstanding common stock and, to the extent a purchaser in this offering would own over 19.999% of the Company’s outstanding

common stock, that purchaser will receive fully-paid warrants (in contrast to the coverage warrants that will be issued in this transaction, as described above) in lieu of the shares that would place such holder’s ownership over 19.999%. Further, the Company included a similar blocker in the warrants (and amended the warrants purchased by the purchasers on May 2, 2019, if any) whereby no purchaser of the warrants may exercise a warrant if the holder would own over 19.999% of the Company’s outstanding common stock.

During the third quarter of fiscal 2020, the fully-paid warrants were exercised for the purchase of 114,698 shares of the Company’s common stock.

Warrants

As of October 30, 2021, the Company had outstanding warrants to purchase 1,416,504 shares of the Company’s common stock, of which 1,416,504 were fully exercisable. The warrants expire approximately five years from the date of grant. The following table summarizes information regarding warrants outstanding at October 30, 2021:

	Warrants	Warrants	Exercise Price
Grant Date	Outstanding	Exercisable	(Per Share)		Expiration Date
November 10, 2016	33,386	33,386	$	30.00	November 10, 2021
January 23, 2017	48,930	48,930	$	17.60	January 23, 2022
March 16, 2017	5,000	5,000	$	19.20	March 16, 2022
May 2, 2019	349,998	349,998	$	15.00	May 2, 2024
April 17, 2020	367,197	367,197	$	2.66	April 14, 2025
May 22, 2020	122,398	122,398	$	2.66	April 14, 2025
June 8, 2020	122,399	122,399	$	2.66	April 14, 2025
June 12, 2020	122,398	122,398	$	2.66	April 14, 2025
July 11, 2020	244,798	244,798	$	2.66	April 14, 2025

Stock Compensation Plans

The Company’s 2020 Equity Incentive Plan ("2020 Plan") provides for the issuance of up to 3,000,000 shares of the Company’s common stock. The 2020 Plan is administered by the human resources and compensation committee of the board of directors and provides for awards for employees, directors and consultants. All employees and directors of the Company and its affiliates are eligible to receive awards under the 2020 Plan. The types of awards that may be granted under the 2020 Plan include incentive and non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, and other stock-based awards. Stock options may be granted to employees at such exercise prices as the human resources and compensation committee may determine but not less than 100% of the fair market value of the common stock as of the date of grant (except in the limited case of "substitute awards" as defined by the 2020 Plan). No stock option may be granted more than 10 years after the effective date of the respective plan’s inception or be exercisable more than 10 years after the date of grant. Except for market-based options, options granted generally vest over three years in the case of employee stock options and vest immediately on the date of grant in the case of director options and have contractual terms of 10 years from the date of grant. The 2020 Plan was approved by the Company’s shareholders at the 2020 Annual Meeting of Shareholders on July 13, 2020.

The Company also maintains the 2011 Omnibus Incentive Plan ("2011 Plan"). Upon the adoption and approval of the 2020 Plan, the Company ceased making awards under the 2011 Plan. Awards outstanding under the 2011 Plan continue to be subject to the terms of the 2011 Plan, but if those awards subsequently expire, are forfeited or cancelled or are settled in cash, the shares subject to those awards will become available for awards under the 2020 Plan. Similarly, the Company ceased making awards under its 2004 Omnibus Stock Plan ("2004 Plan") on June 22, 2014, but outstanding awards under the 2004 Plan remain outstanding in accordance with its terms.

Stock-Based Compensation - Stock Options

Compensation is recognized for all stock-based compensation arrangements by the Company. Stock-based compensation expense related to stock option awards was $64,000 and $5,000 for the third quarters of fiscal 2021 and fiscal 2020 and $116,000 and $116,000 for the first nine months of fiscal 2021 and 2020. The Company has not recorded any income tax benefit from the exercise of stock options due to the uncertainty of realizing income tax benefits in the future.

The fair value of each time-based vesting option award is estimated on the date of grant using the Black-Scholes option pricing model that uses assumptions noted in the following table. Expected volatilities are based on the historical volatility of the Company’s stock. Expected term is calculated using the simplified method taking into consideration the option’s contractual life and vesting terms. The Company uses the simplified method in estimating its expected option term because it believes that historical exercise data cannot be accurately relied upon at this time to provide a reasonable basis for estimating an expected term due to the extreme volatility of its stock price and the resulting unpredictability of its stock option exercises. The risk-free interest rate for periods within the contractual life of the option is based on the comparable U.S. Treasury yield curve in effect at the time of grant. Expected dividend yields were not used in the fair value computations as the Company has never declared or paid dividends on its common stock and currently intends to retain earnings for use in operations.

	Fiscal 2021
Expected volatility:	85%
Expected term (in years):	6 years
Risk-free interest rate:	1.02%

A summary of the status of the Company’s stock options outstanding as of October 30, 2021 and changes during the nine months then ended is as follows:

	2020		Weighted		Weighted			Weighted
	Equity		Average		Average			Average
	Incentive		Exercise	2011	Exercise		2004	Exercise
	Plan		Price	Plan	Price		Plan	Price
Balance outstanding, January 30, 2021	—	$	—	34,000	$	12.87	3,000	$	53.49
Granted	127,000	$	7.71	—	$	—	—	$	—
Exercised	—	$	—	—	$	—	—	$	—
Forfeited or canceled	—	$	—	—	$	—	—	$	—
Balance outstanding, October 30, 2021	127,000	$	7.71	34,000	$	12.87	3,000	$	53.49
Options exercisable at October 30, 2021	—	$	—	30,000	$	13.67	3,000	$	53.49

The following table summarizes information regarding stock options outstanding as of October 30, 2021:

	Options Outstanding						Options Vested or Expected to Vest
				Weighted						Weighted
				Average						Average
		Weighted		Remaining				Weighted		Remaining
		Average		Contractual	Aggregate			Average		Contractual	Aggregate
	Number of	Exercise		Life	Intrinsic		Number of	Exercise		Life	Intrinsic
Option Type	Shares	Price		(Years)	Value		Shares	Price		(Years)	Value
2020 Incentive:	127,000	$	7.71	9.6	$	—	111,000		7.71	9.6	$	—
2011 Incentive:	34,000	$	12.87	5.3	$	13,000	33,000	$	13.01	5.3	$	12,000
2004 Incentive:	3,000	$	53.49	2.4	$	—	3,000	$	53.49	—	$	—

The weighted average grant-date fair value of options granted in the first, second and third quarters of fiscal 2021 was $6.38, $6.41 and $6.08, respectively. The total intrinsic value of options exercised during the first, second and third quarters of fiscal 2021 and fiscal 2020 was $0. As of October 30, 2021, total unrecognized compensation cost related to stock options was $340,000 and was expected to be recognized over a weighted average period of approximately 2.5 years.

Stock-Based Compensation - Restricted Stock Units

Compensation expense relating to restricted stock unit grants was $53,000 and $(219,000) for the third quarters of fiscal 2021 and fiscal 2020 and $246,000 and $(55,000) for the first three quarters of fiscal 2021 and 2020. As of October 30, 2021, there was $2,490,000 of total unrecognized compensation cost related to non-vested restricted stock unit grants. That cost is expected to be recognized over a weighted average expected life of 2.5 years. The total fair value of restricted stock units vested during the first nine months of fiscal 2021 and fiscal 2020 was $1,255,000 and $316,000. The estimated fair value of restricted stock units is based on the grant date closing price of the Company’s stock for time-based vesting awards and a Monte Carlo valuation model for market-based vesting awards.

The Company has granted time-based restricted stock units to certain key employees as part of the Company’s long-term incentive program. The restricted stock units generally vest in three equal annual installments beginning one year from the grant date and are being amortized as compensation expense over the three-year vesting period. The Company has also granted restricted stock units to non-employee directors as part of the Company’s annual director compensation program. Each restricted stock unit grant vests or vested on the day immediately preceding the next annual meeting of shareholders following the date of grant. The grants are amortized as director compensation expense over the twelve-month vesting period.

The Company granted 77,408 performance share units to the Company’s Chief Executive Officer as part of the Company’s long-term incentive program during the first quarter of fiscal 2021. The number of shares earned is based on the Company’s achievement of pre-established goals for sales growth over the measurement period from January 31, 2021 to January 29, 2022. Any earned performance share units will vest on February 3, 2024, so long as the executive’s service has been continuous through the vest date. The number of units that may actually be earned and become eligible to vest pursuant to this award can be between 0% and 200% of the target number of performance share units. The Company recognizes compensation expense on these performance share units ratably over the requisite performance period of the award to the extent management views the performance goals as probable of attainment. The grant date fair value of these performance share units is based on the grant date closing price of the Company’s stock.

The Company granted 146,000 performance share units to the Company’s Chief Executive Officer as part of the Company’s long-term incentive program during the first quarter of fiscal 2020. The number of shares earned is based on the Company’s achievement of pre-established goals for liquidity over the measurement period from February 2, 2020 to January 30, 2021. Any earned performance share units will vest on January 28, 2023, so long as the executive’s service has been continuous through the vest date. The number of units that may actually be earned and become eligible to vest pursuant to this award can be between 0% and 125% of the target number of performance share units. The Company recognizes compensation expense on these performance share units ratably over the requisite performance period of the award to the extent management views the performance goals as probable of attainment. The grant date fair value of these performance share units is based on the grant date closing price of the Company’s stock.

A summary of the status of the Company’s non-vested restricted stock unit activity as of October 30, 2021 and changes during the nine-month period then ended is as follows:

	Restricted Stock Units
	Market-Based Units			Time-Based Units			Performance-Based Units			Total
		Weighted			Weighted			Weighted			Weighted
		Average			Average			Average			Average
		Grant Date			Grant Date			Grant Date			Grant Date
	Shares	Fair Value		Shares	Fair Value		Shares	Fair Value		Shares	Fair Value
Non-vested outstanding, January 30, 2021	60,000	$	3.52	736,000	$	4.03	146,000	$	1.69	942,000	$	3.64
Granted	—	$	—	824,000	$	9.33	77,000	$	8.72	901,000	$	9.28
Vested	—	$	—	(336,000)	$	5.83	—	$	—	(336,000)	$	5.83
Forfeited	—	$	—	(42,000)	$	4.15	—	$	—	(42,000)	$	4.15
Non-vested outstanding, October 30, 2021	60,000	$	3.52	1,182,000	$	7.39	223,000	$	4.13	1,465,000	$	6.74

XML

Net Income (Loss) Per Common Share

9 Months Ended

Oct. 30, 2021

Earnings Per Share [Abstract]

Net Income (Loss) Per Common Share

(9)   Net Income (Loss) Per Common Share

Basic net loss per share is computed by dividing reported loss by the weighted average number of shares of common stock outstanding for the reported period. Diluted net income per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock of the Company during reported periods.

A reconciliation of net income (loss) per share calculations and the number of shares used in the calculation of basic net income (loss) per share and diluted net income (loss) per share is as follows:

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
Numerator:
Net loss	$	(9,492,000)	$	(4,748,000)	$	(16,970,000)	$	(10,522,000)
Earnings allocated to participating share awards		—		—		—		—
Net loss attributable to common shares — Basic and diluted	$	(9,492,000)	$	(4,748,000)	$	(16,970,000)	$	(10,522,000)
Denominator:
Weighted average number of common shares outstanding — Basic (a)		21,503,340		12,177,990		18,710,658		10,000,383
Dilutive effect of stock options, non-vested shares and warrants (b)		—		—		—		—
Weighted average number of common shares outstanding — Diluted		21,503,340		12,177,990		18,710,658		10,000,383
Net loss per common share	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)
Net loss per common share — assuming dilution	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)

(a) For the three and nine-month periods ended October 30, 2021, the basic earnings per share computation included 21,000 outstanding fully-paid warrants to purchase shares of the Company’s common stock at a price of $0.001 per share.

(b) For the three and nine-month periods ended October 30, 2021 and October 31, 2020 there were 658,000 and 796,000 and 992,000 and 476,000 incremental in-the-money potentially dilutive common shares outstanding. The incremental in-the-money potentially dilutive common stock shares are excluded from the computation of diluted earnings per share, as the effect of their inclusion would be anti-dilutive.

XML

Business Segments and Sales by Product Group

9 Months Ended

Oct. 30, 2021

Segment Reporting [Abstract]

Business Segments and Sales by Product Group

(10)   Business Segments and Sales by Product Group

During fiscal year 2019, the Company changed its reportable segments into two reporting segments: “ShopHQ” and “Emerging Business.” In light of strategic shifts in the Company’s emerging businesses, the Company’s Chief Executive Officer, the chief operating decision maker, began reviewing operating results of the Emerging Business segment separately from its core business, ShopHQ. The chief operating decision maker is the Company’s Chief Executive Officer. These segments reflect the way the Company’s chief operating decision maker evaluates the Company’s business performance and manages its operations. Substantially all of the Company’s sales are made to customers residing in the United States.

The Company does not allocate assets between the segments for its internal management purposes, and as such, they are not presented here. There were no significant inter-segment sales or transfers during the first nine months of fiscal 2021 and fiscal 2020. The Company allocates corporate support costs (such as finance, human resources, warehouse management and legal) to its operating segments based on their estimated usage and based on how the Company manages the business.

ShopHQ Reporting Segment

The ShopHQ segment encompasses the Company’s flagship nationally distributed entertainment television network. ShopHQ informs, promotes, demonstrates and sells its products to consumers using interactive video across multiple sales channels including linear television, online streaming, mobile and social platforms, brick and mortar retail, and OTT and CTV platforms such as Roku, AppleTV and Samsung connected televisions.

Emerging Business Reporting Segment

The Emerging Business segment consists of the Company’s early developing brands and business models. This segment includes the Company’s owned and operated consumer brands that include Christopher & Banks, J.W. Hulme, Cooking with Shaquille O’Neal, Kate & Mallory, Live Fit MD and TheCloseout.com and the Company’s media commerce services brand iMedia digital services and niche television networks ShopBulldogTV and ShopHealthHQ.

Net Sales by Segment and Significant Product Groups

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
	(in thousands)
ShopHQ
Net merchandise sales by category:
Jewelry & Watches	$	38,269	$	36,744	$	122,568	$	115,204
Home		15,166		14,805		42,711		39,947
Beauty & Health		21,139		31,105		57,043		98,539
Fashion & Accessories		12,697		9,787		38,388		33,462
All other (primarily shipping & handling revenue)		10,087		11,841		30,617		31,599
Total ShopHQ		97,358		104,282		291,327		318,751
Emerging Business		33,323		4,743		65,998		10,623
Consolidated net sales	$	130,681	$	109,025	$	357,325	$	329,374

Performance Measures by Segment

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
	(in thousands)
Gross profit
ShopHQ	$	41,427	$	38,801	$	121,115	$	118,487
Emerging Business		12,994		2,013	$	27,299	$	4,176
Consolidated gross profit	$	54,421	$	40,814	$	148,414	$	122,663
Operating income (loss)
ShopHQ	$	(6,804)	$	(2,443)	$	(11,471)	$	(2,498)
Emerging Business		802		(952)		1,048		(4,061)
Consolidated operating loss	$	(6,002)	$	(3,395)	$	(10,423)	$	(6,559)
Depreciation and amortization
ShopHQ (a)	$	10,249	$	8,758	$	26,483	$	19,176
Emerging Business		428		194		1,082		521
Consolidated depreciation and amortization	$	10,677	$	8,952	$	27,565	$	19,697

(a) Includes distribution facility depreciation of $936,000 and $975,000 for the three-month periods ended October 30, 2021 and October 31, 2020 and $2,838,000 and $2,997,000 for nine-month periods ended October 30, 2021 and October 31, 2020. Distribution facility depreciation is included as a component of cost of sales within the accompanying condensed consolidated statements of operations.

XML

Leases

9 Months Ended

Oct. 30, 2021

Leases [Abstract]

Leases

(11)   Leases

The Company leases certain property and equipment, such as transmission, production, satellite transponder and office equipment. The Company also leases office space used by its Emerging segment’s iMedia Digital Services and retail space used by its Emerging

segment consumer brands, J.W. Hulme and Christopher Banks. The Company determines if an arrangement is a lease at inception. Leases with an initial term of 12 months or less are not recorded on the accompanying condensed consolidated balance sheets.

Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease liabilities and right-of-use assets are recognized at commencement date based on the present value of lease payments over the lease term. As the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. Some of the Company’s leases include options to extend the term, which is only included in the lease liability and right-of-use assets calculation when it is reasonably certain the Company will exercise that option. As of October 30, 2021, the lease liability and right-of-use assets did not include any lease extension options.

The Company has lease agreements with lease and non-lease components and has elected to account for these as a single lease component. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

The components of lease expense were as follows:

	For the Three-Month Periods Ended				For the Nine-Month Periods Ended
	October 30, 2021		October 31, 2020		October 30, 2021		October 31, 2020
Operating lease cost	$	323,000	$	241,000	$	884,000	$	731,000
Short-term lease cost		34,000		15,000		64,000		60,000
Variable lease cost (a)		31,000		19,000		73,000		72,000

(a) Includes variable costs of finance leases.

For the three-month periods ended October 30, 2021 and October 31, 2020, finance lease costs included amortization of right-of-use assets of $16,000 and $26,000 and interest on lease liabilities of $1,000 and $2,000. For the nine-month periods ended October 30, 2021 and October 31, 2020, finance lease costs included amortization of right-of-use assets of $70,000 and $76,000 and interest on lease liabilities of $2,300 and $5,000.

Supplemental cash flow information related to leases were as follows:

	For the Nine-Month Periods Ended
	October 30, 2021		October 31, 2020
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows used for operating leases	$	822,000	$	824,000
Operating cash flows used for finance leases		2,000		5,000
Financing cash flows used for finance leases		70,000		75,000
Right-of-use assets obtained in exchange for lease liabilities:
Operating leases		3,268,000		1,299,000
Finance leases		—		62,000

The weighted average remaining lease term and weighted average discount rates related to leases were as follows:

	October 30 2021	October 31, 2020
Weighted average remaining lease term:
Operating leases	3.5 years	2.6 years
Finance leases	0.6 years	1.3 years
Weighted average discount rate:
Operating leases	6.4%	6.8%
Finance leases	5.8%	5.7%

Supplemental balance sheet information related to leases is as follows:

		October 30,		January 30,
Leases	Classification	2021		2021
Assets
Operating lease right-of-use assets	Other assets	$	3,523,000	$	1,116,000
Finance lease right-of-use assets	Property and equipment, net		35,000		101,000
Total lease right-of-use assets		$	3,558,000	$	1,217,000
Operating lease liabilities
Current portion of operating lease liabilities	Current portion of operating lease liabilities	$	1,046,000	$	462,000
Operating lease liabilities, excluding current portion	Other long term liabilities		2,568,000		646,000
Total operating lease liabilities			3,614,000		1,108,000
Finance lease liabilities
Current portion of finance lease liabilities	Current liabilities: Accrued liabilities		35,000		86,000
Finance lease liabilities, excluding current portion	Other long term liabilities		—		19,000
Total finance lease liabilities			35,000		105,000
Total lease liabilities		$	3,649,000	$	1,213,000

Future maturities of lease liabilities as of October 30, 2021 are as follows:

Fiscal year	Operating Leases		Finance Leases
2021	$	320,000	$	17,000
2022		1,271,000		19,000
2023		1,106,000		—
2024		889,000		—
Thereafter		708,000		—
Total lease payments		4,294,000		36,000
Less imputed interest		(680,000)		(1,000)
Total lease liabilities	$	3,614,000	$	35,000

As of October 30, 2021, the Company had no operating or finance leases that had not yet commenced.

XML

Income Taxes

9 Months Ended

Oct. 30, 2021

Income Tax Disclosure [Abstract]

Income Taxes

(12)   Income Taxes

As of January 30, 2021, the Company had federal net operating loss carryforwards (“NOLs”) of approximately $397 million which may be available to offset future taxable income. The Company’s federal NOLs generated prior to 2018 expire in varying amounts each year from 2023 through 2037 in accordance with applicable federal tax regulations and the timing of when the NOLs were incurred. The Company’s federal NOLs generated in 2018 and after can be carried forward indefinitely.

In the first quarter of fiscal 2011, the Company had a change in ownership (as defined in Section 382 of the Internal Revenue Code) as a result of the issuance of common stock coupled with the redemption of all the Series B preferred stock held by GE Capital Equity Investments, Inc. Sections 382 and 383 limit the annual utilization of certain tax attributes, including NOL carryforwards, incurred prior to a change in ownership. Currently, the limitations imposed by Sections 382 and 383 are not expected to impair the Company’s ability to fully realize its NOLs; however, the annual usage of NOLs incurred prior to the change in ownership is limited. In addition, if the Company were to experience another ownership change, as defined by Sections 382 and 383, its ability to utilize its NOLs could be further substantially limited and depending on the severity of the annual NOL limitation, the Company could permanently lose its ability to use a significant amount of its accumulated NOLs. The Company currently has recorded a full valuation allowance for its net deferred tax assets. The ultimate realization of these deferred tax assets and related limitations depend on the ability of the Company to generate sufficient taxable income in the future, as well as the timing of such income.

Shareholder Rights Plan

The Company has adopted a Shareholder Rights Plan to preserve the value of certain deferred tax benefits, including those generated by net operating losses. On July 10, 2015, the Company declared a dividend distribution of one purchase right (a “Right”) for each outstanding share of the Company’s common stock to shareholders of record as of the close of business on July 23, 2015 and issuable as of that date. On July 13, 2015, the Company entered into a Shareholder Rights Plan (the “Rights Plan”) with Wells Fargo Bank, N.A., a national banking association, with respect to the Rights. Except in certain circumstances set forth in the Rights Plan, each Right entitles the holder to purchase from the Company one one-thousandth of a share of Series A Junior Participating Cumulative Preferred Stock, $0.01 par value, of the Company (“Preferred Stock” and each one one-thousandth of a share of Preferred Stock, a “Unit”) at a price of $90.00 per Unit. On July 12, 2019, the Company’s shareholders re-approved the Rights Plan at the 2019 annual meeting of shareholders. The Rights Plan will expire on the close of business on the date of the 2022 annual meeting of shareholders, unless the Rights Plan is re-approved by shareholders prior to expiration.

XML

Litigation

9 Months Ended

Oct. 30, 2021

Litigation [Abstract]

Litigation

(13)  Litigation

The Company is involved from time to time in various claims and lawsuits in the ordinary course of business, including claims related to products, product warranties, contracts, employment, intellectual property, consumer protection and regulatory matters. In the opinion of management, none of the claims and suits, either individually or in the aggregate, are reasonably likely to have a material adverse effect on the Company’s operations or consolidated financial statements.

XML

Related Party Transactions

9 Months Ended

Oct. 30, 2021

Related Party Transactions [Abstract]

Related Party Transactions

(14)   Related Party Transactions

Relationship with Sterling Time, Famjams, Invicta Watch Company of America, and Retailing Enterprises

On June 9, 2021, the Company entered into a Confidential Vendor Exclusivity Agreement (the “Famjams Agreement”) with Famjams Trading LLC (“Famjams”), one of the Company's ten largest vendors, pursuant to which Famjams granted the Company the exclusive right to market, promote and sell products using the Medic Therapeutics and Safety Vital brand names and any substantially similar or directly competitive goods or services through the Company’s television networks, website and mobile applications, platforms on social media and mobile host sites and brick and mortar retailing locations in North and South America, Europe and Asia during the five-year exclusivity period, unless earlier terminated pursuant to the terms of the Famjams Agreement. Until the expiration of the exclusivity period, such license is exclusive to the IMBI retailing channels. During the final year of the term of the Famjams Agreement, the parties are required to negotiate in good faith the terms of a five-year extension.

Pursuant to the Famjams Agreement, the Company agreed to issue to Famjams $1.5 million of RSUs, priced at the closing bid price of the Company’s common stock on the Nasdaq Capital Market on the trading date immediately preceding the date of the Famjams Agreement – a total of 147,347 RSUs. One-fifth of the RSUs will vest annually, beginning on June 9, 2021 and ending on June 9, 2025. Famjams also agreed to provide the Company with a revolving line of credit in the amount of $2.0 million during the term of the Famjams Agreement. The $1.5 million aggregate market value on the date of the award is being amortized as cost of sales over the five-year commercial term.

The Company also agreed, pursuant to the Famjams Agreement, to deliver a cash deposit of $6.0 million to Famjams to be used as working capital by Famjams. This deposit will bear interest in the amount of 5% per annum and will become due and payable in full at the end of the term of the Famjams Agreement, or if the Famjams Agreement is extended for a five-year period, at the end of such renewal period. In the event of a default, the Company agreed that the intellectual property and trademarks associated with the Famjams products subject to the Famjams Agreement pledged as collateral fully satisfies any due and owing working capital amount owed by Famjams to the Company. Famjams is an affiliate of Michael Friedman, a director of the Company.

Additionally on June 9, 2021, iMedia Brands, Inc. entered into a Confidential Vendor Exclusivity Agreement (the “IWCA Agreement”) with Invicta Watch Company of America, Inc. (“IWCA”), one of the Company's ten largest vendors, pursuant to which IWCA granted the Company the exclusive right to market, promote and sell watches and watch accessories using the Invicta brand names and any substantially similar or directly competitive goods or services through the Company’s live or taped direct response video retail programming in North and South America during the five-year exclusivity period of the IWCA Agreement, unless earlier terminated pursuant to the terms of the IWCA Agreement. During the final year of the term of the IWCA Agreement, the parties are

required to negotiate in good faith the terms of a five-year extension. This new agreement permits the Company to extend its exclusive relationship with one of its largest vendors, providing critical long-term stability to the Company's key vendor ranks.

Pursuant to the IWCA Agreement, the Company agreed to issue to IWCA $4.5 million of RSUs, priced at the closing bid price of the Company’s common stock on the Nasdaq Capital Market on the trading date immediately preceding the date of the IWCA Agreement – a total of 442,043 RSUs. One-fifth of the RSUs will vest annually, beginning on June 9, 2021 and ending on June 9, 2025. IWCA also agreed to provide the Company with a revolving line of credit in the amount of $3.0 million during the first, second and third quarters of each of the Company’s fiscal years during the term of the IWCA Agreement and $4.0 million during the fourth quarter of each of the Company’s fiscal years during the term of the IWCA Agreement. IWCA is an affiliate of Eyal Lalo, the Company's Vice Chair.

On April 14, 2020, the Company entered into a common stock and warrant purchase agreement with certain individuals and entities, pursuant to which the Company sold shares of the Company’s common stock and issued warrants to purchase shares of the Company’s common stock in a private placement. Details of the common stock and warrant purchase agreement are described in Note 8 - "Shareholders’ Equity." The purchasers consist of the following: Invicta Media Investments, LLC, Michael and Leah Friedman and Hacienda Jackson LLC. Invicta Media Investments, LLC purchased 734,394 shares of the Company’s common stock and a warrant to purchase 367,196 shares of the Company’s common stock for an aggregate purchase price of $1,500,000. Michael and Leah Friedman purchased 727,022 shares of the Company’s common stock and a warrant to purchase 367,196 shares of the Company’s common stock for an aggregate purchase price of $1,500,000. Pursuant to the agreement, Sterling Time has standard payment terms with 90-day aging from receipt date for all purchase orders. If the Company’s accounts payable balance to Sterling Time exceeds (a) $3,000,000 in any given week during the Company’s first three fiscal quarters through May 31, 2022 or (b) $4,000,000 in any given week during the Company’s fourth fiscal quarters of fiscal 2020 and fiscal 2021, the Company will pay the accounts payable balance owed to Sterling Time that is above these stated amounts. Following May 31, 2022, the Company’s payment terms revert back to standard 90-day aging terms as previously described.

On August 28, 2020, Invicta Media Investments, LLC purchased 256,000 shares of the Company’s common stock pursuant to the Company’s public equity offering.

Transactions with Sterling Time

The Company purchased products from Sterling Time, an affiliate of Mr. Friedman, in the aggregate amount of $35.7 million and $41.2 million during the first nine months of fiscal 2021 and fiscal 2020. In addition, during the first nine months of fiscal 2020, the Company subsidized the cost of a promotional cruise for Invicta branded and other vendors’ products. As of October 30, 2021 and January 30, 2021, the Company had a net trade receivable balance owed by Sterling Time of $1.0 million and a net trade payable balance owed to Sterling Time of $825,000.

Transactions with Retailing Enterprises

As of October 30, 2021 and January 30, 2021, the Company had a net trade receivable balance owed by Retailing Enterprises, LLC of $251,000 and $641,000 relating to warehouse services provided by the Company. As of October 30, 2021 and January 30, 2021, the Company accrued commissions of $142,000 and $263,000 to Retailing Enterprises, LLC for Company sales of the Invincible Guarantee program. The Invincible Guarantee program is an Invicta watch offer whereby customers receive credit on watch trade-ins within a five-year period. The program is serviced by Retailing Enterprises, LLC.

Transactions with Famjams Trading

The Company purchased products from Famjams Trading LLC ("Famjams Trading"), an affiliate of Mr. Friedman, in the aggregate amount of $21.7 million and $12.6 million during the nine months of 2021 and 2020. In addition, the Company provided third party logistic services and warehousing to Famjams Trading, totaling $4,000 and $41,000 during the nine months of 2021 and 2020. As of October 30, 2021 and January 30, 2021, the Company had a net trade receivable balance owed by Famjams Trading of $4.4 million and $900,000.

Transactions with TWI Watches

The Company purchased products from TWI Watches LLC ("TWI Watches"), an affiliate of Mr. Friedman, in the aggregate amount of $478,000 and $567,000 during the first nine months of fiscal 2021 and 2020. As of October 30, 2021 and January 30, 2021, the Company had a net trade payable balance owed to TWI Watches of $141,000 and $256,000.

XML

Restructuring Costs

9 Months Ended

Oct. 30, 2021

Restructuring Costs [Abstract]

Restructuring Costs

(15)  Restructuring Costs

During the first quarter of fiscal 2020, the Company implemented and completed a cost optimization initiative, which eliminated positions across the Company’s ShopHQ segment, the majority of whom were employed in customer service, order fulfillment and television production. As a result of the first quarter fiscal 2020 cost optimization initiative, the Company recorded restructuring charges of $209,000 for the three-month periods ended May 2, 2020, which relate primarily to severance and other incremental costs associated with the consolidation and elimination of positions across the Company’s ShopHQ segment. These initiatives were substantially completed as of July 31, 2021.

During the third quarter of fiscal 2021, the Company implemented an additional cost optimization initiative. As a result of the third quarter fiscal 2021 cost optimization initiative, the Company recorded restructuring charges of $634,000 for the three-month period ended October 30, 2021, which relate primarily to severance associated with the additional consolidation and elimination of positions across the Company’s ShopHQ segment. These initiatives were substantially complete and remain unpaid as of October 30, 2021.

The following table summarizes the significant components and activity under the restructuring program for the nine-month period ended October 30, 2021:

	Balance at						Balance at
	January 30,						October 30,
	2021		Charges		Cash Payments		2021
Severance	$	42,000	$	634,000	$	(42,000)	$	634,000
Other incremental costs		5,000		—		(5,000)		—
	$	47,000	$	634,000	$	(47,000)	$	634,000

The liability for restructuring accruals is included in accrued liabilities within the accompanying condensed consolidated balance sheets.

XML

Business Acquisitions

9 Months Ended

Oct. 30, 2021

Business Combinations [Abstract]

Business Acquisitions

(16)  Business Acquisitions

Synacor’s Portal and Advertising Business Acquisition

On July 30, 2021, the Company closed on the acquisition of Synacor’s Portal and Advertising business segment. This acquisition allows the Company to leverage its interactive video expertise and national television promotional power, as well as its merchandising, customer solutions and fulfillment capabilities, to offer advertisers and consumer brands differentiated digital services that the Company believes will accelerate its timeline to become the leading single-source partner to advertisers seeking to use interactive video to drive growth. Synacor Portal and Advertising, which iMedia has combined with its business Float Left, has been renamed to iMedia Digital Services (“iMDS). iMDS is a leading video advertising platform monetizing 200+ million monthly users for its publishers by utilizing its proprietary technologies, first-party customer shopping data and interactive video services to drive engagement, traffic and conversion.  

The acquisition of the Portal and Advertising business was accounted for in accordance with ASC 805-10 “Business Combinations”. The total consideration transferred on the date of the transaction consisted of $20 million cash, the issuance of a $10 million seller note and assumed liabilities with a fair value of $7.3 million. The seller note is payable in $1 million quarterly installments over the next ten calendar quarters beginning with September 30, 2021. The seller note bears interest at rates between 6% and 11% depending upon the period outstanding. The allocation of the purchase price was based upon a preliminary valuation, and the Company’s estimates and assumptions of the assets acquired, and liabilities assumed are subject to change within the measurement period pending the finalization of a valuation.

Based on the preliminary valuation, the total consideration of $30.0 million has been allocated to assets acquired and liabilities assumed based on their respective fair values as follows:

	Fair Value
Accounts Receivable and Prepaid	$	8,019,000
Fixed assets		805,000
Goodwill and Intangible assets		28,429,000
Liabilities assumed		(7,253,000)
Total consideration	$	30,000,000

Goodwill and intangible assets have been measured as the excess of the total consideration over the amounts assigned to the identifiable assets acquired and liabilities assumed in the amount of $28.4 million, which was primarily related to the acquisition of customer relationships, technology platforms, and goodwill.

The preliminary purchase price allocation may be adjusted, as necessary, up to one year after the acquisition closing date if management obtains additional information regarding asset valuations and liabilities assumed.

Christopher & Banks Transaction

Christopher & Banks is a specialty brand of privately branded women's apparel and accessories. The Christopher & Banks brand was previously owned by Christopher & Banks Corporation, which filed voluntary petitions for relief under Chapter 11 of the Bankruptcy Code in January 2021. On March 1, 2021, the Company entered into a licensing agreement with ReStore Capital, a Hilco Global company, whereby the Company will operate the Christopher & Banks business throughout all sales channels, including digital, television, catalog, and brick and mortar retail, effective March 1, 2021. The Company also purchased certain assets related to the Christopher & Banks eCommerce business, including primarily inventory, furniture, equipment, and certain intangible assets. The Company plans to launch a new weekly Christopher & Banks television program on its ShopHQ network, which will also promote the brand’s website, cristopherandbanks.com, its two retail stores in Coon Rapids, Minnesota, and Branson, Missouri, and its planned launch of Christopher & Banks Stylists, an online interactive video platform that customizes wardrobe that is outfitted for customers by a Christopher & Banks stylist.

On March 1, 2021, the Company acquired all of the assets of Christopher & Banks, LLC (“C&B”). The acquisition of C&B was accounted for in accordance with ASC 805-10 “Business Combinations”. The total consideration transferred on the date of the transaction consisted of $3.5 million cash and assumed liabilities with a fair value of $4.2 million. In addition, the Company is obligated to issue common shares to Hilco with a value of $1.5 million as additional consideration. The Company expects to issue these shares in the fourth quarter of 2021. The preliminary allocation of the purchase price was based upon a preliminary valuation, and the Company’s estimates and assumptions of the assets acquired, and liabilities assumed are subject to change within the measurement period pending the finalization of a valuation.

Based on the preliminary valuation, the total consideration of $5.0 million has been allocated to assets acquired and liabilities assumed based on their respective fair values as follows:

	Fair Value
Inventory	$	4,091,000
Fixed assets		1,500,000
Goodwill and Intangible assets		3,607,000
Liabilities assumed		(4,198,000)
Total consideration	$	5,000,000

Goodwill and intangible assets have been measured as the excess of the total consideration over the amounts assigned to the identifiable assets acquired and liabilities assumed in the amount of $3.6 million, which was primarily related to the acquisition of the product designs, brand and customer list.

The preliminary purchase price allocation may be adjusted, as necessary, up to one year after the acquisition closing date if management obtains additional information regarding asset valuations and liabilities assumed.

The Closeout.com Acquisition

On February 5, 2021, the Company became a controlling member under the limited liability company agreement for TCO, LLC (“TCO”), a Delaware limited liability company entered into between the Company and LAKR Ecomm Group LLC (“LAKR”) to operate TheCloseout.com, an online marketplace that was previously owned in part by Invicta Media Investments. LAKR is a newly formed company indirectly owned by Invicta Media Investments, LLC and The Closeout.com LLC. The initial Board of Directors of TCO includes Tim Peterman, the Chief Executive Officer and a director of the Company, Landel Hobbs, the Chairman of the Board of the Company, and Eyal Lalo, a director of the Company. See Note 14 – “Related Party Transactions” for additional information regarding the Company’s relationships with Invicta Media Investments, LLC, Retailing Enterprises and Mr. Lalo.

Under the limited liability company agreement, the Company will act as the controlling member of TCO. Mr. Peterman and Mr. Hobbs, as the designees of the Company, will lead TCO, with certain significant corporate actions requiring the consent of both members. Mr. Peterman will be the Chairperson of TCO. Distributions of available cash may be made to the members at the discretion of TCO’s board of managers. In addition, beginning on February 5, 2026 and recurring every 12 months thereafter, the Company will have the right, but not the obligation, to acquire LAKR’s interest in TCO at a value determined based on financial benchmarks set forth in the TCO limited liability company agreement.

In connection with the establishment of TCO, the Company contributed assets in the form of inventory valued at $3.5 million in exchange for a 51% interest in the TCO, and LAKR contributed assets in the form of inventory and intellectual property valued at $3.4 million in exchange for a 49% interest in TCO. The Company also entered into a loan and security agreement with TCO, pursuant to which TCO may borrow up to $1.0 million from the Company on a revolving basis pursuant to a promissory note bearing interest at LIBOR plus 4%, provided that the floor of this interest rate is 4.25%. The promissory note is payable on demand by the Company, may be voluntarily prepaid at any time, and must be repaid prior to TCO making any distributions, other than advances for tax withholdings, to its members.

Non-controlling Interests

Non-controlling interests (“NCI”) represent equity interests owned by outside parties. NCI may be initially measured at fair value or at the NCI’s proportionate share of the recognized amounts of the acquiree’s identifiable net assets. The choice of measurement is made on a transaction by transaction basis. iMedia elected to measure each NCI at its proportionate share of the recognized amounts of the acquiree’s identifiable net assets. The share of net assets attributable to NCI are presented as a component of equity. Their share of net income or loss and comprehensive income or loss is recognized directly in equity. Total comprehensive income or loss of subsidiaries is attributed to the shareholders of the Company and to the NCI, even if this results in the NCI having a deficit balance.

XML

Subsequent Events

9 Months Ended

Oct. 30, 2021

Subsequent Events [Abstract]

Subsequent Events

(17)  Subsequent Events

Acquisition of 1-2-3.tv Group

On November 5, 2021, the Company and its wholly-owned subsidiary iMedia&123tv Holding GmbH (the “Subsidiary”) completed the acquisition (the “Acquisition”) of all of the issued and outstanding equity interests of 123tv Invest GmbH and 123tv Holding GmbH (collectively with their direct and indirect subsidiaries, the “1-2-3.tv Group”) from Emotion Invest GmbH & Co. KG, BE Beteiligungen Fonds GmbH & Co. geschlossene Investmentkommanditgesellschaft and Iris Capital Fund II (collectively, the “Sellers”) pursuant to the Sale and Purchase Agreement, dated September 22, 2021, among the Company, the Subsidiary, and the Sellers (the “Purchase Agreement”).

At the closing of the Acquisition (the “Closing”), the Company acquired 1-2-3.tv Group from the Sellers for an aggregate purchase price of EUR 80.0 million ($93.0 million based on the November 5, 2021 exchange rate) (the “Enterprise Value”). The Company also paid to the Sellers EUR 3.3 million ($3.8 million based on the November 5, 2021 exchange rate) for the 1-2-3.tv Group’s cash on-hand as of July 31, 2021 and EUR 2.9 million ($3.4 million based on the November 5, 2021 exchange rate) for the 1-2-3.tv Group’s excess working capital above the 1-2-3.tv Group’s trailing twelve-month average as of July 31, 2021. The Enterprise Value consideration consisted of the payment to the Sellers of EUR 62.0 million in cash at the Closing ($72.1 million based on the November 5, 2021

exchange rate) and the Company entering into a vendor loan agreement in the principal amount of EUR 18.0 million ($20.9 million based on the November 5, 2021 exchange rate) (the “Vendor Loan Agreement”).  The Vendor Loan is payable in two EUR 9.0 million ($10.5 million based on the November 5, 2021 exchange rate) installments due on the first and second anniversaries of the issuance date. The Vendor Loan bears interest at a rate equal to 8.5% per annum, payable semi-annually commencing on the six-month anniversary of the Closing.

The Purchase Agreement provides that the Sellers may receive additional consideration from the Subsidiary, if earned, in the form of earn-out payments in the amount of up to EUR 14.0 million ($16.5 million based on the September 13, 2021 exchange rate) based on revenues of the 1-2-3.tv Group during 2022, and up to an additional EUR 14.0 million per year for 2023 and 2024 based on revenues of the 1-2-3.tv Group during each of 2023 and 2024, with the ability of the Sellers to earn amounts in excess of the EUR 14.0 million in 2023 and 2024 in the event the maximum earn-out payments are not earned in either 2022 or 2023, respectively; provided, that in no event shall the total earn-out amount exceed EUR 42.0 million ($49.6 million based on the September 13, 2021 exchange rate). The Company has agreed to guarantee all obligations of the Subsidiary under the Purchase Agreement and the Vendor Loan.

The Purchase Agreement contains customary representations, warranties and covenants by each of the parties. The Purchase Agreement also provides that the parties will indemnify each other for certain liabilities arising under the Purchase Agreement, subject to various limitations, including, among other things, thresholds, caps and time limitations. The Subsidiary has obtained representation and warranty insurance that provides exclusive coverage for certain breaches of, and inaccuracies in, representations and warranties made by Sellers in the Purchase Agreement, subject to exclusions, deductibles and other terms and conditions.

XML

Basis of Financial Statement Presentation (Policies)

9 Months Ended

Oct. 30, 2021

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Principles of Consolidation

Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles ("GAAP") in the United States of America have been condensed or omitted in accordance with these rules and regulations. The accompanying condensed consolidated balance sheet as of January 30, 2021 has been derived from the Company’s audited financial statements for the fiscal year ended January 30, 2021. The information furnished in the interim condensed consolidated financial statements includes normal recurring adjustments and reflects all adjustments which, in the opinion of management, are necessary for a fair presentation of these financial statements. Although management believes the disclosures and information presented are adequate, these interim condensed consolidated financial statements should be read in conjunction with the Company’s most recent audited financial statements and notes thereto included in its annual report on Form 10-K for fiscal year ended 2020. Operating results for the three and nine-month periods ended October 30, 2021 are not necessarily indicative of the results that may be expected for fiscal year ending January 29, 2022.

The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. Intercompany accounts and transactions have been eliminated in consolidation.

Fiscal Year

Fiscal Year

The Company’s fiscal year ends on the Saturday nearest to January 31 and results in either a 52-week or 53-week fiscal year. References to years in this report relate to fiscal years, rather than to calendar years. The Company’s most recently completed fiscal year, fiscal 2020, ended on January 30, 2021, and consisted of 52 weeks. Fiscal 2021 will end January 29, 2022 and will contain 52 weeks. The three and nine-month periods ended October 30, 2021 and October 31, 2020 each consisted of 13 and 39 weeks.

Recently Adopted Accounting Standards

Recently Adopted Accounting Standards

In June 2016, the FASB issued guidance on the accounting for credit losses on financial instruments, Topic 326, Financial Instruments—Credit Losses (Accounting Standards Update (“ASU” 2016-13)). Topic 326 was subsequently amended by ASU 2019-04, Codification Improvements to Topic 326, Financial Instruments—Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments and ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments—Credit Losses. Among other provisions, this guidance introduces a new impairment model for most financial assets and certain other instruments. For trade and other receivables, held-to-maturity debt securities, loans and other instruments, entities will be required to use a forward-looking “expected loss” model that will replace the current “incurred loss” model that will generally result in the earlier recognition of allowances for losses. The Company adopted this guidance during the first quarter of fiscal 2021 and did not have a material impact on the Company’s condensed consolidated financial statements.

In August 2018, the Financial Accounting Standards Board ("FASB") issued Intangibles—Goodwill and Other—Internal-Use Software, Subtopic 350-40 (ASU 2018-15), which aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The Company adopted this standard during the first quarter of fiscal 2020 on a prospective basis. The adoption of ASU 2018-15 did not have a material impact on the Company’s condensed consolidated financial statements.

Recently Issued Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (“Topic 848”): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This update provides optional expedients and exceptions for applying generally accepted accounting principles to certain contract modifications and hedging relationships that reference London Inter-bank Offered Rate (LIBOR) or another reference rate expected to be discontinued. Topic 848 is effective upon issuance and generally can be applied through December 31, 2022. The Company is currently evaluating the impact of Topic 848 on the consolidated financial statements.

In January 2017, the FASB issued ASU 2017-04, Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (ASU 2017-14). This new guidance eliminates the requirement to calculate the implied fair value of goodwill to measure a

goodwill impairment charge. Instead, entities will record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value. The changes are effective for smaller reporting companies for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact that this guidance will have on its consolidated financial statements.

Revenue Recognition

Revenue Recognition

Revenue is recognized when control of the promised merchandise is transferred to customers in an amount that reflects the consideration the Company expects to receive in exchange for the merchandise, which is upon shipment. Revenue for services is recognized when the services are provided to the customer. Revenue is reported net of estimated sales returns, credits and incentives, and excludes sales taxes. Sales returns are estimated and provided for at the time of sale based on historical experience. As of October 30, 2021 and January 30, 2021, the Company recorded a merchandise return liability of $6,223,000 and $5,271,000, included in accrued liabilities, and a right of return asset of $3,139,000 and $2,749,000, included in Prepaid Expenses and Other.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in Accounting Standards Codification ("ASC") 606. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. Substantially all of the Company’s sales are single performance obligation arrangements for transferring control of merchandise to customers.

In accordance with ASC 606-10-50, the Company disaggregates revenue from contracts with customers by significant product groups and timing of when the performance obligations are satisfied. A reconciliation of disaggregated revenue by segment and significant product group is provided in Note 10 - "Business Segments and Sales by Product Group."

As of October 30, 2021, the Company had no remaining performance obligations for contracts with original expected terms of one year or more. The Company has applied the practical expedient to exclude the value of remaining performance obligations for contracts with an original expected term of one year or less.

Accounts Receivable

Accounts Receivable

The Company’s accounts receivable is comprised primarily of customer receivables from its ValuePay program, but also includes vendor receivables, credit card receivables and other receivables. The Company’s ValuePay program is an installment payment program that entitles customers to purchase merchandise and generally pay for the merchandise in two or more equal monthly credit card installments. The Company has elected the practical expedient to not adjust the promised amount of consideration for the effects of a significant financing component when the payment terms are less than one year. Accounts receivable consist primarily of amounts due from customers for merchandise sales and from credit card companies and are reflected net of reserves for estimated uncollectible amounts. As of October 30, 2021 and January 30, 2021, the Company had approximately $43,117,000 and $49,736,000 of net receivables due from customers under the ValuePay installment program and total reserves for estimated uncollectible amounts of $2,629,000 and $3,132,000. The decrease in the total reserve as a percentage of receivables is primarily due to the Company’s recently shortened active collections cycle, whereby the Company is pursuing collection for a shorter period prior to selling and writing off its receivables while yielding a comparable recovery rate.

Net Loss Per Common Share

Basic net loss per share is computed by dividing reported loss by the weighted average number of shares of common stock outstanding for the reported period. Diluted net income per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock of the Company during reported periods.

A reconciliation of net income (loss) per share calculations and the number of shares used in the calculation of basic net income (loss) per share and diluted net income (loss) per share is as follows:

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
Numerator:
Net loss	$	(9,492,000)	$	(4,748,000)	$	(16,970,000)	$	(10,522,000)
Earnings allocated to participating share awards		—		—		—		—
Net loss attributable to common shares — Basic and diluted	$	(9,492,000)	$	(4,748,000)	$	(16,970,000)	$	(10,522,000)
Denominator:
Weighted average number of common shares outstanding — Basic (a)		21,503,340		12,177,990		18,710,658		10,000,383
Dilutive effect of stock options, non-vested shares and warrants (b)		—		—		—		—
Weighted average number of common shares outstanding — Diluted		21,503,340		12,177,990		18,710,658		10,000,383
Net loss per common share	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)
Net loss per common share — assuming dilution	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)

(a) For the three and nine-month periods ended October 30, 2021, the basic earnings per share computation included 21,000 outstanding fully-paid warrants to purchase shares of the Company’s common stock at a price of $0.001 per share.

(b) For the three and nine-month periods ended October 30, 2021 and October 31, 2020 there were 658,000 and 796,000 and 992,000 and 476,000 incremental in-the-money potentially dilutive common shares outstanding. The incremental in-the-money potentially dilutive common stock shares are excluded from the computation of diluted earnings per share, as the effect of their inclusion would be anti-dilutive.

XML

Fair Value Measurements (Tables)

9 Months Ended

Oct. 30, 2021

Fair Value Disclosures [Abstract]

Schedule of fair values of the Company's derivative instruments classified as Level 2 financial instruments

The fair values of the Company’s derivative instruments classified as Level 2 financial instruments and the line items within the accompanying consolidated balance sheets to which they were recorded are summarized as of October 30, 2021 and January 30, 2021, follows:

		October 30,		January 30,
	Balance Sheet Line Item	2021		2021
Derivatives designated as hedging instruments:
Foreign currency derivatives	Accrued liabilities	$	371,000	$	—
Total			371,000		—

		Three-Month Periods Ended				Nine-Month Periods Ended
	Line Item in Statement	October 30,		October 31,		October 30,		October 31,
	of Operations	2021		2020		2021		2020
Derivatives designated as hedging instruments:
Foreign currency derivatives	Other income (expense)	$	—	$	—	$	—	$	—
Total			—		—		—		—

XML

Television Broadcast Rights (Tables)

9 Months Ended

Oct. 30, 2021

Television Broadcast Rights [Abstract]

Schedule of Television Broadcast Rights [Table Text Block]

Television broadcast rights in the accompanying condensed consolidated balance sheets consisted of the following:

	October 30, 2021		January 30, 2021
Television broadcast rights	$	99,301,000	$	43,655,000
Less accumulated amortization		(36,087,000)		(16,902,000)
Television broadcast rights, net	$	63,214,000	$	26,753,000

XML

Intangible Assets (Tables)

9 Months Ended

Oct. 30, 2021

Intangible Assets [Abstract]

Schedule of Finite-lived and Infinite-lived Intangible Assets [Table Text Block]

Intangible assets in the accompanying condensed consolidated balance sheets consisted of the following:

		October 30, 2021				January 30, 2021
	Estimated	Gross				Gross
	Useful Life	Carrying			Accumulated	Carrying		Accumulated
	(In Years)	Amount		Amortization		Amount		Amortization
Trade Names	3-15	$	3,957,000	$	(225,000)	$	1,568,000	$	(124,000)
Technology	4		11,133,000		(396,000)		772,000		(228,000)
Customer Lists	3-5		13,225,000		(339,000)		339,000		(93,000)
Vendor Exclusivity	5		192,000		(96,000)		192,000		(67,000)
Total finite-lived intangible assets		$	28,507,000	$	(1,056,000)	$	2,871,000	$	(512,000)
Goodwill		$	8,318,000	$	—	$	—	$	—
Total indefinite-lived intangible assets		$	8,318,000	$	—	$	—	$	—
Total finite- and indefinite-lived intangible assets		$	36,825,000	$	(1,056,000)	$	2,871,000	$	(512,000)

XML

Credit Agreements (Tables)

9 Months Ended

Oct. 30, 2021

Debt Disclosure [Abstract]

Schedule of Long-term Credit Facility [Table Text Block]

The Company’s long-term credit facilities consist of:

	October 30, 2021		January 30, 2021
PNC revolving loan due July 27, 2023, principal amount	$	—	$	41,000,000
Siena revolving loan due July 31, 2024, principal amount		20,000,000		—
PNC term loan due July 27, 2023, principal amount		—		12,441,000
GreenLake Real Estate Financing term loan due July 31, 2024, principal amount		28,500,000		—
Less unamortized debt issuance costs		(1,850,000)		(61,000)
GreenLake Real Estate Financing term loan due July 31, 2024, carrying amount		26,650,000		12,380,000
Total long-term credit facility		46,650,000		53,380,000
Less current portion of long-term credit facility		—		(2,714,000)
Long-term credit facility, excluding current portion	$	46,650,000	$	50,666,000
8.5% Senior Unsecured Notes, due 2026, principal amount		80,000,000		—
Less unamortized debt issuance costs		(6,232,000)		—
8.5% Senior Unsecured Notes, due 2026, carrying amount		73,768,000		—
Long-term credit facilities, excluding current portion	$	120,418,000	$	50,666,000

Schedule of Maturities of Long-term Credit Facility [Table Text Block]

The aggregate maturities of borrowings outstanding under the Company’s long-term debt obligations as of October 30, 2021 were as follows:

	Real Estate Financing		Siena			8.5% Senior
Fiscal year	Term Loan		Revolving Loan		Unsecured Notes		Total
2021	$	—	$	—	$	—	$	—
2022		—		—		—		—
2023		—		—		—		—
2024		28,500		20,000		—		48,500
2025 and thereafter		—		—		80,000		80,000
	$	28,500	$	20,000	$	80,000	$	128,500

XML

Shareholders' Equity (Tables)

9 Months Ended

Oct. 30, 2021

Share-based Payment Arrangement, Noncash Expense [Abstract]

Schedule of warrants outstanding [Table Text Block]

	Warrants	Warrants	Exercise Price
Grant Date	Outstanding	Exercisable	(Per Share)		Expiration Date
November 10, 2016	33,386	33,386	$	30.00	November 10, 2021
January 23, 2017	48,930	48,930	$	17.60	January 23, 2022
March 16, 2017	5,000	5,000	$	19.20	March 16, 2022
May 2, 2019	349,998	349,998	$	15.00	May 2, 2024
April 17, 2020	367,197	367,197	$	2.66	April 14, 2025
May 22, 2020	122,398	122,398	$	2.66	April 14, 2025
June 8, 2020	122,399	122,399	$	2.66	April 14, 2025
June 12, 2020	122,398	122,398	$	2.66	April 14, 2025
July 11, 2020	244,798	244,798	$	2.66	April 14, 2025

Schedule of stock options valuation assumptions [Table Text Block]

	Fiscal 2021
Expected volatility:	85%
Expected term (in years):	6 years
Risk-free interest rate:	1.02%

Schedule of stock option activity [Table Text Block]

A summary of the status of the Company’s stock options outstanding as of October 30, 2021 and changes during the nine months then ended is as follows:

	2020		Weighted		Weighted			Weighted
	Equity		Average		Average			Average
	Incentive		Exercise	2011	Exercise		2004	Exercise
	Plan		Price	Plan	Price		Plan	Price
Balance outstanding, January 30, 2021	—	$	—	34,000	$	12.87	3,000	$	53.49
Granted	127,000	$	7.71	—	$	—	—	$	—
Exercised	—	$	—	—	$	—	—	$	—
Forfeited or canceled	—	$	—	—	$	—	—	$	—
Balance outstanding, October 30, 2021	127,000	$	7.71	34,000	$	12.87	3,000	$	53.49
Options exercisable at October 30, 2021	—	$	—	30,000	$	13.67	3,000	$	53.49

Schedule of stock options outstanding, vested and expected to vest [Table Text Block]

The following table summarizes information regarding stock options outstanding as of October 30, 2021:

	Options Outstanding						Options Vested or Expected to Vest
				Weighted						Weighted
				Average						Average
		Weighted		Remaining				Weighted		Remaining
		Average		Contractual	Aggregate			Average		Contractual	Aggregate
	Number of	Exercise		Life	Intrinsic		Number of	Exercise		Life	Intrinsic
Option Type	Shares	Price		(Years)	Value		Shares	Price		(Years)	Value
2020 Incentive:	127,000	$	7.71	9.6	$	—	111,000		7.71	9.6	$	—
2011 Incentive:	34,000	$	12.87	5.3	$	13,000	33,000	$	13.01	5.3	$	12,000
2004 Incentive:	3,000	$	53.49	2.4	$	—	3,000	$	53.49	—	$	—

Schedule of restricted stock unit activity [Table Text Block]

A summary of the status of the Company’s non-vested restricted stock unit activity as of October 30, 2021 and changes during the nine-month period then ended is as follows:

	Restricted Stock Units
	Market-Based Units			Time-Based Units			Performance-Based Units			Total
		Weighted			Weighted			Weighted			Weighted
		Average			Average			Average			Average
		Grant Date			Grant Date			Grant Date			Grant Date
	Shares	Fair Value		Shares	Fair Value		Shares	Fair Value		Shares	Fair Value
Non-vested outstanding, January 30, 2021	60,000	$	3.52	736,000	$	4.03	146,000	$	1.69	942,000	$	3.64
Granted	—	$	—	824,000	$	9.33	77,000	$	8.72	901,000	$	9.28
Vested	—	$	—	(336,000)	$	5.83	—	$	—	(336,000)	$	5.83
Forfeited	—	$	—	(42,000)	$	4.15	—	$	—	(42,000)	$	4.15
Non-vested outstanding, October 30, 2021	60,000	$	3.52	1,182,000	$	7.39	223,000	$	4.13	1,465,000	$	6.74

XML

Net Income (Loss) Per Common Share (Tables)

9 Months Ended

Oct. 30, 2021

Earnings Per Share [Abstract]

Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
Numerator:
Net loss	$	(9,492,000)	$	(4,748,000)	$	(16,970,000)	$	(10,522,000)
Earnings allocated to participating share awards		—		—		—		—
Net loss attributable to common shares — Basic and diluted	$	(9,492,000)	$	(4,748,000)	$	(16,970,000)	$	(10,522,000)
Denominator:
Weighted average number of common shares outstanding — Basic (a)		21,503,340		12,177,990		18,710,658		10,000,383
Dilutive effect of stock options, non-vested shares and warrants (b)		—		—		—		—
Weighted average number of common shares outstanding — Diluted		21,503,340		12,177,990		18,710,658		10,000,383
Net loss per common share	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)
Net loss per common share — assuming dilution	$	(0.44)	$	(0.39)	$	(0.91)	$	(1.05)

(a) For the three and nine-month periods ended October 30, 2021, the basic earnings per share computation included 21,000 outstanding fully-paid warrants to purchase shares of the Company’s common stock at a price of $0.001 per share.

(b) For the three and nine-month periods ended October 30, 2021 and October 31, 2020 there were 658,000 and 796,000 and 992,000 and 476,000 incremental in-the-money potentially dilutive common shares outstanding. The incremental in-the-money potentially dilutive common stock shares are excluded from the computation of diluted earnings per share, as the effect of their inclusion would be anti-dilutive.

XML

Business Segments and Sales by Product Group (Tables)

9 Months Ended

Oct. 30, 2021

Segment Reporting [Abstract]

Net sales by segment and significant product groups [Table Text Block]

Net Sales by Segment and Significant Product Groups

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
	(in thousands)
ShopHQ
Net merchandise sales by category:
Jewelry & Watches	$	38,269	$	36,744	$	122,568	$	115,204
Home		15,166		14,805		42,711		39,947
Beauty & Health		21,139		31,105		57,043		98,539
Fashion & Accessories		12,697		9,787		38,388		33,462
All other (primarily shipping & handling revenue)		10,087		11,841		30,617		31,599
Total ShopHQ		97,358		104,282		291,327		318,751
Emerging Business		33,323		4,743		65,998		10,623
Consolidated net sales	$	130,681	$	109,025	$	357,325	$	329,374

Performance measures by segment [Table Text Block]

Performance Measures by Segment

	Three-Month Periods Ended				Nine-Month Periods Ended
	October 30,		October 31,		October 30,		October 31,
	2021		2020		2021		2020
	(in thousands)
Gross profit
ShopHQ	$	41,427	$	38,801	$	121,115	$	118,487
Emerging Business		12,994		2,013	$	27,299	$	4,176
Consolidated gross profit	$	54,421	$	40,814	$	148,414	$	122,663
Operating income (loss)
ShopHQ	$	(6,804)	$	(2,443)	$	(11,471)	$	(2,498)
Emerging Business		802		(952)		1,048		(4,061)
Consolidated operating loss	$	(6,002)	$	(3,395)	$	(10,423)	$	(6,559)
Depreciation and amortization
ShopHQ (a)	$	10,249	$	8,758	$	26,483	$	19,176
Emerging Business		428		194		1,082		521
Consolidated depreciation and amortization	$	10,677	$	8,952	$	27,565	$	19,697

(a) Includes distribution facility depreciation of $936,000 and $975,000 for the three-month periods ended October 30, 2021 and October 31, 2020 and $2,838,000 and $2,997,000 for nine-month periods ended October 30, 2021 and October 31, 2020. Distribution facility depreciation is included as a component of cost of sales within the accompanying condensed consolidated statements of operations.

XML

Leases (Tables)

9 Months Ended

Oct. 30, 2021

Leases [Abstract]

Components of lease expense [Table Text Block]

The components of lease expense were as follows:

	For the Three-Month Periods Ended				For the Nine-Month Periods Ended
	October 30, 2021		October 31, 2020		October 30, 2021		October 31, 2020
Operating lease cost	$	323,000	$	241,000	$	884,000	$	731,000
Short-term lease cost		34,000		15,000		64,000		60,000
Variable lease cost (a)		31,000		19,000		73,000		72,000

(a) Includes variable costs of finance leases.

Supplemental cash flow information related to leases [Table Text Block]

Supplemental cash flow information related to leases were as follows:

	For the Nine-Month Periods Ended
	October 30, 2021		October 31, 2020
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows used for operating leases	$	822,000	$	824,000
Operating cash flows used for finance leases		2,000		5,000
Financing cash flows used for finance leases		70,000		75,000
Right-of-use assets obtained in exchange for lease liabilities:
Operating leases		3,268,000		1,299,000
Finance leases		—		62,000

Weighted average remaining lease term and weighted average discount rates related to leases [Table Text Block]

The weighted average remaining lease term and weighted average discount rates related to leases were as follows:

	October 30 2021	October 31, 2020
Weighted average remaining lease term:
Operating leases	3.5 years	2.6 years
Finance leases	0.6 years	1.3 years
Weighted average discount rate:
Operating leases	6.4%	6.8%
Finance leases	5.8%	5.7%

Supplemental balance sheet information related to leases [Table Text Block]

Supplemental balance sheet information related to leases is as follows:

		October 30,		January 30,
Leases	Classification	2021		2021
Assets
Operating lease right-of-use assets	Other assets	$	3,523,000	$	1,116,000
Finance lease right-of-use assets	Property and equipment, net		35,000		101,000
Total lease right-of-use assets		$	3,558,000	$	1,217,000
Operating lease liabilities
Current portion of operating lease liabilities	Current portion of operating lease liabilities	$	1,046,000	$	462,000
Operating lease liabilities, excluding current portion	Other long term liabilities		2,568,000		646,000
Total operating lease liabilities			3,614,000		1,108,000
Finance lease liabilities
Current portion of finance lease liabilities	Current liabilities: Accrued liabilities		35,000		86,000
Finance lease liabilities, excluding current portion	Other long term liabilities		—		19,000
Total finance lease liabilities			35,000		105,000
Total lease liabilities		$	3,649,000	$	1,213,000

Schedule of maturities of finance lease liabilities [Table Text Block]

Future maturities of lease liabilities as of October 30, 2021 are as follows:

Fiscal year	Operating Leases		Finance Leases
2021	$	320,000	$	17,000
2022		1,271,000		19,000
2023		1,106,000		—
2024		889,000		—
Thereafter		708,000		—
Total lease payments		4,294,000		36,000
Less imputed interest		(680,000)		(1,000)
Total lease liabilities	$	3,614,000	$	35,000

Schedule of maturities of operating lease liabilities [Table Text Block]

Future maturities of lease liabilities as of October 30, 2021 are as follows:

Fiscal year	Operating Leases		Finance Leases
2021	$	320,000	$	17,000
2022		1,271,000		19,000
2023		1,106,000		—
2024		889,000		—
Thereafter		708,000		—
Total lease payments		4,294,000		36,000
Less imputed interest		(680,000)		(1,000)
Total lease liabilities	$	3,614,000	$	35,000

XML

Restructuring Costs (Tables)

9 Months Ended

Oct. 30, 2021

Restructuring Costs [Abstract]

Summary of Significant Components and Activity under the Restructuring Program [Table Text Block]

The following table summarizes the significant components and activity under the restructuring program for the nine-month period ended October 30, 2021:

	Balance at						Balance at
	January 30,						October 30,
	2021		Charges		Cash Payments		2021
Severance	$	42,000	$	634,000	$	(42,000)	$	634,000
Other incremental costs		5,000		—		(5,000)		—
	$	47,000	$	634,000	$	(47,000)	$	634,000

XML

Business Acquisitions (Tables)

9 Months Ended

Oct. 30, 2021

Synacor's Portal and Advertising Segment [Member]

Business Acquisition [Line Items]

Summary of the allocation of purchase consideration [Table Text Block]

	Fair Value
Accounts Receivable and Prepaid	$	8,019,000
Fixed assets		805,000
Goodwill and Intangible assets		28,429,000
Liabilities assumed		(7,253,000)
Total consideration	$	30,000,000

Christopher & Banks, LLC [Member]

Business Acquisition [Line Items]

Summary of the allocation of purchase consideration [Table Text Block]

	Fair Value
Inventory	$	4,091,000
Fixed assets		1,500,000
Goodwill and Intangible assets		3,607,000
Liabilities assumed		(4,198,000)
Total consideration	$	5,000,000

XML

General (Details) - shares	Jul. 13, 2020	Oct. 30, 2021	Jan. 30, 2021
General [Abstract]
Common stock, increase in additional shares authorized	15,000,000
Capital stock, shares authorized	10,000,000	10,000,000
Common stock, shares authorized	20,000,000	29,600,000	29,600,000

XML

Basis of Financial Statement Presentation (Details)	3 Months Ended		9 Months Ended		12 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020	Jan. 29, 2022	Jan. 30, 2021
Accounting Policies [Abstract]
Number of weeks in fiscal year	91 days	91 days	273 days	273 days		364 days
Number of weeks in fiscal quarter	P13W	P13W	P39W	P39W		P52W
Forecast [Member]
Accounting Policies [Abstract]
Number of weeks in fiscal year					364 days
Number of weeks in fiscal quarter					P52W

XML

Revenue (Details) - USD ($) $ in Thousands	Oct. 30, 2021	Jan. 30, 2021
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Merchandise return liability	$ 6,223	$ 5,271
Right of return asset	3,139	2,749
Accounts receivable, net	66,948	61,951
Reserves for estimated uncollectible amounts	2,629	3,132
Net Receivables Due from Customers Under ValuePay [Member]
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Accounts receivable, net	$ 43,117	$ 49,736

XML

Revenue - Remaining Performance Obligations (Details) - Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2021-11-01 $ in Thousands	Oct. 30, 2021 USD ($)
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Revenue to be recognized from remaining performance obligation	$ 0
Revenue to be recognized from remaining performance obligation, expected timing of satisfaction, period	1 year

XML

Fair Value Measurements - Derivative Instruments Balance Sheets Line Item (Details) - Designated as Hedging Instrument [Member] - Level 2 [Member] $ in Thousands	Oct. 30, 2021 USD ($)
Derivative Instruments, Balance Sheet [Line Items]
Total	$ 371
Foreign Exchange Contract [Member] | Accrued Liabilities [Member]
Derivative Instruments, Balance Sheet [Line Items]
Derivative liability	$ 371

XML

Fair Value Measurements (Details) - USD ($) $ / shares in Units, $ in Thousands	Sep. 28, 2021	Dec. 31, 2021	Oct. 30, 2021	Sep. 30, 2021	Jul. 30, 2021	Jun. 30, 2021	Mar. 31, 2021	Jan. 30, 2021
Fair Value, Option, Quantitative Disclosures [Line Items]
Long-term debt, gross of unamortized issuance costs			$ 128,500
Interest rate (as a percent)			8.50%
Long-term debt			$ 46,650					$ 53,380
Long-term credit facility, current maturities			0					2,714
P N C Bank N. A. [Member]
Fair Value, Option, Quantitative Disclosures [Line Items]
Long-term credit facility, current maturities			0					2,714
P N C Bank N. A. [Member] | Level 2 [Member]
Fair Value, Option, Quantitative Disclosures [Line Items]
Long-term debt			0					$ 53,380
Siena Lending Group [Member] | Level 2 [Member]
Fair Value, Option, Quantitative Disclosures [Line Items]
Long-term debt					$ 46,650
8.5% Senior Unsecured Notes 2026 [Member]
Fair Value, Option, Quantitative Disclosures [Line Items]
Offering price per share	$ 25.00
Long-term debt, gross of unamortized issuance costs	$ 80,000		$ 80,000
Interest rate (as a percent)	8.50%	8.50%	8.50%	8.50%		8.50%	8.50%

XML

Television Broadcast Rights (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020	Jan. 30, 2021
Finite-Lived Intangible Assets [Line Items]
Less accumulated amortization	$ (1,056)		$ (1,056)		$ (512)
Television broadcast rights, net	41,865		41,865		7,028
Television broadcast rights obligation, total	71,700		71,700
Current portion of television broadcast rights obligations	25,937		25,937		29,173
Television Broadcast Rights [Member]
Finite-Lived Intangible Assets [Line Items]
Television broadcast rights	99,301		99,301		43,655
Less accumulated amortization	(36,087)		(36,087)		(16,902)
Television broadcast rights, net	63,214		63,214		$ 26,753
Television broadcast rights, additions	55,700	$ 30,600	55,700	$ 30,600
Amortization expense	8,000	6,200	$ 19,200	11,300
Weighted average lives of television broadcast rights			4 years
Interest expense, portion related to television distribution rights obligation	952	$ 488	$ 2,049	$ 891
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract]
Estimated amortization expense, fiscal 2021	26,200		26,200
Estimated amortization expense, fiscal 2022	18,200		18,200
Estimated amortization expense, fiscal 2023	11,100		11,100
Estimated amortization expense, fiscal 2024	11,100		11,100
Estimated amortization expense, fiscal 2025	11,100		11,100
Estimated amortization expense, thereafter	$ 4,600		$ 4,600

XML

Intangible Assets (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020	Jan. 30, 2021
Finite-Lived Intangible Assets [Line Items]
Finite-lived intangible assets, Gross	$ 28,507		$ 28,507		$ 2,871
Less accumulated amortization	(1,056)		(1,056)		(512)
Goodwill	8,318		8,318
Total finite and indefinite-lived intangible assets	36,825		36,825
Finite Lived Intangible Assets Excluding Television Distribution Rights [Member]
Finite-Lived Intangible Assets [Line Items]
Amortization expense of intangible assets	242	$ 103	544	$ 311
Estimated amortization expense by fiscal year maturity [Abstract]
Estimated amortization expense, fiscal 2021	3,809		3,809
Estimated amortization expense, fiscal 2022	5,739		5,739
Estimated amortization expense, fiscal 2023	5,680		5,680
Estimated amortization expense, fiscal 2024	5,484		5,484
Estimated amortization expense, fiscal 2025	3,892		3,892
Estimated amortization expense, thereafter	3,401		3,401
Trade Names [Member]
Finite-Lived Intangible Assets [Line Items]
Finite-lived intangible assets, Gross	3,957		3,957		1,568
Less accumulated amortization	(225)		$ (225)		(124)
Trade Names [Member] | Minimum [Member]
Finite-Lived Intangible Assets [Line Items]
Estimated useful life			3 years
Trade Names [Member] | Maximum [Member]
Finite-Lived Intangible Assets [Line Items]
Estimated useful life			15 years
Technology [Member]
Finite-Lived Intangible Assets [Line Items]
Estimated useful life			4 years
Finite-lived intangible assets, Gross	11,133		$ 11,133		772
Less accumulated amortization	(396)		(396)		(228)
Customer Lists [Member]
Finite-Lived Intangible Assets [Line Items]
Finite-lived intangible assets, Gross	13,225		13,225		339
Less accumulated amortization	(339)		$ (339)		(93)
Customer Lists [Member] | Minimum [Member]
Finite-Lived Intangible Assets [Line Items]
Estimated useful life			3 years
Customer Lists [Member] | Maximum [Member]
Finite-Lived Intangible Assets [Line Items]
Estimated useful life			5 years
Vendor Exclusivity [Member]
Finite-Lived Intangible Assets [Line Items]
Estimated useful life			5 years
Finite-lived intangible assets, Gross	192		$ 192		192
Less accumulated amortization	$ (96)		$ (96)		$ (67)

XML

Credit Agreements (Details)			3 Months Ended			9 Months Ended
	Sep. 28, 2021 USD ($) $ / shares	Jul. 30, 2021 USD ($)	Oct. 30, 2021 USD ($) D subsidiary	May 01, 2021 USD ($)	Oct. 31, 2020 USD ($)	Oct. 30, 2021 USD ($) D subsidiary	Oct. 31, 2020 USD ($)	Apr. 30, 2023	Jan. 31, 2023	Oct. 31, 2022	Jul. 31, 2022	Apr. 30, 2022	Jan. 31, 2022	Dec. 31, 2021	Sep. 30, 2021	Sep. 29, 2021	Jun. 30, 2021	Mar. 31, 2021	Jan. 30, 2021 USD ($)
Debt Instrument [Line Items]
Long-term debt, gross of unamortized issuance costs			$ 128,500,000			$ 128,500,000
Long-term debt			46,650,000			46,650,000													$ 53,380,000
Less current portion of long-term credit facility			0			0													(2,714,000)
Long-term credit facility, excluding current portion			46,650,000			46,650,000													50,666,000
Long-term credit facilities, excluding current portion			73,768,000			73,768,000													0
Long-term credit facilities, excluding current portion			$ 120,418,000			$ 120,418,000													50,666,000
Interest rate per annum			8.50%			8.50%
Net proceeds from offering						$ 80,000,000
Payment for debt extinguishment costs						405,000
Loss on debt extinguishment			$ (9,000)			(663,000)
Over-Allotment Option [Member]
Debt Instrument [Line Items]
Principal amount denomination						25
Integral multiples of excess principal amount						25
Forecast [Member]
Debt Instrument [Line Items]
Maximum senior net leverage ratio													3.50
Term Loan [Member]
Debt Instrument [Line Items]
Less unamortized debt issuance costs			(1,850,000)			(1,850,000)													(61,000)
P N C Bank N. A. [Member]
Debt Instrument [Line Items]
Less current portion of long-term credit facility			0			0													(2,714,000)
Revolving line of credit facility, maximum borrowing capacity				$ 70,000,000.0
Interest expense			0		$ 743,000	$ 1,558,000	$ 2,767,000
Loss on debt extinguishment		$ 663,000
P N C Bank N. A. [Member] | Line of Credit [Member]
Debt Instrument [Line Items]
Revolving loan																			41,000,000
P N C Bank N. A. [Member] | Term Loan [Member]
Debt Instrument [Line Items]
Long-term debt, gross of unamortized issuance costs																			12,441,000
Siena Lending Group [Member]
Debt Instrument [Line Items]
Amortization period						3 years
Revolving line of credit facility, maximum borrowing capacity			$ 80,000,000			$ 80,000,000
Maximum senior net leverage ratio			3.50			3.50										2.50
Monthly fee percentage						0.50%
Interest expense			$ 766,000		0	$ 766,000	0
Siena Lending Group [Member] | Forecast [Member]
Debt Instrument [Line Items]
Maximum senior net leverage ratio								2.50	2.75	2.75	3.00	3.25
Siena Lending Group [Member] | Line of Credit [Member]
Debt Instrument [Line Items]
Revolving loan			20,000,000			20,000,000
Remaining borrowing capacity			$ 45,200,000			$ 45,200,000
Siena Lending Group [Member] | LIBOR [Member]
Debt Instrument [Line Items]
Number of business days | D			3			3
Debt instrument, basis spread on variable rate						4.50%
Siena Lending Group [Member] | London Inter bank Offered Rate LIBOR Floor [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate						0.50%
Green Lake Real Estate Financing [Member]
Debt Instrument [Line Items]
Interest rate per annum			10.00%			10.00%
Borrowed original amount			$ 28,500,000			$ 28,500,000
Payment for debt extinguishment costs						$ 100,000
Number of Subsidiaries | subsidiary			2			2
Term of written notice						30 days
Term of written notice from borrowers for prepayment						90 days
Interest expense			$ 904,000		$ 0	$ 904,000	$ 0
Green Lake Real Estate Financing [Member] | Term Loan [Member]
Debt Instrument [Line Items]
Long-term debt, gross of unamortized issuance costs			28,500,000			28,500,000
Long-term debt			$ 26,650,000			$ 26,650,000													12,380,000
Green Lake Real Estate Financing [Member] | Prime Rate [Member]
Debt Instrument [Line Items]
Number of basis points in debt instrument			200			200
8.5% Senior Unsecured Notes 2026 [Member]
Debt Instrument [Line Items]
Long-term debt, gross of unamortized issuance costs	$ 80,000,000.0		$ 80,000,000			$ 80,000,000
Less unamortized debt issuance costs			(6,232,000)			(6,232,000)
Long-term credit facilities, excluding current portion			$ 73,768,000			$ 73,768,000
Interest rate per annum	8.50%		8.50%			8.50%								8.50%	8.50%		8.50%	8.50%
Borrowed original amount	$ 75,000,000.0
Net proceeds	$ 73,700,000
Sinking fund						$ 0
Redemption price | $ / shares	$ 25.50
Number of days for redemption	45 days
Amount of minimum liquidity requirements			$ 15,000,000			15,000,000
8.5% Senior Unsecured Notes 2026 [Member] | Over-Allotment Option [Member]
Debt Instrument [Line Items]
Borrowed original amount	$ 5,000,000.0
8.5% Senior Unsecured Notes 2026 [Member] | On or after September 30, 2023 and prior to September 30, 2024 [Member]
Debt Instrument [Line Items]
Redemption price | $ / shares	$ 25.75
8.5% Senior Unsecured Notes 2026 [Member] | On or after September 30, 2024 and prior to September 30, 2025 [Member]
Debt Instrument [Line Items]
Redemption price | $ / shares	25.50
8.5% Senior Unsecured Notes 2026 [Member] | On or after September 30, 2025 and prior to maturity [Member]
Debt Instrument [Line Items]
Redemption price | $ / shares	$ 25.25
Minimum [Member] | P N C Bank N. A. [Member] | LIBOR [Member] | Line of Credit [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate				3.00%
Minimum [Member] | P N C Bank N. A. [Member] | LIBOR [Member] | Term Loan [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate				5.00%
Minimum [Member] | P N C Bank N. A. [Member] | Base Rate [Member] | Line of Credit [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate				2.00%
Minimum [Member] | P N C Bank N. A. [Member] | Base Rate [Member] | Term Loan [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate				4.00%
Maximum [Member] | P N C Bank N. A. [Member]
Debt Instrument [Line Items]
Revolving line of credit facility, capacity available for the issuance of letters of credit				$ 6,000,000.0
Maximum [Member] | P N C Bank N. A. [Member] | LIBOR [Member] | Line of Credit [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate				4.50%
Maximum [Member] | P N C Bank N. A. [Member] | LIBOR [Member] | Term Loan [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate				6.00%
Maximum [Member] | P N C Bank N. A. [Member] | Base Rate [Member] | Line of Credit [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate				3.50%
Maximum [Member] | P N C Bank N. A. [Member] | Base Rate [Member] | Term Loan [Member]
Debt Instrument [Line Items]
Debt instrument, basis spread on variable rate				5.00%
Maximum [Member] | Siena Lending Group [Member]
Debt Instrument [Line Items]
Letters of credit			5,000,000			5,000,000
Maximum [Member] | 8.5% Senior Unsecured Notes 2026 [Member]
Debt Instrument [Line Items]
Amount of minimum liquidity requirements			7,500,000			7,500,000
Other Assets [Member] | P N C Bank N. A. [Member]
Debt Instrument [Line Items]
Deferred financing costs, revolving line of credit, net			0			0													243,000
Other Assets [Member] | Siena Lending Group [Member]
Debt Instrument [Line Items]
Deferred financing costs, revolving line of credit, net			$ 2,597,000			$ 2,597,000													$ 0

XML

Credit Agreements - Maturities of Long-Term Credit Facilities (Details) - USD ($)	Oct. 30, 2021	Sep. 28, 2021	Jan. 30, 2021	Oct. 31, 2020
Maturities of Long-term Debt [Abstract]
Long-term credit facility, Maturities, Fiscal Year 2021	$ 0
Long-term credit facility, Maturities, Fiscal Year 2022	0
Long-term credit facility, Maturities, Fiscal Year 2023	0
Long-term credit facility, Maturities, Fiscal Year 2024	48,500,000
Long-term credit facility, Maturities, Fiscal Year 2025 and thereafter	80,000,000
Total	128,500,000
Restricted Cash	2,167,500		$ 0	$ 0
8.5% Senior Unsecured Notes 2026 [Member]
Maturities of Long-term Debt [Abstract]
Long-term credit facility, Maturities, Fiscal Year 2025 and thereafter	80,000,000
Total	80,000,000	$ 80,000,000.0
Line of Credit [Member] | Siena Lending Group [Member]
Maturities of Long-term Debt [Abstract]
Long-term credit facility, Maturities, Fiscal Year 2021	0
Long-term credit facility, Maturities, Fiscal Year 2022	0
Long-term credit facility, Maturities, Fiscal Year 2023	0
Long-term credit facility, Maturities, Fiscal Year 2024	20,000,000
Long-term credit facility, Maturities, Fiscal Year 2025 and thereafter	0
Total	20,000,000
Term Loan [Member] | Green Lake Real Estate Financing [Member]
Maturities of Long-term Debt [Abstract]
Long-term credit facility, Maturities, Fiscal Year 2021	0
Long-term credit facility, Maturities, Fiscal Year 2022	0
Long-term credit facility, Maturities, Fiscal Year 2023	0
Long-term credit facility, Maturities, Fiscal Year 2024	28,500,000
Long-term credit facility, Maturities, Fiscal Year 2025 and thereafter	0
Total	$ 28,500,000

XML

Shareholders' Equity - Narrative (Details) - shares	Oct. 30, 2021	Jan. 30, 2021	Jul. 13, 2020
Capital stock, Authorized	10,000,000		10,000,000
Common Stock, Shares Authorized	29,600,000	29,600,000	20,000,000
Common stock, shares issued	21,560,514	13,019,061
Common stock, shares outstanding	21,560,514	13,019,061
Preferred stock, shares authorized	400,000	400,000
Preferred stock, shares issued	0	0
Preferred stock, shares outstanding	0	0
Series A Junior Participating Cumulative Preferred Stock [Member]
Common Stock, Shares Authorized	20,000,000
Preferred stock, shares authorized	400,000

XML

Shareholders' Equity - Public Offerings and Private Placement Securities Purchase Agreement and Registered Direct Offering (Details) - USD ($)						3 Months Ended	9 Months Ended
	Jun. 09, 2021	Feb. 18, 2021	Aug. 28, 2020	Apr. 17, 2020	Apr. 14, 2020	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020
Securities Purchase Agreements [Line Items]
Common stock issued, Shares	4,830,918	3,289,000	2,760,000		1,836,314
Price per share of common stock	$ 9.00	$ 7.00	$ 6.25
Warrant exercise price per share							$ 0.001
Gross proceeds from private placement securities issuance				$ 1,500,000		$ 2,500,000		$ 4,000,000
Securities issuance costs								190,000
Proceeds from issuance of common stock and warrants	$ 40,100,000	$ 21,200,000	$ 15,800,000				$ 61,368,000	$ 20,043,000
Blocker Provision, Maximum Ownership Percentage of Outstanding Common Stock					19.999%
Exercise of warrants, Shares						114,698
Over-Allotment Option [Member]
Securities Purchase Agreements [Line Items]
Common stock issued, Shares		429,000	360,000
Warrants Granted July 11, 2020 [Member]
Securities Purchase Agreements [Line Items]
Warrant exercise price per share							$ 2.66
Expiration date of warrants							Apr. 14, 2025
Warrants Granted April Through July2020 Excluding Fully Paid Warrants [Member]
Securities Purchase Agreements [Line Items]
Warrants issued						979,190		979,190
Warrant exercise price per share						$ 2.66		$ 2.66
Expiration date of warrants						Apr. 14, 2025		Apr. 14, 2025
Warrants Granted July2020 Fully Paid [Member]
Securities Purchase Agreements [Line Items]
Warrants issued						114,698		114,698
Warrant exercise price per share						$ 0.001		$ 0.001

XML

Shareholders' Equity - Warrants (Details)	9 Months Ended
	Oct. 30, 2021 $ / shares shares
Class of Warrant or Right [Line Items]
Warrants outstanding	1,416,504
Warrants exercisable	1,416,504
Warrant exercise period	5 years
Exercise Price (Per Share) | $ / shares	$ 0.001
Warrants Granted November 10, 2016 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	33,386
Warrants exercisable	33,386
Exercise Price (Per Share) | $ / shares	$ 30.00
Expiration Date	Nov. 10, 2021
Warrants Granted January 23, 2017 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	48,930
Warrants exercisable	48,930
Exercise Price (Per Share) | $ / shares	$ 17.60
Expiration Date	Jan. 23, 2022
Warrants Granted March 16, 2017 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	5,000
Warrants exercisable	5,000
Exercise Price (Per Share) | $ / shares	$ 19.20
Expiration Date	Mar. 16, 2022
Warrants Granted May 2, 2019 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	349,998
Warrants exercisable	349,998
Exercise Price (Per Share) | $ / shares	$ 15.00
Expiration Date	May 02, 2024
Warrants Granted April 17, 2020 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	367,197
Warrants exercisable	367,197
Exercise Price (Per Share) | $ / shares	$ 2.66
Expiration Date	Apr. 14, 2025
Warrants Granted May 22, 2020 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	122,398
Warrants exercisable	122,398
Exercise Price (Per Share) | $ / shares	$ 2.66
Expiration Date	Apr. 14, 2025
Warrants Granted June 8, 2020 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	122,399
Warrants exercisable	122,399
Exercise Price (Per Share) | $ / shares	$ 2.66
Expiration Date	Apr. 14, 2025
Warrants Granted June12, 2020 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	122,398
Warrants exercisable	122,398
Exercise Price (Per Share) | $ / shares	$ 2.66
Expiration Date	Apr. 14, 2025
Warrants Granted July 11, 2020 [Member]
Class of Warrant or Right [Line Items]
Warrants outstanding	244,798
Warrants exercisable	244,798
Exercise Price (Per Share) | $ / shares	$ 2.66
Expiration Date	Apr. 14, 2025

XML

Shareholders' Equity - Restricted Stock Units (Details) - USD ($) shares in Thousands, $ in Thousands	3 Months Ended		9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Period for recognition of unrecognized compensation cost			2 years 6 months
Share-based payment compensation			$ 2,385	$ 1,227
Restricted Stock Units (RSUs) [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Granted, shares			901
Unrecognized compensation cost related to non-vested awards	$ 2,490		$ 2,490
Share-based payment compensation	$ 53	$ (219)	246	(55)
Restricted stock vested in period, total fair value			$ 1,255	$ 316
Restricted Stock Units Time Based [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Granted, shares			824
Award Vesting Period			3 years
Non-employee Director [Member] | Restricted Stock Units Time Based [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Award Vesting Period			12 months

XML

Shareholders' Equity - Restricted Stock Award (Details)	9 Months Ended
	Oct. 30, 2021
Equity [Abstract]
Period for recognition of unrecognized compensation cost	2 years 6 months

XML

Shareholders' Equity - Stock Compensation Plans (Details) - The 2020 Equity Incentive Plan [Member]	9 Months Ended
	Oct. 30, 2021 shares
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Number of shares authorized under the 2020 Plan	3,000,000
Stock Options [Member] | Minimum [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Exercise price of common stock, percent	100.00%
Award Vesting Period	3 years
Stock Options [Member] | Maximum [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Grant term limit after the effective date of the respective plan's inception	10 years
Exercise term limit from date of grant	10 years

XML

Shareholders' Equity - Stock Option Awards - Narrative (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended						9 Months Ended
	Oct. 30, 2021	Jul. 31, 2021	May 01, 2021	Oct. 31, 2020	Aug. 01, 2020	May 02, 2020	Oct. 30, 2021	Oct. 31, 2020
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Granted, weighted average grant date fair value	$ 6.08	$ 6.41	$ 6.38
Intrinsic value of options exercised	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
Period for recognition of unrecognized compensation cost							2 years 6 months
Stock Options [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Stock option awards compensation expense	64			$ 5			$ 116	$ 116
Unrecognized compensation cost related to non-vested awards	$ 340						$ 340
Period for recognition of unrecognized compensation cost							2 years 6 months

XML

Shareholders' Equity - Stock Option Awards - Grant Volatility (Details) - Stock Options [Member]	9 Months Ended
	Oct. 30, 2021
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Expected volatility rate	85.00%
Expected term (in years)	6 years
Risk-free interest rate	1.02%

XML

Shareholders' Equity - Stock Option Awards - Activity (Details)	9 Months Ended
	Oct. 30, 2021 $ / shares shares
The 2020 Equity Incentive Plan [Member]
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward]
Granted | shares	127,000
Balance outstanding at end of period | shares	127,000
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Roll Forward]
Granted, weighted average exercise price | $ / shares	$ 7.71
Balance outstanding at end of period, weighted average exercise price | $ / shares	$ 7.71
A 2011 Omnibus Incentive Plan [Member]
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward]
Balance outstanding at beginning of period | shares	34,000
Granted | shares	0
Exercised | shares	0
Forfeited or canceled | shares	0
Balance outstanding at end of period | shares	34,000
Options exercisable | shares	30,000
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Roll Forward]
Balance outstanding at beginning of period, weighted average exercise price | $ / shares	$ 12.87
Granted, weighted average exercise price | $ / shares	0
Exercised, weighted average exercise price | $ / shares	0
Forfeited or canceled, weighted average exercise price | $ / shares	0
Balance outstanding at end of period, weighted average exercise price | $ / shares	12.87
Options exercisable, weighted average exercise price | $ / shares	$ 13.67
A2004 Omnibus Incentive Stock Plan [Member]
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward]
Balance outstanding at beginning of period | shares	3,000
Granted | shares	0
Exercised | shares	0
Forfeited or canceled | shares	0
Balance outstanding at end of period | shares	3,000
Options exercisable | shares	3,000
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Roll Forward]
Balance outstanding at beginning of period, weighted average exercise price | $ / shares	$ 53.49
Granted, weighted average exercise price | $ / shares	0
Exercised, weighted average exercise price | $ / shares	0
Forfeited or canceled, weighted average exercise price | $ / shares	0
Balance outstanding at end of period, weighted average exercise price | $ / shares	53.49
Options exercisable, weighted average exercise price | $ / shares	$ 53.49

XML

Shareholders' Equity - Stock Option Awards - Outstanding Stock Options (Details) - USD ($) $ / shares in Units, $ in Thousands	9 Months Ended
	Oct. 30, 2021	Jan. 30, 2021
A 2011 Omnibus Incentive Plan [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Options outstanding	34,000	34,000
Options outstanding, weighted average exercise price	$ 12.87	$ 12.87
Options outstanding, weighted average remaining contractual life	5 years 3 months 18 days
Options outstanding, aggregate intrinsic value	$ 13
Vested or expected to vest, outstanding	33,000
Vested or expected to vest, outstanding, weighted average exercise price	$ 13.01
Vested or expected to vest, outstanding, weighted average remaining contractual life	5 years 3 months 18 days
Vested or expected to vest, outstanding, aggregate intrinsic value	$ 12
A 2011 Omnibus Incentive Plan Two [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Options outstanding	127,000
Options outstanding, weighted average exercise price	$ 7.71
Options outstanding, weighted average remaining contractual life	9 years 7 months 6 days
Options outstanding, aggregate intrinsic value	$ 0
Vested or expected to vest, outstanding	111,000
Vested or expected to vest, outstanding, weighted average exercise price	$ 7.71
Vested or expected to vest, outstanding, weighted average remaining contractual life	9 years 7 months 6 days
Vested or expected to vest, outstanding, aggregate intrinsic value	$ 0
A2004 Omnibus Incentive Stock Plan [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Options outstanding	3,000	3,000
Options outstanding, weighted average exercise price	$ 53.49	$ 53.49
Options outstanding, weighted average remaining contractual life	2 years 4 months 24 days
Options outstanding, aggregate intrinsic value	$ 0
Vested or expected to vest, outstanding	3,000
Vested or expected to vest, outstanding, weighted average exercise price	$ 53.49
Vested or expected to vest, outstanding, aggregate intrinsic value	$ 0

XML

Shareholders' Equity - Performance Based Stock Units Activity (Details) - shares	9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020
Performance Based Units [ Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Granted, shares	77,000
Performance Share Units [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Granted, shares	77,408	146,000
Performance Share Units [Member] | Minimum [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Percentage of Units Vested	0.00%	0.00%
Performance Share Units [Member] | Maximum [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Percentage of Units Vested	200.00%	125.00%

XML

Shareholders' Equity - Non-Vested Restricted Stock Units Activity (Details) shares in Thousands	9 Months Ended
	Oct. 30, 2021 $ / shares shares
Market Based Restricted Stock Units [Member]
Summary of changes in Company's non-vested restricted stock during period [Roll Forward]
Non-vested restricted stock shares outstanding at beginning of period | shares	60
Granted, shares | shares	0
Vested, shares | shares	0
Forfeited, shares | shares	0
Non-vested restricted stock shares outstanding at end of period | shares	60
Summary of changes in Company's non-vested restricted stock during period, weighted average grant date fair value [Roll Forward]
Non-vested restricted stock shares outstanding at beginning of period, weighted average grant date fair value per share | $ / shares	$ 3.52
Granted, weighted average grant date fair value per share | $ / shares	0
Vested, weighted average grant date fair value per share | $ / shares	0
Forfeited, weighted average grant date fair value per share | $ / shares	0
Non-vested restricted stock shares outstanding at end of period, weighted average grant date fair value per share | $ / shares	$ 3.52
Restricted Stock Units Time Based [Member]
Summary of changes in Company's non-vested restricted stock during period [Roll Forward]
Non-vested restricted stock shares outstanding at beginning of period | shares	736
Granted, shares | shares	824
Vested, shares | shares	(336)
Forfeited, shares | shares	(42)
Non-vested restricted stock shares outstanding at end of period | shares	1,182
Summary of changes in Company's non-vested restricted stock during period, weighted average grant date fair value [Roll Forward]
Non-vested restricted stock shares outstanding at beginning of period, weighted average grant date fair value per share | $ / shares	$ 4.03
Granted, weighted average grant date fair value per share | $ / shares	9.33
Vested, weighted average grant date fair value per share | $ / shares	5.83
Forfeited, weighted average grant date fair value per share | $ / shares	4.15
Non-vested restricted stock shares outstanding at end of period, weighted average grant date fair value per share | $ / shares	$ 7.39
Restricted Stock Units (RSUs) [Member]
Summary of changes in Company's non-vested restricted stock during period [Roll Forward]
Non-vested restricted stock shares outstanding at beginning of period | shares	942
Granted, shares | shares	901
Vested, shares | shares	(336)
Forfeited, shares | shares	(42)
Non-vested restricted stock shares outstanding at end of period | shares	1,465
Summary of changes in Company's non-vested restricted stock during period, weighted average grant date fair value [Roll Forward]
Non-vested restricted stock shares outstanding at beginning of period, weighted average grant date fair value per share | $ / shares	$ 3.64
Granted, weighted average grant date fair value per share | $ / shares	9.28
Vested, weighted average grant date fair value per share | $ / shares	5.83
Forfeited, weighted average grant date fair value per share | $ / shares	4.15
Non-vested restricted stock shares outstanding at end of period, weighted average grant date fair value per share | $ / shares	$ 6.74
Performance Based Units [ Member]
Summary of changes in Company's non-vested restricted stock during period [Roll Forward]
Non-vested restricted stock shares outstanding at beginning of period | shares	146
Granted, shares | shares	77
Non-vested restricted stock shares outstanding at end of period | shares	223
Summary of changes in Company's non-vested restricted stock during period, weighted average grant date fair value [Roll Forward]
Non-vested restricted stock shares outstanding at beginning of period, weighted average grant date fair value per share | $ / shares	$ 1.69
Granted, weighted average grant date fair value per share | $ / shares	8.72
Non-vested restricted stock shares outstanding at end of period, weighted average grant date fair value per share | $ / shares	$ 4.13

XML

Net Income (Loss) Per Common Share (Details) - USD ($)	3 Months Ended		9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020
Numerator:
Net loss	$ (9,492,000)	$ (4,748,000)	$ (16,970,000)	$ (10,522,000)
Earnings allocated to participating share awards	0	0	0	0
Net loss attributable to common shares - Basic and diluted	$ (9,492,000)	$ (4,748,000)	$ (16,970,000)	$ (10,522,000)
Denominator:
Weighted average number of common shares outstanding - Basic (a)	21,503,340	12,177,990	18,710,658	10,000,383
Dilutive effect of stock options, non-vested shares and warrants (b)	0	0	0	0
Weighted average number of common shares outstanding - Diluted	21,503,340	12,177,990	18,710,658	10,000,383
Net loss per common share	$ (0.44)	$ (0.39)	$ (0.91)	$ (1.05)
Net loss per common share - assuming dilution	$ (0.44)	$ (0.39)	$ (0.91)	$ (1.05)
Incremental common shares includes in calculation of basic EPS attributable to the effect of fully-paid warrants	21,000		21,000
Warrant exercise price per share	$ 0.001		$ 0.001
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount	658,000	992,000	796,000	476,000

XML

Business Segments and Sales by Product Group - Net Sales by Segment and Significant Product Groups (Details) $ in Thousands	3 Months Ended		9 Months Ended
	Oct. 30, 2021 USD ($)	Oct. 31, 2020 USD ($)	Oct. 30, 2021 USD ($) segment	Oct. 31, 2020 USD ($)
Segment Reporting, Revenue Reconciling Item [Line Items]
Net sales	$ 130,681	$ 109,025	$ 357,325	$ 329,374
Segment Reporting, Disclosure of Entity's Reportable Segments [Abstract]
Number of Reportable Segments | segment			2
Shop H Q Segment [Member]
Segment Reporting, Revenue Reconciling Item [Line Items]
Net sales	97,358	104,282	$ 291,327	318,751
Shop H Q Segment [Member] | Jewelry Watches [Member]
Segment Reporting, Revenue Reconciling Item [Line Items]
Net sales	38,269	36,744	122,568	115,204
Shop H Q Segment [Member] | Home Consumer Electronics [Member]
Segment Reporting, Revenue Reconciling Item [Line Items]
Net sales	15,166	14,805	42,711	39,947
Shop H Q Segment [Member] | Beauty Wellness [Member]
Segment Reporting, Revenue Reconciling Item [Line Items]
Net sales	21,139	31,105	57,043	98,539
Shop H Q Segment [Member] | Fashion Accessories [Member]
Segment Reporting, Revenue Reconciling Item [Line Items]
Net sales	12,697	9,787	38,388	33,462
Shop H Q Segment [Member] | All Other [Member]
Segment Reporting, Revenue Reconciling Item [Line Items]
Net sales	10,087	11,841	30,617	31,599
Emerging Segment [Member]
Segment Reporting, Revenue Reconciling Item [Line Items]
Net sales	$ 33,323	$ 4,743	$ 65,998	$ 10,623

XML

Business Segments and Sales by Product Group - Performance Measures by Segment (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020
Segment Reporting Information [Line Items]
Gross Profit	$ 54,421	$ 40,814	$ 148,414	$ 122,663
Operating income (loss)	(6,002)	(3,395)	(10,423)	(6,559)
Depreciation and amortization	10,677	8,952	27,565	19,697
Emerging Segment [Member]
Segment Reporting Information [Line Items]
Gross Profit	12,994	2,013	27,299	4,176
Operating income (loss)	802	(952)	1,048	(4,061)
Depreciation and amortization	428	194	1,082	521
Shop H Q Segment [Member]
Segment Reporting Information [Line Items]
Gross Profit	41,427	38,801	121,115	118,487
Operating income (loss)	(6,804)	(2,443)	(11,471)	(2,498)
Depreciation and amortization	10,249	8,758	26,483	19,176
Distribution facility depreciation included as a component of cost of sales	$ 936	$ 975	$ 2,838	$ 2,997

XML

Leases - Schedule of Changes in Accounting Policy (Details) $ in Thousands	Oct. 30, 2021 USD ($)
Lease extension options [Abstract]
Lessee extension options included in the lease liability and right-of-use assets	$ 0
Leases not yet commenced [Abstract]
Operating and finance leases not yet commenced	$ 0

XML

Leases - Components of Lease Expense (Details) - USD ($)	3 Months Ended		9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	Oct. 30, 2021	Oct. 31, 2020
Lease, Cost [Abstract]
Operating lease cost	$ 323,000	$ 241,000	$ 884,000	$ 731,000
Short-term lease cost	34,000	15,000	64,000	60,000
Variable lease cost (a)	31,000	19,000	73,000	72,000
Finance lease amortization of right-of-use assets	16,000	26,000	70,000	76,000
Interest expense on finance lease liabilities	$ 1,000	$ 2,000	$ 2,300	$ 5,000

XML

Leases - Supplemental Cash Flow Information (Details) - USD ($) $ in Thousands	9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows used for operating leases	$ 822	$ 824
Operating cash flows used for finance leases	2	5
Financing cash flows used for finance leases	70	75
Right-of-use assets obtained In exchange for lease liabilities:
Operating leases	3,268	1,299
Finance leases	$ 0	$ 62

XML

Leases - Weighted Average Remaining Lease Term and Weighted Average Discount Rate (Details)	Oct. 30, 2021	Oct. 31, 2020
Weighted average remaining lease term:
Operating leases	3 years 6 months	2 years 7 months 6 days
Finance leases	7 months 6 days	1 year 3 months 18 days
Weighted average discount rate:
Operating leases	6.40%	6.80%
Finance leases	5.80%	5.70%

XML

Leases - Supplemental Balance Sheet Information (Details) - USD ($) $ in Thousands	Oct. 30, 2021	Jan. 30, 2021
Operating lease right-of-use assets	$ 3,523	$ 1,116
Finance lease right-of-use assets	35	101
Total lease right-of-use assets	3,558	1,217
Current portion of operating lease liabilities	1,046	462
Operating Lease, Liability, Total	3,614	1,108
Current portion of finance lease liabilities	35	86
Finance lease liabilities, excluding current portion		19
Total finance lease liabilities	35	105
Total lease liabilities	3,649	1,213
Other long term liabilities [Member]
Operating lease liabilities, excluding current portion	$ 2,568	$ 646

XML

Leases - Future Maturities of Lease Liabilities (Details) - USD ($) $ in Thousands	Oct. 30, 2021	Jan. 30, 2021
Lessee, Operating Lease, Liability, Payment, Due [Abstract]
2021	$ 320
2022	1,271
2023	1,106
2024	889
Thereafter	708
Total lease payments	4,294
Less imputed interest	(680)
Total lease liabilities	3,614	$ 1,108
Finance Lease, Liability, Payment, Due [Abstract]
2021	17
2022	19
2023	0
2024	0
Thereafter	0
Total lease payments	36
Less imputed interest	(1)
Total lease liabilities	$ 35	$ 105

XML

Income Taxes - Narrative (Details) - USD ($)	12 Months Ended
	Jan. 30, 2021	Oct. 30, 2021	Jul. 10, 2015
Operating Loss Carryforwards [Line Items]
Operating Loss Carryforwards	$ 397,000,000
Shareholder Rights Plan [Abstract]
Preferred Stock, Par or Stated Value Per Share	$ 0.01	$ 0.01
One one-thousandth of a share of Preferred Stock unit price			$ 90.00
Earliest Tax Year [Member]
Operating Loss Carryforwards [Line Items]
Operating Loss Carryforwards, Expiration Date	Feb. 03, 2024
Latest Tax Year [Member]
Operating Loss Carryforwards [Line Items]
Operating Loss Carryforwards, Expiration Date	Jan. 30, 2038

XML

Related Party Transactions (Details)						3 Months Ended		9 Months Ended		12 Months Ended
	Jun. 09, 2021 USD ($) item shares	Feb. 18, 2021 USD ($) shares	Aug. 28, 2020 USD ($) shares	Apr. 16, 2020 USD ($)	Apr. 14, 2020 shares	Oct. 30, 2021 USD ($) shares	Oct. 31, 2020 USD ($)	Oct. 30, 2021 USD ($) shares	Oct. 31, 2020 USD ($)	Jan. 30, 2021 USD ($) shares
Related Party Transaction [Line Items]
Common stock and warrant issuance (in shares) | shares	4,830,918	3,289,000	2,760,000		1,836,314
Warrants outstanding | shares						1,416,504		1,416,504
Proceeds from issuance of common stock and warrants	$ 40,100,000	$ 21,200,000	$ 15,800,000					$ 61,368,000	$ 20,043,000
Restricted Stock Units (RSUs) [Member]
Related Party Transaction [Line Items]
Granted, shares | shares								901,000
Shares issued | shares						1,465,000		1,465,000		942,000
Invicta Media Investments L L C [Member]
Related Party Transaction [Line Items]
Common stock and warrant issuance (in shares) | shares			256,000					734,394
Warrants outstanding | shares						367,196		367,196
Proceeds from issuance of common stock and warrants								$ 1,500,000
Michaeland Leah Friedman [Member]
Related Party Transaction [Line Items]
Common stock and warrant issuance (in shares) | shares								727,022
Warrants outstanding | shares						367,196		367,196
Proceeds from issuance of common stock and warrants								$ 1,500,000
Retailing Enterprises L L C [Member]
Related Party Transaction [Line Items]
Accounts Receivable, Related Parties, Current						$ 251,000		251,000		$ 641,000
Commissions expense								$ 142,000		263,000
Credit period on watch trade offer								5 years
Sterling Time [Member]
Related Party Transaction [Line Items]
Accounts Receivable, Related Parties, Current						1,000,000.0		$ 1,000,000.0		825,000
Purchased products from related party								35,700,000	41,200,000
Accounts Payable Cap Balance, Fiscal Quarters One Through Three To May 31, 2022				$ 3,000,000
Accounts Payable Cap Balance, For Fiscal Quarter Four Until May 31, 2022				$ 4,000,000
Famjams Trading L L C [Member]
Related Party Transaction [Line Items]
Purchased products from related party								21,700,000	12,600,000
Revenue from related parties								4,000	$ 41,000
Net trade payable owed to related party						4,400,000		4,400,000		900,000
Famjams Trading L L C [Member] | Confidential Vendor Exclusivity Agreement [Member]
Related Party Transaction [Line Items]
Number of largest vendors | item	10
Term of agreement	5 years
Extension term of agreement	5 years
Cash deposit used as working capital	$ 6,000,000.0
Percentage of interest on cash deposit	5.00%
Famjams Trading L L C [Member] | Confidential Vendor Exclusivity Agreement [Member] | Line of Credit [Member]
Related Party Transaction [Line Items]
Long-term Line of Credit	$ 2,000,000.0
Famjams Trading L L C [Member] | Confidential Vendor Exclusivity Agreement [Member] | Restricted Stock Units (RSUs) [Member]
Related Party Transaction [Line Items]
Term of agreement	5 years
Value of share based compensation other than option issuable	$ 1,500,000
Shares issued | shares	147,347
Percentage of Units Vested	20.00%
T W I Watches L L C [Member]
Related Party Transaction [Line Items]
Purchased products from related party						478,000	$ 567,000
Net trade payable owed to related party						$ 141,000		$ 141,000		$ 256,000
IWCA | Confidential Vendor Exclusivity Agreement [Member]
Related Party Transaction [Line Items]
Term of agreement	5 years
Extension term of agreement	5 years
Total grant date fair value	$ 4,500,000
Granted, shares | shares	442,043
Percentage of Units Vested	20.00%
IWCA | Confidential Vendor Exclusivity Agreement [Member] | IWCA Revolver, First, Second and Third Quarters [Member]
Related Party Transaction [Line Items]
Long-term Line of Credit	$ 3,000,000.0
IWCA | Confidential Vendor Exclusivity Agreement [Member] | IWCA Revolver, Fourth Quarter [Member]
Related Party Transaction [Line Items]
Long-term Line of Credit	$ 4,000,000.0

XML

Restructuring Costs (Details) - USD ($)	3 Months Ended			9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	May 02, 2020	Oct. 30, 2021	Oct. 31, 2020
Restructuring Costs [Abstract]
Restructuring charges	$ 634,000	$ 55,000	$ 209,000	$ 634,000	$ 264,000

XML

Restructuring Costs - Schedule of Activity Under the Restructuring Program (Details) - USD ($)	3 Months Ended			9 Months Ended
	Oct. 30, 2021	Oct. 31, 2020	May 02, 2020	Oct. 30, 2021	Oct. 31, 2020
Restructuring Reserve [Roll Forward]
Restructuring Reserve, Beginning Balance				$ 47,000
Restructuring charges	$ 634,000	$ 55,000	$ 209,000	634,000	$ 264,000
Cash Payments				(47,000)
Restructuring Reserve, Ending Balance	634,000			634,000
Severance [Member]
Restructuring Reserve [Roll Forward]
Restructuring Reserve, Beginning Balance				42,000
Restructuring charges				634,000
Cash Payments				(42,000)
Restructuring Reserve, Ending Balance	634,000			634,000
Other Incremental Costs [Member]
Restructuring Reserve [Roll Forward]
Restructuring Reserve, Beginning Balance				5,000
Cash Payments				(5,000)
Restructuring Reserve, Ending Balance	$ 0			$ 0

XML

Business Acquisitions - Synacor's Portal and Advertising Segment (Details) $ in Thousands		9 Months Ended
	Jul. 30, 2021 USD ($) item	Oct. 30, 2021 USD ($)
Business Acquisition [Line Items]
Cash consideration		$ 23,500
Interest rate (as a percent)		8.50%
Allocation of assets acquired and liabilities on respective fair value
Goodwill and Intangible assets	$ 28,400
Synacor's Portal and Advertising Segment [Member]
Business Acquisition [Line Items]
Cash consideration	20,000
Liabilities assumed	10,000
Assumed liabilities	7,253
Quarterly installment payment	$ 1,000
Number of quarterly installments for note payable | item	10
Allocation of assets acquired and liabilities on respective fair value
Accounts Receivable and Prepaid	$ 8,019
Fixed assets	805
Goodwill and Intangible assets	28,429
Liabilities assumed	(7,253)
Total consideration	$ 30,000
Synacor's Portal and Advertising Segment [Member] | Minimum [Member]
Business Acquisition [Line Items]
Interest rate (as a percent)	6.00%
Synacor's Portal and Advertising Segment [Member] | Maximum [Member]
Business Acquisition [Line Items]
Interest rate (as a percent)	11.00%

XML

Business Acquisitions (Details) - USD ($) $ in Thousands		9 Months Ended
	Feb. 05, 2021	Oct. 30, 2021
Business Acquisition [Line Items]
Cash payment Paid		$ 23,500
The Closeout.com Joint Venture [Member]
Business Acquisition [Line Items]
Assets contributed to acquire interest in joint venture	$ 3,500
Interest in the joint venture	51.00%
Revolving line of credit facility, maximum borrowing capacity	$ 1,000
The Closeout.com Joint Venture [Member] | London Inter bank Offered Rate LIBOR Floor [Member]
Business Acquisition [Line Items]
Debt instrument, basis spread on variable rate	4.25%
The Closeout.com Joint Venture [Member] | LIBOR [Member]
Business Acquisition [Line Items]
Debt instrument, basis spread on variable rate	4.00%
The Closeout.com Joint Venture [Member] | LAKR Ecomm Group LLC [Member]
Business Acquisition [Line Items]
Assets contributed to acquire interest in joint venture	$ 3,400
Interest in the joint venture	49.00%

XML

Business Acquisitions - Christopher & Banks Transaction (Details)		9 Months Ended
	Mar. 01, 2021 USD ($) store	Oct. 30, 2021 USD ($)	Jul. 30, 2021 USD ($)
Business Acquisition [Line Items]
Cash payment Paid		$ 23,500,000
Allocation of assets acquired and liabilities on respective fair value
Goodwill and Intangible assets			$ 28,400,000
Christopher & Banks, LLC [Member]
Business Acquisition [Line Items]
Number of retail stores | store	2
Cash payment Paid	$ 3,500,000
Assumed liabilities	4,198,000
Outstanding amount	1,500,000
Total consideration	$ 5,000,000
Period of time after the acquisition closing date when the purchase price allocation may be adjusted	1 year
Allocation of assets acquired and liabilities on respective fair value
Inventory	$ 4,091,000
Fixed assets	1,500,000
Goodwill and Intangible assets	3,607,000
Liabilities assumed	(4,198,000)
Total consideration	$ 5,000,000

XML

Subsequent Events (Details) $ in Thousands, € in Millions			9 Months Ended
	Nov. 05, 2021 USD ($) item	Nov. 05, 2021 EUR (€) item	Oct. 30, 2021 USD ($)	Nov. 05, 2021 EUR (€)
Subsequent Event [Line Items]
Cash consideration | $			$ 23,500
Subsequent Event | 1-2-3.tv Group [Member]
Subsequent Event [Line Items]
Purchase price	$ 93,000	€ 80.0
Payment for cash-on-hand	3,800	3.3
Payment for excess working capital	3,400	2.9
Cash consideration	72,100	62.0
Liabilities incurred	$ 20,900	€ 18.0
Number of vendor loan installment payments | item	2	2
Amount of vendor loan installment payment	$ 10,500			€ 9.0
Interest rate (as a percent)	8.50%			8.50%
Commencement period for interest	6 months	6 months
Earn out payment	$ 16,500			€ 14.0
Earn out payment in year 2023				14.0
Earn out payment in year 2024				14.0
Subsequent Event | 1-2-3.tv Group [Member] | Maximum [Member]
Subsequent Event [Line Items]
Earn out payment	$ 49,600			€ 42.0