Skip to main content

Torrid Reports Fourth Quarter and Fiscal 2021 Results

Delivers Record Revenue and Profitability

Repurchased $23 million in Common Stock Under Stock Repurchase Program

Initiates Fiscal 2022 Guidance

Torrid Holdings Inc. (“Torrid” or the “Company”) (NYSE: CURV), a direct-to-consumer apparel, intimates, and accessories brand in North America for women sizes 10 to 30, today announced its financial results for the quarter and year ended January 29, 2022.

Liz Muñoz, Chief Executive Officer, stated, “I am extremely proud of what we accomplished in 2021, including record levels of Net Sales and Adjusted EBITDA, with growth outpacing our long-term targets. We made significant progress across our growth strategies while navigating the impact of macro challenges. Following a strong start to the fourth quarter, the emergence of Omicron impacted our business, particularly in January, which coincided with our Torrid Cash event. Despite these headwinds, we delivered our 38th positive comp in the past 40 quarters and demand for our brand remains strong. Looking ahead, we remain confident in our ability to deliver against our long-term plan and drive shareholder value.”

Financial Highlights for the Fourth Quarter of Fiscal 2021

  • Net sales increased 5.5% to $313.9 million, compared to the fourth quarter of last year and increased 15.8% from the fourth quarter of fiscal 2019. Comparable sales1 increased 4.5% compared to last year and increased 12.5% compared to fiscal 2019. The emergence of Omicron led to temporary labor shortages in the Company’s distribution center, which resulted in approximately $14 million of sales delayed into the first quarter.
  • Gross profit margin was 31.6% compared to 38.2% in the fourth quarter of last year and 34.2% in the fourth quarter of fiscal 2019. The gross margin decline compared to last year was largely due to a 340 basis point increase in transportation and product costs that were partially offset by price increases and lower promotions compared to last year. The Company also realized a benefit from rent abatements in the prior year, resulting in a 200 basis point increase in occupancy expense in the fourth quarter of 2021. In addition, the return to normalized reserves following benefits from reserves recorded in the prior year fourth quarter resulted in 120 basis points of the decline.
  • Net loss was $22.8 million, or $0.21 per share, compared to a net loss of $8.8 million, or $0.08 per diluted share in the fourth quarter of last year. This reflects the use of a 328.1% effective tax rate due to a one-time non-cash charge associated with revaluing legacy incentive units as part of its IPO.
  • Adjusted net income2 was $9.7 million, or $0.09 per diluted share as compared to adjusted net income of $23.8 million, or $0.22 per diluted share in the fourth quarter of last year.
  • Adjusted EBITDA2 was $28.4 million, or 9.1% of net sales, compared to $44.0 million, or 14.8% of net sales, in the fourth quarter of last year. This compares to $18.0 million or 6.7% of net sales in the fourth quarter of fiscal 2019.
  • Repurchased $23.4 million of shares outstanding under share repurchase program.

Q4 2021 Financial and Operating Metrics

Three Months Ended

(dollars in thousands)

January 29,

2022

January 30,

2021

YoY

Change

 

February 1,

2020

Net Sales

$

313,936

 

$

297,682

 

5%

 

$

271,035

Comparable sales(A)

 

5%

 

 

8%

 

 

 

 

15%

Number of stores (as of end of period)

 

624

 

 

608

 

 

 

 

607

Net loss

$

(22,754)

 

$

(8,765)

 

(160%)

 

$

(3,578)

Adjusted EBITDA(B)

$

28,448

 

$

43,981

 

(35%)

 

$

18,036

Adjusted EBITDA margin(B)

 

9%

 

 

15%

 

 

 

 

7%

 

(A) The computation of comparable sales includes results from stores that were temporarily closed due to COVID-19.

(B) Please refer to "Results of Operations" for a reconciliation of net loss to Adjusted EBITDA.

Financial Highlights for the Full-Year Fiscal 2021

  • Net sales increased 31.4% to $1,278.8 million compared to last year and increased 23.3% compared to fiscal 2019. Comparable sales1 increased 30.5% compared to last year and 21.3% compared to fiscal 2019.
  • Gross profit margin was 40.6%, increased 670 basis points from the same period last year and 240 basis points from fiscal 2019.
  • Net loss was $29.9 million, or $0.27 per share, compared to a net income of $24.5 million, or $0.22 per diluted share last year. This reflects the use of a 289.2% effective tax rate related to the $111.4 million one-time non-cash charge associated with revaluing legacy incentive units as part of its IPO.
  • Adjusted net income2 was $121.2 million, or $1.10 per diluted share, an increase of 275% from adjusted net income of $32.3 million, or $0.29 per diluted share last year.
  • Adjusted EBITDA2 was $245.9 million, or 19.2% of net sales, compared to $100.8 million, or 10.4% of net sales, last year. This compares to $132.0 million or 12.7% of net sales in fiscal 2019.
  • Opened 22 stores and closed 6 stores during the year.
  • Active customers grew 20% to 3.8 million.
  • Average spend per customer grew 9%.

Full Year Fiscal 2021 Financial and Operating Metrics

Twelve Months Ended

(in thousands, except net sales per active customer, number of stores and percentages)

January 29,

2022

January 30,

2021

YoY

Change

 

February 1,

2020

Active customers (as of end of period)(A)

 

3,821

 

 

3,182

 

20%

 

 

3,364

Net sales per active customer(A)

$

335

 

$

306

 

9%

 

$

308

Net Sales

$

1,278,794

 

$

973,514

 

31%

 

$

1,036,983

Comparable sales(B)

 

30%

 

 

(7%)

 

 

 

 

13%

Number of stores (as of end of period)

 

624

 

 

608

 

 

 

 

607

Net (loss) income

$

(29,944)

 

$

24,532

 

(222%)

 

$

41,869

Adjusted EBITDA(C)

$

245,853

 

$

100,797

 

144%

 

$

131,999

Adjusted EBITDA margin(C)

 

19%

 

 

10%

 

 

 

 

13%

 

(A) Active customers and net sales per active customer calculated on a preceding four quarters basis.

(B) The computation of comparable sales includes results from stores that were temporarily closed due to COVID-19.

(C) Please refer to "Results of Operations" for a reconciliation of net (loss) income to Adjusted EBITDA.

Balance Sheet and Cash Flow

Cash and cash equivalents at the end of the fourth quarter totaled $29.0 million compared to $123.0 million in the prior year.

Cash flow from operations for the twelve-month period ended January 29, 2022 was $121.2 million, compared to $151.8 million for the twelve-month period ended January 30, 2021.

Outlook

George Wehlitz, Chief Financial Officer, stated, “We are very pleased with the strong performance we delivered in 2021. We will continue to build on the progress we have made in executing our growth strategies in 2022, while continuing to manage the industry-wide global supply chain challenges.”

For the first quarter of fiscal 2022 the Company expects:

  • Net sales between $295 million and $305 million.
  • Adjusted EBITDA2 between $44 million and $48 million.

For the full year fiscal 2022 the Company expects:

  • Net sales between $1.300 billion to $1.365 billion.
  • Adjusted EBITDA2 of between $195 million and $220 million.
  • Capital expenditures of between $30 million and $35 million reflecting infrastructure and technology investments as well as approximately 35 new stores for the year.

The above outlook is based on several assumptions, including, but not limited to, the macro challenges in the industry continuing into 2022 as well as higher raw material and labor costs, which are expected to be more pronounced this year. While COVID-19-related restrictions have eased in recent months, a level of uncertainty remains regarding potential disruption during fiscal 2022. See “Forward-Looking Statements” for additional information.

Conference Call Details

A conference call to discuss the Company’s fourth quarter and fiscal year 2021 results is scheduled for March 17, 2022, at 4:30 p.m. ET. Those who wish to participate in the call may do so by dialing (877) 407-9208 or (201) 493-6784 for international callers, conference ID 13727462. The conference call will also be webcast live at https://investors.torrid.com in the Events and Presentations section. A recording will be available shortly after the conclusion of the call. To access the replay, please dial (844) 512-2921 or (412) 317-6671 for international callers, conference ID 13727462. An archive of the webcast will be available on Torrid’s investor relations website.

Notes

 

 

 

(1)

 

Comparable sales for any given period are defined as the sales of Torrid’s e-Commerce operations and stores that it has included in its comparable sales base during that period. The Company includes a store in its comparable sales base after it has been open for 15 full fiscal months. If a store is closed during a fiscal year, it is only included in the computation of comparable sales for the full fiscal months in which it was open. The computation of comparable sales includes results from stores that were temporarily closed due to COVID-19. Partial fiscal months are excluded from the computation of comparable sales. Comparable sales allow the Company to evaluate how its unified commerce business is performing exclusive of the effects of new store openings. The Company applies current year foreign currency exchange rates to both current year and prior year comparable sales to remove the impact of foreign currency fluctuation and achieve a consistent basis for comparison.

 

 

 

(2)

 

Adjusted EBITDA and Adjusted net income (loss) are non-GAAP financial measures. See “Non-GAAP Financial Measures” for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures. The Company does not provide reconciliations of the forward-looking non- GAAP measures of Adjusted EBITDA to the most directly comparable forward-looking GAAP measure because the timing and amount of excluded items are unreasonably difficult to fully and accurately estimate. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.

About TORRID

TORRID is a direct-to-consumer brand of apparel, intimates and accessories in North America targeting the 25- to 40-year old woman who is curvy and wears sizes 10 to 30. TORRID is focused on fit and offers high quality products across a broad assortment that includes tops, bottoms, denim, dresses, intimates, activewear, footwear and accessories.

Non-GAAP Financial Measures

In addition to results determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”), management utilizes certain non-GAAP performance measures such as Adjusted EBITDA, Adjusted net income (loss), and Adjusted earnings (loss) per share for purposes of evaluating ongoing operations and for internal planning and forecasting purposes. We believe that these non-GAAP operating measures, when reviewed collectively with our GAAP financial information, provide useful supplemental information to investors in assessing our operating performance.

Adjusted EBITDA, Adjusted net income (loss), and Adjusted earnings (loss) per share are supplemental measures of our operating performance that are neither required by, nor presented in accordance with, GAAP and our calculations thereof may not be comparable to similarly titled measures reported by other companies. Adjusted EBITDA represents GAAP net income (loss) plus interest expense less interest income, net of other (income) expense, plus provision for less (benefit from) income taxes, depreciation and amortization (“EBITDA”), and share-based compensation, non-cash deductions and charges, other expenses. Adjusted net income (loss) represents GAAP net income (loss) plus remeasurement adjustments for share-based compensation, net of tax. Adjusted earnings (loss) per share represents Adjusted net income (loss) divided by the diluted weighted average number of shares outstanding at the end of the period.

We believe Adjusted EBITDA, Adjusted net income (loss), and Adjusted earnings (loss) per share facilitate operating performance comparisons from period to period by isolating the effects of certain items that vary from period to period without any correlation to ongoing operating performance. We also use Adjusted EBITDA as one of the primary methods for planning and forecasting the overall expected performance of our business and for evaluating on a quarterly and annual basis actual results against such expectations. Further, we recognize Adjusted EBITDA as a commonly used measure in determining business value and, as such, use it internally to report and analyze our results as well as a benchmark to determine certain non-equity incentive payments made to executives. Additionally, we use Adjusted net income (loss) and Adjusted earnings (loss) per share to facilitate operating performance comparisons by isolating the effects of share-based compensation that vary from period to period and across our peer companies without any correlation to ongoing operating performance.

Adjusted EBITDA, Adjusted net income (loss), and Adjusted earnings (loss) per share have limitations as analytical tools. These measures are not measurements of our financial performance under GAAP and should not be considered in isolation or as alternatives to or substitutes for net income (loss), income (loss) from operations, earnings (loss) per share or any other performance measures determined in accordance with GAAP or as alternatives to cash flows from operating activities as a measure of our liquidity. Our presentation of Adjusted EBITDA, Adjusted net income (loss), and Adjusted earnings (loss) per share should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.

Forward-Looking Statements

Certain statements made in this release are “forward looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. When used in this press release, the words “estimates,” “projected,” “expects,” “anticipates,” “forecasts,” “plans,” “intends,” “believes,” “seeks,” “may,” “will,” “should,” “future,” “propose” and variations of these words or similar expressions (or the negative versions of such words or expressions) are intended to identify forward-looking statements. For example, all statements we make relating to our expected first quarter of fiscal 2022 and full year fiscal 2022 performance are forward-looking statements. These forward-looking statements are not guarantees of future performance, conditions or results, and involve a number of known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside Torrid’s control, that could cause actual results or outcomes to differ materially from those discussed in the forward-looking statements, including: successful management of risks relating to the spread of COVID-19, including any adverse impacts on our supply chain, workforce, facilities, customer services and operations; changes in consumer spending and general economic conditions; our ability to identify and respond to new and changing product trends, customer preferences and other related factors; our dependence on a strong brand image; damage to our reputation arising from our use of social media, email and text messages; increased competition from other brands and retailers; our reliance on third parties to drive traffic to our website; the success of the shopping centers in which our stores are located; our ability to adapt to consumer shopping preferences and develop and maintain a relevant and reliable omni-channel experience for our customers; our dependence upon independent third parties for the manufacture of all of our merchandise; availability constraints and price volatility in the raw materials used to manufacture our products; interruptions of the flow of our merchandise from international manufacturers causing disruptions in our supply chain; our sourcing a significant amount of our products from China; shortages of inventory, delayed shipments to our e-Commerce customers and harm to our reputation due to difficulties or shut-down of our distribution facilities (including as a result of COVID-19); our reliance upon independent third-party transportation providers for substantially all of our product shipments; our growth strategy; our leasing substantial amounts of space; our failure to find store employees that reflect our brand image and embody our culture; our reliance on third-parties for the provision of certain services, including distribution and real estate management; our dependence upon key executive management; our reliance on information systems; system security risk issues that could disrupt our internal operations or information technology services; unauthorized disclosure of sensitive or confidential information, whether through a breach of our computer system or otherwise; our failure to comply with federal and state laws and regulations and industry standards relating to privacy, data protection, advertising and consumer protection; payment-related risks that could increase our operating costs or subject us to potential liability; claims made against us resulting in litigation; changes in laws and regulations applicable to our business; regulatory actions or recalls arising from issues with product safety; our inability to protect our trademarks or other intellectual property rights; our substantial indebtedness and lease obligations; restrictions imposed by our indebtedness on our current and future operations; changes in tax laws or regulations or in our operations that may impact our effective tax rate; the possibility that we may recognize impairments on long-lived assets; our failure to maintain adequate internal controls; and the threat of war, terrorism or other catastrophes that could negatively impact our business.

We caution you that the important factors referenced above may not contain all of the factors that are important to you. We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and, it is impossible for us to anticipate all factors that could affect our actual results. Our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all relevant information. The outcome of the events described in any of our forward-looking statements are also subject to risks, uncertainties and other factors described in our filings with the Securities and Exchange Commission and elsewhere in this communication. Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this communication. The forward-looking statements included in this press release are made only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise. Our forward-looking statements do not reflect the potential impact of any future acquisitions, mergers, dispositions, joint ventures or investments.

TORRID HOLDINGS INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME (LOSS)

(In thousands, except per share data)

 

Three Months Ended

Twelve Months Ended

January 29,

2022

January 30,

2021

January 29,

2022

January 30,

2021

Net sales

$

313,936

 

 

$

297,682

 

 

$

1,278,794

 

 

$

973,514

 

Cost of goods sold

 

214,767

 

 

183,834

 

 

759,826

 

 

643,215

 

Gross profit

 

99,169

 

 

 

113,848

 

 

 

518,968

 

 

 

330,299

 

Selling, general and administrative expenses

 

65,579

 

 

98,041

 

 

420,932

 

 

222,098

 

Marketing expenses

 

17,378

 

 

 

13,436

 

 

 

52,654

 

 

 

51,382

 

Income from operations

 

16,212

 

 

2,371

 

 

45,382

 

 

56,819

 

Interest expense

 

6,107

 

 

 

4,693

 

 

 

29,497

 

 

 

21,338

 

Interest income, net of other expense (income)

 

128

 

 

(113

)

 

56

 

 

(42

)

Income before provision for income taxes

 

9,977

 

 

 

(2,209

)

 

 

15,829

 

 

 

35,523

 

Provision for income taxes

 

32,731

 

 

6,556

 

 

45,773

 

 

10,991

 

Net (loss) income

$

(22,754

)

 

$

(8,765

)

 

$

(29,944

)

 

$

24,532

 

Comprehensive (loss) income:

Net (loss) income

$

(22,754

)

 

$

(8,765

)

 

$

(29,944

)

 

$

24,532

 

Other comprehensive (loss) income:

 

 

 

 

Foreign currency translation adjustment

 

(151

)

 

 

156

 

 

 

84

 

 

 

2

 

Total other comprehensive (loss) income

 

(151

)

 

156

 

 

84

 

 

2

 

Comprehensive (loss) income

$

(22,905

)

 

$

(8,609

)

 

$

(29,860

)

 

$

24,534

 

Net (loss) earnings per share:

Basic

$

(0.21

)

 

$

(0.08

)

 

$

(0.27

)

 

$

0.22

 

Diluted

$

(0.21

)

$

(0.08

)

$

(0.27

)

$

0.22

 

Weighted average number of shares:

 

 

 

 

 

 

 

Basic

 

109,445

 

 

110,000

 

 

109,886

 

 

110,000

 

Diluted

 

109,445

 

 

 

110,000

 

 

 

109,886

 

 

 

110,000

 

TORRID HOLDINGS INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share data)

 

 

January 29,

2022

 

January 30,

2021

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

29,025

 

 

$

122,953

 

Restricted cash

 

262

 

 

 

262

 

Inventory

 

170,608

 

 

 

105,843

 

Prepaid expenses and other current assets

 

14,686

 

 

 

12,668

 

Prepaid income taxes

 

6,345

 

 

 

417

 

Total current assets

 

220,926

 

 

 

242,143

 

Property and equipment, net

 

127,565

 

 

 

143,256

 

Operating lease right-of-use assets

 

209,637

 

 

 

244,711

 

Deposits and other noncurrent assets

 

7,100

 

 

 

3,560

 

Deferred tax assets

 

4,873

 

 

 

6,139

 

Intangible asset

 

8,400

 

 

 

8,400

 

Total assets

$

578,501

 

 

$

648,209

 

Liabilities and stockholders' deficit

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

77,448

 

 

$

70,853

 

Accrued and other current liabilities

 

138,708

 

 

 

110,361

 

Operating lease liabilities

 

45,716

 

 

 

50,998

 

Current portion of term loan

 

20,519

 

 

 

11,506

 

Due to related parties

 

14,622

 

 

 

8,060

 

Income taxes payable

 

 

 

 

9,336

 

Total current liabilities

 

297,013

 

 

 

261,114

 

Noncurrent operating lease liabilities

 

207,049

 

 

 

246,458

 

Term loan

 

320,841

 

 

 

193,406

 

Deferred compensation

 

6,873

 

 

 

6,531

 

Lease incentives and other noncurrent liabilities

 

5,044

 

 

 

3,873

 

Total liabilities

 

836,820

 

 

 

711,382

 

Commitments and contingencies (Note 16)

 

 

 

Stockholders' deficit:

 

 

 

Common shares: $0.01 par value; 1,000,000,000 shares authorized; 107,857,625 shares issued and outstanding at January 29, 2022; 110,000,000 shares issued and outstanding at January 30, 2021

 

 

 

1,078

 

 

 

 

 

 

1,100

 

 

Additional paid-in capital

 

118,286

 

 

 

10,326

 

Accumulated deficit

 

(377,759

)

 

 

(74,591

)

Accumulated other comprehensive income (loss)

 

76

 

 

 

(8

)

Total stockholders' deficit

 

(258,319

)

 

 

(63,173

)

Total liabilities and stockholders' deficit

$

578,501

 

 

$

648,209

 

TORRID HOLDINGS INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands)

 

 

Twelve Months Ended

 

January 29,

2022

January 30,

2021

OPERATING ACTIVITIES

 

 

Net (loss) income

$

(29,944

)

$

24,532

 

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

 

 

Write down of inventory

 

696

 

 

6,099

 

Operating right-of-use assets amortization

 

41,648

 

 

40,316

 

Depreciation and other amortization

 

36,748

 

 

34,579

 

Write off of unamortized original issue discount and deferred financing costs for Amended Term Loan Credit Agreement

 

5,231

 

 

 

Share-based compensation

 

159,754

 

 

7,791

 

Deferred taxes

 

1,266

 

 

(2,325

)

Other

 

(457

)

 

(1,226

)

Changes in operating assets and liabilities:

 

 

Inventory

 

(65,709

)

 

7,880

 

Prepaid expenses and other current assets

 

(1,949

)

 

1,394

 

Prepaid income taxes

 

(5,928

)

 

1,200

 

Deposits and other noncurrent assets

 

(3,058

)

 

(749

)

Accounts payable

 

5,639

 

 

37,849

 

Accrued and other current liabilities

 

28,090

 

 

19,748

 

Operating lease liabilities

 

(49,597

)

 

(33,895

)

Lease incentives and other noncurrent liabilities

 

1,222

 

 

544

 

Deferred compensation

 

342

 

 

1,316

 

Due to related parties

 

6,562

 

 

(626

)

Income taxes payable

 

(9,336

)

 

7,394

 

Net cash provided by operating activities

 

121,220

 

 

151,821

 

INVESTING ACTIVITIES

 

 

Purchases of property and equipment

 

(17,552

)

 

(11,570

)

Purchase of Hot Topic IT assets

 

 

 

 

Net cash used in investing activities

 

(17,552

)

 

(11,570

)

FINANCING ACTIVITIES

 

 

Capital distribution to Torrid Holding LLC, net of contribution

 

(300,000

)

 

 

Proceeds from revolving credit facility

 

5,700

 

 

50,700

 

Payments on revolving credit facility

 

(5,700

)

 

(50,700

)

Deferred financing costs for revolving credit facility

 

(688

)

 

 

Proceeds from Amended Term Loan Credit Agreement, net of original issue discount and deferred financing costs

 

 

 

(525

)

Principal payments on and repayment of Amended Term Loan Credit Agreement and related costs

 

(212,775

)

 

(45,400

)

Proceeds from New Term Loan Credit Agreement, net of original issue discount and deferred financing costs

 

340,509

 

 

 

Proceeds from issuances under share-based compensation plans

 

569

 

 

 

Withholding tax payments related to vesting of restricted stock units and awards

 

(2,072

)

 

 

Repurchases and retirement of common stock

 

(23,352

)

 

 

Net cash used in financing activities

 

(197,809

)

 

(45,925

)

Effect of foreign currency exchange rate changes on cash, cash equivalents and restricted cash

 

213

 

 

(110

)

Increase in cash, cash equivalents and restricted cash

 

(93,928

)

 

94,216

 

Cash, cash equivalents and restricted cash at beginning of period

 

123,215

 

 

28,999

 

Cash, cash equivalents and restricted cash at end of period

$

29,287

 

$

123,215

 

SUPPLEMENTAL INFORMATION

 

 

Cash paid during the period for interest related to the revolving credit facility and term loan

$

24,120

 

$

21,258

 

Cash paid during the period for income taxes

$

58,134

 

$

3,921

 

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES

 

 

Property and equipment purchases included in accounts payable and accrued liabilities

$

3,338

 

$

1,238

 

The following table provides a reconciliation of net (loss) income to Adjusted EBITDA for the periods presented (dollars in thousands):

 

Twelve Months Ended

 

January 29,

2022

January 30,

2021

Net (loss) income

$

(29,944

)

$

24,532

 

Interest expense

 

29,497

 

 

21,338

 

Interest income, net of other expense (income)

 

56

 

 

(42

)

Provision for income taxes

 

45,773

 

 

10,991

 

Depreciation and amortization(A)

 

35,204

 

 

33,072

 

Share-based compensation(B)

 

159,754

 

 

7,791

 

Non-cash deductions and charges(C)

 

615

 

 

1,984

 

Other expenses(D)

 

4,898

 

 

1,131

 

Adjusted EBITDA

$

245,853

 

$

100,797

 

____________________

(A)

Depreciation and amortization excludes amortization of debt issuance costs and original issue discount that are reflected in interest expense.

(B)

Prior to the consummation of our IPO on July 6, 2021, share-based compensation was determined based on the remeasurement of our liability-classified incentive units.

(C)

Non-cash deductions and charges includes losses on property and equipment disposals and the net impact of non-cash rent expense.

(D)

Other expenses include IPO-related transaction fees and the reimbursement of certain management expenses, primarily for travel, incurred by Sycamore on our behalf, which are not considered to be part of our core business.

The following table provides a reconciliation of net (loss) income to Adjusted net income for the periods presented (in thousands, except per share data):

Three Months Ended

Twelve Months Ended

January 29,

2022

January 30,

2021

January 29,

2022

January 30,

2021

Net (loss) income

$

(22,754

)

$

(8,765

)

$

(29,944

)

$

24,532

Remeasurement adjustments net of income taxes

 

32,408

 

 

32,596

 

 

151,167

 

 

7,792

Adjusted net income

 

9,654

 

 

23,831

 

 

121,223

 

 

32,324

 

 

 

 

Basic and diluted weighted average shares outstanding

 

109,445

 

 

110,000

 

 

109,886

 

 

110,000

(Loss) earnings per share

$

(0.21

)

$

(0.08

)

$

(0.27

)

$

0.22

Adjusted earnings per share

$

0.09

 

$

0.22

 

$

1.10

 

$

0.29

 

Contacts

Investors

ICR, Inc.

Jean Fontana

(646) 277-1214

IR@torrid.com

Media

Joele Frank, Wilkinson Brimmer Katcher

Leigh Parrish / Lyle Weston

(212) 355-4449

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.