EX-99.1 2 kirk-ex991_6.htm EX-99.1 kirk-ex991_6.htm

 

Exhibit 99.1

 

KIRKLAND’S REPORTS THIRD QUARTER 2020 RESULTS

Announces new share repurchase authorization of $20 million

 

Third Quarter 2020 Financial Highlights:

 

Net sales increased 1.2% to $146.6 million, with 51 fewer stores; comparable sales increased 8.9%, including e-commerce growth of 49.9%

 

Gross profit margin of 36.1% compared with 27.7% in the prior year, an increase of 840 basis points, or $12.7 million

 

Operating expenses of 27.2% of net sales compared with 37.5% in the prior year; excluding impairments a reduction of 810 basis points, or $11.3 million

 

Earnings per diluted share of $0.82 compared with loss per diluted share of $1.61 in the prior year

 

Adjusted earnings per diluted share of $0.66 compared with an adjusted loss per diluted share of $0.53 in the prior year, an improvement of $1.19

 

EBITDA of $18.9 million compared with negative EBITDA of $7.3 million in the prior year; adjusted EBITDA of $18.7 million, or 12.7% of net sales, compared with negative adjusted EBITDA of $3.1 million in the prior year, an improvement of $21.7 million

 

Operating income of $13.1 million compared with an operating loss of $14.2 million in the prior year; adjusted operating income of $12.8 million, or 8.8% of net sales, compared with adjusted operating loss of $9.9 million in the prior year, an improvement of $22.8 million

 

Cash balance of $37.2 million with no outstanding debt; total liquidity of $106.9 million

 

Store count at quarter end was 381 stores, with 6 additional stores closed in the quarter

 

The Board of Directors authorized a share repurchase plan of $20 million

NASHVILLE, Tenn. (December 3, 2020) — Kirkland’s, Inc. (NASDAQ: KIRK) today announced financial results for its third fiscal quarter ended October 31, 2020 and the authorization of a new share repurchase plan.

“The momentum we established late last year has continued through the third quarter with positive comparable sales in both the store and e-commerce channels exceeding our expectations, significant year-over-year margin improvement and permanent cost reductions driving earnings growth and cash generation,” noted Woody Woodward, Chief Executive Officer. “While home furnishing is currently receiving the benefit of the reallocation of customer spending, there is much within this transformation of Kirkland’s that is a direct result of our own actions and investments. We have elevated the merchandise assortment with improved quality and design while maintaining our value proposition, improved our customer experience both in store and online and adapted our financial and operating infrastructure to maximize profitability.  We are pleased with the impact these changes have had on our performance and are even more encouraged by the fact that the benefits have become very evident at these early stages of our evolution.”

Mr. Woodward added, “The increased demand driven by our e-commerce channel and the strong performance in both our harvest and Christmas season merchandise more than offset the 51 fewer stores in the base from a year ago. The late October re-launch of our loyalty program has already added hundreds of thousands of new members in a few weeks’ time, and we are pleased with the response to Black Friday and Cyber Monday. Similar to others in our sector, we continued to experience a shift to online during the month of November with Black Friday shopping spread out over a longer period. We believe we have established a good start to the fourth quarter by growing profitability with year-over-year margin gains and a solid comparable sales improvement, particularly in e-commerce.”

Strategic Priorities and Financial Goals

Kirkland’s key strategic initiatives include:

 

Accelerating product development to reinforce quality and relevancy as we continue the transformation of the Kirkland’s brand into a specialty retailer where customers are able to furnish their entire home on a budget;

 

Improving omni-channel via website enhancements, more focused marketing spend, an expanded online assortment, and an in-store experience that is aligned with our omni-channel capabilities;

 

Improving the customer experience with a re-launch of our loyalty program, extended credit options and broadened delivery options; and

 

Utilizing our leaner infrastructure to be more nimble in our response to changes in consumer preference and buying behaviors.


 

Kirkland’s annual financial goals for the next two to three years include:

 

Improving comparable sales performance, driven by e-commerce growth, merchandising, brick-and-mortar store productivity and closure of underperforming stores. We expect e-commerce to continue to grow as a percent of our total business, but also intend to focus on improving the contribution of our remaining store base, which is an integral part of our omni-channel strategy and supports improved profitability of our e-commerce sales.  

 

Stabilizing gross margin by continuing with our current discipline of limited promotional offers, expanding direct sourcing, improving supply chain efficiency and reducing occupancy costs. With improved merchandise quality and to support a better customer experience, we will continue to move towards more targeted promotions. Direct sourcing is expected to increase from approximately 20% of purchases in 2020 to 40% to 50% over the next two to three years. With these product margin improvements, continued efficiencies in our supply chain and lower occupancy costs, our goal is to improve our annual gross profit margin to a low to mid-30% range over the next two to three years.

 

Improving profitability by leveraging the leaner infrastructure with comparable sales growth. We believe our ideal store count should be in the range of 300 to 350 stores. With nearly one-third of our store leases up for renewal within the next 12 months, we believe there will be additional opportunities for more favorable rent terms. With approximately $45 million in annualized operating expenses eliminated from the business, we have a goal of reaching annual EBITDA as a percent of sales in the high-single-digit range and annual operating income in the mid-single-digit range within two to three years.

 

Maintaining adequate liquidity and generating free cash flow while continuing to invest in key strategic initiatives of the business and returning excess cash to our shareholders. Our goal is to continue to build cash throughout fiscal 2020 and end the year with no debt. Within our two to three-year timeframe, we also expect to generate increasing free cash flow.

The key strategic initiatives and financial goals are based on current information as of December 3, 2020, and are dependent on, among other things, consumer preferences, economic conditions and our own successful execution of these initiatives. The information on which these initiatives and financial goals is based is subject to change, and investors are cautioned that the Company may update the initiatives and goals, or any portion thereof, at any time for any reason.

Board Authorizes $20 Million Share Repurchase Plan

Kirkland’s also announced today that its Board of Directors has authorized a new share repurchase plan providing for the purchase in the aggregate of $20 million of the Company’s outstanding common stock. Repurchases of shares will be made in accordance with applicable securities laws and may be made from time to time in the open market or by negotiated transactions.  The amount and timing of repurchases will be based on a variety of factors, including stock price, regulatory limitations and other market and economic factors. The share repurchase plan does not require the Company to repurchase any specific number of shares, and the Company may terminate the repurchase plan at any time.

Investor Conference Call and Web Simulcast

Kirkland’s will hold its earnings call for the third quarter later today at 9:00 a.m. ET. Participating on the call will be Steve Woodward, Chief Executive Officer and Nicole Strain, Chief Financial Officer. The number to call for the interactive teleconference is (412) 542-4163. A replay of the conference call will be available through Thursday, December 10, 2020 by dialing (412) 317-0088 and entering the confirmation number 10149811.

A live webcast of Kirkland’s quarterly conference call will be available online on the Company’s Investor Relations Page on December 3, 2020, beginning at 9:00 a.m. ET. The online replay will follow shortly after the call and continue for one year.

About Kirkland’s, Inc.

Kirkland’s, Inc. is a specialty retailer of home décor in the United States, currently operating 381 stores in 35 states as well as an e-commerce website, www.kirklands.com. The Company’s stores present a curated selection of distinctive merchandise, including holiday décor, furniture, wall décor, art, textiles, mirrors, fragrances, lamps and other home decorating items. The Company’s stores offer an extensive assortment of holiday merchandise during seasonal periods. The Company provides its customers an engaging shopping experience characterized by casual, comfortable merchandise with a southern feel and a modern flair at a discernible value. This combination of quality and stylish merchandise, value pricing and a stimulating online and store experience has led the Company to develop a loyal customer base. More information can be found at www.kirklands.com.


 

Forward-Looking Statements 

Except for historical information contained herein, the statements in this release, including all statements related to future initiatives, financial goals and expectations regarding any future period, are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and are subject to the finalization of the Company’s quarterly financial and accounting procedures. Forward-looking statements involve known and unknown risks and uncertainties, which may cause Kirkland’s actual results to differ materially from forecasted results. Those risks and uncertainties include, among other things, risks associated with the Company’s progress and anticipated progress towards its long-term objective and the success of its plans in response to the novel coronavirus (“COVID-19”), the spread of COVID-19 and its impact on the Company’s revenues and supply chain, risks associated with COVID-19 and the governments responses to it, the impact of store closures in 2020, the effectiveness of the Company’s marketing campaigns, risks related to changes in U.S. policy related to imported merchandise, particularly with regard to the impact of tariffs on goods imported from China and strategies undertaken to mitigate such impact, the Company’s ability to retain its senior management team, continued volatility in the price of the Company’s common stock, the competitive environment in the home décor industry in general and in Kirkland’s specific market areas, inflation, fluctuations in cost and availability of products, interruptions in supply chain and distribution systems, including our e-commerce systems and channels, the ability to control employment and other operating costs, availability of suitable retail locations and other growth opportunities, disruptions in information technology systems including the potential for security breaches of Kirkland’s or its customers’ information, seasonal fluctuations in consumer spending, and economic conditions in general. Those and other risks are more fully described in Kirkland’s filings with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K filed on April 10, 2020 and subsequent reports. Forward-looking statements included in this release are made as of the date of this release. Any changes in assumptions or factors on which such statements are based could produce materially different results. Kirkland’s disclaims any obligation to update any such factors or to publicly announce results of any revisions to any of the forward-looking statements contained herein to reflect future events or developments.


 

KIRKLAND’S, INC.

UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

 

 

13-Week Period Ended

 

 

 

October 31,

 

 

November 2,

 

 

 

2020

 

 

2019

 

Net sales

 

$

146,609

 

 

$

144,936

 

Cost of sales

 

 

93,738

 

 

 

104,800

 

Gross profit

 

 

52,871

 

 

 

40,136

 

Operating expenses:

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

21,343

 

 

 

29,115

 

Other operating expenses

 

 

16,682

 

 

 

20,208

 

Depreciation (exclusive of depreciation included in cost of sales)

 

 

1,613

 

 

 

1,602

 

Asset impairment

 

 

177

 

 

 

3,392

 

Total operating expenses

 

 

39,815

 

 

 

54,317

 

Operating income (loss)

 

 

13,056

 

 

 

(14,181

)

Other expense, net

 

 

9

 

 

 

11

 

Income (loss) before income taxes

 

 

13,047

 

 

 

(14,192

)

Income tax expense

 

 

691

 

 

 

8,114

 

Net income (loss)

 

$

12,356

 

 

$

(22,306

)

Earnings (loss) per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.87

 

 

$

(1.61

)

Diluted

 

$

0.82

 

 

$

(1.61

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

14,249

 

 

 

13,867

 

Diluted

 

 

15,075

 

 

 

13,867

 


 

KIRKLAND’S, INC.

UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

 

 

39-Week Period Ended

 

 

 

October 31,

 

 

November 2,

 

 

 

2020

 

 

2019

 

Net sales

 

$

348,578

 

 

$

394,469

 

Cost of sales

 

 

249,751

 

 

 

291,541

 

Gross profit

 

 

98,827

 

 

 

102,928

 

Operating expenses:

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

60,157

 

 

 

83,333

 

Other operating expenses

 

 

44,843

 

 

 

54,998

 

Depreciation (exclusive of depreciation included in cost of sales)

 

 

4,683

 

 

 

5,177

 

Asset impairment

 

 

9,027

 

 

 

7,251

 

Total operating expenses

 

 

118,710

 

 

 

150,759

 

Operating loss

 

 

(19,883

)

 

 

(47,831

)

Other expense (income), net

 

 

212

 

 

 

(405

)

Loss before income taxes

 

 

(20,095

)

 

 

(47,426

)

Income tax (benefit) expense

 

 

(15,650

)

 

 

921

 

Net loss

 

$

(4,445

)

 

$

(48,347

)

Loss per share:

 

 

 

 

 

 

 

 

Basic

 

$

(0.31

)

 

$

(3.42

)

Diluted

 

$

(0.31

)

 

$

(3.42

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

14,121

 

 

 

14,116

 

Diluted

 

 

14,121

 

 

 

14,116

 


 

KIRKLAND’S, INC.

UNAUDITED CONSOLIDATED CONDENSED BALANCE SHEETS

(In thousands)

 

 

 

October 31,

 

 

February 1,

 

 

November 2,

 

 

 

2020

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

37,189

 

 

$

30,132

 

 

$

4,202

 

Inventories, net

 

 

83,874

 

 

 

94,674

 

 

 

140,222

 

Income taxes receivable

 

 

5,441

 

 

 

243

 

 

 

547

 

Prepaid expenses and other current assets

 

 

9,586

 

 

 

6,462

 

 

 

7,870

 

Total current assets

 

 

136,090

 

 

 

131,511

 

 

 

152,841

 

Property and equipment, net

 

 

68,140

 

 

 

82,863

 

 

 

96,096

 

Operating lease right-of-use assets

 

 

156,924

 

 

 

200,067

 

 

 

210,213

 

Deferred income taxes

 

 

 

 

 

1,525

 

 

 

944

 

Other assets

 

 

5,831

 

 

 

6,476

 

 

 

6,283

 

Total assets

 

$

366,985

 

 

$

422,442

 

 

$

466,377

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

53,339

 

 

$

59,513

 

 

$

68,395

 

Accrued expenses

 

 

27,037

 

 

 

28,773

 

 

 

23,527

 

Operating lease liabilities

 

 

46,015

 

 

 

53,154

 

 

 

53,210

 

Total current liabilities

 

 

126,391

 

 

 

141,440

 

 

 

145,132

 

Operating lease liabilities

 

 

159,030

 

 

 

195,736

 

 

 

206,789

 

Revolving line of credit

 

 

 

 

 

 

 

 

25,000

 

Other liabilities

 

 

8,147

 

 

 

8,311

 

 

 

8,883

 

Total liabilities

 

 

293,568

 

 

 

345,487

 

 

 

385,804

 

Net shareholders’ equity

 

 

73,417

 

 

 

76,955

 

 

 

80,573

 

Total liabilities and shareholders’ equity

 

$

366,985

 

 

$

422,442

 

 

$

466,377

 


 

KIRKLAND’S, INC.

UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

39-Week Period Ended

 

 

 

October 31,

 

 

November 2,

 

 

 

2020

 

 

2019

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(4,445

)

 

$

(48,347

)

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

 

 

 

 

 

 

 

 

Depreciation of property and equipment

 

 

17,810

 

 

 

21,156

 

Amortization of debt issue costs

 

 

70

 

 

 

41

 

Asset impairment

 

 

9,027

 

 

 

7,251

 

Cumulative effect of change in accounting principle

 

 

 

 

 

(331

)

Loss on disposal of property and equipment

 

 

104

 

 

 

150

 

Stock-based compensation expense

 

 

912

 

 

 

1,995

 

Deferred income taxes

 

 

1,525

 

 

 

759

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Inventories, net

 

 

10,800

 

 

 

(55,788

)

Prepaid expenses and other current assets

 

 

(3,124

)

 

 

2,443

 

Accounts payable

 

 

(4,735

)

 

 

27,845

 

Accounts payable to related party vendor

 

 

 

 

 

(8,166

)

Accrued expenses

 

 

(1,704

)

 

 

(3,547

)

Income taxes receivable

 

 

(5,230

)

 

 

(1,041

)

Operating lease assets and liabilities

 

 

(7,091

)

 

 

(7,161

)

Other assets and liabilities

 

 

570

 

 

 

300

 

Net cash provided by (used in) operating activities

 

 

14,489

 

 

 

(62,441

)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of property and equipment

 

 

168

 

 

 

 

Capital expenditures

 

 

(7,580

)

 

 

(12,759

)

Net cash used in investing activities

 

 

(7,412

)

 

 

(12,759

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Borrowings on revolving line of credit

 

 

40,000

 

 

 

25,000

 

Repayments on revolving line of credit

 

 

(40,000

)

 

 

 

Refinancing costs

 

 

(15

)

 

 

 

Cash used in net share settlement of restricted stock

 

 

(52

)

 

 

(77

)

Proceeds received from employees exercising stock options

 

 

12

 

 

 

 

Employee stock purchases

 

 

35

 

 

 

190

 

Repurchase and retirement of common stock

 

 

 

 

 

(3,657

)

Net cash (used in) provided by financing activities

 

 

(20

)

 

 

21,456

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

Net increase (decrease)

 

 

7,057

 

 

 

(53,744

)

Beginning of the period

 

 

30,132

 

 

 

57,946

 

End of the period

 

$

37,189

 

 

$

4,202

 

 

 

 

 

 

 

 

 

 

Supplemental schedule of non-cash activities:

 

 

 

 

 

 

 

 

Non-cash accruals for purchases of property and equipment

 

$

414

 

 

$

1,818

 

Operating lease assets and liabilities recognized upon adoption of ASC 842

 

 

 

 

 

295,240

 


 

Non-GAAP Financial Measures

To supplement our unaudited consolidated condensed financial statements presented in accordance with generally accepted accounting principles (“GAAP”), this earnings release and the related earnings conference call contain certain non-GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted operating income (loss), adjusted net income (loss) and adjusted diluted income (loss) per share. These measures are not in accordance with, and are not intended as alternatives to, GAAP. The Company uses these non-GAAP financial measures internally in analyzing our financial results and believes that they provide useful information to analysts and investors, as a supplement to GAAP measures, in evaluating our operational performance.

The Company defines EBITDA as net income or loss before interest, provision for income tax, and depreciation and amortization, adjusted EBITDA as EBITDA with non-GAAP adjustments and adjusted operating income (loss) as operating income (loss) with non-GAAP adjustments. The Company defines adjusted net income (loss) and adjusted diluted income (loss) per share by adjusting the applicable GAAP measure for non-GAAP adjustments.

Non-GAAP measures are intended to provide additional information only and do not have any standard meanings prescribed by GAAP. Use of these terms may differ from similar measures reported by other companies. Each non-GAAP measure has its limitations as an analytical tool, and you should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP.

The following table shows a reconciliation of operating income (loss) to EBITDA, adjusted EBITDA and adjusted operating income (loss) for the 13 weeks and 39 weeks ended October 31, 2020 and November 2, 2019 and a reconciliation of net income (loss) and diluted income (loss) per share to adjusted net income (loss) and adjusted diluted income (loss) per share for the 13 weeks and 39 weeks ended October 31, 2020 and November 2, 2019:


 

KIRKLAND’S, INC.

UNAUDITED NON-GAAP MEASURE RECONCILIATION

(In thousands, except per share data)

 

 

 

13-Week Period Ended

 

 

39-Week Period Ended

 

 

 

October 31, 2020

 

 

November 2, 2019

 

 

October 31, 2020

 

 

November 2, 2019

 

Operating income (loss)

 

$

13,056

 

 

$

(14,181

)

 

$

(19,883

)

 

$

(47,831

)

Depreciation and amortization

 

 

5,824

 

 

 

6,861

 

 

 

17,810

 

 

 

21,156

 

EBITDA

 

 

18,880

 

 

 

(7,320

)

 

 

(2,073

)

 

 

(26,675

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed store and lease termination costs in cost of sales(1)

 

 

(752

)

 

 

 

 

 

(695

)

 

 

 

Asset impairment(2)

 

 

177

 

 

 

3,392

 

 

 

9,027

 

 

 

7,251

 

Stock-based compensation expense(3)

 

 

276

 

 

 

704

 

 

 

912

 

 

 

1,995

 

Severance charges(4)

 

 

10

 

 

 

141

 

 

 

890

 

 

 

928

 

Other costs included in operating expenses(5)

 

 

70

 

 

 

 

 

 

204

 

 

 

119

 

Total adjustments in operating expenses

 

 

533

 

 

 

4,237

 

 

 

11,033

 

 

 

10,293

 

Total non-GAAP adjustments

 

 

(219

)

 

 

4,237

 

 

 

10,338

 

 

 

10,293

 

Adjusted EBITDA

 

 

18,661

 

 

 

(3,083

)

 

 

8,265

 

 

 

(16,382

)

Depreciation and amortization

 

 

5,824

 

 

 

6,861

 

 

 

17,810

 

 

 

21,156

 

Adjusted operating income (loss)

 

$

12,837

 

 

$

(9,944

)

 

$

(9,545

)

 

$

(37,538

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

12,356

 

 

$

(22,306

)

 

$

(4,445

)

 

$

(48,347

)

Non-GAAP adjustments, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed store and lease termination costs in cost of sales(1)

 

 

(577

)

 

 

 

 

 

(533

)

 

 

 

Asset impairment(2)

 

 

121

 

 

 

2,548

 

 

 

6,927

 

 

 

5,526

 

Stock-based compensation expense, including tax impact(3)

 

 

196

 

 

 

954

 

 

 

1,082

 

 

 

2,397

 

Severance charges(4)

 

 

6

 

 

 

100

 

 

 

683

 

 

 

707

 

Other costs included in operating expenses(5)

 

 

54

 

 

 

 

 

 

155

 

 

 

92

 

Total adjustments in operating expenses

 

 

377

 

 

 

3,602

 

 

 

8,847

 

 

 

8,722

 

Tax valuation allowance(6)

 

 

(2,431

)

 

 

11,336

 

 

 

3,040

 

 

 

11,336

 

CARES Act - net operating loss carry back(7)

 

 

268

 

 

 

 

 

 

(14,328

)

 

 

 

Total non-GAAP adjustments, net of tax

 

 

(2,363

)

 

 

14,938

 

 

 

(2,974

)

 

 

20,058

 

Adjusted net income (loss)

 

$

9,993

 

 

$

(7,368

)

 

$

(7,419

)

 

$

(28,289

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share

 

$

0.82

 

 

$

(1.61

)

 

$

(0.31

)

 

$

(3.42

)

Adjusted diluted income (loss) per share

 

$

0.66

 

 

$

(0.53

)

 

$

(0.53

)

 

$

(2.00

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

 

15,075

 

 

 

13,867

 

 

 

14,121

 

 

 

14,116

 

Adjusted diluted weighted average shares outstanding

 

 

15,075

 

 

 

13,867

 

 

 

14,121

 

 

 

14,116

 

 

(1)

Costs associated with closed stores and lease termination costs, including amounts paid to third-parties for rent reduction negotiations, lease termination fees paid to landlords for store closings and gains on lease terminations.

(2)

Impairment charges include both right-of-use asset and property and equipment impairment charges.

(3)

Stock-based compensation expense includes amounts expensed related to equity incentive plans.

(4)

Severance charges include expenses related to severance agreements. This also includes permanent store closure compensation costs.

(5)

Other costs include corporate lease negotiation fees associated with rent reduction in fiscal 2020 and write-offs of excess and obsolete supplies in fiscal 2019.

(6)

To remove the impact of the Company’s valuation allowance against deferred tax assets.

(7)

The Company recorded an income tax expense (benefit) related to the carry back of fiscal 2019 and estimated fiscal 2020 federal net operating losses to prior periods as permitted under the CARES Act in fiscal 2020.