The Lovesac Company Reports Third Quarter Fiscal 2022 Financial Results
Strong Momentum Across Channels Drives 56.1% Growth in Net SalesComparable Sales Increased 47.1% on Top of 53.5% in the Prior Year PeriodNet Income Improved 11% to $2.8 millionThird Quarter Adjusted EBITDA1 of $5.8 million
STAMFORD, Conn., Dec. 08, 2021 (GLOBE NEWSWIRE) -- The Lovesac Company (Nasdaq: LOVE) (“Lovesac” or the “Company”) today announced financial results for the third quarter of fiscal 2022, which ended October 31, 2021.
Shawn Nelson, Chief Executive Officer, stated, “Our results for the third quarter reflect strong, sustainable and profitable growth across all sales channels including, most notably, an increase in showroom sales of nearly 70% and a nearly 40% increase for internet sales. This performance is a testament to the team’s exceptional execution and affirms that our personalized shopping experience, whether in person, online or directly to customers' homes through our recently launched Mobile Concierge service, is resonating and meeting customers where they prefer to shop. We generated strong top-line growth against the backdrop of macro supply chain disruption that reveals some of the many advantages of our unique business model with a concentrated sku count and redundant manufacturing spread across multiple geographies, delivering customers’ orders within days.”
Mr. Nelson continued, “Operationally, we made good progress against our strategic priorities including the much-anticipated launch of our new Stealthtech embedded surround sound system, which is reverse-compatible with all of the designed-for-life Sactionals we have sold to-date. The results of this approach to achieving true sustainability will be highlighted in our first ever formal ESG report being published later this month. As we look to the final quarter of the year, we are pleased with our strong start to the all-important holiday season and are confident in our in-stock position to meet fourth quarter demand. We look forward to delivering an elevated customer experience across channels during the busiest time of year and closing out fiscal 2022.”
Key Measures for the Third Quarter and Year-to-date Period of Fiscal 2022 Ending October 31, 2021:(Dollars in millions, except per share amounts)
| Thirteen weeks ended | Thirty-nine weeks ended | |||||
| October 31,2021 | November 1,2020 | % Inc (Dec) | October 31,2021 | November 1,2020 | % Inc (Dec) | |
| Net Sales | $116.7 | $74.7 | 56.1% | $302.0 | $191.1 | 58.1% |
| Gross Profit | $58.6 | $41.3 | 41.9% | $163.7 | $99.6 | 64.3% |
| Gross Margin | 50.2% | 55.3% | (510) bps | 54.2% | 52.2% | 200 bps |
| Total Operating Expense | $55.6 | $38.8 | 43.5% | $149.5 | $106.5 | 40.3% |
| SG&A | $38.1 | $25.9 | 46.8% | $104.2 | $75.2 | 38.6% |
| SG&A as a % of Net Sales | 32.6% | 34.7% | (207) bps | 34.5% | 39.3 % | (484) bps |
| Advertising & Marketing | $15.8 | $11.0 | 44.3% | $39.5 | $26.3 | 50.2% |
| Advertising & Marketing as a % of Net Sales | 13.6% | 14.7% | (111) bps | 13.1% | 13.8% | (69) bps |
| Basic EPS Income (Loss) | $0.18 | $0.17 | 5.9% | $0.88 | $(0.48) | (283.3%) |
| Diluted EPS Income (Loss) | $0.17 | $0.16 | 6.3% | $0.83 | $(0.48) | (272.9%) |
| Net Income (Loss) | $2.8 | $2.5 | 11.0% | $13.3 | $(7.0) | (290.1%) |
| Adjusted EBITDA 1 | $5.8 | $6.0 | (2.3%) | $23.6 | $2.4 | 866.5% |
| Net Cash (Used in) Provided by Operating Activities | $(15.9) | $(5.1) | (210.1%) | $(15.2) | $6.9 | (319.1%) |
1 Adjusted EBITDA is a non-GAAP measure. See “Non-GAAP Information” and “Reconciliation of Non-GAAP Financial Measures” included in this press release.
| Percent Increase (Decrease) except showroom count | ||||
| Thirteen weeks ended | Thirty-nine weeks ended | |||
| October 31, 2021 | November 1, 2020 | October 31, 2021 | November 1, 2020 | |
| Total Comparable Sales 2 | 47.1% | 53.5% | 44.8% | 58.7% |
| Comparable Showroom Sales 3 | 53.3% | 25.5% | 133.0% | (14.2%) |
| Internet Sales | 38.2% | 125.2% | (11.4%) | 247.2% |
| Ending Showroom Count | 135 | 107 | 135 | 107 |
2 Total comparable sales include showroom transactions through the point of sale and internet net sales.3 Comparable showroom sales reflect transactions through the point of sale and not necessarily product that has shipped to the customer. Product that has shipped to the customer is included in Net Sales. Showrooms were closed as required by local and state laws as a result of the COVID-19 pandemic effective March 18, 2020. As of the end of the fourth quarter of fiscal 2021, all showrooms had fully reopened to the walk-in phase, and remain open. We are abiding by federal, state and local guidelines with respect to the operating status of our showrooms.
Highlights for the Quarter Ended October 31, 2021:
- The net sales increase of 56.1% was due to higher sales volume and lower promotional discounting, driving an increase in showroom sales of 67.8% which include mobile concierges and kiosk, an increase in internet sales of 38.2%, and an increase of 52.7% in our “Other” channel which include pop-up-shops, shop-in-shops, and sales related to inventory barter transactions. The increase in showroom sales was driven by an increase of 53.3% in comparable showroom sales related to a very strong Labor Day campaign with lower discounting and the addition of 28 new showrooms. Internet sales also increased due to the same promotional campaign. The increase in sales in our “Other” channel was principally due to higher productivity of our temporary online pop-up-shop on Costco.com compared to the prior year period.
- Gross profit increased $17.3 million, or 41.9%, to $58.6 million in the thirteen weeks ended October 31, 2021 from $41.3 million in the thirteen weeks ended November 1, 2020. Gross margin decreased 510 basis points to 50.2% of net sales in the thirteen weeks ended October 31, 2021 from 55.3% of net sales in the thirteen weeks ended November 1, 2020 primarily driven by an increase of approximately 748 basis points in total distribution and related tariff expenses partially offset by an improvement of 238 basis points in product margin. The increase in total distribution and related tariff expenses over the prior year period is principally related to a 953 basis point increase in inbound container freight costs and increased tariffs related to higher product sourcing from China, partially offset by a 205 basis point improvement due to higher leverage of warehousing and outbound freight costs. The product margin rate improvement is due to lower promotional discounting and continuing vendor negotiations to assist with the mitigation of tariffs.
- SG&A expense as a percent of net sales decreased by 207 basis points due to higher leverage within infrastructure investments, equity-based compensation, insurance, rent, and selling related expenses, partially offset by deleverage in employment costs and travel. The deleverage in certain expenses relate to the investments we are making into the business that were put on hold in the prior year period due to COVID-19 financial resilience measures.
- Advertising and marketing expense increased 44.3% due to continued investments in marketing spend to support our sales growth. As a percent of net sales, advertising and marketing decreased by 111 basis points due to improved performance in our media activities driving higher sales volume at lower promotional discounting.
- Operating income was $3.0 million in the third quarter of fiscal 2022 compared to operating income of $2.5 million in the third quarter of fiscal 2021. Operating margin was 2.5% of net sales in the third quarter of fiscal 2022 compared to 3.4% of net sales in the third quarter of fiscal 2021.
- Net income was $2.8 million in the third quarter of fiscal 2022 compared to net income of $2.5 million in the third quarter of fiscal 2021.
Highlights for the Year-to-date Period ended October 31, 2021:
- The net sales increase of 58.1% was due to higher sales volume and lower promotional discounting, driving an increase in showroom sales of 150.0% which include mobile concierge and kiosk, and an increase of 83.0% in our “Other” channel which include pop-up-shops, shop-in-shops, and sales related to inventory barter transactions partially offset by a decrease in internet sales of 11.4%. The increase in showroom sales was driven by an increase of 133.0% in comparable showroom sales with all showroom locations fully open in the current period versus the limited showroom operations in the prior year period due to COVID-19. Sales in our “Other” channel principally increased due to prior year closures of all pop-up-shop and shop-in-shop locations due to COVID-19 combined with 2 additional temporary online pop-up-shops on Costco.com. The decline in internet sales reflected the channel shift back to our showrooms that are now fully reopened.
- Gross profit increased $64.1 million, or 64.3%, to $163.7 million in the thirty-nine weeks ended October 31, 2021 from $99.6 million in the thirty-nine weeks ended November 1, 2020. Gross margin increased 200 basis points to 54.2% of net sales in the thirty-nine weeks ended October 31, 2021 from 52.2% of net sales in the thirty-nine weeks ended November 1, 2020 primarily driven by an increase of approximately 367 basis points in product margin partially offset by an increase of 167 basis points in total distribution and related tariff expenses. The product margin rate improvement is due to lower promotional discounting and continuing vendor negotiations to assist with the mitigation of tariffs. The increase in total distribution and related tariff expenses over the prior year period is principally related to an 822 basis point increase in inbound container freight costs and increased tariffs related to higher product sourcing from China, partially offset by a 655 basis point improvement due to higher leverage of warehousing and outbound freight costs.
- SG&A expense as a percent of net sales decreased by 4.8% primarily due to higher leverage within infrastructure investments, selling related expenses, rent, equity-based compensation and insurance, partially offset by deleverage in employment costs and travel. The deleverage in certain expenses relate to the investments we are making into the business that were put on hold in the prior year period due to COVID-19 financial resilience measures.
- Advertising and marketing expense increased 50.2% due to the reinstatement of marketing spend with showroom locations fully open in the current period versus the limited showroom operations in the prior year period due to COVID-19. As a percent of net sales, advertising and marketing decreased by 69 basis points due to improved performance in our media activities driving higher sales volume at lower promotional discounting.
- Operating income was $14.2 million in the thirty-nine weeks ended October 31, 2021 compared to an operating loss of $6.9 million in the thirty-nine weeks ended November 1, 2020. Operating margin was 4.7% of net sales in the thirty-nine weeks ended October 31, 2021 compared to (3.6%) of net sales in the thirty-nine weeks ended November 1, 2020.
- Net income was $13.3 million in the thirty-nine weeks ended October 31, 2021 compared to net loss of $7.0 million in the thirty-nine weeks ended November 1, 2020.
Other Financial Highlights as of October 31, 2021:
- The cash and cash equivalents balance as of October 31, 2021 was $47.9 million as compared to $47.7 million as of November 1, 2020. There was no balance on the Company’s line of credit as of October 31, 2021 or November 1, 2020. The Company’s availability under the line of credit was $22.5 million and $19.2 million as of October 31, 2021 and November 1, 2020, respectively.
- Total merchandise inventory was $94.5 million as of October 31, 2021 as compared to $57.8 million as of November 1, 2020.
Conference Call Information:
A conference call to discuss the financial results for the quarter ended October 31, 2021 is scheduled for today, December 8, 2021, at 8:30 a.m. Eastern Time. Investors and analysts interested in participating in the call are invited to dial (877) 407-3982 (international callers please dial (201) 493-6780) approximately 10 minutes prior to the start of the call. A live audio webcast of the conference call will be available online at investor.lovesac.com.
A recorded replay of the conference call will be available within two hours of the conclusion of the call and can be accessed online at investor.lovesac.com for 90 days.
About The Lovesac Company
Based in Stamford, Connecticut, The Lovesac Company is a technology driven company that designs, manufactures and sells unique, high quality furniture derived through its proprietary Designed for Life® approach which results in products that are built to last a lifetime and designed to evolve as our customers’ lives do. Our current product offering is comprised of modular couches called Sactionals, premium foam beanbag chairs called Sacs, and their associated home decor accessories. Innovation is at the center of our design philosophy with all of our core products protected by a robust portfolio of utility patents. We market and sell our products primarily online directly at www.lovesac.com, supported by direct-to-consumer touch-feel points in the form of our own showrooms as well as through shop-in-shops and pop-up-shops with third party retailers.
Non-GAAP Information
Adjusted EBITDA is defined as a non-GAAP financial measure by the Securities and Exchange Commission (the “SEC”) that is a supplemental measure of financial performance not required by, or presented in accordance with, GAAP. We define “Adjusted EBITDA” as earnings before interest, taxes, depreciation and amortization, adjusted for the impact of certain non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include management fees, equity-based compensation expense, write-offs of property and equipment, deferred rent, financing expenses and certain other charges and gains that we do not believe reflect our underlying business performance. We have reconciled this non-GAAP financial measure with the most directly comparable GAAP financial measure within the schedules attached hereto.
We believe that these non-GAAP financial measures not only provide its management with comparable financial data for internal financial analysis but also provide meaningful supplemental information to investors. Specifically, these non-GAAP financial measures allow investors to better understand the performance of our business, facilitate a more meaningful comparison of our actual results on a period-over-period basis and provide for a more complete understanding of factors and trends affecting our business. We have provided this information as a means to evaluate the results of our ongoing operations alongside GAAP measures such as gross profit, operating income (loss) and net income (loss). Other companies in our industry may calculate these items differently than we do. These non-GAAP measures should not be considered as a substitute for the most directly comparable financial measures prepared in accordance with GAAP, such as net income (loss) or net income (loss) per share as a measure of financial performance, cash flows from operating activities as a measure of liquidity, or any other performance measure derived in accordance with GAAP. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company’s results as reported under GAAP.
Cautionary Statement Concerning Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other legal authority. Forward-looking statements can be identified by words such as “may,” “believe,” “anticipate,” “could,” “should,” “intend,” “plan,” “will,” “aim(s),” “can,” “would,” “expect(s),” “estimate(s),” “project(s),” “forecast(s)”, “positioned,” “approximately,” “potential,” “goal,” “pro forma,” “strategy,” “outlook” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans, or intentions. All statements, other than statements of historical facts, included in this press release regarding strategy, future operations, future financial position or projections, future revenue, projected expenses, sustainability goals, prospects, plans and objectives of management are forward-looking statements. These statements are based on management’s current expectations, beliefs and assumptions concerning the future of our business, anticipated events and trends, the economy and other future conditions. We may not actually achieve the plans, carry out the intentions or meet the expectations disclosed in the forward-looking statements and you should not rely on these forward-looking statements. Actual results and performance could differ materially from those projected in the forward-looking statements as a result of many factors. Among the key factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements include: the effect and consequences of COVID-19 on our business, sales, results of operations and financial condition; changes in consumer spending and shopping preferences, and economic conditions; our ability to achieve or sustain profitability; our ability to manage and sustain our growth effectively, including our ecommerce business, forecast our operating results, and manage inventory levels; our ability to advance, implement or achieve our sustainability, growth and profitability goals through leveraging our Designed for Life and Circle-to-Consumer philosophies; our ability to realize the expected benefits of investments in our supply chain and infrastructure; disruption in our supply chain and dependence on foreign manufacturing and imports for our products; our ability to acquire new customers and engage existing customers; reputational risk associated with increased use of social media; our ability to attract, develop and retain highly skilled associates; system interruption or failures in our technology infrastructure needed to service our customers, process transactions and fulfill orders; implementing and maintaining effective internal control over financial reporting; unauthorized disclosure of sensitive or confidential information through breach of our computer system; the ability of third-party providers to continue uninterrupted service; the impact of tariffs, and the countermeasures and tariff mitigation initiatives; the regulatory environment in which we operate, our ability to maintain, grow and enforce our brand and intellectual property rights and avoid infringement or violation of the intellectual property rights of others; our ability to improve our products and develop and launch new products; our ability to successfully open and operate new showrooms; and our ability to compete and succeed in a highly competitive and evolving industry, as well as those risks and uncertainties disclosed under the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our most recent Form 10-K and in our Form 10-Qs filed with the Securities and Exchange Commission, and similar disclosures in subsequent reports filed with the SEC, which are available on our investor relations website at investor.lovesac.com and on the SEC website at www.sec.gov. Any forward-looking statement made by us in this press release speaks only as of the date on which we make it. We disclaim any intent or obligation to update these forward-looking statements to reflect events or circumstances that exist after the date on which they were made.
Investor Relations Contact:Rachel Schacter, ICR(203) 682-8200[email protected]
| THE LOVESAC COMPANYCONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| October 31,2021 | January 31,2021 | ||||||
| (amounts in thousands, except per share and share amounts) | (unaudited) | ||||||
| Assets | |||||||
| Current Assets | |||||||
| Cash and cash equivalents | $ | 47,862 | $ | 78,341 | |||
| Trade accounts receivable | 9,794 | 4,513 | |||||
| Merchandise inventories | 94,544 | 50,417 | |||||
| Prepaid expenses and other current assets | 11,421 | 10,128 | |||||
| Total Current Assets | 163,621 | 143,399 | |||||
| Property and equipment, net | 32,133 | 25,868 | |||||
| Operating lease right-of-use assets | 95,567 | — | |||||
| Other Assets | |||||||
| Goodwill | 144 | 144 | |||||
| Intangible assets, net | 1,345 | 1,517 | |||||
| Deferred financing costs, net | 23 | 91 | |||||
| Total Other Assets | 1,512 | 1,752 | |||||
| Total Assets | $ | 292,833 | $ | 171,019 | |||
| Liabilities and Stockholders’ Equity | |||||||
| Current Liabilities | |||||||
| Accounts payable | $ | 25,430 | $ | 24,311 | |||
| Accrued expenses | 23,427 | 17,187 | |||||
| Payroll payable | 7,865 | 6,362 | |||||
| Customer deposits | 6,704 | 5,993 | |||||
| Current operating lease liabilities | 15,722 | — | |||||
| Sales taxes payable | 2,430 | 2,471 | |||||
| Total Current Liabilities | 81,578 | 56,324 | |||||
| Deferred Rent | — | 6,749 | |||||
| Operating Lease Liabilities, long-term | 90,658 | — | |||||
| Line of Credit | — | — | |||||
| Total Liabilities | 172,236 | 63,073 | |||||
| Stockholders’ Equity | |||||||
| Preferred Stock $0.00001 par value, 10,000,000 shares authorized, no shares issued or outstanding as of October 31, 2021 and January 31, 2021. | — | — | |||||
| Common Stock $0.00001 par value, 40,000,000 shares authorized, 15,122,882 shares issued and outstanding as of October 31, 2021 and 15,011,556 shares issued and outstanding as of January 31, 2021. | — | — | |||||
| Additional paid-in capital | 170,773 | 171,382 | |||||
| Accumulated deficit | (50,176 | ) | (63,436 | ) | |||
| Stockholders’ Equity | 120,597 | 107,946 | |||||
| Total Liabilities and Stockholders’ Equity | $ | 292,833 | $ | 171,019 | |||
| THE LOVESAC COMPANYCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(unaudited) | |||||||||||||||
| Thirteen weeks ended | Thirty-nine weeks ended | ||||||||||||||
| (amounts in thousands, except per share and share amounts) | October 31,2021 | November 1,2020 | October 31,2021 | November 1,2020 | |||||||||||
| Net sales | $ | 116,678 | $ | 74,742 | $ | 302,041 | $ | 191,060 | |||||||
| Cost of merchandise sold | 58,062 | 33,434 | 138,317 | 91,413 | |||||||||||
| Gross profit | 58,616 | 41,308 | 163,724 | 99,647 | |||||||||||
| Operating expenses | |||||||||||||||
| Selling, general and administration expenses | 38,087 | 25,945 | 104,191 | 75,160 | |||||||||||
| Advertising and marketing | 15,832 | 10,975 | 39,548 | 26,337 | |||||||||||
| Depreciation and amortization | 1,726 | 1,854 | 5,748 | 5,034 | |||||||||||
| Total operating expenses | 55,645 | 38,774 | 149,487 | 106,531 | |||||||||||
| Operating income (loss) | 2,971 | 2,534 | 14,237 | (6,884 | ) | ||||||||||
| Interest expense, net | (45 | ) | (44 | ) | (135 | ) | (22 | ) | |||||||
| Net income (loss) before taxes | 2,926 | 2,490 | 14,102 | (6,906 | ) | ||||||||||
| Provision for income taxes | (174 | ) | (11 | ) | (842 | ) | (70 | ) | |||||||
| Net income (loss) | $ | 2,752 | $ | 2,479 | $ | 13,260 | $ | (6,976 | ) | ||||||
| Net income (loss) per common share: | |||||||||||||||
| Basic | $ | 0.18 | $ | 0.17 | $ | 0.88 | $ | (0.48 | ) | ||||||
| Diluted | $ | 0.17 | $ | 0.16 | $ | 0.83 | $ | (0.48 | ) | ||||||
| Weighted average number of common shares outstanding: | |||||||||||||||
| Basic | 15,146,890 | 14,561,835 | 15,092,844 | 14,520,282 | |||||||||||
| Diluted | 16,069,729 | 15,581,487 | 16,015,683 | 14,520,282 | |||||||||||
| THE LOVESAC COMPANYCONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS(unaudited) | |||||||
| Thirty-nine weeks ended | |||||||
| (amounts in thousands) | October 31,2021 | November 1,2020 | |||||
| Cash Flows from Operating Activities | |||||||
| Net income (loss) | $ | 13,260 | $ | (6,976 | ) | ||
| Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: | |||||||
| Depreciation and amortization of property and equipment | 5,121 | 4,604 | |||||
| Amortization of other intangible assets | 627 | 430 | |||||
| Amortization of deferred financing fees | 68 | 65 | |||||
| Net loss on disposal of property and equipment | — | 5 | |||||
| Equity based compensation | 2,850 | 2,639 | |||||
| Deferred rent | — | 3,280 | |||||
| Non-cash operating lease cost | 11,003 | — | |||||
| Impairment of right of use lease asset | 554 | — | |||||
| Changes in operating assets and liabilities: | |||||||
| Trade accounts receivable | (5,281 | ) | (42 | ) | |||
| Merchandise inventories | (44,127 | ) | (21,358 | ) | |||
| Prepaid expenses and other current assets | 1,166 | (2,803 | ) | ||||
| Accounts payable and accrued expenses | 9,265 | 17,070 | |||||
| Operating lease liabilities | (10,396 | ) | — | ||||
| Customer deposits | 711 | 10,015 | |||||
| Net Cash (Used in) Provided by Operating Activities | (15,179 | ) | 6,929 | ||||
| Cash Flows from Investing Activities | |||||||
| Purchase of property and equipment | (11,386 | ) | (6,671 | ) | |||
| Payments for patents and trademarks | (455 | ) | (497 | ) | |||
| Net Cash Used in Investing Activities | (11,841 | ) | (7,168 | ) | |||
| Cash Flows from Financing Activities | |||||||
| Taxes paid for net share settlement of equity awards | (3,563 | ) | (564 | ) | |||
| Proceeds from the exercise of warrants | 104 | — | |||||
| Payment of deferred financing costs | — | (50 | ) | ||||
| Net Cash Used in Financing Activities | (3,459 | ) | (614 | ) | |||
| Net Change in Cash and Cash Equivalents | (30,479 | ) | (853 | ) | |||
| Cash and Cash Equivalents - Beginning | 78,341 | 48,539 | |||||
| Cash and Cash Equivalents - Ending | $ | 47,862 | $ | 47,686 | |||
| Supplemental Cash Flow Disclosures | |||||||
| Cash paid for taxes | $ | 775 | $ | 70 | |||
| Cash paid for interest | $ | 80 | $ | 62 | |||
| THE LOVESAC COMPANYRECONCILIATION OF NON-GAAP FINANCIAL MEASURES(unaudited) | ||||||||||||||||||
| (amounts in thousands) | Thirteen weeks ended October 31, 2021 | Thirteen weeks ended November 1, 2020 | Thirty-nine weeks ended October 31, 2021 | Thirty-nine weeks ended November 1, 2020 | ||||||||||||||
| Net income (loss) | $ | 2,752 | $ | 2,479 | $ | 13,260 | $ | (6,976 | ) | |||||||||
| Interest expense, net | 45 | 44 | 135 | 22 | ||||||||||||||
| Taxes | 174 | 11 | 842 | 70 | ||||||||||||||
| Depreciation and amortization | 1,726 | 1,854 | 5,748 | 5,034 | ||||||||||||||
| EBITDA | 4,697 | 4,388 | 19,985 | (1,851 | ) | |||||||||||||
| Management fees (a) | — | 125 | — | 375 | ||||||||||||||
| Deferred rent (b) | — | 378 | — | 1,234 | ||||||||||||||
| Equity-based compensation (c) | 1,121 | 1,063 | 3,014 | 2,638 | ||||||||||||||
| Loss on disposal of property and equipment (d) | — | — | — | 5 | ||||||||||||||
| Impairment of right of use lease asset (e) | — | — | 554 | — | ||||||||||||||
| Other non-recurring expenses (f)(g) | — | — | — | 36 | ||||||||||||||
| Adjusted EBITDA | $ | 5,818 | $ | 5,954 | $ | 23,553 | $ | 2,437 | ||||||||||
| (a) | Represents management fees and expenses charged by our equity sponsors. | |||||||||||||||||
| (b) | Represents the difference between rent expense recorded and the amount paid by the Company. In accordance with generally accepted accounting principles, the Company records monthly rent expense equal to the total of the payments due over the lease term, divided by the number of months of the lease terms. The Company adopted ASC 842 at the beginning of fiscal 2022 therefore we no longer recognize deferred rent. | |||||||||||||||||
| (c) | Represents expenses, such as compensation expense and employer taxes related to RSU equity vesting and exercises associated with stock options and restricted stock units granted to our associates and board of directors. | |||||||||||||||||
| (d) | Represents the loss on disposal of fixed assets related to showroom remodels. | |||||||||||||||||
| (e) | Represents the impairment of the right of use lease asset for one showroom for which the fixed assets had been impaired in the prior fiscal quarter. | |||||||||||||||||
| (f) | There were no other non-recurring expenses in the thirteen weeks ended October 31, 2021 and November 1, 2020, respectively. | |||||||||||||||||
| (g) | There were no other non-recurring expenses in the thirty-nine weeks ended October 31, 2021. Other non-recurring expenses in the thirty-nine weeks ended November 1, 2020 are related to professional and legal fees related to financing initiatives. | |||||||||||||||||
Source: The Lovesac Company