|
FY2025
12 months to Jan 31, 2026
|
FY2024
12 months to Feb 1, 2025
|
FY2023
12 months to Feb 3, 2024
|
FY2022
12 months to Jan 28, 2023
|
FY2021
12 months to Jan 29, 2022
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities | |||||
| Depreciation and amortization | |||||
| Impairment charges - long-lived assets | |||||
| Amortization of deferred financing costs | |||||
| Accretion of long term debt instruments | |||||
| Deferred income taxes | |||||
| Loss on extinguishment of debt | |||||
| Non-cash stock compensation expense | |||||
| Non-cash lease expense | |||||
| Cash received from landlord allowances | |||||
| Changes in assets and liabilities: | |||||
| Accounts receivable | |||||
| Merchandise inventories | |||||
| Prepaid and other current assets | |||||
| Accounts payable | |||||
| Other current liabilities | |||||
| Other long term assets and long term liabilities | |||||
| Other operating activities | |||||
| Net cash provided by operating activities | |||||
| INVESTING ACTIVITIES | |||||
| Cash paid for property and equipment | |||||
| Lease acquisition costs | |||||
| Net proceeds from sale of property and equipment and assets held for sale | |||||
| Net cash used in investing activities | |||||
| FINANCING ACTIVITIES | |||||
| Proceeds from long term debt | |||||
| ABL senior secured revolving facility | |||||
| Term Loan Facility | |||||
| Principal payments on long term debt | |||||
| ABL senior secured revolving facility | |||||
| Term Loan Facility | |||||
| Senior Secured Term B-6 Loans | |||||
| Proceeds from long term debt- 2027 Convertible Notes | |||||
| Principal payment on long term debt- 2025 Convertible Notes | |||||
| Purchase of treasury shares | |||||
| Proceeds from stock option exercises | |||||
| Other financing activities | |||||
| Net cash provided by (used in) financing activities | |||||
| Increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Supplemental disclosure of cash flow information: | |||||
| Interest paid | |||||
| Income tax payments - net | |||||
| Non-cash investing and financing activities: | |||||
| Finance lease modification | |||||
| Accrued purchases of property and equipment | |||||
| Land purchased through issuance of promissory note | |||||
Loading...