2021 Q3 Form 10-Q Financial Statement
#000156459021047495 Filed on September 09, 2021
Income Statement
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
Revenue | $159.2M | $92.64M |
YoY Change | 71.89% | -48.75% |
Cost Of Revenue | $49.88M | $37.60M |
YoY Change | 32.67% | -50.13% |
Gross Profit | $109.4M | $55.00M |
YoY Change | 98.82% | -47.79% |
Gross Profit Margin | 68.67% | 59.37% |
Selling, General & Admin | $85.85M | $77.70M |
YoY Change | 10.48% | -24.29% |
% of Gross Profit | 78.5% | 141.27% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $7.292M | $8.280M |
YoY Change | -11.93% | -11.91% |
% of Gross Profit | 6.67% | 15.05% |
Operating Expenses | $85.85M | $77.80M |
YoY Change | 10.34% | -24.2% |
Operating Profit | $23.51M | -$22.80M |
YoY Change | -203.1% | -75.95% |
Interest Expense | -$43.71M | -$4.200M |
YoY Change | 940.69% | -16.0% |
% of Operating Profit | -185.94% | |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$20.20M | -$26.07M |
YoY Change | -22.5% | -73.88% |
Income Tax | $4.400M | -$7.000M |
% Of Pretax Income | ||
Net Earnings | -$24.65M | -$19.03M |
YoY Change | 29.49% | -80.32% |
Net Earnings / Revenue | -15.48% | -20.55% |
Basic Earnings Per Share | -$1.98 | -$2.13 |
Diluted Earnings Per Share | -$1.98 | -$2.13 |
COMMON SHARES | ||
Basic Shares Outstanding | 12.45M | 8.953M |
Diluted Shares Outstanding | 12.45M | 8.953M |
Balance Sheet
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $18.10M | $31.80M |
YoY Change | -43.08% | 9.28% |
Cash & Equivalents | $18.10M | $31.76M |
Short-Term Investments | ||
Other Short-Term Assets | $43.41M | $44.10M |
YoY Change | -1.56% | 66.42% |
Inventory | $48.49M | $64.20M |
Prepaid Expenses | ||
Receivables | $5.506M | $4.200M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $115.5M | $144.2M |
YoY Change | -19.9% | 9.53% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $209.3M | $267.0M |
YoY Change | -21.62% | 132.55% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $157.0K | $2.200M |
YoY Change | -92.86% | 773.02% |
Total Long-Term Assets | $354.0M | $430.5M |
YoY Change | -17.78% | -23.61% |
TOTAL ASSETS | ||
Total Short-Term Assets | $115.5M | $144.2M |
Total Long-Term Assets | $354.0M | $430.5M |
Total Assets | $469.5M | $574.7M |
YoY Change | -18.31% | -17.33% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $37.78M | $44.00M |
YoY Change | -14.13% | -16.91% |
Accrued Expenses | $83.80M | $104.1M |
YoY Change | -19.5% | 30.45% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $31.80M |
YoY Change | -100.0% | |
Long-Term Debt Due | $7.690M | $233.4M |
YoY Change | -96.71% | 8238.69% |
Total Short-Term Liabilities | $129.3M | $413.2M |
YoY Change | -68.71% | 204.74% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $224.4M | $0.00 |
YoY Change | -100.0% | |
Other Long-Term Liabilities | $162.4M | $1.787M |
YoY Change | 8990.15% | -13.8% |
Total Long-Term Liabilities | $224.4M | $1.787M |
YoY Change | 12454.78% | -99.25% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $129.3M | $413.2M |
Total Long-Term Liabilities | $224.4M | $1.787M |
Total Liabilities | $530.3M | $624.2M |
YoY Change | -15.04% | 0.26% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$176.3M | |
YoY Change | 247.37% | |
Common Stock | $126.7M | |
YoY Change | 2.7% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$60.87M | -$49.60M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $469.5M | $574.7M |
YoY Change | -18.3% | -17.34% |
Cashflow Statement
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$24.65M | -$19.03M |
YoY Change | 29.49% | -80.32% |
Depreciation, Depletion And Amortization | $7.292M | $8.280M |
YoY Change | -11.93% | -11.91% |
Cash From Operating Activities | $31.99M | -$20.31M |
YoY Change | -257.53% | -205.4% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$850.0K | -$850.0K |
YoY Change | 0.0% | -77.81% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$850.0K | -$850.0K |
YoY Change | 0.0% | -77.81% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -23.77M | -1.910M |
YoY Change | 1144.45% | 223.73% |
NET CHANGE | ||
Cash From Operating Activities | 31.99M | -20.31M |
Cash From Investing Activities | -850.0K | -850.0K |
Cash From Financing Activities | -23.77M | -1.910M |
Net Change In Cash | 7.376M | -23.07M |
YoY Change | -131.97% | -255.35% |
FREE CASH FLOW | ||
Cash From Operating Activities | $31.99M | -$20.31M |
Capital Expenditures | -$850.0K | -$850.0K |
Free Cash Flow | $32.84M | -$19.46M |
YoY Change | -268.78% | -184.24% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
38338000 | |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
38565000 | |
CY2020Q2 | jill |
Surrender Of Shares To Pay Withholding Taxes
SurrenderOfSharesToPayWithholdingTaxes
|
137000 | |
CY2020Q2 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
676000 | |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-70269000 | |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-31165000 | |
us-gaap |
Profit Loss
ProfitLoss
|
-89303000 | ||
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
26587000 | ||
jill |
Adjustment For Costs To Exit Retail Stores
AdjustmentForCostsToExitRetailStores
|
-710000 | ||
jill |
Adjustment For Costs To Exit Retail Stores
AdjustmentForCostsToExitRetailStores
|
-402000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-716000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-256000 | ||
jill |
Noncash Interest Expense
NoncashInterestExpense
|
1933000 | ||
jill |
Noncash Interest Expense
NoncashInterestExpense
|
812000 | ||
jill |
Fair Value Adjustment Of Derivative
FairValueAdjustmentOfDerivative
|
2775000 | ||
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
56984000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1092000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1291000 | ||
jill |
Deferred Rent Incentives
DeferredRentIncentives
|
-673000 | ||
jill |
Deferred Rent Incentives
DeferredRentIncentives
|
-91000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
100000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-14749000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-2288000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-2403000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-9543000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-8385000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
375000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
21838000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-18465000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1108000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
4933000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
27810000 | ||
jill |
Increase Decrease In Operating Lease Assets And Liabilities
IncreaseDecreaseInOperatingLeaseAssetsAndLiabilities
|
4129000 | ||
jill |
Increase Decrease In Operating Lease Assets And Liabilities
IncreaseDecreaseInOperatingLeaseAssetsAndLiabilities
|
772000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets And Liabilities Net
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
|
63000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets And Liabilities Net
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
|
664000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
27862000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-17340000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1326000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2675000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1326000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2675000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
52670000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
33000000 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
63816000 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
1200000 | ||
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
1399000 | ||
jill |
Payment For Surrender Of Shares To Pay Wthholding Taxes
PaymentForSurrenderOfSharesToPayWthholdingTaxes
|
297000 | ||
jill |
Payment For Surrender Of Shares To Pay Wthholding Taxes
PaymentForSurrenderOfSharesToPayWthholdingTaxes
|
151000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-12842000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
30250000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
13694000 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
10235000 | ||
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
4407000 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
21527000 | |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
18101000 | |
CY2020Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
31762000 | |
jill |
Reclass Of Warrant And Derivative Liabilities To Equity
ReclassOfWarrantAndDerivativeLiabilitiesToEquity
|
78193000 | ||
us-gaap |
Nature Of Operations
NatureOfOperations
|
<p style="margin-top:12pt;margin-bottom:0pt;text-indent:0%;font-weight:bold;font-family:Times New Roman;font-size:10pt;font-style:normal;text-transform:none;font-variant: normal;">1. Description of Business</p> <p style="margin-top:6pt;margin-bottom:0pt;text-indent:4.54%;font-family:Times New Roman;font-size:10pt;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">J.Jill, Inc., “J.Jill” or the “Company”, is a premier omnichannel retailer and nationally recognized women’s apparel brand committed to delighting customers with great wear-now product. The brand represents an easy, thoughtful and inspired style that reflects the confidence of remarkable women who live life with joy, passion and purpose. J.Jill offers a guiding customer experience through 261 stores nationwide and a robust ecommerce platform. J.Jill is headquartered outside Boston.</p> | ||
CY2021Q3 | jill |
Voluntary Principal Payment
VoluntaryPrincipalPayment
|
25000000 | |
jill |
Adj To Cost Of Goods Sold
AdjToCostOfGoodsSold
|
1500000 | ||
jill |
Adj To Cost Of Goods Sold After Tax
AdjToCostOfGoodsSoldAfterTax
|
1100000 | ||
CY2021Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
159236000 | |
CY2020Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
92636000 | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
288322000 | ||
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
183605000 | ||
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | ||
jill |
Non Cash Gains On Operating Leases Liabilities
NonCashGainsOnOperatingLeasesLiabilities
|
1300000 | ||
CY2020Q2 | jill |
Operating Lease Impairment Income
OperatingLeaseImpairmentIncome
|
900000 | |
CY2020Q3 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
17900000 | |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
17900000 | ||
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | ||
CY2021Q3 | us-gaap |
Goodwill Gross
GoodwillGross
|
59697000 | |
CY2021Q3 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
137300000 | |
CY2021Q3 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
192300000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
80737000 | |
CY2021Q3 | jill |
Finite Lived Intangible Assets Accumulated Impairment
FiniteLivedIntangibleAssetsAccumulatedImpairment
|
26720000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
84843000 | |
CY2021Q1 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
192300000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
76604000 | |
CY2021Q1 | jill |
Finite Lived Intangible Assets Accumulated Impairment
FiniteLivedIntangibleAssetsAccumulatedImpairment
|
26720000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
88976000 | |
CY2021Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
2000000.0 | |
CY2020Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
4900000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
4100000 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
7300000 | ||
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
4131000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
7523000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
6942000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
5231000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
4693000 | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
22323000 | |
CY2021Q3 | jill |
Finite Lived Intangible Asset Amortization Expense
FiniteLivedIntangibleAssetAmortizationExpense
|
50843000 | |
CY2021Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
4978000 | |
CY2021Q1 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
5007000 | |
CY2021Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4951000 | |
CY2021Q1 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
4904000 | |
jill |
Debt Instrument Face Amount Including Paid In Kind Interest
DebtInstrumentFaceAmountIncludingPaidInKindInterest
|
16713000 | ||
CY2021 | jill |
Debt Instrument Face Amount Including Paid In Kind Interest
DebtInstrumentFaceAmountIncludingPaidInKindInterest
|
15666000 | |
CY2021Q3 | us-gaap |
Due To Related Parties Noncurrent
DueToRelatedPartiesNoncurrent
|
4301000 | |
CY2021Q1 | us-gaap |
Due To Related Parties Noncurrent
DueToRelatedPartiesNoncurrent
|
3311000 | |
CY2021Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
7690000 | |
CY2021Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
2799000 | |
CY2021Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
224354000 | |
CY2021Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
228712000 | |
CY2021Q3 | jill |
Letter Of Credit Facility Maximum Borrowing Capacity
LetterOfCreditFacilityMaximumBorrowingCapacity
|
10000000.0 | |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4400000 | |
CY2020Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-7000000.0 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
5800000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-31200000 | ||
CY2021Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | ||
CY2020Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | ||
CY2021Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-24648000 | |
CY2020Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-19034000 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-42956000 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-89303000 | ||
CY2021Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
9895314 | |
CY2020Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
8953431 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
9780833 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
8898049 | ||
CY2021Q3 | jill |
Assumed Exercise Of Warrants
AssumedExerciseOfWarrants
|
2555037 | |
jill |
Assumed Exercise Of Warrants
AssumedExerciseOfWarrants
|
1277518 | ||
jill |
Assumed Exercise Of Warrants
AssumedExerciseOfWarrants
|
19758 | ||
CY2021Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12450351 | |
CY2020Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
8953431 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11058351 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
8917807 | ||
CY2021Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
12450351 | |
CY2020Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
8953431 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
11058351 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
8917807 | ||
CY2021Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.98 | |
CY2020Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-2.13 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-3.88 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-10.01 | ||
CY2021Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.98 | |
CY2020Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-2.13 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3.88 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-10.01 | ||
CY2021Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
104108 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
104108 | ||
CY2020Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
520521 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
520521 | ||
CY2021Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
700000 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1100000 | ||
CY2020Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
600000 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1300000 | ||
jill |
Non Cash Gains Associated With Exiting Operating Leases
NonCashGainsAssociatedWithExitingOperatingLeases
|
700000 | ||
jill |
Non Cash Gains From Operating Lease Renegotiations
NonCashGainsFromOperatingLeaseRenegotiations
|
600000 | ||
jill |
Non Cash Gains On Operating Leases Liabilities
NonCashGainsOnOperatingLeasesLiabilities
|
1300000 | ||
CY2020Q2 | jill |
Operating Lease Impairment Income
OperatingLeaseImpairmentIncome
|
900000 |