|
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 (loss) | |||||
| Add (deduct) items not affecting operating cash flows: | |||||
| Impairment of long-lived assets | |||||
| Impairment of goodwill | |||||
| Depreciation and amortization | |||||
| Allowance for doubtful accounts | |||||
| Gain on sale of intangible assets | |||||
| Gain on sale of subsidiary | |||||
| Loss on disposal of property and equipment | |||||
| Amortization of deferred financing costs | |||||
| Deferred income taxes | |||||
| Share-based compensation expense | |||||
| Capitalized PIK Interest due to loan with former related party | |||||
| Loss on debt extinguishment | |||||
| Equity in net income of equity method investment, net of distributions | |||||
| Changes in assets and liabilities: | |||||
| Receivables, net | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued expenses | |||||
| Other assets and liabilities | |||||
| Net cash provided by operating activities | |||||
| Investing activities | |||||
| Payments for capital expenditures | |||||
| Transaction costs related to equity method investment | |||||
| Proceeds from sale of intangible assets | |||||
| Net cash used in investing activities | |||||
| Financing activities | |||||
| Proceeds from borrowings under the Revolving Credit Facilities | |||||
| Repayment of borrowings under the Revolving Credit Facilities | |||||
| Repayment of borrowings under the Term Loan Facilities | |||||
| Repayment of borrowings under the Third Lien Credit Facility | |||||
| Tax withholdings related to restricted stock vesting | |||||
| Proceeds from stock option exercises, restricted stock vesting, and issuance of common stock under employee stock purchase plan | |||||
| Proceeds from issuance of common stock under employee stock purchase plan | |||||
| Proceeds from issuance of common stock, net of certain fees | |||||
| Financing fees | |||||
| Net cash provided by (used in) financing activities | |||||
| (Decrease) increase in cash, cash equivalents, and restricted cash | |||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | |||||
| Cash, cash equivalents, and restricted cash, beginning of period | |||||
| Cash, cash equivalents, and restricted cash, end of period | |||||
| Less: restricted cash at end of period | |||||
| Cash and cash equivalents per balance sheet at end of period | |||||
| Supplemental Disclosures of Cash Flow Information | |||||
| Cash payments for interest | |||||
| Cash payments for income taxes, net of refunds | |||||
| Supplemental Disclosures of Non-Cash Investing and Financing Activities | |||||
| Non-cash equity method investment | |||||
| Deemed contribution in connection with debt extinguishment | |||||
| Capital expenditures in accounts payable and accrued liabilities | |||||
| Contribution from principal stockholder in accounts receivable | |||||
| (Write-off)/contribution from principal stockholder in accounts receivable | |||||
| Deferred financing fees in accrued liabilities | |||||
Loading...