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

 

Exhibit 99.1

 

KIRKLAND’S REPORTS THIRD QUARTER 2021 RESULTS

 

NASHVILLE, Tenn. (December 2, 2021) — Kirkland’s, Inc. (Nasdaq: KIRK) (“Kirkland’s” or the “Company”), a specialty retailer of home décor and furnishings, announced financial results for the 13 and 39-week periods ended October 30, 2021.

Third Quarter 2021 Financial Summary vs. Prior Year Quarter

 

Net sales decreased 2.0% to $143.6 million, with 3.1% fewer stores

 

Comparable sales decreased 0.7%, including an e-commerce increase of 7.3%

 

Gross profit margin decreased 140 basis points to 34.7%

 

Earnings per diluted share was $0.51 compared to $0.82

 

Adjusted earnings per diluted share was $0.51 compared to $0.66

 

EBITDA was $14.1 million compared to $18.9 million

 

Adjusted EBITDA was $14.8 million compared to $18.7 million

 

Operating income was $9.0 million compared to $13.1 million

 

Cash balance of $26.5 million with no outstanding debt; total liquidity of $100.9 million

 

Share repurchases of $16.5 million in the quarter

 

Store count at quarter end of 369

 

Management Commentary

“While the third quarter had its challenges, we remain confident in our overall position as we continue executing upon our long-term transformation strategy,” said Steve “Woody” Woodward, president and CEO of Kirkland’s. “We experienced softer than expected sales in the final weeks of the quarter but ended with an 8.4% two-year comparable sales increase. We continue to navigate the broader macro issues related to supply chain and labor constraints, which affected year-over-year profitability. Stripping away the incremental freight costs in our supply chain, we continued to achieve gross margin expansion.

“Looking at our results through the end of November, we were impacted by inconsistent traffic patterns and broader supply chain constraints. During Black Friday, we saw in-store traffic remain relatively flat on a year-over-year basis, but there was a meaningful decline in e-commerce traffic, which led to a total sales comp decline for the first month of the fiscal fourth quarter. Given our third quarter results, along with continued supply chain headwinds and choppy sales patterns, we are revising our outlook for the remainder of the year.

“Despite these headwinds, we are excited about the progress we’ve been making as we enter 2022. We’ve started a brand awareness campaign ahead of our rebranding launch to Kirkland’s Home, which we expect to take place in the first quarter of 2022. Additionally, we are working to strengthen our digital capabilities within the e-commerce site to further enhance the omnichannel experience for our customers. We are also prioritizing our in-store floor layouts for new furniture and outdoor product assortments that we are rolling out in the first half of the year. We believe having a strong furniture and outdoor merchandise mix will help mitigate our seasonal reliance on holiday shopping and help drive new customer growth going forward.

“Overall, we remain on track to achieve our long-term financial targets and are firmly committed to the strategic initiatives we’ve set forth. Our commitment to optimizing our merchandising assortment, stabilizing margins and driving profitable growth has not wavered, and we firmly believe we are on track to become a high-performance specialty home furnishing retailer with quality products at affordable price points. Although we don’t have a clear indication of when supply chain constraints will subside, we are experiencing strong sell-through with the new product assortments that we are able to get to our floor, which gives us further confidence that our merchandise transformation is working and resonating with consumers. We believe we have the necessary infrastructure and team in place to continue executing upon our strategy, ultimately driving long-term shareholder value.”

Revised Fourth Quarter 2021 Outlook

The Company now expects a mid-to-high-single-digit same-store sales decrease for the fourth quarter of fiscal 2021 and a mid-single digit same-store sales increase for fiscal 2021. With the expected sales decline and freight impact, the Company anticipates earnings in


 

the fourth quarter to be lower than the prior-year period, while still expecting year-over-year earnings growth of approximately 50% for fiscal 2021.

Strategic Initiatives and Financial Targets

Kirkland’s key strategic initiatives include:

 

Accelerating product development to reinforce quality and relevancy as the Company continues its transformation into a specialty retailer where customers are able to furnish their entire home on a budget;

 

Bolstering its omni-channel strategy via website enhancements, more focused marketing spend, an expanded online assortment, and an improved in-store experience;

 

Improving the customer experience with the Company’s re-launched loyalty program, extended credit options and broadened delivery options; and

 

Utilizing its leaner infrastructure to be nimbler to changes in consumer preference and buying behaviors.

Kirkland’s annual financial targets include:

 

Comparable sales growth, driven by e-commerce, merchandise improvements and brick-and-mortar store productivity. The Company expects e-commerce to continue to grow as a percent of its total business to over 50% of sales. The Company also intends to focus on improving the contribution of its remaining store base, which is an integral part of its omni-channel strategy and supports improved profitability of its e-commerce sales.  

 

Increasing gross margin by continuing with the Company’s 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, the Company will continue to move towards more targeted promotions. Direct sourcing is expected to increase from approximately 20% of purchases in 2020 to 70% by 2025. With these improvements, continued efficiencies in the Company’s supply chain and lower occupancy costs, Kirkland’s goal is to improve its annual gross profit margin to a mid-to-high 30% range over the next one-to-two years.

 

Improving profitability by leveraging the leaner infrastructure with comparable sales growth. The Company believes its ideal store count should be approximately 350 stores with additional opportunities for more favorable rent terms during ongoing lease renewals. With approximately $45 million in annualized operating expenses eliminated from the business in 2020, the Company expects annual EBITDA as a percent of sales to be in the low-to-mid double-digit range in the next one-to-two years and annual operating income as a percentage of sales to be in the high-single-digit range in the next one-to-two years.

 

Maintaining adequate liquidity and generating free cash flow while continuing to invest in key strategic initiatives and returning excess cash to Kirkland’s shareholders.

The key strategic initiatives and financial targets are based on current information as of December 2, 2021, and are dependent on, among other things, consumer preferences, economic conditions and Kirkland’s own successful execution of these initiatives. The information on which these initiatives and financial targets is based is subject to change, and investors are cautioned that the Company may update the initiatives and targets, or any portion thereof, at any time for any reason.

Investor Conference Call and Web Simulcast

Kirkland’s management will host a conference call to discuss its financial results for the third quarter ended October 30, 2021, followed by a question and answer period with Steve Woodward, president and CEO, and Nicole Strain, CFO.

 

Date: Thursday, December 2, 2021

Time: 9:00 a.m. Eastern time

Toll-free dial-in number: (855) 560-2577

International dial-in number: (412) 542-4163

Conference ID: 10162053

Please call the conference telephone number 10-15 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at (949) 574-3860.

The conference call will be broadcast live and available for replay here and via the investor relations section of the Company’s website at www.kirklands.com. The online replay will follow shortly after the call and continue for one year.

A telephonic replay of the conference call will be available after the conference call through December 9, 2021.

 

Toll-free replay number: (877) 344-7529

International replay number: (412) 317-0088

Replay ID: 10162053


 

About Kirkland’s, Inc.

Kirkland’s, Inc. is a specialty retailer of home décor in the United States, currently operating 369 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, textiles, wall décor, decorative accessories, art, mirrors, fragrances, 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 affordable home décor and inspirational design ideas. This combination of quality and stylish merchandise, value pricing and a stimulating online and store experience allows customers to furnish their home on a budget. 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 or beliefs 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”) pandemic, 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, 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 inventory, 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 March 26, 2021 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 INCOME

(In thousands, except per share data)

 

  

 

13-Week Period Ended

 

 

 

October 30,

 

 

October 31,

 

 

 

2021

 

 

2020

 

Net sales

 

$

143,630

 

 

$

146,609

 

Cost of sales

 

 

93,817

 

 

 

93,738

 

Gross profit

 

 

49,813

 

 

 

52,871

 

Operating expenses:

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

19,549

 

 

 

21,343

 

Other operating expenses

 

 

19,145

 

 

 

16,682

 

Depreciation (exclusive of depreciation included in cost of sales)

 

 

1,655

 

 

 

1,613

 

Asset impairment

 

 

444

 

 

 

177

 

Total operating expenses

 

 

40,793

 

 

 

39,815

 

Operating income

 

 

9,020

 

 

 

13,056

 

Other (income) expense, net

 

 

(9

)

 

 

9

 

Income before income taxes

 

 

9,029

 

 

 

13,047

 

Income tax expense

 

 

1,800

 

 

 

691

 

Net income

 

$

7,229

 

 

$

12,356

 

Earnings per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.54

 

 

$

0.87

 

Diluted

 

$

0.51

 

 

$

0.82

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

13,405

 

 

 

14,249

 

Diluted

 

 

14,268

 

 

 

15,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

KIRKLAND’S, INC.

UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

  

 

39-Week Period Ended

 

 

 

October 30,

 

 

October 31,

 

 

 

2021

 

 

2020

 

Net sales

 

$

381,989

 

 

$

348,578

 

Cost of sales

 

 

252,223

 

 

 

249,751

 

Gross profit

 

 

129,766

 

 

 

98,827

 

Operating expenses:

 

 

 

 

 

 

 

 

Compensation and benefits

 

 

60,326

 

 

 

60,157

 

Other operating expenses

 

 

52,491

 

 

 

44,843

 

Depreciation (exclusive of depreciation included in cost of sales)

 

 

4,898

 

 

 

4,683

 

Asset impairment

 

 

754

 

 

 

9,027

 

Total operating expenses

 

 

118,469

 

 

 

118,710

 

Operating income (loss)

 

 

11,297

 

 

 

(19,883

)

Other (income) expense, net

 

 

(3

)

 

 

212

 

Income (loss) before income taxes

 

 

11,300

 

 

 

(20,095

)

Income tax benefit (expense)

 

 

1,726

 

 

 

(15,650

)

Net income (loss)

 

$

9,574

 

 

$

(4,445

)

Earnings (loss) per share:

 

 

 

 

 

 

 

 

Basic

 

$

0.69

 

 

$

(0.31

)

Diluted

 

$

0.64

 

 

$

(0.31

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

13,955

 

 

 

14,121

 

Diluted

 

 

14,953

 

 

 

14,121

 


 

 

KIRKLAND’S, INC.

UNAUDITED CONSOLIDATED CONDENSED BALANCE SHEETS

(In thousands)

 

 

October 30,

 

 

January 30,

 

 

October 31,

 

 

 

2021

 

 

2021

 

 

2020

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

26,475

 

 

$

100,337

 

 

$

37,189

 

Inventories, net

 

 

115,671

 

 

 

62,083

 

 

 

83,874

 

Income taxes receivable

 

 

523

 

 

 

162

 

 

 

5,441

 

Prepaid expenses and other current assets

 

 

9,647

 

 

 

8,116

 

 

 

9,586

 

Total current assets

 

 

152,316

 

 

 

170,698

 

 

 

136,090

 

Property and equipment, net

 

 

52,850

 

 

 

63,410

 

 

 

68,140

 

Operating lease right-of-use assets

 

 

128,169

 

 

 

147,334

 

 

 

156,924

 

Other assets

 

 

6,548

 

 

 

5,670

 

 

 

5,831

 

Total assets

 

$

339,883

 

 

$

387,112

 

 

$

366,985

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

68,349

 

 

$

55,173

 

 

$

53,339

 

Accrued expenses

 

 

28,593

 

 

 

37,454

 

 

 

27,037

 

Operating lease liabilities

 

 

41,763

 

 

 

44,973

 

 

 

46,015

 

Total current liabilities

 

 

138,705

 

 

 

137,600

 

 

 

126,391

 

Operating lease liabilities

 

 

120,095

 

 

 

148,976

 

 

 

159,030

 

Other liabilities

 

 

5,320

 

 

 

5,614

 

 

 

8,147

 

Total liabilities

 

 

264,120

 

 

 

292,190

 

 

 

293,568

 

Net shareholders’ equity

 

 

75,763

 

 

 

94,922

 

 

 

73,417

 

Total liabilities and shareholders’ equity

 

$

339,883

 

 

$

387,112

 

 

$

366,985

 

 


 

 

KIRKLAND’S, INC.

UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(In thousands)

 

39-Week Period Ended

 

 

 

October 30,

 

 

October 31,

 

 

 

2021

 

 

2020

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

9,574

 

 

$

(4,445

)

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

 

 

 

 

 

 

 

 

Depreciation and amortization of property and equipment

 

 

15,535

 

 

 

17,810

 

Amortization of debt issue costs

 

 

69

 

 

 

70

 

Asset impairment

 

 

754

 

 

 

9,027

 

(Gain) loss on disposal of property and equipment

 

 

(23

)

 

 

104

 

Stock-based compensation expense

 

 

1,321

 

 

 

912

 

Deferred income taxes

 

 

 

 

 

1,525

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Inventories, net

 

 

(53,588

)

 

 

10,800

 

Prepaid expenses and other current assets

 

 

(1,531

)

 

 

(3,124

)

Accounts payable

 

 

12,588

 

 

 

(4,735

)

Accrued expenses

 

 

(8,373

)

 

 

(1,704

)

Income taxes receivable

 

 

(849

)

 

 

(5,230

)

Operating lease assets and liabilities

 

 

(12,876

)

 

 

(7,091

)

Other assets and liabilities

 

 

(1,291

)

 

 

570

 

Net cash (used in) provided by operating activities

 

 

(38,690

)

 

 

14,489

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of property and equipment

 

 

44

 

 

 

168

 

Capital expenditures

 

 

(5,162

)

 

 

(7,580

)

Net cash used in investing activities

 

 

(5,118

)

 

 

(7,412

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Borrowings on revolving line of credit

 

 

 

 

 

40,000

 

Repayments on revolving line of credit

 

 

 

 

 

(40,000

)

Refinancing costs

 

 

 

 

 

(15

)

Cash used in net share settlement of stock options and restricted stock units

 

 

(379

)

 

 

(52

)

Proceeds received from employee stock option exercises

 

 

146

 

 

 

12

 

Employee stock purchases

 

 

 

 

 

35

 

Repurchase and retirement of common stock

 

 

(29,821

)

 

 

 

Net cash used in financing activities

 

 

(30,054

)

 

 

(20

)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

Net (decrease) increase

 

 

(73,862

)

 

 

7,057

 

Beginning of the period

 

 

100,337

 

 

 

30,132

 

End of the period

 

$

26,475

 

 

$

37,189

 

 

 

 

 

 

 

 

 

 

Supplemental schedule of non-cash activities:

 

 

 

 

 

 

 

 

Non-cash accruals for purchases of property and equipment

 

$

984

 

 

$

414

 

 


 

 

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 earnings (loss) per share. These measures are not in accordance with, and are not intended as alternatives to, GAAP financial measures. 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 financial 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 earnings (loss) per share by adjusting the applicable GAAP financial measures for non-GAAP adjustments.

Non-GAAP financial 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 financial 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 week and 39 week periods ended October 30, 2021 and October 31, 2020 and a reconciliation of net income (loss) and diluted earnings (loss) per share to adjusted net income (loss) and adjusted diluted earnings (loss) per share for the 13 week and 39 week periods ended October 30, 2021 and October 31, 2020:


 

KIRKLAND’S, INC.

UNAUDITED NON-GAAP MEASURE RECONCILIATION

(In thousands, except per share data)

 

  

 

13-Week Period Ended

 

 

39-Week Period Ended

 

 

 

October 30, 2021

 

 

October 31, 2020

 

 

October 30, 2021

 

 

October 31, 2020

 

Operating income (loss)

 

$

9,020

 

 

$

13,056

 

 

$

11,297

 

 

$

(19,883

)

Depreciation and amortization

 

 

5,049

 

 

 

5,824

 

 

 

15,535

 

 

 

17,810

 

EBITDA

 

 

14,069

 

 

 

18,880

 

 

 

26,832

 

 

 

(2,073

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(126

)

 

 

(752

)

 

 

(1,632

)

 

 

(695

)

Asset impairment(2)

 

 

444

 

 

 

177

 

 

 

754

 

 

 

9,027

 

Stock-based compensation expense(3)

 

 

438

 

 

 

276

 

 

 

1,321

 

 

 

912

 

Severance charges(4)

 

 

2

 

 

 

10

 

 

 

293

 

 

 

890

 

Other costs included in operating expenses(5)

 

 

 

 

 

70

 

 

 

 

 

 

204

 

Total adjustments in operating expenses

 

 

884

 

 

 

533

 

 

 

2,368

 

 

 

11,033

 

Total non-GAAP adjustments

 

 

758

 

 

 

(219

)

 

 

736

 

 

 

10,338

 

Adjusted EBITDA

 

 

14,827

 

 

 

18,661

 

 

 

27,568

 

 

 

8,265

 

Depreciation and amortization

 

 

5,049

 

 

 

5,824

 

 

 

15,535

 

 

 

17,810

 

Adjusted operating income (loss)

 

$

9,778

 

 

$

12,837

 

 

$

12,033

 

 

$

(9,545

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

7,229

 

 

$

12,356

 

 

$

9,574

 

 

$

(4,445

)

Non-GAAP adjustments, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(90

)

 

 

(577

)

 

 

(1,229

)

 

 

(533

)

Asset impairment(2)

 

 

334

 

 

 

121

 

 

 

568

 

 

 

6,927

 

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

 

 

277

 

 

 

196

 

 

 

427

 

 

 

1,082

 

Severance charges(4)

 

 

 

 

 

6

 

 

 

220

 

 

 

683

 

Other costs included in operating expenses(5)

 

 

 

 

 

54

 

 

 

 

 

 

155

 

Total adjustments in operating expenses

 

 

611

 

 

 

377

 

 

 

1,215

 

 

 

8,847

 

Tax valuation allowance(6)

 

 

(409

)

 

 

(2,431

)

 

 

(519

)

 

 

3,040

 

CARES Act - net operating loss carry back(7)

 

 

 

 

 

268

 

 

 

 

 

 

(14,328

)

Total non-GAAP adjustments, net of tax

 

 

112

 

 

 

(2,363

)

 

 

(533

)

 

 

(2,974

)

Adjusted net income (loss)

 

$

7,341

 

 

$

9,993

 

 

$

9,041

 

 

$

(7,419

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

0.51

 

 

$

0.82

 

 

$

0.64

 

 

$

(0.31

)

Adjusted diluted earnings (loss) per share

 

$

0.51

 

 

$

0.66

 

 

$

0.60

 

 

$

(0.53

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

 

14,268

 

 

 

15,075

 

 

 

14,953

 

 

 

14,121

 

 

(1)

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

(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 lease negotiation fees associated with corporate rent reduction.

(6)

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

(7)

To remove the impact of the income tax benefit recorded in fiscal 2020 related to the carry back of fiscal 2019 and estimated fiscal 2020 federal net operating losses to prior periods as permitted under the Coronavirus Aid, Relief and Economic Security Act.