v3.25.1
Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Feb. 02, 2025
Feb. 04, 2024
Jan. 29, 2023
Jan. 30, 2022
Cash Flows from Operating Activities        
Net income $ 11,556 $ 23,861 $ 26,488  
Adjustments to reconcile net income to cash provided by (used in) operating activities:        
Depreciation and amortization of property and equipment 14,292 12,174 10,454  
Amortization of other intangible assets 418 429 388  
Amortization of deferred financing fees 127 159 164  
Net loss on disposal of property and equipment 140 235 45  
Gain on lease termination 0 (131) 0  
Equity based compensation 7,945 4,216 10,450  
Non-cash lease expense 25,171 22,631 19,265  
Deferred income taxes (4,474) (2,126) 1,044  
Change in operating assets and liabilities:        
Trade accounts receivable (3,318) (4,360) (555)  
Merchandise inventories (25,893) 21,187 (11,135)  
Prepaid expenses and other current assets (6,064) (164) 3,087  
Other assets (4,241) (6,301) (20,913)  
Accounts payable 22,392 2,669 (12,774)  
Accrued expenses and other payables 17,507 14,020 (18,564)  
Operating lease liabilities (19,546) (14,007) (22,263)  
Customer deposits 2,993 1,497 (6,556)  
Other liabilities (28) 452 0  
Net cash provided by (used in) operating activities 38,977 76,441 (21,375)  
Cash Flows from Investing Activities        
Purchase of property and equipment (21,026) (28,736) (25,242)  
Payments for patents and trademarks (491) (475) (307)  
Net cash used in investing activities (21,517) (29,211) (25,549)  
Cash Flows from Financing Activities        
Taxes paid for net share settlement of equity awards (530) (3,675) (1,658)  
Repurchases of common stock (19,929) 0 0  
Proceeds from the line of credit 0 255 0  
Payments on the line of credit 0 (255) 0  
Payment of deferred financing costs (303) (52) (277)  
Net cash used in financing activities (20,762) (3,727) (1,935)  
Net change in cash and cash equivalents (3,302) 43,503 (48,859)  
Cash and cash equivalents - Beginning 87,036 43,533 92,392  
Cash and cash equivalents - Ending 83,734 87,036 43,533  
Supplemental Cash Flow Data:        
Cash paid for taxes 8,447 1,810 10,670  
Cash paid for interest 112 146 192  
Non-cash investing and financing activities:        
Asset acquisitions not yet paid for at period end 1,240 1,576 $ 4,103  
Excise tax on share repurchases, accrued but not paid $ 183 $ 0   $ 0

Source