This discussion and analysis of the financial condition and results of our operations should be read in conjunction with the unaudited condensed consolidated financial statements and related notes of At Home Group Inc. included in Item 1 of this Quarterly Report on Form 10-Q and with our audited consolidated financial statements and the related notes thereto in our Annual Report on Form 10-K for the fiscal year ended January 25, 2020 as filed with the Securities and Exchange Commission ("SEC") on May 19, 2020 (the "Annual Report"). You should review the disclosures under the heading "Item 1A. Risk Factors" in the Annual Report, as well as any cautionary language in this report, for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis. All expressions of the "Company", "us", "we", "our", and all similar expressions are references to At Home Group Inc. and its consolidated wholly-owned subsidiaries, unless otherwise expressly stated or the context otherwise requires.

We operate on a fiscal calendar widely used by the retail industry that results in a given fiscal year consisting of a 52- or 53-week period ending on the last Saturday in January. In a 52-week fiscal year, each quarter contains 13 weeks of operations; in a 53-week fiscal year, each of the first, second and third quarters includes 13 weeks of operations and the fourth quarter includes 14 weeks of operations. References to a fiscal year mean the year in which that fiscal year ends. References herein to "fiscal year 2021" relate to the 53 weeks ending January 30, 2021 and references herein to "fiscal year 2020" relate to the 52 weeks ending January 25, 2020. References herein to "first fiscal quarter 2021" and "first fiscal quarter 2020" relate to the thirteen weeks ended April 25, 2020 and April 27, 2019, respectively.





Overview


At Home is the leading home décor superstore based on the number of our locations and our large format stores that we believe dedicate more space per store to home décor than any other player in the industry. We are focused on providing the broadest assortment of products for any room, in any style, for any budget. We utilize our space advantage to out-assort our competition, offering over 50,000 SKUs throughout our stores. Our differentiated merchandising strategy allows us to identify on-trend products and then value engineer those products to provide desirable aesthetics at attractive price points for our customers. Over 70% of our products are unbranded, private label or specifically designed for us. We believe that our broad and comprehensive offering and compelling value proposition combine to create a leading destination for home décor with the opportunity to continue taking market share in a highly fragmented and growing industry.

As of April 25, 2020, our store base was comprised of 218 large format stores across 39 states, averaging approximately 105,000 square feet per store. Over the past five completed fiscal years we have opened 142 new stores and we believe there is significant whitespace opportunity to increase our store count in both existing and new markets.





Recent Developments


The global COVID-19 pandemic has resulted in significant disruptions to the global economy, and substantially impacted our business, results of operations and financial condition.

Following government mandates in certain locations as well as advice from the Centers for Disease Control and Prevention for persons in the United States to take extraordinary health precautions, on March 20, 2020 we announced that we would temporarily close all of our stores nationwide for one week, after which we began to reopen stores in regions that were not required to remain closed by state or local mandates. All but one of our stores are fully open to foot traffic with the remaining store open to curbside pickup as of the filing of this report. The COVID-19 pandemic and resulting store closures caused a decline in revenue and cash flow from operations, adversely affected store traffic, caused supply chain disruption, disrupted our ability to maintain appropriate staffing levels, and has resulted in incremental costs which have disrupted our operations and adversely affected our business, results of operations and financial condition in the first quarter of fiscal year 2021.



                                       16

Table of Contents

The temporary closure of our stores and decline in store traffic due to the COVID-19 pandemic has resulted in significantly declined cash flows from operations. There can be no assurance that we will not be required by landlords or authorities at the local, state or federal level to reinstate or extend store closures, or as to how long any such closure would continue. In general, during any such closure, we would still be obligated to make payments to landlords and for routine operating costs, such as utilities and insurance. We may not have sufficient cash flows from operations or other sources of liquidity to continue making such payments when due, and our efforts to reduce, offset or defer such obligations, such as entering into deferral agreements with landlords or other creditors, may not be successful. On March 12, 2020, as a precautionary measure to provide more financial flexibility and maintain liquidity in response to the COVID-19 pandemic, we elected to borrow an additional $55 million on our ABL Facility.

Our customers may also be negatively affected by layoffs, work reductions or financial hardship as a result of the global outbreak of COVID-19, which could negatively impact demand for our products as customers delay or reduce discretionary purchases. Even once we are able to fully reopen our stores, health concerns could continue and could cause employees or customers to avoid gathering in public places, which could have an adverse effect on store traffic or the ability to adequately staff our stores. Any significant reduction in customer visits to, and spending at, our stores caused directly or indirectly by COVID-19 would continue to result in a loss of revenue and profits and could result in other material adverse effects.

The negative impact of the outbreak of COVID-19 could result in an adverse impact to manufacturing activity and supply chains, including as a result of work stoppages, factory and other business closings, slowdowns or delays, or if we fail to make timely payments to our suppliers. In addition, there may be restrictions and limitations placed on workers and factories, including shelter-in-place and stay-at-home orders and other limitations on the ability to travel and return to work, which could result in shortages or delays in production or shipment of products.

During the thirteen weeks ended April 25, 2020, because we continued to experience a decline in operating performance, substantially driven by the global outbreak of COVID-19 and a sustained decline in our market capitalization, coupled with a decision to further reduce our near-term growth model, we conducted an interim impairment testing of goodwill. Based on the test results, we concluded that goodwill was fully impaired as of April 25, 2020 and recognized an impairment charge of $319.7 million for the thirteen weeks ended April 25, 2020.

The extent of the impact of COVID-19 on our business, results of operations and financial results will depend largely on future developments, including the duration and spread of the outbreak within the United States and the related impact on consumer confidence and spending, all of which are highly uncertain and cannot be predicted. While we continue to explore all options for preserving and increasing sources of liquidity, such as potential increases in our existing financing facilities or entry into new facilities, expense reduction initiatives, and negotiation with counterparties such as landlords and suppliers to extend or otherwise revise payment terms, we do not expect that such efforts will fully offset the adverse impact on us of a prolonged disruption to our business. The ultimate extent to which the outbreak of COVID-19 may impact our business is uncertain and the full effect it may have on our financial performance cannot be quantified at this time. Accordingly, our historical financial information may not be indicative of our future performance, financial condition and results of operations.

We have also implemented a number of other measures to help mitigate the operating and financial impact of the pandemic, including: (i) furloughing a significant number of employees; (ii) temporary tiered salary reductions for corporate employees, including executive officers; (iii) deferring annual merit increases and bonuses; (iv) executing substantial reductions in expenses, store occupancy costs, capital expenditures and overall costs, including through reduced inventory purchases; (v) extending payment terms with our vendors; (vi) negotiating rent deferrals or rent abatements for a portion of our leases; and (vii) working to maximize our participation in all eligible government or other initiatives available to businesses or employees impacted by the COVID-19 pandemic.

Trends and Other Factors Affecting Our Business

Various trends and other factors affect or have affected our operating results, including:





                                       17

  Table of Contents

Overall economic trends. The overall economic environment and related changes in consumer behavior have a significant impact on our business. In general, positive conditions in the broader economy promote customer spending in our stores, while economic weakness results in a reduction of customer spending. Macroeconomic factors that can affect customer spending patterns, and thereby our results of operations, include employment rates, business conditions, changes in the housing market, the availability of credit, interest rates, tax rates and fuel and energy costs, and localized or global events such as the outbreak of epidemic or pandemic disease.

Consumer preferences and demand. Our ability to maintain our appeal to existing customers and attract new customers depends on our ability to originate, develop and offer a compelling product assortment responsive to customer preferences and design trends. If we misjudge the market for our products, we may be faced with excess inventories for some products and may be required to become more promotional in our selling activities, which would impact our net sales and gross profit.

New store openings. We expect new stores will be a key driver of the growth in our sales and operating profit in the future. Our results of operations have been and will continue to be materially affected by the timing and number of new store openings. As we continue to open new stores, competition among our stores within the same or adjacent geographic regions may impact the performance of our comparable store base. The performance of new stores may vary depending on various factors such as the store opening date, the time of year of a particular opening, the amount of store opening costs, the amount of store occupancy costs and the location of the new store, including whether it is located in a new or existing market. For example, we typically incur higher than normal employee costs at the time of a new store opening associated with set-up and other opening costs. In addition, in response to the interest and excitement generated when we open a new store, the new stores generally experience higher net sales during the initial period of one to three months after which the new store's net sales will begin to normalize as it reaches maturity within six months of opening, as further discussed below.

Our planned store expansion will place increased demands on our operational, managerial, administrative and other resources. Managing our growth effectively will require us to continue to enhance our inventory management and distribution systems, financial and management controls and information systems. We will also be required to hire, train and retain store management and store personnel, which, together with increased marketing costs, can affect our operating margins.

A new store typically reaches maturity, meaning the store's annualized targeted sales volume has been reached within six months of opening. New stores are included in the comparable store base during the sixteenth full fiscal month following the store's opening, which we believe represents the most appropriate comparison. We also periodically explore opportunities to relocate a limited number of existing stores to improve location, lease terms, store layout or customer experience. Relocated stores typically achieve a level of operating profitability comparable to our company-wide average for existing stores more quickly than new stores.

During the first quarter of fiscal year 2021, we suspended all new store openings and remodeling projects in response to the COVID-19 pandemic with the exception of seven stores that were at or near completion. The ultimate duration and impact of this suspension is currently unknown.

Infrastructure investment. Our historical operating results reflect the impact of our ongoing investments to support our growth. In the past seven fiscal years, we have made significant investments in our business that we believe have laid the foundation for continued profitable growth. We believe that our strong management team, brand identity, upgraded distribution centers and enhanced information systems, including our warehouse and order management, e-commerce, POS, merchandise planning and inventory allocation systems, have enabled us to replicate our profitable store format and differentiated shopping experience. We have made investments relating to our second distribution center in Pennsylvania, which opened in the beginning of fiscal year 2020 and have incurred net operating costs in connection therewith during fiscal year 2020 that have impacted our operating margins. We expect to make additions and upgrades to these infrastructure investments in the future to continue to support our successful operating model over a significantly expanded store base.





                                       18

  Table of Contents

Pricing strategy. We are committed to providing our products at everyday low prices. We value engineer products in collaboration with our suppliers to recreate the "look" that we believe our customer wants while eliminating the costly construction elements that our customer does not value. We believe our customer views shopping At Home as an in-person experience through which our customer can see and feel the quality of our products and physically assemble a desired aesthetic. This design approach allows us to deliver an attractive value to our customer, as our products are typically less expensive than other branded products with a similar look. We employ a simple everyday low pricing strategy that consistently delivers savings to our customer without the need for extensive promotions, as evidenced by over 80% of our net sales occurring at full price.

Our ability to source and distribute products effectively. Our net sales and gross profit are affected by our ability to purchase our products in sufficient quantities at competitive prices. While we believe our vendors have adequate capacity to meet our current and anticipated demand, our level of net sales could be adversely affected in the event of constraints in our supply chain, including the inability of our vendors to produce sufficient quantities of some merchandise in a manner that is able to match market demand from our customers, leading to lost sales. Tariffs could also impact our or our vendors' ability to source product efficiently or create other supply chain disruptions. The tariffs enacted in fiscal year 2019 did not have a material impact on our gross margin due to a combination of supplier negotiations, direct sourcing and strategic price increases. However, the additional tariffs enacted in fiscal year 2020 led us to institute strategic price increases, which had a direct negative impact on comparable store sales. In addition, supply chain disruption for reasons such as the outbreak or persistence of epidemic or pandemic disease, including the global COVID-19 pandemic, could have a negative impact on our results of operations.

Fluctuation in quarterly results. Our quarterly results have historically varied depending upon a variety of factors, including our product offerings, promotional events, store openings and shifts in the timing of holidays, among other things. As a result of these factors, our working capital requirements and demands on our product distribution and delivery network may fluctuate during the year.

Inflation and deflation trends. Our financial results can be expected to be directly impacted by substantial increases in product costs due to commodity cost increases or general inflation, including with respect to freight costs, which could lead to a reduction in our sales as well as greater margin pressure as costs may not be able to be passed on to consumers. To date, changes in commodity prices and general inflation have not materially impacted our business. We have faced and continue to face inflationary pressure on freight costs, which are being heightened by tariff-related shipment surges, port congestion and supply chain disruptions relating to the global outbreak of COVID-19. In response to increasing commodity prices, freight costs or general inflation, we seek to minimize the impact of such events by sourcing our merchandise from different vendors, changing our product mix or increasing our pricing when necessary.

How We Assess the Performance of Our Business

In assessing our performance, we consider a variety of performance and financial measures. The key measures include net sales, gross profit and gross margin, and selling, general and administrative expenses. In addition, we also review other important metrics such as Adjusted EBITDA, Store-level Adjusted EBITDA and Adjusted Net Income.

Net Sales

Net sales are derived from direct retail sales to customers in our stores, net of merchandise returns and discounts. Growth in net sales is impacted by opening new stores and increases and decreases in comparable store sales.





New store openings


The number of new store openings reflects the new stores opened during a particular reporting period, including any relocations of existing stores during such period. Before we open new stores, we incur pre-opening costs, as described below. The total number of new stores per year and the timing of store openings has, and will continue to have, an impact on our results as described above in "-Trends and Other Factors Affecting Our Business".





                                       19

  Table of Contents

Comparable store sales


A store is included in the comparable store sales calculation on the first day of the sixteenth full fiscal month following the store's opening, which is when we believe comparability is achieved. When a store is being relocated or remodeled, we exclude sales from that store in the calculation of comparable store sales until the first day of the sixteenth full fiscal month after it reopens. In addition, when applicable, we adjust for the effect of the 53rd week. We have not excluded stores from the comparable store sales calculation that were impacted by the COVID-19 pandemic. There may be variations in the way in which some of our competitors and other retailers calculate comparable or "same store" sales. As a result, data in this report regarding our comparable store sales may not be comparable to similar data made available by other retailers.

Comparable store sales allow us to evaluate how our store base is performing by measuring the change in period-over-period net sales in stores that have been open for the applicable period. Various factors affect comparable store sales, including:

consumer preferences (including changing consumer preferences in response to

? unforeseen events such as the global COVID-19 pandemic), buying trends and

overall economic trends;

? our ability to identify and respond effectively to customer preferences and


   trends;



? our ability to provide an assortment of high quality and trend-right product

offerings that generate new and repeat visits to our stores;

? the customer experience we provide in our stores;

? our ability to source and receive products accurately and timely;

? changes in product pricing, including promotional activities;

? the number of items purchased per store visit;






 ? weather;



? competition, including among our own stores within the same or adjacent


   geographic region; and



? timing and length of holiday shopping periods.

As we continue to execute our growth strategy, we anticipate that a portion of our net sales will come from stores not included in our comparable store sales calculation. However, comparable store sales are only one measure we use to assess the success of our growth strategy.

Gross Profit and Gross Margin

Gross profit is determined by subtracting cost of sales from our net sales. Gross margin measures gross profit as a percentage of net sales.

Cost of sales consists of various expenses related to the cost of selling our merchandise. Cost of sales consists of the following: (1) cost of merchandise, net of inventory shrinkage, damages and vendor allowances; (2) inbound freight and internal transportation costs such as distribution center-to-store freight costs; (3) costs of operating our distribution centers, including labor, occupancy costs, supplies, and depreciation; and (4) store occupancy costs including rent, insurance, taxes, common area maintenance, utilities, repairs and maintenance and depreciation. The components of our cost of sales expenses may not be comparable to other retailers.





                                       20

  Table of Contents

Selling, General and Administrative Expenses

Selling, general and administrative expenses ("SG&A") consist of various expenses related to supporting and facilitating the sale of merchandise in our stores. These costs include payroll, benefits and other personnel expenses for corporate and store employees, including stock-based compensation expense, consulting, legal and other professional services expenses, marketing and advertising expenses, occupancy costs for our corporate headquarters and various other expenses.

SG&A includes both fixed and variable components and, therefore, is not directly correlated with net sales. In addition, the components of our SG&A expenses may not be comparable to those of other retailers. We expect that our SG&A expenses will increase in future periods due to our continuing store growth. In particular, we have expanded our marketing and advertising spend as a percentage of net sales in each of the fiscal years since our initial public offering and expect that we will continue to make investments in marketing and advertising spend in future fiscal years.

In addition, any increase in future stock option or other stock-based grants or modifications will increase our stock-based compensation expense included in SG&A.





Adjusted EBITDA



Adjusted EBITDA is a key metric used by management and our board of directors to assess our financial performance. Adjusted EBITDA is also the basis for performance evaluation under our current executive compensation programs. In addition, Adjusted EBITDA is frequently used by analysts, investors and other interested parties to evaluate companies in our industry. In addition to covenant compliance and executive performance evaluations, we use Adjusted EBITDA to supplement generally accepted accounting principles in the United States of America ("GAAP") measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions and to compare our performance against that of other peer companies using similar measures.

Adjusted EBITDA is defined as net (loss) income before net interest expense, income tax (benefit) provision and depreciation and amortization, adjusted for the impact of certain other items as defined in our debt agreements, including certain legal settlements and consulting and other professional fees, stock-based compensation expense, impairment charges, gain on sale-leaseback, non-cash rent and other adjustments. For a reconciliation of Adjusted EBITDA to net (loss) income, the most directly comparable GAAP measure, see "-Results of Operations".





Store-level Adjusted EBITDA



We use Store-level Adjusted EBITDA as a supplemental measure of our performance, which represents our Adjusted EBITDA excluding the impact of costs associated with new store openings and certain corporate overhead expenses that we do not consider in our evaluation of the ongoing operating performance of our stores from period to period. Our calculation of Store-level Adjusted EBITDA is a supplemental measure of operating performance of our stores and may not be comparable to similar measures reported by other companies. We believe that Store-level Adjusted EBITDA is an important measure to evaluate the performance and profitability of each of our stores, individually and in the aggregate, especially given the level of investments we have made in our home office and infrastructure over the past seven years to support future growth. We also believe that Store-level Adjusted EBITDA is a useful measure in evaluating our operating performance because it removes the impact of general and administrative expenses, which are not incurred at the store level, and the costs of opening new stores, which are non-recurring at the store level, and thereby enables the comparability of the operating performance of our stores during the period. We use Store-level Adjusted EBITDA information to benchmark our performance versus competitors. Store-level Adjusted EBITDA should not be used as a substitute for consolidated measures of profitability of performance because it does not reflect corporate overhead expenses that are necessary to allow us to effectively operate our stores and generate Store-level Adjusted EBITDA. For a reconciliation of Store-level Adjusted EBITDA to net (loss) income, the most directly comparable GAAP measure, see "-Results of Operations".





                                       21

  Table of Contents

Adjusted Net Income


Adjusted Net Income represents our net (loss) income, adjusted for impairment charges, gain on sale-leaseback, payroll tax expenses related to initial public offering non-cash stock-based compensation expense and the income tax impact associated with the special one-time initial public offering bonus stock option exercises and other adjustments, which include other transaction costs. We present Adjusted Net Income because we believe it assists investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. For a reconciliation of Adjusted Net Income to net (loss) income, the most directly comparable GAAP measure, see "-Results of Operations".





                                       22

  Table of Contents

Results of Operations


The following tables summarize key components of our results of operations for the periods indicated in dollars (in thousands), as a percentage of our net sales and other operational data:






                                                       Thirteen Weeks Ended
                                            April 25, 2020             April 27, 2019
                                              (in thousands, except percentages and
                                                        operational data)
Statement of Operations Data:
Net sales                                $             189,846      $             306,264
Cost of sales                                          173,496                    218,213
Gross profit                                            16,350                     88,051
Operating expenses
Selling, general and administrative
expenses                                                66,466                     76,929
Impairment charges                                     319,732                          -
Depreciation and amortization                            2,213                      1,761
Total operating expenses                               388,411                     78,690
Gain on sale-leaseback                                       -                     16,528
Operating (loss) income                              (372,061)                     25,889
Interest expense, net                                    6,971                      7,769
(Loss) income before income taxes                    (379,032)                     18,120
Income tax (benefit) provision                        (20,090)                      4,237
Net (loss) income                        $           (358,942)      $              13,883
Percentage of Net Sales:
Net sales                                              100.0 %                    100.0 %
Cost of sales                                           91.4 %                     71.2 %
Gross profit                                             8.6 %                     28.8 %
Operating expenses
Selling, general and administrative
expenses                                                35.0 %                     25.1 %
Impairment charges                                     168.4 %                        - %
Depreciation and amortization                            1.2 %                      0.6 %
Total operating expenses                               204.6 %                     25.7 %
Gain on sale-leaseback                                     - %                      5.4 %
Operating (loss) income                               (196.0)%                      8.5 %
Interest expense, net                                    3.7 %                      2.5 %
(Loss) income before income taxes                     (199.7)%                      5.9 %
Income tax (benefit) provision                         (10.6)%                      1.4 %
Net (loss) income                                     (189.1)%                      4.5 %
Operational Data:
Total stores at end of period                              218                        191
New stores opened                                            6                         11
Comparable store sales                                 (46.5)%                     (0.8)%
Non-GAAP Measures(1):
Store-level Adjusted EBITDA(2)           $              13,986      $              64,707
Store-level Adjusted EBITDA margin(2)                    7.4 %                      21.1%
Adjusted EBITDA(2)                       $            (14,610)      $              33,750
Adjusted EBITDA margin(2)                               (7.7)%                      11.0%
Adjusted Net Income(3)                   $            (39,210)      $               1,896


    We present Adjusted EBITDA, Adjusted EBITDA margin, Store-level Adjusted
    EBITDA, Store-level Adjusted EBITDA margin and Adjusted Net Income, which are
    not recognized financial measures under GAAP, because we believe they assist
    investors and analysts in comparing our operating performance across
    reporting periods on a consistent basis by excluding items that we do not
    believe are indicative of our core operating performance, such as interest,
    depreciation, amortization, loss on extinguishment of debt, impairment

charges and taxes. You are encouraged to evaluate these adjustments and the (1) reasons we consider them appropriate for supplemental analysis. In evaluating

Adjusted EBITDA, Store-level Adjusted EBITDA and Adjusted Net Income, you

should be aware that in the future we may incur expenses that are the same as

or similar to some of the adjustments in our presentation of Adjusted EBITDA,

Store-level Adjusted EBITDA and Adjusted Net Income. In particular,

Store-level Adjusted EBITDA does not reflect costs associated with new store

openings, which are incurred on a limited basis with respect to any

particular store when opened and are not indicative of ongoing core operating

performance, and corporate




                                       23

  Table of Contents

overhead expenses that are necessary to allow us to effectively operate our

stores and generate Store-level Adjusted EBITDA. Our presentation of Adjusted

EBITDA, Store-level Adjusted EBITDA and Adjusted Net Income should not be

construed as an inference that our future results will be unaffected by unusual

or non-recurring items. There can be no assurance that we will not modify the

presentation of Adjusted EBITDA, Store-level Adjusted EBITDA and Adjusted Net

Income in the future, and any such modification may be material. In addition,

Adjusted EBITDA, Adjusted EBITDA margin, Store-level Adjusted EBITDA,

Store-level Adjusted EBITDA margin and Adjusted Net Income may not be comparable

to similarly titled measures used by other companies in our industry or across


 different industries.



Management believes Adjusted EBITDA is helpful in highlighting trends in our core operating performance, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. We also use Adjusted EBITDA in connection with performance evaluations for our executives; to supplement GAAP measures of performance in the evaluation of the effectiveness of our business strategies; to make budgeting decisions; and to compare our performance against that of other peer companies using similar measures. In addition, we utilize Adjusted EBITDA in certain calculations under our $425.0 million senior secured asset-based revolving credit facility (the "ABL Facility") (defined therein as "Consolidated EBITDA") and our $350.0 million term loan (the "Term Loan") (defined therein as "Consolidated Cash EBITDA"). Management believes Store-level Adjusted EBITDA is helpful in highlighting trends because it facilitates comparisons of store operating performance from period to period by excluding the impact of costs associated with new store openings and certain corporate overhead expenses, such as certain costs associated with management, finance, accounting, legal and other centralized corporate functions. Management believes that Adjusted Net Income assists investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items we do not believe are indicative of our core operating performance.

(2) The following table reconciles our net income to EBITDA, Adjusted EBITDA and


    Store-level Adjusted EBITDA for the periods presented (in thousands):





                                                     Thirteen Weeks Ended
                                             April 25, 2020        April 27, 2019

Net (loss) income, as reported             $        (358,942)    $           13,883
Interest expense, net                                   6,971                 7,769
Income tax (benefit) provision                       (20,090)                 4,237
Depreciation and amortization(a)                       18,148                16,530
EBITDA                                     $        (353,913)    $           42,419
Impairment charges(b)                                 319,732                     -
Gain on sale-leaseback                                      -              (16,528)
Consulting and other professional
services(c)                                               275                 1,581
Stock-based compensation expense(d)                     2,063                 1,848
Non-cash rent(e)                                       17,233                 4,376
Other(f)                                                    -                    54
Adjusted EBITDA                            $         (14,610)    $           33,750
Costs associated with new store
openings(g)                                             3,579                 7,060
Corporate overhead expenses(h)                         25,017                23,897
Store-level Adjusted EBITDA                            13,986                64,707


Includes the portion of depreciation and amortization expenses that are (a) classified as cost of sales in our condensed consolidated statements of


    operations.



(b) Represents a non-cash impairment charge of $319.7 million related to full


    impairment of goodwill.



Primarily consists of (i) consulting and other professional fees with respect (c) to projects to enhance our merchandising and human resource capabilities and


    other company initiatives; and (ii) other transaction costs.



Non-cash stock-based compensation expense related to the ongoing equity (d) incentive program that we have in place to incentivize, retain and motivate


    our employees, officers and non-employee directors.



    Consists of the non-cash portion of rent, which reflects the extent to which
    our GAAP straight-line rent expense recognized exceeds or is less than our

cash rent payments. The GAAP straight-line rent expense adjustment can vary (e) depending on the average age of our lease portfolio, which has been impacted


    by our significant growth. For newer leases, our rent expense recognized
    typically exceeds our cash rent payments while for more mature leases, rent
    expense recognized is typically less than our cash rent payments.


                                       24

  Table of Contents


(f) Other adjustments include amounts our management believes are not


    representative of our ongoing operations.




    Reflects non-capital expenditures associated with opening new stores,
    including marketing and advertising, labor and cash occupancy expenses. Costs

related to new store openings represent cash costs, and you should be aware (g) that in the future we may incur expenses that are similar to these costs. We


    anticipate that we will continue to incur cash costs as we open new stores in
    the future. We opened six and eleven new stores during the thirteen weeks
    ended April 25, 2020 and April 27, 2019, respectively.



    Reflects corporate overhead expenses, which are not directly related to the
    profitability of our stores, to facilitate comparisons of store operating
    performance as we do not consider these corporate overhead expenses when
    evaluating the ongoing performance of our stores from period to period.
    Corporate overhead expenses, which are a component of selling, general and
    administrative expenses, are comprised of various home office general and

administrative expenses such as payroll expenses, occupancy costs, marketing (h) and advertising, and consulting and professional fees. See our discussion of


    the changes in selling, general and administrative expenses presented in
    "-Results of Operations". Store-level Adjusted EBITDA should not be used as a
    substitute for consolidated measures of profitability or performance because
    it does not reflect corporate overhead expenses that are necessary to allow
    us to effectively operate our stores and generate Store-level Adjusted
    EBITDA. We anticipate that we will continue to incur corporate overhead
    expenses in future periods.



(3) The following table reconciles our net (loss) income to Adjusted Net (Loss)


    Income for the periods presented (in thousands):





                                                     Thirteen Weeks Ended
                                             April 25, 2020        April 27, 2019

Net (loss) income, as reported             $        (358,942)    $           13,883

Adjustments:


Impairment charges(a)                                 319,732                     -
Gain on sale-leaseback                                      -              (16,528)
Payroll tax expense related to special
one-time IPO bonus stock option
exercises(b)                                                -                    36
Other(c)                                                    -                   899
Tax impact of adjustments to net (loss)
income(d)                                                   -                 3,612
Tax benefit related to special one-time
IPO bonus stock option exercises(e)                         -                   (6)
Adjusted Net Income                                  (39,210)                 1,896


(a) Represents a non-cash impairment charge of $319.7 million related to full


    impairment of goodwill.



Payroll tax expense related to stock option exercises associated with a (b) special one-time initial public offering bonus grant to certain members of


    senior management (the "IPO grant"), which we do not consider in our
    evaluation of our ongoing performance.



(c) Other adjustments include amounts our management believes are not


    representative of our ongoing operations, including other transaction costs.




    Represents the income tax impact of the adjusted expenses using the annual

effective tax rate excluding discrete items. After giving effect to the (d) adjustments to net (loss) income, the adjusted effective tax rate was 33.9%


    and 25.0% for the thirteen weeks ended April 25, 2020 and April 27, 2019,
    respectively.



(e) Represents the income tax benefit related to stock option exercises


    associated with the IPO grant.




                                       25

  Table of Contents

Matters Affecting Comparability

As a result of the COVID-19 pandemic, our stores and distribution centers were closed or operated in a limited capacity during the first fiscal quarter 2021. In addition to lost revenues, we continued to incur expenses relating to our stores, distribution centers and home office. As a result, comparisons as a percentage of sales and year-over-year trends may not be meaningful for certain financial statement items this quarter.

Thirteen Weeks Ended April 25, 2020 Compared to Thirteen Weeks Ended April 27, 2019

Net Sales

Net sales decreased $116.5 million, or 38.0%, to $189.8 million for the thirteen weeks ended April 25, 2020 from $306.3 million for the thirteen weeks ended April 27, 2019. Comparable store sales decreased $130.2 million, or 46.5%, during the thirteen weeks ended April 25, 2020. The decrease was primarily driven by the impact on our business of the COVID-19 pandemic. Due to the pandemic, on March 20, 2020 we announced that we would temporarily close all of our stores nationwide for one week, after which we began to reopen stores in regions that were not required to remain closed by state or local mandates. As of April 25, 2020, approximately 14% of our stores were fully open to foot traffic and approximately 72% of our stores were open for curbside pickup only.





Cost of Sales


Cost of sales decreased $44.7 million, or 20.5%, to $173.5 million for the thirteen weeks ended April 25, 2020 from $218.2 million for the thirteen weeks ended April 27, 2019. This decrease was primarily driven by the 38.0% decrease in net sales due to the COVID-19 pandemic during the thirteen weeks ended April 25, 2020 compared to the thirteen weeks ended April 27, 2019, which resulted in a $48.8 million decrease in merchandise costs. The decrease was partially offset by a $9.5 million increase in store occupancy costs and a $1.2 million increase in depreciation and amortization, in each case as a result of new store openings and sale-leaseback transactions since April 27, 2019.

Gross Profit and Gross Margin

Gross profit was $16.4 million for the thirteen weeks ended April 25, 2020, a decrease of $71.7 million from $88.1 million for the thirteen weeks ended April 27, 2019. The decrease in gross profit was driven by a decrease in sales due to the COVID-19 pandemic during the thirteen weeks ended April 25, 2020. Gross margin decreased 2,020 basis points to 8.6% of net sales for the thirteen weeks ended April 25, 2020 from 28.8% of net sales for the thirteen weeks ended April 27, 2019. The decrease was primarily driven by a deleverage on occupancy costs and depreciation expense as a result of the sales decline due to the impact of the COVID-19 pandemic.

Selling, General and Administrative Expenses

Selling, general and administrative expenses were $66.5 million for the thirteen weeks ended April 25, 2020 compared to $76.9 million for the thirteen weeks ended April 27, 2019, a decrease of $10.4 million or 13.6%. As a percentage of sales, SG&A increased 990 basis points for the thirteen weeks ended April 25, 2020 to 35.0% from 25.1% for the thirteen weeks ended April 27, 2019, primarily due to a decrease in sales related to the COVID-19 pandemic.

Selling, general and administrative expenses include expenses related to store operations, which decreased by $6.1 million, primarily driven by a reduction in store labor and other variable costs due to the COVID-19 pandemic. Selling, general and administrative expenses also include corporate overhead expenses, which remained relatively flat for the thirteen weeks ended April 25, 2020.

The remaining change in selling, general and administrative expenses was related to marketing and advertising expenses. Total marketing and advertising expenses were $7.8 million for the thirteen weeks ended April 25, 2020 compared to $12.4 million for the thirteen weeks ended April 27, 2019, a decrease of $4.6 million or 37.0%. The decrease was driven by our efforts to curtail our advertising spend amid the COVID-19 pandemic.





                                       26

  Table of Contents

Impairment Charges


During the thirteen weeks ended April 25, 2020, because we continued to experience a decline in operating performance, substantially driven by the global outbreak of COVID-19 and a sustained decline in our market capitalization, coupled with a decision to further reduce our near-term growth model, we conducted an interim impairment testing of goodwill. Based on the test results, we concluded that goodwill was fully impaired and we recognized a non-cash impairment charge of $319.7 million. No impairment charges were incurred during the thirteen weeks ended April 27, 2019.





Interest Expense, Net


Interest expense, net decreased to $7.0 million for the thirteen weeks ended April 25, 2020 from $7.8 million for the thirteen weeks ended April 27, 2019, a decrease of $0.8 million. The decrease in interest expense is primarily due to decreases in the average interest rates applicable to our variable rate debt during the period partially offset by increased borrowings under our ABL Facility to preserve liquidity during the COVID-19 pandemic. The effective interest rate for the ABL Facility was approximately 2.80% and 4.30% during the thirteen weeks ended April 25, 2020 and April 27, 2019, respectively.





Income Tax Provision


Income tax benefit was $20.1 million for the thirteen weeks ended April 25, 2020 compared to income tax expense of $4.2 million for the thirteen weeks ended April 27, 2019. The effective tax rate for the thirteen weeks ended April 25, 2020 was 5.3 % compared to 23.4% for the thirteen weeks ended April 27, 2019. The effective tax rate for the thirteen weeks ended April 25, 2020 differs from the federal statutory rate due to the goodwill impairment charge that was non-deductible for income tax purposes, the income tax benefit of $5.2 million from a tax loss carryback under the Coronavirus Aid, Relief, and Economic Security Act ("CARES" Act) and to a lesser extent the impact of state and local income taxes. The effective tax rate for the thirteen weeks ended April 27, 2019 differs from the federal statutory rate primarily due to the impact of state and local income taxes.

Liquidity and Capital Resources

Our principal sources of liquidity have historically been our cash generated by operating activities, proceeds from sale-leaseback transactions and borrowings under our ABL Facility and Term Loan Facilities (as described in "-Term Loan Facilities"). Historically, we have financed our operations primarily from cash generated from operations and periodic borrowings under our ABL Facility. Our primary cash needs are for day-to-day operations, to provide for infrastructure investments in our stores, to invest in future projects such as e-commerce, to finance new store openings, to pay interest and principal on our indebtedness and to fund working capital requirements for seasonal inventory builds and new store inventory purchases.

In response to the global COVID-19 pandemic, in March 2020 we temporarily closed all of our stores nationwide, of which all but one are fully open to foot traffic with the remaining store open to curbside pickup as of the filing of this report. There can be no assurance that we will not be required by landlords or authorities at the local, state or federal level to reinstate or extend store closures, or as to how long any such closure would continue. The extent and duration of any such closure reinstatements could significantly adversely affect our cash flows from operations. In the event that our obligations exceed our cash generated from operations and currently available sources of liquidity, such as borrowings under our ABL Facility, our ability to meet our obligations when due could be adversely affected. There can be no assurance that additional or alternative sources of liquidity, such as amendments or extensions of our existing credit facilities, financing from new lenders or investors, or financing from capital markets transactions, would be available to us in the event they were needed.

The availability of liquidity from the sources described herein are subject to a range of risks and uncertainties, including those discussed under "Item 1A. Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended January 25, 2020 as filed with the Securities and Exchange Commission ("SEC") on May 19, 2020 as well as under "Item 1A. Risk Factors" included in this Quarterly Report.



                                       27

  Table of Contents


As of April 25, 2020, we had $43.6 million of cash and cash equivalents and $44.1 million in borrowing availability under our ABL Facility; however, our ability to incur additional borrowings would have been limited by $38.7 million due to the consolidated fixed charge coverage ratio described below under "?Asset-Based Lending Credit Facility." At that date, there were $1.0 million in face amount of letters of credit that had been issued under the ABL Facility. As of June 16, 2020, we had approximately $12.0 million of cash and cash equivalents and approximately $155.0 million in borrowings under our ABL Facility. The agreement governing the ABL Facility (the "ABL Credit Agreement"), as amended, currently provides for aggregate revolving commitments of $425.0 million, with a sublimit for the issuance of letters of credit of $50.0 million and a sublimit for the issuance of swingline loans of $20.0 million. The availability under our ABL Facility is determined in accordance with a borrowing base which can decline due to various factors. Therefore, amounts under our ABL Facility may not be available when we need them.

In June 2015, we entered into the Term Loan Facilities. The interest rate on the Term Loan Facilities is variable; based on the London Interbank Offered Rate ("LIBOR") in effect at April 25, 2020, our obligations under the Term Loan Facilities bore interest at a rate of 5.3%. The Term Loan is repayable in equal quarterly installments of approximately $0.9 million.

Our capital expenditures can vary depending on the timing of new store openings and infrastructure-related investments. Capital expenditures for the fiscal year ended January 25, 2020 were approximately $123.5 million and consisted primarily of expenses relating to new store openings and $5.5 million invested in the second distribution center, net of proceeds from the sale of property and equipment, which includes sale-leaseback proceeds, of approximately $123.3 million. We plan to invest in the infrastructure necessary to support the further development of our business and continued growth. During fiscal year 2020, we opened 32 new stores, net of three relocated stores and one store closure. Net capital expenditures incurred to date have been substantially financed with cash from operating activities, sale-leaseback transactions and borrowings under our ABL Facility.

In response to the COVID-19 pandemic, we have taken swift and decisive action to preserve liquidity, including temporarily suspending new store openings, collaborating with our vendors on payment terms and reducing non-essential expenses and inventory flows. While the ultimate duration and impact of this suspension of new store openings is unknown, it could have a material adverse effect on the execution of our growth strategy and our business, financial condition and results of operations. Additionally, on March 12, 2020, we elected to borrow an additional $55 million on our ABL Facility as a precautionary cash flow measure. We believe that our current cash position, net cash provided by operating activities, borrowings under our ABL Facility and sale-leaseback transactions, taking into consideration our actions to preserve liquidity, will be adequate to finance our operations, planned capital expenditures, working capital requirements and debt service obligations over the next twelve months and for the foreseeable future thereafter. However, if cash flows from operations and borrowings under our ABL Facility are not sufficient or available to meet our operating requirements, including as a result of further restrictions on store operations in future periods, we could be required to obtain additional financing in the near future. We may not be able to obtain equity or debt financing in the future when we need it or, if available, the terms may not be satisfactory to us or could be dilutive to our shareholders.

Our indebtedness could adversely affect our ability to raise additional capital, limit our ability to react to changes in the economy or our industry, expose us to interest rate risk and prevent us from meeting our obligations. Management reacts strategically to changes in economic conditions and monitors compliance with debt covenants to seek to mitigate any potential material impacts to our financial condition and flexibility.





Sale-Leaseback Transactions


As part of our flexible real estate strategy, we utilize sale-leaseback transactions to finance investments previously made for the purchase of second-generation properties and the construction of new store locations. This enhances our ability to access a range of locations and facilities efficiently. We factor sale-leaseback transactions into our capital allocation decisions. In order to support the execution of sale-leaseback transactions, we have relationships with certain REITs and other lenders that have demonstrated interest in our portfolio of assets.





                                       28

  Table of Contents

In March 2019, we sold five of our properties in Frederick, Maryland; Live Oak, Texas; Mansfield, Texas; Plano, Texas; and Whitehall, Pennsylvania for a total of $74.7 million. Contemporaneously with the closing of the sale, we entered into a lease pursuant to which we leased back the properties for cumulative initial annual rent of $5.0 million, subject to annual escalations.





Term Loan Facilities


On June 5, 2015, our indirect wholly owned subsidiary At Home Holding III Inc. (the "Borrower") entered into a first lien credit agreement (the "First Lien Agreement"), by and among the Borrower, At Home Holding II Inc. ("At Home II"), a direct wholly owned subsidiary of ours, as guarantor, certain indirect subsidiaries of At Home II, various lenders and Bank of America, N.A., as administrative agent and collateral agent. We have subsequently amended our First Lien Agreement from time to time. After giving effect to such amendments, the First Lien Agreement provides for the Term Loan in an aggregate principal amount of $350.0 million. The Term Loan will mature on June 3, 2022, and is repayable in equal quarterly installments of approximately $0.9 million for an annual aggregate amount equal to 1% of the principal amount. The Borrower has the option of paying interest on a 1-month, 2-month or quarterly basis on the Term Loan at an annual rate of LIBOR (subject to a 1% floor) plus 4.00%, subject to a 0.50% reduction if the Borrower achieves a specified secured net leverage ratio level, which was met during the fiscal year ended January 28, 2017 and for which the Borrower has continued to qualify during the thirteen weeks ended April 25, 2020. The Term Loan is prepayable, in whole or in part, without premium at our option.

The Term Loan permits us to add one or more incremental term loans in amounts subject to our compliance with a first lien net leverage ratio test. The first lien net leverage ratio test is calculated using Adjusted EBITDA, which is defined as "Consolidated EBITDA" under our credit agreement.

On November 27, 2018, At Home II and the Borrower entered into the Second Amendment (the "Term Loan Amendment") with the lenders party thereto and Bank of America, N.A., as administrative agent and as collateral agent, which amended the First Lien Agreement, as amended by the First Amendment dated July 27, 2017. Pursuant to the Term Loan Amendment, among other things, the Borrower borrowed an additional $50.0 million in incremental term loans, increasing the principal amount outstanding under the First Lien Agreement on such date to $339.5 million. Net proceeds from the incremental term loans were used to repay approximately $49.6 million of borrowings under our ABL Facility.

As of April 25, 2020, approximately $335.1 million was outstanding under the Term Loan. The Term Loan has various non-financial covenants, customary representations and warranties, events of defaults and remedies substantially similar to those described in respect of the ABL Facility below. There are no financial maintenance covenants in the Term Loan. As of April 25, 2020 and April 27, 2019, we were in compliance with all covenants prescribed under the Term Loan.

Asset-Based Lending Credit Facility

In October 2011, we entered into the ABL Facility, which originally provided for cash borrowings or issuances of letters of credit of up to $80.0 million based on defined percentages of eligible inventory and credit card receivable balances. We have subsequently amended the ABL Credit Agreement from time to time to, among other things, increase the aggregate revolving commitments available thereunder. In June 2019, in connection with the ABL Credit Agreement, we entered into a letter agreement with certain of the Lenders party to the ABL Credit Agreement (the "Commitment Increase Letter Agreement") pursuant to which such Lenders agreed to increase their respective commitments by $75.0 million in the aggregate, with effect from June 14, 2019 (the "ABL Commitment Increase"). Following the ABL Commitment Increase, the amount of aggregate revolving commitments available under the ABL Credit Agreement is $425.0 million. The other terms of the ABL Facility were not changed by the Commitment Increase Letter Agreement. After giving effect to such amendments and the ABL Commitment Increase, as of April 25, 2020, the amount of aggregate revolving commitments available under the ABL Credit Agreement is $425.0 million, with a sublimit for the issuance of letters of credit of $50.0 million and a sublimit for the issuance of swingline loans of $20.0 million. In July 2017, in connection with the Seventh Amendment to the ABL Credit Agreement, the maturity of the



                                       29

Table of Contents

ABL Facility was extended to the earlier of July 27, 2022 and the date that is 91 days prior to the maturity date of the First Lien Agreement (as such date may be extended).

Borrowings under the ABL Facility bear interest at a rate per annum equal to, at our option: (x) the higher of (i) the Federal Funds Rate plus 1/2 of 1.00%, (ii) the agent bank's prime rate and (iii) LIBOR plus 1.00%, plus in each case, an applicable margin of 0.25% to 0.75% based on our availability or (y) the agent bank's LIBOR plus an applicable margin of 1.25% to 1.75% based on our availability. The effective interest rate was approximately 2.80% and 4.30% during the thirteen weeks ended April 25, 2020 and April 27, 2019, respectively.

As of April 25, 2020, approximately $342.0 million was outstanding under the ABL Facility, approximately $1.0 million in face amount of letters of credit had been issued and we had availability of approximately $44.1 million. However, our ability to incur additional borrowings would have been limited by $38.7 million due to the consolidated fixed charge coverage ratio described below.

The ABL Facility contains a number of covenants that, among other things, restrict our ability to, subject to specified exceptions, incur additional debt; incur additional liens and contingent liabilities; sell or dispose of assets; merge with or acquire other companies; liquidate or dissolve ourselves; engage in businesses that are not in a related line of business; make loans, advances or guarantees; pay dividends; engage in transactions with affiliates; and make investments. In addition, the ABL Facility contains certain cross-default provisions. There are no financial maintenance covenants in the ABL Facility. However, during the existence of an event of default or when we fail to maintain availability of the greater of $15.0 million and 10% of the loan cap, the consolidated fixed charge coverage ratio on a rolling 12 month basis as of the end of any fiscal month must be 1.00 to 1.00 or higher. Although as of April 25, 2020 the consolidated fixed charge coverage ratio was below 1.00 to 1.00, because we maintained sufficient availability, the consolidated fixed charge coverage ratio was not applicable. As of April 25, 2020 and April 27, 2019, we were in compliance with all covenants under the ABL Facility.

On March 12, 2020, as a precautionary measure to provide more financial flexibility and maintain liquidity in response to the COVID-19 pandemic, we elected to borrow an additional $55 million on our ABL Facility. Further, on June 12, 2020, we amended our ABL Facility to provide for a new tranche of term loans in a principal amount of $35.0 million on a "first-in, last out" basis (the "FILO Loans"), subject to a borrowing base, the net proceeds of which were used to repay a portion of the outstanding revolving credit loans on that date. The FILO Loans bear interest at the London Interbank Offered Rate offered for deposits for an interest period of 3 months (with a 1% LIBOR floor) plus 9.00%, (with such interest rate switching to an alternative base rate plus 8.00% only if LIBOR cannot be determined) and amortizes at 10.0% per annum in equal quarterly installments of $875,000 commencing on September 30, 2020, with the remaining balance due at maturity. The FILO Loans will mature on the earlier of (i) the maturity date of the ABL Facility and (ii) July 27, 2022 (the "FILO Maturity Date"). We will have to pay a prepayment premium on the principal amount of the FILO Loans prepaid or required to be prepaid. For additional information, see "Item 5. Other Information."

Collateral under the ABL Facility and the Term Loan

The ABL Facility is secured by (a) a first priority lien on our (i) cash, cash equivalents, deposit accounts, accounts receivable, other receivables, tax refunds and inventory, (ii) to the extent relating to, arising from, evidencing or governing any of the items referred to in the preceding clause (i), chattel paper, documents, instruments, general intangibles, and securities accounts related thereto, (iii) books and records relating to the foregoing and (iv) supporting obligations and all products and proceeds of the foregoing and all collateral security and guarantees given by any person with respect to any of the foregoing, in each case subject to certain exceptions (collectively, "ABL Priority Collateral") and (b) a second priority lien on our remaining assets not constituting ABL Priority Collateral, subject to certain exceptions (collectively, "Term Priority Collateral"); provided, however that since our amendment of the ABL Facility in July 2017, real property that may secure the Term Loan from time to time no longer forms part of the collateral under the ABL Facility.

The Term Loan is secured by (a) a first priority lien on the Term Priority Collateral and (b) a second priority lien on the ABL Priority Collateral.



                                       30

Table of Contents

© Edgar Online, source Glimpses