You should read the following discussion and analysis of our financial condition
and results of operations together with the consolidated financial statements
and related notes that are included elsewhere in this Annual Report on Form
10-K. This discussion contains forward-looking statements based upon current
plans, expectations and beliefs that involve risks and uncertainties. Our actual
results may differ materially from those anticipated in these forward-looking
statements because of various factors, including those set forth in the sections
captioned "Risk Factors" and "Forward-Looking Statements" and in other parts of
this Annual Report on Form 10-K. Our fiscal year ends on December 31.

                         Overview and Recent Highlights

Established in 2018, a.k.a. Brands is a brand accelerator of direct-to-consumer
fashion brands for the next generation. Each brand in the a.k.a. portfolio is
customer-led, curates quality exclusive merchandise, creates authentic and
inspiring social content and targets a distinct Gen Z and Millennial audience.
a.k.a. Brands leverages its next-generation retail platform to help each brand
accelerate its growth, scale in new markets and enhance its profitability.

We founded a.k.a. with a focus on Millennial and Gen Z audiences who primarily shop for fashion on social media. We have since built a portfolio of five high-growth digital brands with distinct fashion offerings and consumer followings:



•In July 2018, we acquired Princess Polly, an Australian fashion brand focusing
on fun, trendy dresses, tops, shoes and accessories with slim fit,
body-confident and trendy fashion designs. The brand targets a female customer
between the ages of 15 and 25. Princess Polly has successfully expanded in the
U.S., growing U.S. sales by 80% in 2021 as compared to 2020.

•In August 2019, we acquired a controlling interest in Petal & Pup, an
Australian fashion brand offering an assortment of trendy, flattering and
feminine styles and dresses for special occasions. We acquired the remaining
noncontrolling interest in tandem with our IPO. The brand targets female
customers typically in their 20s or 30s, with more than half of customers in the
18-34-year-old age bracket. Since joining a.k.a., Petal & Pup has successfully
expanded in the U.S., which was the brand's fastest growing market in 2021.

•In December 2019, we acquired U.S.-based Rebdolls. The brand offers apparel
with a full range of sizes from 0 to 32 and emphasizes size inclusivity. The
typical customer is a diverse woman between the ages of 18 and 34.

•In March 2021, we acquired a controlling interest in Culture Kings, an
Australia-based premium online retailer of streetwear apparel, footwear,
headwear and accessories. We acquired the remaining noncontrolling interest in
tandem with our IPO. The brand targets male consumers between the ages of 18 and
35 who are fashion conscious, highly social and digitally focused.

•In October 2021, we acquired mnml, an LA-based streetwear brand that offers
competitively priced on-trend wardrobe staples. The brand targets male consumers
between the ages of 18 and 35.

While we have owned Princess Polly, Petal & Pup and Rebdolls from before 2020,
information presented hereafter on an "across a.k.a. Brands" basis assumes we
also owned Culture Kings for all periods presented.

Across a.k.a. Brands for 2021, we attracted over 3.7 million active customers (a
61% increase from 2020), received 7.0 million orders (a 48% increase from 2020)
and increased average order value from $81 to $87 (an approximately 7% increase
from 2020).

In addition, our brands demonstrated rapid growth and strong profitability and
free cash flow generation. Our annual financial results discussed below
represent the consolidated results of Princess Polly, Petal & Pup and Rebdolls
for all of 2021 and 2020, and include nine months of Culture Kings operations
from the date of their acquisition, March 31, 2021, as well as over two months
of mnml's operations from the date of their acquisition, October 14, 2021.
Results for 2019, as compared to 2020, include Princess Polly for all twelve
months and Petal & Pup and Rebdolls from the dates of acquisition, August 2019
and December 2019, respectively.

                            Initial Public Offering

In September 2021, we completed an initial public offering (the "IPO"), in which
we issued and sold 10,000,000 shares of newly authorized common stock for $11.00
per share for net proceeds of $95.7 million, after deducting underwriting
discounts and commissions of $6.6 million, and offering costs of $7.7 million.
                                                                            

58

--------------------------------------------------------------------------------


  Table of Contents


                      Key Operating and Financial Metrics

Operating Metrics

We use the following metrics to assess the progress of our business, make decisions on where to allocate capital, time and technology investments and assess the near-term and longer-term performance of our business.

The following table sets forth our key operating metrics for each period presented.



                                                       Year Ended December 

31,


(in millions, other than dollar figures)              2021              2020      2019
Active customers                                   3.7                  1.4 

0.9


Active customers across a.k.a. Brands(1)           3.7                  2.3 

1.4


Average order value                           $     86                 $ 75      $ 62
Average order value across a.k.a. Brands(1)   $     87                 $ 81      $ 71
Number of orders                                   6.5                  2.9 

1.7


Number of orders across a.k.a. Brands(1)           7.0                  4.7 

3.1

(1) Includes the impact of Culture Kings as if we had owned it for all periods presented.



Active Customers

We view the number of active customers as a key indicator of our growth, the
value proposition and consumer awareness of our brand, and their desire to
purchase our products. In any particular period, we determine our number of
active customers by counting the total number of unique customer accounts who
have made at least one purchase in the preceding 12-month period, measured from
the last date of such period.

Average Order Value

We define average order value as net sales in a given period divided by the total orders placed in that period. Average order value may fluctuate as we expand into new categories or geographies or as our assortment changes.

Key Financial Metrics



The following table sets forth our key GAAP and non-GAAP financial metrics for
for each period presented:

                                                                Year Ended December 31,
                                                       2021               2020               2019
Gross margin                                              55  %              59  %                55%
Net income (loss) (in thousands)                   $  (6,091)         $  14,805          $   1,442
Net income (loss) margin                                  (1) %               7  %                 1%
Adjusted EBITDA (in thousands)                     $  62,431          $  30,282          $   9,173
Adjusted EBITDA margin                                    11  %              14  %               9  %
Net cash provided by operating activities (in      $  23,968          $  21,712          $        511
thousands)
Free cash flow (in thousands)                      $  16,234          $  

20,384 $ (520)

Adjusted EBITDA, Adjusted EBITDA Margin and free cash flow are non-GAAP measures. See "Non-GAAP Financial Measures" for information regarding our use of Adjusted EBITDA, Adjusted EBITDA margin and free cash flow and their reconciliation to net income, net income margin and net cash provided by operating activities, respectively.

59

--------------------------------------------------------------------------------


  Table of Contents


                          Non-GAAP Financial Measures

In addition to our results determined in accordance with GAAP, we monitor the
following supplemental non-GAAP financial measures to evaluate our operating
performance, identify trends, formulate financial projections and make strategic
decisions on a consolidated basis. Accordingly, we believe that non-GAAP
financial information, when taken collectively, may provide useful supplemental
information to investors and others in understanding and evaluating our results
of operations in the same manner as our management team. The non-GAAP financial
measures are presented for supplemental informational purposes only. They should
not be considered a substitute for financial information presented in accordance
with GAAP, and may be different from similarly-titled non-GAAP measures used by
other companies. A reconciliation is provided below for each non-GAAP financial
measure to the most directly comparable financial measure stated in accordance
with GAAP. Investors are encouraged to review the related GAAP financial
measures and the reconciliation of these non-GAAP financial measures to their
most directly comparable GAAP financial measures.

Adjusted EBITDA



Adjusted EBITDA does not represent net income or cash flow from operating
activities as it is defined by GAAP and does not necessarily indicate whether
cash flows will be sufficient to fund cash needs. Because other companies may
calculate EBITDA and Adjusted EBITDA differently than we do, Adjusted EBITDA may
not be comparable to similarly titled measures reported by other companies.
Adjusted EBITDA has other limitations as an analytical tool when compared to the
use of net income, which we believe is the most directly comparable GAAP
financial measure, including:

•Adjusted EBITDA does not reflect the interest income or expense we incur;

•Adjusted EBITDA does not reflect the provision for or benefit from income tax;



•Adjusted EBITDA does not reflect any attribution of costs to our operations
related to our investments and capital expenditures through depreciation and
amortization charges;

•Adjusted EBITDA does not reflect any transaction or debt extinguishment costs;

•Adjusted EBITDA does not reflect any amortization expense associated with fair value adjustments from purchase price accounting, including intangibles or inventory step-up; and

•Adjusted EBITDA does not reflect the cost of compensation we provide to our employees in the form of equity awards.



The following table reflects a reconciliation of Adjusted EBITDA to net income,
the most directly comparable financial measure prepared in accordance with GAAP:

                                                  Year Ended December 31,
In thousands                                 2021           2020           2019

Net income (loss)                         $ (6,091)      $ 14,805       $ 1,442
Add (deduct):
Total other expense, net                    21,622            485           139
Provision for income tax                       852          6,850         1,012

Depreciation and amortization expense 16,710 6,762 6,227 Inventory step-up amortization expense 15,908

              -           

-


Equity-based compensation expense            8,043          1,380           353
Transaction costs                            5,387              -             -
Adjusted EBITDA                           $ 62,431       $ 30,282       $ 9,173
Net income (loss) margin                        (1) %           7  %          1  %
Adjusted EBITDA margin                          11  %          14  %          9  %


Free Cash Flow

We calculate free cash flow as net cash provided by operating activities reduced
by purchases of property and equipment. Management believes free cash flow is a
useful measure of liquidity and an additional basis for assessing our ability to
generate cash. There are limitations related to the use of free cash flow as an
analytical tool, including: other companies may calculate free cash flow
differently, which reduces its usefulness as a comparative measure; and free
cash flow does not reflect our future contractual commitments nor does it
represent the total residual cash flow for a given period.
                                                                            

60

--------------------------------------------------------------------------------

Table of Contents

The following table presents a reconciliation of free cash flow to net cash provided by operating activities, the most directly comparable financial measure prepared in accordance with GAAP:



                                                     Year Ended December 

31,


                                                 2021           2020        

2019

Net cash provided by operating activities $ 23,968 $ 21,712 $ 511 Less: purchases of property and equipment (7,734) (1,328)


  (1,031)
Free cash flow                               $     16,234    $   20,384    $    (520)


Our free cash flow has fluctuated over time primarily as a result of timing of
inventory purchases to support our rapid growth. While we have strong long-term
relationships with our manufacturers, we usually pay for our inventory in
advance. This supports our test and repeat buying model and helps with our
ability to move new designs we receive from our suppliers into production and
then into inventory in as few as 30-45 days. Our operating model requires a low
level of capital expenditure.

                       Factors Affecting Our Performance

Brand Awareness



Our ability to promote our brands and maintain brand awareness and loyalty is
critical to our success. We have a significant opportunity to continue to grow
awareness and loyalty to our brands through word of mouth, brand marketing and
performance marketing. We have leveraged performance marketing to deliver our
growth. We plan to continue to invest in performance marketing and increase our
investment in brand awareness across our brands to drive our future growth.
Failure to successfully promote our brands and maintain brand awareness would
have an adverse impact to our operating results.

Customer Acquisition



To continue to grow our business profitably, we intend to acquire new customers
and retain our existing customers at a reasonable cost. Our methods to acquire
customers have evolved in response to changes in shopping behaviors and costs to
advertise, but we have continued the trend of efficiently and effectively
acquiring customers as initially established by each of our brands prior to
their acquisitions. Failure to continue attracting customers efficiently and
profitably would adversely impact our profitability and operating results.

Customer Retention



Our results are driven not only by the ability of our brands to acquire
customers, but also by their ability to retain customers and encourage repeat
purchases. We monitor retention across our entire customer base. While we did
not have control over all five brands until 2021, each of our brands have always
aimed to attract and convert visitors into active customers and foster
relationships that drive repeat purchases. Despite changes in customer shopping
behaviors, impacted by the COVID-19 pandemic and other factors, we have
maintained high rates of customer retention and repeat purchases.
                                                                            

61

--------------------------------------------------------------------------------


  Table of Contents


Impact of COVID-19

With the onset of the COVID-19 pandemic, the ability to purchase through
eCommerce channels became increasingly important to consumers, as many
businesses, including brick-and-mortar retail stores, were ordered to close and
people were required to stay at home. While demand for our products improved
during this time period, the extent of this heightened demand remains uncertain.
We believe the pandemic has accelerated the awareness of our brands and a shift
in purchasing decisions that will continue to drive future growth. As in-store
shopping begins to regain momentum across the world, the growing awareness of
our brand and future sales growth may begin to slow.

Certain of our manufacturers experienced delays and shut-downs due to the
COVID-19 pandemic, which caused delays on shipments of products. In order to
manage the impact of these disruptions and meet our customers' expectations, we
increased our use of more expensive air freight during portions of 2020 and
2021, which increased our cost of goods sold. In addition, the ongoing impact of
the pandemic is continuing to result in reduced cargo capacity on airplanes, and
as a result we expect increased demand and prices for shipping services to
continue. As a result, we expect to continue to make increased use of more
expensive air freight, which will continue to result in increased cost of goods.
While we have been able to offset increased shipping prices to some extent to
date, there can be no assurance that we will continue to be able to do so, or
that prices for shipping services will not increase to a level that does not
permit us to do so. Other impacts of the pandemic on us have included, and in
the future could include:

•volatility in demand for our products as a result of, among other things, the
inability of customers to purchase our products due to financial hardship,
unemployment, illness or fear of exposure to COVID-19, shifts in demand away
from consumer discretionary products and reduced options for marketing and
promotion of products or other restrictions in connection with the COVID-19
pandemic;

•cancellations of in-person events, including weddings and festivals, causing a reduction in demand for certain product categories;



•increased materials and procurement costs as a result of scarcity or increased
prices of commodities and raw materials, and periods of reduced manufacturing
capacity at our suppliers in response to the pandemic;

•increased sea and air freight shipping costs as a result of unprecedented
levels of demand, reduced capacity, scrutiny or embargoing of goods produced in
infected areas, port closures and other transportation challenges;

•closures or other restrictions that limit capacity at our distribution facilities and restrict our employees' ability to perform necessary business functions, including operations necessary for the design, development, production, sale, marketing, delivery and support of our products; and



•failure of our suppliers and other third parties on which we rely to meet their
obligations to us in a timely manner or at all, as a result of their own
financial or operational difficulties, including business failure or insolvency,
the inability to access financing in the credit and capital markets on
satisfactory terms or at all, and inability to collect existing receivables.

All of these factors have contributed to, and we expect will continue to contribute to, reduced orders, increased product returns, increased order cancellations, lower revenues, higher discounts, increased inventories, decreased value of inventories, reduced sales through Culture Kings experiential stores and lower gross margins.

Foreign Currency Rate Fluctuations



Our international operations have provided and are expected to continue to
provide a significant portion of our Company's net sales and operating income.
As a result, our Company's net sales and operating income will continue to be
affected by changes in the U.S. dollar against international currencies, but
predominantly against the Australian dollar. In order to provide a framework for
assessing the performance of our underlying business, excluding the effects of
foreign currency rate fluctuations, we compare the percent change in the results
from one period to another period in this Annual Report on Form 10-K using a
constant currency methodology wherein current and comparative prior period
results for our operations reporting in currencies other than U.S. dollars are
converted into U.S. dollars at constant exchange rates (i.e., the rates in
effect on December 31, 2020, which was the last day of our prior fiscal year)
rather than the actual exchange rates in effect during the respective periods.
Such disclosure throughout our management's discussion and analysis of financial
condition and results of operations will be described as "on a constant currency
basis." Volatility in currency exchange rates may impact the results, including
net sales and operating income, of the Company in the future.
                                                                            

62

--------------------------------------------------------------------------------


  Table of Contents


                             Results of Operations

The following tables set forth our results of operations for the periods presented and express the relationship of certain line items as a percentage of net sales for those periods. The period-to-period comparison of financial results is not necessarily indicative of future results.



                                                                    Year Ended December 31,
In thousands                                               2021               2020               2019
Net sales                                              $ 562,191          $ 215,916          $ 102,440
Cost of sales                                            254,527             89,515             46,575
Gross profit                                             307,664            126,401             55,865
Operating expenses:
Selling                                                  144,345             58,313             28,091
Marketing                                                 58,120             17,871              7,666
General and administrative                                88,816             28,077             17,515
Total operating expenses                                 291,281            104,261             53,272
Income from operations                                    16,383             22,140              2,593
Other expense, net:
Interest expense                                          (9,485)              (329)              (272)
Loss on extinguishment of debt                           (10,924)                 -                  -
Other expense, net                                        (1,213)              (156)               133
Total other expense, net                                 (21,622)              (485)              (139)
Income (loss) before income taxes                         (5,239)            21,655              2,454
Provision for income tax                                    (852)            (6,850)            (1,012)
Net income (loss)                                         (6,091)            14,805              1,442
Net loss (income) attributable to noncontrolling             123               (471)               (48)

interests

Net income (loss) attributable to a.k.a. Brands $ (5,968) $


 14,334          $   1,394
Holding Corp.


                                                                             Year Ended December 31,
                                                                 2021                  2020                  2019
Net sales                                                           100  %                 100  %                100  %
Cost of sales                                                        45  %                  41  %                 45  %
Gross profit                                                         55  %                  59  %                 55  %
Operating expenses:
Selling                                                              26  %                  27  %                 27  %
Marketing                                                            10  %                   8  %                  7  %
General and administrative                                           16  %                  13  %                 17  %
Total operating expenses                                             52  %                  48  %                 52  %
Income from operations                                                3  %                  10  %                  3  %
Other expense, net:
Interest expense                                                     (2  %)                    -%                    -%
Loss on extinguishment of debt                                       (2  %)                    -%                    -%
Other expense, net                                                    -  %                     -%                    -%
Total other expense, net                                             (4  %)                    -%                    -%
Income (loss) before income taxes                                    (1  %)                 10  %                  2  %
Provision for income tax                                              -  %                   (3%)                  (1%)
Net income (loss)                                                    (1  %)                  7  %                  1  %
Net loss (income) attributable to noncontrolling interests            -  %                   -  %                  -  %
Net income (loss) attributable to a.k.a. Brands Holding              (1  %)                  7  %                  1  %
Corp.


                                                                              63

--------------------------------------------------------------------------------


  Table of Contents


            Comparison of the Years Ended December 31, 2021 and 2020
Net Sales

                  Years Ended December 31,
                    2021                2020
Net sales   $     562,191            $ 215,916


Net sales increased by $346.3 million, or 160%, in 2021 compared to 2020. The
overall increase in net sales was primarily driven by a 126% increase in the
number of orders we processed in 2021 compared to 2020, driving an increase in
net sales of $339.0 million. Additionally, an increase in our average order
value of 15%, from $75 in 2020 to $86 in 2021 also contributed $32.2 million to
the overall increase in net sales. The increase in the number of orders was
largely driven by the acquisition of Culture Kings on March 31, 2021 and growth
of Princess Polly in the U.S. The increase in our average order value was
primarily due to the implementation of targeted price increases at Princess
Polly and Petal & Pup. On a constant currency basis, net sales and average order
value for 2021 would have increased 154% and 13%, respectively. Net sales for
2021 include the operations of Culture Kings and mnml, or $208.0 million of net
sales, from the date of their acquisitions, March 31, 2021 and October 14, 2021,
respectively.

Cost of Sales

                            Years Ended December 31,
                              2021              2020
Cost of sales           $     254,527        $ 89,515
Percent of net sales               45  %           41  %


Cost of sales increased by $165.0 million, or 184%, in 2021 compared to 2020.
This increase was primarily driven by a 126% increase in the total number of
orders in 2021, as compared to 2020, which includes the impact of the operations
of Culture Kings and mnml, or $114.7 million of cost of sales, from the date of
their acquisitions, March 31, 2021 and October 14, 2021, respectively. The
increase in cost of sales as a percentage of net sales was primarily due to the
$15.9 million impact from the fair value increase in inventory acquired in the
Culture Kings and mnml acquisitions, which will disproportionately increase cost
of sales until the inventory is completely sold through, and higher air freight
expense. As of December 31, 2021, $0.7 million of impact from the fair value
increase in inventory acquired in the mnml acquisition remains in inventory and
will impact cost of sales in the first quarter of 2022.

Gross Profit

                   Years Ended December 31,
                     2021              2020
Gross profit   $    307,664        $ 126,401
Gross margin             55  %            59  %


Gross profit increased by $181.3 million, or 143%, in 2021 compared to 2020.
This increase was primarily driven by the significant increase in net sales. The
decrease in gross margin was primarily due to the $15.9 million impact from the
fair value increase in inventory acquired in the Culture Kings and mnml
acquisitions, which disproportionately increases cost of sales until it is
completely sold through, higher air freight expense and inclusion of Culture
Kings, partially offset by the implementation of targeted price increases at
Princess Polly and Petal & Pup. Culture Kings has a lower mix of exclusive
products compared to our overall portfolio. Exclusive products have a higher
gross margin compared to other products we sell.
                                                                            

64

--------------------------------------------------------------------------------


  Table of Contents


Selling Expenses

                            Years Ended December 31,
                              2021              2020
Selling                 $     144,345        $ 58,313
Percent of net sales               26  %           27  %


Selling expenses increased by $86.0 million, or 148%, in 2021 compared to 2020.
This increase was driven by the 126% increase in the number of orders shipped in
2021 compared to 2020, which includes the operations of Culture Kings and mnml,
or $48.0 million of selling expenses, from the date of their acquisitions, March
31, 2021 and October 14, 2021, respectively. The decrease in selling expenses as
a percentage of net sales was due to a higher percentage of Culture Kings' sales
from customers in Australia, where our products ship at a cheaper rate. Shipping
to customers in the U.S., whether from Australia or from a facility in the U.S.,
is more expensive on average due to distance or shipping upgrades.

Marketing Expenses

                              Years Ended December 31,
                              2021                   2020
Marketing               $     58,120              $ 17,871
Percent of net sales              10  %                  8  %



Marketing expenses increased by $40.2 million, or 225%, in 2021 compared to
2020. The increase in marketing expenses was driven by the inclusion of the
operations of Culture Kings and mnml, or $23.6 million of marketing expenses,
from the date of their acquisitions, March 31, 2021 and October 14, 2021,
respectively, and increased marketing investment to acquire customers and retain
existing customers to generate higher net sales. The increase in marketing
expenses as a percentage of net sales was primarily due to Culture Kings' higher
rate of advertising spend as they tested new marketing opportunities, as well as
incremental holiday advertising spend across our brands.

General and Administrative Expenses



                                    Years Ended December 31,
                                    2021                   2020
General and administrative    $     88,816              $ 28,077
Percent of net sales                    16  %                 13  %


General and administrative expenses increased by $60.7 million, or 216%, in 2021
compared to 2020. The increase was primarily driven by the inclusion of the
operations of Culture Kings and mnml, or $20.3 million of general and
administrative expenses, from the date of their acquisitions, March 31, 2021 and
October 14, 2021, respectively. Additionally, there was a $15.4 million increase
in salaries and related benefits and equity-based compensation expense related
to increases in our headcount across functions to support business growth, $5.4
million in transaction costs and $5.3 million in additional professional service
fees. Finally, increases in D&O insurance and depreciation contributed to the
increase. The increase in general and administrative expenses as a percentage of
net sales resulted primarily from additional salaries and related benefits and
equity-based compensation expense from corporate hires as well as additional
professional service fees.

Other expense, net

                                        Years Ended December 31,
                                        2021                    2020
Other expense, net:
Interest expense                 $       (9,485)              $ (329)
Loss on extinguishment of debt          (10,924)                   -
Other expense                            (1,213)                (156)
Total other expense, net         $      (21,622)              $ (485)
Percent of net sales                         (4)  %                -  %


Other expense, net increased by $21.1 million in 2021 compared to 2020 primarily
due to the loss on extinguishment of debt resulting from the early payment and
termination of our previous term debt, revolver and senior secured notes, as
well as an increase in interest expense related to the senior secured notes,
prior to their repayment, and the new term loan.
                                                                            

65

--------------------------------------------------------------------------------


  Table of Contents


Provision for income tax

                                 Years Ended December 31,
                                2021                    2020
Provision for income tax   $     (852)              $ (6,850)
Percent of net sales                -  %                  (3  %)
Effective tax rate                 16  %                  32  %


Provision for income tax decreased by $6.0 million, or 88% in 2021 compared to
2020. This decrease was due to a reduction in our income before income taxes,
which was driven primarily by the loss on extinguishment of debt resulting from
the early payment and termination of our previous term debt, revolver and senior
secured notes, as well as an increase in interest expense related to such debt
prior to its repayment. The change in effective tax rate from 2020 is primarily
due to the impact of permanent differences, the most significant of which was
non-deductible stock-based compensation related to incentive units.

            Comparison of the Years Ended December 31, 2020 and 2019

Net Sales

                  Years Ended December 31,
                    2020                2019
Net sales   $     215,916            $ 102,440


Net sales increased by $113.5 million, or 111%, in 2020 compared to 2019. The
overall increase in net sales was primarily driven by a 75% increase in the
number of orders we processed in 2020 compared to 2019, driving an increase in
net sales of $92.5 million, of which $0.7 million related to a slightly higher
order frequency from our active customers. Additionally, an increase in our
average order value of 21%, from $62 in 2019 to $75 in 2020 drove a $21.0
million increase in net sales. The increase in the number of orders was largely
driven by the growth of Princess Polly in the U.S. which launched in late-2019,
as well as the acquisition of Petal & Pup and Rebdolls. The higher order
frequency from our active customers was due to increasing brand awareness and
the impact of the COVID-19 pandemic driving customers to our website. The
increase in our average order value was due to the implementation of targeted
price increases. Fiscal 2020 includes a full year of operations of Petal & Pup
and Rebdolls, or $26.6 million and $4.4 million of net sales, respectively,
while 2019 includes $9.5 million and $0.1 million of net sales for Petal & Pup
and Rebdolls from their dates of acquisition, August 2019 and December 2019,
respectively.

Cost of Sales

                              Years Ended December 31,
                              2020                   2019
Cost of sales           $     89,515              $ 46,575
Percent of net sales              41  %                 45  %


Cost of sales increased by $42.9 million, or 92%, in 2020 compared to 2019. This
increase was primarily driven by a 75% increase in the total number of orders in
2020, as compared to 2019. The decrease in cost of sales as a percentage of net
sales was due to the implementation of targeted price increases and a higher mix
of exclusive offerings which have a higher gross margin rate than other items we
sell. The targeted price increases drove a 21% increase in our average order
value. Sales of exclusive offerings, as a percent of sales, grew by 5% primarily
due to the focus on growing Princess Polly's private label offerings. Fiscal
2020 includes a full year of operations of Petal & Pup and Rebdolls, or $10.3
million and $1.9 million of cost of sales, respectively, while 2019 includes
$3.7 million and $0.1 million of cost of sales for Petal & Pup and Rebdolls from
their dates of acquisition, August 2019 and December 2019, respectively.
                                                                            

66

--------------------------------------------------------------------------------


  Table of Contents


Gross Profit

                   Years Ended December 31,
                     2020              2019
Gross profit   $     126,401        $ 55,865
Gross margin              59  %           55  %


Gross profit increased by $70.5 million, or 126%, in 2020 compared to 2019. This
increase was primarily driven by a significant increase in net sales and an
improvement in our gross margin. The increase in gross margin was due to the
implementation of targeted price increases and a higher mix of exclusive
offerings which have a higher gross margin rate than other items we sell. The
targeted price increases drove a 21% increase in our average order value. Sales
of exclusive offerings, as a percent of sales, grew by 5% primarily due to the
focus on growing Princess Polly's private label offerings. Fiscal 2020 includes
a full year of operations of Petal & Pup and Rebdolls, or $16.3 million and $2.4
million of gross profit, respectively, while 2019 only includes $5.8 million and
no gross profit for Petal & Pup and Rebdolls from their dates of acquisition,
August 2019 and December 2019, respectively.

Selling Expenses

                              Years Ended December 31,
                              2020                   2019
Selling                 $     58,313              $ 28,091
Percent of net sales              27  %                 27  %


Selling expenses increased by $30.2 million, or 108%, in 2020 compared to 2019.
This increase was driven by the 75% increase in the number of orders shipped in
2020 compared to 2019. As a percentage of net sales, selling expenses were flat
in 2020 compared to 2019. Fiscal 2020 includes a full year of operations of
Petal & Pup and Rebdolls, or $6.6 million and $0.9 million of selling expenses,
respectively, while 2019 only includes $2.3 million of selling expenses for
Petal & Pup from its date of acquisition, August 2019. Rebdolls had an
insignificant amount of selling expenses in 2019 as it was acquired in December
2019.

Marketing Expenses

                              Years Ended December 31,
                              2020                    2019
Marketing               $     17,871               $ 7,666
Percent of net sales               8  %                  7  %



Marketing expenses increased by $10.2 million, or 133%, in 2020 compared to
2019. The increase in marketing expenses in dollars and as a percentage of net
sales was driven by increased marketing investment to acquire customers and
retain existing customers to generate higher net sales, particularly in the U.S.
where we spent more to grow awareness of our brands. Fiscal 2020 includes a full
year of operations of Petal & Pup and Rebdolls, or $4.7 million and $0.6 million
of marketing expenses, respectively, while 2019 only includes $1.3 million of
marketing expenses for Petal & Pup from its date of acquisition, August 2019.
Rebdolls had an insignificant amount of marketing expenses in 2019 as it was
acquired in December 2019.
                                                                            

67

--------------------------------------------------------------------------------

Table of Contents

General and Administrative Expenses



                                    Years Ended December 31,
                                    2020                   2019
General and administrative    $     28,077              $ 17,515
Percent of net sales                    13  %                 17  %


General and administrative expenses increased by $10.6 million, or 60%, in 2020
compared to 2019. The increase was primarily driven by a $6.4 million increase
in salaries and related benefits and equity-based compensation expense related
to increases in our headcount across functions to support business growth. The
decrease in general and administrative expenses as a percentage of net sales
resulted primarily from an increase in efficiencies gained from our rapid sales
growth in 2020. Fiscal 2020 includes a full year of operations of Petal & Pup
and Rebdolls, or $2.6 million and $1.2 million of general and administrative
expenses, respectively, while 2019 only includes $1.5 million and $0.1 million
of general and administrative expenses for Petal & Pup and Rebdolls from their
dates of acquisition, August 2019 and December 2019, respectively.

Other expense, net

                              Years Ended December 31,
                            2020                      2019
Other expense, net     $      (485)                 $ (139)
Percent of net sales             -   %                   -  %


Provision for income tax

                               Years Ended December 31,
                                 2020              2019
Provision for income tax   $    (6,850)        $ (1,012)
Percent of net sales                (3  %)           (1  %)

Provision for income tax increased by $5.8 million, or 577% in 2020 compared to 2019. This increase was driven by an increase in our income before income taxes.

68

--------------------------------------------------------------------------------


  Table of Contents


                        Quarterly Results of Operations

The following tables set forth selected unaudited quarterly results of
operations for the eight quarters ended December 31, 2021, as well as the
percentage that each line item represents of net sales. The information for each
of these quarters has been prepared on the same basis as the audited annual
consolidated financial statements included elsewhere in this Annual Report on
Form 10-K and in the opinion of management, includes all adjustments, which
include only normal recurring adjustments, necessary for the fair statement of
our consolidated results of operations for these periods. This data should be
read in conjunction with our audited consolidated financial statements and
related notes included elsewhere in this Annual Report on Form 10-K. Our
quarterly results of operations will vary in the future. These quarterly
operating results are not necessarily indicative of our operating results for
any future period.

                                                                                        Three Months Ended
                             Mar 31,           Jun 30,           Sep 30,           Dec 31,           Mar 31,           Jun 30,            Sep 30,            Dec 31,
In thousands                  2020              2020              2020              2020              2021               2021               2021               2021
Net sales                  $ 35,006          $ 46,793          $ 63,336          $ 70,781          $ 68,779          $ 149,227          $ 161,762          $ 182,423
Cost of sales                15,842            20,764            24,831            28,078            28,191             67,793             75,652             82,891
Gross profit                 19,164            26,029            38,505            42,703            40,588             81,434             86,110             99,532
Operating expenses:
Selling                      10,620            13,408            15,707            18,577            18,254             40,023             40,582             45,486
Marketing                     4,079             3,158             4,602             6,032             6,224             14,908             15,463             21,525
General and administrative    4,503             6,017             7,307            10,250            13,430             19,220             28,900       

27,266


Total operating expenses     19,202            22,583            27,616            34,859            37,908             74,151             84,945             94,277
Income (loss) from
operations                      (38)            3,446            10,889             7,844             2,680              7,283              1,165              5,255
Total other expense, net        (56)             (114)             (220)              (96)             (123)            (4,155)           (15,589)            (1,755)
Income (loss) before
income taxes                    (94)            3,332            10,669             7,748             2,557              3,128            (14,424)             3,500
Provision for income tax         30            (1,054)           (3,375)           (2,451)             (767)              (939)             4,331             (3,477)
Net income (loss)               (64)            2,278             7,294             5,297             1,790              2,189            (10,093)                23
Net income (loss)
attributable to
noncontrolling interests          2               (72)             (232)             (169)             (318)               242                199                  -
Net income (loss)
attributable to a.k.a.
Brands Holding Corp.       $    (62)         $  2,206          $  7,062          $  5,128          $  1,472          $   2,431          $  (9,894)         $      23


                                                                                                        Three Months Ended
                                    Mar 31,               Jun 30,              Sep 30,              Dec 31,              Mar 31,              Jun 30,              Sep 30,              Dec 31,
                                     2020                   2020                 2020                 2020                 2021                 2021                 2021                 2021
Net sales                                 100  %               100  %               100  %               100  %               100  %               100  %              100  %                100  %
Cost of sales                              45  %                44  %                39  %                40  %                41  %                45  %               47  %                 45  %
Gross profit                               55  %                56  %                61  %                60  %                59  %                55  %               53  %                 55  %
Operating expenses:
Selling                                    30  %                29  %                  25%                  26%                  27%                  27%                  25%                  25%
Marketing                                  12  %                 7  %                   7%                   9%                   9%                  10%                  10%                  12%
General and administrative                 13  %                13  %                  12%                  14%                  20%                  13%                  18%                  15%
Total operating expenses                   55  %                48  %                  44%                  49%                  55%                  50%                  53%                  52%
Income (loss) from operations               -  %                 7  %                17  %                11  %                 4  %                 5  %                1  %                  3  %
Total other expense, net                      -%                   -%                   -%                   -%                   -%                 (3%)                (10%)                 (1%)
Income (loss) before income
taxes                                       -  %                 7  %                17  %                11  %                 4  %                 2  %               (9  %)                 2  %
Provision for income tax                      -%                 (2%)                 (5%)                 (3%)                 (1%)                 (1%)                   3%                 (2%)
Net income (loss)                           -  %                 5  %                12  %                 7  %                 3  %                 1  %               (6  %)                 -  %
Net income (loss) attributable
to noncontrolling interests                 -  %                 -  %                 -  %                 -  %                 -  %                 -  %                -  %                  -  %
Net income (loss) attributable
to a.k.a. Brands Holding Corp.              -  %                 5  %                11  %                 7  %                 2  %                 2  %               (6  %)                 -  %


                                                                              69

--------------------------------------------------------------------------------


  Table of Contents


                        Quarterly Trends and Seasonality

Net Sales, Cost of Sales and Gross Profit



Net sales have generally increased sequentially quarter-to-quarter as we have
made acquisitions (Culture Kings on March 31, 2021 and mnml on October 14, 2021)
and launched our brands in the U.S. (Princess Polly, Petal & Pup and Culture
Kings), all while successfully gaining and retaining customers.

Our quarterly cost of sales and gross profit have fluctuated quarter-to-quarter
primarily due to the quarterly fluctuations in net sales, targeted price
increases in late 2020 and the impact from the amortization of the fair value
increases in inventory acquired in the Culture Kings and mnml acquisitions.

Operating Expenses

Selling expenses have generally increased sequentially quarter-to-quarter primarily due to an increase in shipping and fulfillment costs to support the increase in number of orders, as well as increased labor rates in fulfillment.



Marketing expenses have generally increased sequentially quarter-to-quarter as
we have continued to scale our marketing efforts together with the growth of our
business.

General and administrative expenses have generally increased sequentially quarter-to-quarter as we have continued to increase our headcount to support business growth. In the third quarter of 2021, there were certain one-time stock-based compensation expenses related to the IPO.

Seasonality



We typically achieve our largest quarterly sales in the fourth fiscal quarter.
In fiscal year 2020, our net sales in the first, second, third and fourth
quarters represented 16%, 22%, 29% and 33%, respectively, of our total net sales
for the year. In fiscal year 2021, our net sales in the first, second, third and
fourth quarters represented 12%, 27%, 29% and 32%, respectively of our total net
sales for the year. Sales are typically higher during the months of November and
December driven by higher holiday season spending.

              Quarterly Adjusted EBITDA and Adjusted EBITDA Margin

The following table sets forth a reconciliation of net income (loss) to adjusted EBITDA for the eight fiscal quarters ended December 31, 2021:

Three Months Ended


                          Mar 31,          Jun 30,           Sep 30,           Dec 31,          Mar 31,           Jun 30,           Sep 30,            Dec 31,
In thousands                2020             2020             2020              2020              2021             2021               2021              2021
Net income (loss)        $   (64)         $ 2,278          $  7,294          $  5,297          $ 1,790          $  2,189          $ (10,093)         $     23
Add (deduct):
Total other expense, net      56              114               220                96              123             4,155             15,589             

1,755


Provision for (benefit
from) income tax             (30)           1,054             3,375             2,451              767               939             (4,331)           

3,477


Depreciation and
amortization expense       1,449            1,654             1,697             1,962            2,566             4,535              4,235             5,374
Inventory step-up
amortization expense           -                -                 -                 -                -             6,266              5,985             3,657
Equity-based
compensation expense         122              297               418               542              523               609              5,582             1,329
Transaction costs              -                -                 -                 -            2,557               736              1,580               514
Adjusted EBITDA          $ 1,533          $ 5,397          $ 13,004          $ 10,348          $ 8,326          $ 19,429          $  18,547          $ 16,129
Net income (loss) margin       -  %             5  %             12  %              7  %             3  %              1  %              (6) %              -  %
Adjusted EBITDA margin         4  %            12  %             21  %             15  %            12  %             13  %              11  %              9  %


                                                                              70

--------------------------------------------------------------------------------


  Table of Contents


                        Liquidity and Capital Resources

Since our inception through September 2021, we have financed our operations and capital expenditures primarily through cash flows generated by operations, private sales of equity securities or the incurrence of debt.



In September 2021, we completed an initial public offering (the "IPO"), in which
we issued and sold 10,000,000 shares of newly authorized common stock for $11.00
per share for net proceeds of $95.7 million, after deducting underwriting
discounts and commissions of $6.6 million, and offering costs of $7.7 million.

As of December 31, 2021, our principal sources of liquidity were cash and cash
equivalents totaling $38.8 million. Our cash equivalents primarily consist of
money market funds.

As of December 31, 2021, most of our cash was held for working capital purposes.
We believe that our existing cash, together with cash generated from ongoing
operations and available borrowing capacity under our line of credit, will be
sufficient to meet our anticipated cash needs for the next 12 months. We believe
that cash generated from ongoing operations and continued access to debt markets
will be sufficient to satisfy our cash requirements beyond 12 months. However,
our liquidity assumptions may prove to be incorrect, and we could exhaust our
available financial resources sooner than we currently expect. We may seek to
borrow funds under our line of credit or raise additional funds at any time
through equity, equity-linked or debt financing arrangements. Our future capital
requirements and the adequacy of available funds will depend on many factors,
including those described in the section of this Annual Report on Form 10-K
captioned "Risk Factors." We may not be able to secure additional financing to
meet our operating requirements on acceptable terms, or at all. The inability to
raise capital if needed would adversely affect our ability to achieve our
business objectives.

Senior Secured Credit Facilities



On March 31, 2021, we entered into senior secured credit facilities with
syndicated lenders and an affiliate of Fortress Credit Corp as administrative
agent that provided us with up to $25.0 million aggregate principal in revolver
borrowings and a $125 million senior secured term loan facility (the "Fortress
credit facilities") that we used in financing our acquisition of Culture Kings.
The $125 million senior term loan required us to make amortized quarterly
payments equal to 0.75% of the original principal amounts, for an annual
aggregate amount of 3.0%. Borrowings under the credit agreement accrued
interest, at the option of the borrower, at an adjusted LIBOR plus 7.5% or ABR
plus 6.5%, subject to adjustment based on achieving certain total net secured
leverage ratios.

In connection with the IPO, we entered into a new senior secured credit facility
inclusive of a $100 million term loan and a $50 million revolving line of
credit, with an option of up to $50 million in additional term loan through an
accordion provision. We used borrowings under this new credit facility, together
with a portion of the proceeds from the IPO, to repay the Fortress credit
facilities in full. The $100 million term loan requires us to make amortized
annual payments of 5.0% during the first and second years, 7.5% during the third
and fourth years and 10.0% during the fifth year with the balance of the loan
due at maturity. Borrowings under the term loan accrue interest at a benchmark
rate plus an applicable margin dependent upon our net leverage ratio. The $50
million revolving line of credit accrues interest at a benchmark rate plus an
applicable margin dependent upon our net leverage ratio. The highest interest
rates under the agreement for both the term loan and revolving line of credit
occur at a net leverage ratio of greater than 2.75x, yielding an interest rate
of a benchmark rate plus 3.25%. The accordion provision allows us to borrow
additional amounts of term loan at terms to be agreed upon at the time of
issuance, but on substantially the same basis as the original term loan.
Principal payments of our term loan and accordion for the year ending December
31, 2022 are anticipated to total $5.6 million.

As part of our entering into the new senior secured credit facilities, we are
subject to certain financial covenant ratios beginning with the fiscal quarter
ended December 31, 2021, and certain annual mandatory prepayment terms based on
excess cash flows, as defined by the credit agreement, based on our net leverage
ratio for years beginning with the fiscal year ending December 31, 2022. If we
are unable to comply with certain financial covenant ratios and terms requiring
mandatory prepayment based on a percentage of excess cash flows, our long-term
liquidity position may be adversely impacted. Furthermore, the variable interest
rates associated with our new senior secured credit facilities could result in
interest payments that are higher than anticipated.

Refer to Note 8 to our consolidated financial statements included elsewhere in
this Annual Report on Form 10-K for additional information regarding our senior
secured credit facilities.
                                                                            

71

--------------------------------------------------------------------------------


  Table of Contents


Lines of Credit

On November 6, 2018, we entered into a line of credit with Commonwealth Bank of
Australia in the amount of $7 million under the subsidiary Princess Polly Bidco
Pty. The line of credit was amended on August 1, 2019 to increase the facility
amount to $15.6 million. Borrowings under the credit agreement accrued an
interest rate of AU Screen Rate (ASX) + 3.25% per annum. Obligations under the
credit agreement were secured by cash, inventory and other liquid assets. As of
December 31, 2020, the amount outstanding was $6.2 million. The facility was
repaid in full and terminated as of February 28, 2021.

On December 31, 2019, we entered into a line of credit with Bank of America in
the amount of $0.5 million under the subsidiary Rebdoll, Inc. The line of credit
was guaranteed by Excelerate, L.P. Borrowings under the credit agreement accrued
an interest rate of LIBOR + 2.25%. As of December 31, 2020, the amount
outstanding was $0.2 million. The outstanding borrowings were repaid in full and
the line of credit was terminated as of February 28, 2021.

On October 25, 2019, we entered into a line of credit with Moneytech in the amount of $2.8 million under the subsidiary Petal & Pup Pty Ltd. Borrowings under the credit agreement accrued an interest rate of 7.27%. The line of credit was terminated in February 2021.

Material Cash Requirements

Our material cash requirements include operating lease obligations and inventory purchase commitments.



We have lease arrangements for certain equipment and facilities, primarily
office locations, warehouse facilities and retail stores. Most of our property,
equipment and software have been purchased with cash. One newly executed lease
for a new Culture Kings store in Las Vegas will be material to our operations
with a first year annual cash payment of approximately $1.7 million, paid in
monthly installments beginning in November 2022, that increase by 3.0% each year
through the tenth anniversary of the lease commencement. As of December 31,
2021, our future minimum payments under non-cancelable operating leases totaled
$30.7 million, with $6.7 million payable within 12 months.

While we routinely contract for the purchase of inventory from vendors, we have
no material long-term purchase obligations outstanding with any vendors or third
parties. As of December 31, 2021, inventory and other purchase obligations
payable within the next 12 months totaled $9.2 million, which primarily
represent open purchase orders for materials and merchandise as of that date.

Additionally, we plan to incur capital expenditures of approximately $18.0 to
$20.0 million in 2022. This reflects the opening of the new Culture Kings store
in Las Vegas in addition to investments in infrastructure and technology.

Historical Cash Flows

                                                      Year Ended December 31,
                                                 2021           2020          2019

Net cash provided by operating activities $ 23,968 $ 21,712 $ 511 Net cash used in investing activities

           (278,075)       (2,379)     

(21,828)

Net cash provided by financing activities 269,850 1,240

20,583

Net Cash Provided by Operating Activities

Cash from operating activities consists primarily of net income adjusted for certain non-cash items, including depreciation, amortization, equity-based compensation, the effect of changes in working capital and other activities.



In 2021, net cash provided by operating activities increased $2.3 million. This
was attributable primarily to an increase in net income after adjusting for
non-cash items. These increases were partially offset by an increase in
inventory to support our growth and expansion in both the U.S. and Australia
markets.

In 2020, net cash provided by operating activities increased $21.2 million. This
was attributable to a $13.4 million increase in net income, a $5.7 million
decrease in cash used for inventory and a $2.7 million decrease in cash used for
prepaid expenses when compared to the prior year. The decrease in cash used for
inventory and prepaid expenses from 2019 to 2020 was due to the launch of the
Princess Polly brand in the U.S. in 2019, requiring buildup of inventory and
securing warehouse space.
                                                                            

72

--------------------------------------------------------------------------------

Table of Contents

Net Cash Used in Investing Activities

Our primary investing activities have consisted of acquisitions to support our overall business growth and investments in our fulfillment centers and our internally developed software to support our infrastructure. Purchases of property and equipment may vary from period to period due to timing of the expansion of our operations.



In 2021, net cash used in investing activities increased $275.7 million. This
was attributable to the acquisition of Culture Kings in March 2021, the purchase
of the Petal & Pup noncontrolling interest in September 2021 and the acquisition
of mnml in October 2021.

In 2020, net cash used in investing activities decreased $19.4 million. This was
attributable to the decrease in cash used to acquire businesses, as in 2019,
a.k.a. acquired a controlling interest in Petal & Pup.

Net Cash Provided by Financing Activities

Our financing activities have historically consisted of cash proceeds received from the issuance of borrowings, cash used to pay down borrowings or cash received in exchange for partner units, and more recently, the sale of our common stock in the IPO.



In 2021, net cash provided by financing activities increased $268.6 million.
This was primarily attributable to the proceeds received from debt issuances and
the IPO, as well as proceeds from the issuance of partner units to acquire
Culture Kings in March 2021. These proceeds were partially offset by repayments
of certain borrowings and, specifically related to the IPO, underwriters'
discounts and commissions.

In 2020, net cash provided by financing activities decreased $19.3 million. This
was attributable to a decrease of $21.7 million in proceeds from the issuance of
partner units to fund the acquisition of Petal & Pup, partially offset by a $2.4
million increase in cash used to repay lines of credit.

                         Critical Accounting Estimates

We believe that the following accounting estimates involve a high degree of
judgment and complexity. Refer to Note 2 to our consolidated financial
statements as of and for the years ended December 31, 2021, 2020 and 2019,
included elsewhere in this Annual Report on Form 10-K for a description of our
significant accounting policies. The preparation of our financial statements in
conformity with GAAP requires us to make estimates and judgments that affect the
amounts reported in those financial statements and accompanying notes. Although
we believe that the estimates we use are reasonable, due to the inherent
uncertainty involved in making those estimates, actual results reported in
future periods could differ from those estimates.

Revenue Recognition

Our primary source of revenues is from sales of fashion apparel primarily through our digital platforms and stores. We determine revenue recognition through the following steps in accordance with Topic 606:

•identification of the contract, or contracts, with a customer;

•identification of the performance obligations in the contract;

•determination of the transaction price;

•allocation of the transaction price to the performance obligations in the contract; and

•recognition of revenue when, or as, we satisfy a performance obligation.



Revenue is recognized upon shipment when control of the promised goods or
services is transferred to our customers, in an amount that reflects the
consideration we expect to be entitled to in exchange for those goods or
services. Our revenue is reported net of sales returns and discounts. We
estimate our liability for product returns based on historical return trends and
an evaluation of current economic and market conditions, all of which have a
degree of uncertainty. We record the expected customer refund liability as a
reduction to revenue, and the expected inventory right of recovery as a
reduction of cost of goods sold. If actual return costs differ from previous
estimates, the amount of the liability and corresponding revenue are adjusted in
the period in which such costs occur. We have not made any material changes to
our assumptions included in our calculations of expected customer refund
activity during the year ended December 31, 2021.
                                                                            

73

--------------------------------------------------------------------------------


  Table of Contents


Inventory

Inventories are stated at the lower of cost and net realizable value. Cost is
determined using an average cost method. Cost of inventory includes import
duties and other taxes and transport and handling costs to deliver the inventory
to our distribution centers or stores. We write down inventory where it appears
that the carrying cost of the inventory may not be recovered through subsequent
sale of the inventory. We analyze the quantity of inventory on hand, the
quantity sold in the past year, the anticipated sales volume, the expected sales
price and the cost of making the sale when evaluating the value of our
inventory. If the sales volume or sales price of specific products declines,
additional write-downs may be required. We have not made any material changes to
our assumptions included in the calculations of the lower of cost or net
realizable value reserves during the year ended December 31, 2021.

Goodwill and Impairment of Intangible Assets

Goodwill represents the excess of the purchase price over the fair value of net
assets, including the amount assigned to identifiable intangible assets. The
primary drivers that generate goodwill are the value of synergies between the
acquired entities and the Company and the acquired assembled workforce, neither
of which qualifies as a separately identifiable intangible asset.

Goodwill is tested for impairment at least annually, in the fourth quarter and
whenever changes in circumstances indicate an impairment may exist. The goodwill
impairment test is performed at the reporting unit level, which is generally at
the level of or one level below an operating segment. Generally, a qualitative
assessment is first performed to determine whether a quantitative goodwill
impairment test is necessary. If management determines, after performing an
assessment based on the qualitative factors, that the fair value of the
reporting unit is more likely than not less than the carrying amount, or that a
fair value of the reporting unit substantially in the excess of the carrying
amount cannot be assured, then a quantitative goodwill impairment test would be
required. The quantitative test for goodwill impairment is performed by
determining the fair value of the related reporting units. Fair value is
measured based on the discounted cash flow method and relative market-based
approaches. An impairment charge is recorded equal to any shortfall between the
fair value of a reporting unit and its carrying value.

The carrying value of definite-lived intangible assets is reviewed whenever
events or changes in circumstances indicate the carrying amount of the assets
might not be recoverable. Factors that would necessitate an impairment
assessment include a significant adverse change in the extent or manner in which
an asset is used, a significant adverse change in legal factors or the business
climate that could affect the value of the asset or a significant decline in the
observable market value of an asset, among others. If such facts indicate a
potential impairment, the Company would assess the recoverability of an asset
group by determining if the carrying value of the asset group exceeds the sum of
the projected undiscounted cash flows expected to result from the use and
eventual disposition of the assets over the remaining economic life of the
primary asset in the asset group. If the recoverability test indicates the
carrying value of the asset group is not recoverable, the Company will estimate
the fair value of the asset group using the discounted cash flow method. Any
impairment would be measured as the difference between the asset group's
carrying amount and its estimated fair value.

Significant judgment and estimates are required in assessing impairment of
goodwill and intangible assets, including identifying whether events or changes
in circumstances require an impairment assessment, estimating future cash flows
and determining appropriate discount rates. Our estimates of fair value are
based on assumptions believed to be reasonable, but which are inherently
uncertain and unpredictable and, as a result, actual results may differ from
estimates. No goodwill or intangible asset impairment was recorded for the years
ended December 31, 2021 and 2020.

Income Taxes



Income taxes are accounted for under the asset and liability method. Deferred
tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases and are recorded
net on the face of the balance sheet. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered or
settled. The effect on deferred tax assets and liabilities of a change in tax
rates is recognized in income in the period that includes the enactment date. We
recognize the effect of income tax positions only if those positions are more
likely than not of being sustained. Recognized income tax positions are measured
at the largest amount that is greater than 50% likely of being realized. This
assessment involves uncertainty and judgment. Changes in recognition or
measurement are reflected in the period in which the change in judgment occurs.
We have not made any material changes to our assumptions and estimates related
to our income tax positions during the year ended December 31, 2021.
                                                                            

74

--------------------------------------------------------------------------------

Table of Contents

© Edgar Online, source Glimpses