Quarterly Financial Data (Unaudited) | Quarterly Financial Data (Unaudited) The following tables present net impact of the restatement described in Note 2. Restatement and Other Corrections of Previously Issued Financial Statements on our previously reported unaudited condensed financial statements for each interim period ended October 30, 2022, July 31, 2022 and May 1, 2022, respectively. The restated periods presented below will be effective with the filing of our future 2024 unaudited interim condensed financial statement filings in Quarterly Reports on Form 10-Q. The previously reported amounts presented in the tables below have been derived from our Quarterly Reports on Form 10-Q filed on December 8, 2022, September 9, 2022 and June, 8, 2022 respectively. See Note 2. Restatement and Other Corrections of Previously Issued Financial Statements for a description of the misstatements in each category of restatements referenced by (a) through (h). The net impact of the restatement on our quarterly financial data for 2023 is summarized as follows: For the Thirteen Weeks Ended January 29, 2023 October 30, 2022 July 31, 2022 May 1, 2022 (in thousands) As Previously Reported As Restated As Previously Reported As Restated As Previously Reported As Restated As Previously Reported As Restated Net sales $ 238,847 $ 238,481 $ 134,784 $ 134,784 $ 148,534 $ 148,534 $ 129,380 $ 129,380 Gross profit 135,220 133,674 63,572 64,904 80,926 79,099 66,108 65,974 Operating income (loss) 38,071 36,477 (11,595) (10,125) 9,896 8,120 2,645 2,494 Net income (loss) 27,644 26,215 (8,419) (7,362) 7,122 5,849 1,895 1,786 As of January 29, 2023 October 30, 2022 July 31, 2022 May 1, 2022 (in thousands) As Previously Reported As Restated As Previously Reported As Restated As Previously Reported As Restated As Previously Reported As Restated Total current assets $ 194,041 $ 187,715 $ 215,537 $ 209,264 $ 209,259 $ 203,491 $ 210,185 $ 206,214 Total non-current assets 224,013 220,911 191,859 191,787 164,655 165,422 156,391 157,381 Total assets 418,054 408,626 407,396 401,051 373,914 368,913 366,576 363,595 Total current liabilities 88,839 82,041 118,997 111,389 98,059 92,852 103,859 99,399 Total non-current liabilities 135,955 133,491 130,229 130,229 109,864 109,864 103,480 103,480 Total liabilities 224,794 215,532 249,226 241,618 207,923 202,716 207,339 202,879 Total equity 193,260 193,094 158,170 159,433 165,991 166,197 159,237 160,716 The net impact of the restatement on our quarterly and year-to-date unaudited condensed financial statements as of and for the thirteen weeks and thirty-nine weeks ended October 30, 2022, as of and for the thirteen and twenty-six weeks ended July 31, 2023 and as of and for the thirteen weeks ended May 1, 2022 is summarized as follows: THE LOVESAC COMPANY CONDENSED BALANCE SHEET (unaudited) October 30, 2022 (amounts in thousands, except share and per share amounts) As Previously Reported Corrections Reference As Restated Assets Current Assets Cash and cash equivalents $ 3,832 $ — $ 3,832 Trade accounts receivable 15,357 — 15,357 Merchandise inventories, net 154,481 — 154,481 Prepaid expenses and other current assets 41,867 (6,273) (a)(b)(e)(f) 35,594 Total Current Assets 215,537 (6,273) 209,264 Property and equipment, net 47,477 — 47,477 Operating lease right-of-use assets 133,075 (1,100) (b) 131,975 Other Assets Goodwill 144 — 144 Intangible assets, net 1,395 — 1,395 Deferred financing costs, net 73 — 73 Deferred tax asset 9,695 (12) (f) 9,683 Other assets — 1,040 (e) 1,040 Total Other Assets 11,307 1,028 12,335 Total Assets $ 407,396 $ (6,345) $ 401,051 Liabilities and Stockholders' Equity Current Liabilities Accounts payable $ 47,267 $ — $ 47,267 Accrued expenses 33,126 1,533 (a)(f) 34,659 Payroll payable 7,199 — 7,199 Customer deposits 5,861 — 5,861 Current operating lease liabilities 20,774 (9,141) (b)(e) 11,633 Sales taxes payable 4,770 — 4,770 Total Current Liabilities 118,997 (7,608) 111,389 Operating Lease Liability, long-term 130,229 — 130,229 Line of Credit — — — Total Liabilities 249,226 (7,608) 241,618 Stockholders’ Equity Preferred Stock $0.00001 par value, 10,000,000 shares authorized, no shares issued or outstanding as of October 30, 2022 — — — Common Stock $0.00001 par value, 40,000,000 shares authorized, 15,192,134 shares issued and outstanding as of October 30, 2022 — — — Additional paid-in capital 175,108 — 175,108 Accumulated (deficit) earnings (16,938) 1,263 (a)(b)(f) (15,675) Stockholders' Equity 158,170 1,263 159,433 Total Liabilities and Stockholders' Equity $ 407,396 $ (6,345) $ 401,051 The description of each error is described in Note 2. The impact of each error for the corresponding period in the above table is described below: (a) Last Mile Freight - The correction of these misstatements resulted in an increase to prepaid expenses and other current assets of $0.7 million, an increase to accrued expenses of $1.1 million, and an increase to accumulated deficit of $0.4 million at October 30, 2022. (b) Leases - The correction of these misstatements resulted in an decease to prepaid expenses and other current assets of less than $0.1 million, a decrease to operating lease right-of-use assets of $1.1 million, a decrease to current operating lease liabilities (e) Balance Sheet Reclassifications - The correction of these misstatements resulted in a decrease to prepaid expenses and other current assets of $6.9 million, a decrease to current operating lease liabilities (f) Income Taxes - The tax impact of all misstatements resulted in an increase to prepaid expenses and other current assets of less than $0.1 million, a decrease to deferred tax asset of less than $0.1 million, an increase to accrued expenses of $0.4 million, and an increase to accumulated deficit of $0.4 million at October 30, 2022. THE LOVESAC COMPANY CONDENSED STATEMENT OF OPERATIONS (unaudited) For the Thirteen Weeks Ended October 30, 2022 (amounts in thousands, except per share data and share amounts) As Previously Reported Corrections Reference As Restated Net sales $ 134,784 $ — $ 134,784 Cost of merchandise sold 71,212 (1,332) (a)(d) 69,880 Gross profit 63,572 1,332 64,904 Operating expenses Selling, general and administration expenses 53,658 (138) (b) 53,520 Advertising and marketing 19,050 — 19,050 Depreciation and amortization 2,459 — 2,459 Total operating expenses 75,167 (138) 75,029 Operating (loss) income (11,595) 1,470 (10,125) Interest expense, net (69) — (69) Net (loss) income before taxes (11,664) 1,470 (10,194) Benefit from (provision for) income taxes 3,245 (413) (f) 2,832 Net (loss) income $ (8,419) $ 1,057 $ (7,362) Net (loss) income per common share: Basic $ (0.55) $ 0.07 $ (0.48) Diluted $ (0.55) $ 0.07 $ (0.48) Weighted average number of common shares outstanding: Basic 15,220,593 — 15,220,593 Diluted 15,220,593 — 15,220,593 The description of each error is described in Note 2. The impact of each error for the corresponding period in the above table is described below: (a) Last Mile Freight - The correction of these misstatements resulted in a decrease to cost of merchandise sold (b) Leases - The correction of these misstatements resulted in a decrease to selling, general and administrative expenses of $0.1 million for the thirteen weeks ended October 30, 2022. (d) Supplier Rebates - The correction of these misstatements resulted in a decrease to cost of merchandise sold of $0.9 million for the thirteen weeks ended October 30, 2022. (f) Income Taxes - The tax impact of all misstatements resulted in a decrease to benefit from income taxes of $0.4 million for the thirteen weeks ended October 30, 2022. THE LOVESAC COMPANY CONDENSED STATEMENT OF OPERATIONS (unaudited) For the Thirty-Nine Weeks Ended October 30, 2022 (amounts in thousands, except per share data and share amounts) As Previously Reported Corrections Reference As Restated Net sales $ 412,698 $ — $ 412,698 Cost of merchandise sold 202,092 629 (a) 202,721 Gross profit 210,606 (629) 209,977 Operating expenses Selling, general and administration expenses 147,425 (172) (b) 147,253 Advertising and marketing 54,039 — 54,039 Depreciation and amortization 8,196 — 8,196 Total operating expenses 209,660 (172) 209,488 Operating income (loss) 946 (457) 489 Interest expense, net (101) — (101) Net income (loss) before taxes 845 (457) 388 (Provision for) benefit from income taxes (247) 132 (f) (115) Net income (loss) $ 598 $ (325) $ 273 Net income (loss) per common share: Basic $ 0.04 $ (0.02) $ 0.02 Diluted $ 0.04 $ (0.02) $ 0.02 Weighted average number of common shares outstanding: Basic 15,190,079 — 15,190,079 Diluted 16,067,066 — 16,067,066 The description of each error is described in Note 2. The impact of each error for the corresponding period in the above table is described below: (a) Last Mile Freight - The correction of these misstatements resulted in an increase to cost of merchandise sold (b) Leases - The correction of these misstatements resulted in a decrease to selling, general and administrative expenses of $0.2 million for the thirty-nine weeks ended October 30, 2022. (f) Income Taxes - The tax impact of all misstatements resulted in a decrease to provision for income taxes of $0.1 million for the thirty-nine weeks ended October 30, 2022. THE LOVESAC COMPANY CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY FOR THE THIRTEEN AND THIRTY-NINE WEEKS ENDED OCTOBER 30, 2022 (unaudited) Common (amounts in thousands, except share amounts) Restatement Reference Shares Amount Additional paid-in capital Accumulated (deficit) earnings Total Shareholders' Equity As Previously Reported Balance - January 30, 2022 15,123,338 $ — $ 173,762 $ (17,536) $ 156,226 Net income — — — 1,895 1,895 Equity-based compensation — — 1,163 — 1,163 Issuance of common stock for restricted stock 1,704 — — — — Taxes paid for net share settlement of equity awards — — (47) — (47) Balance - May 1, 2022 15,125,042 $ — $ 174,878 $ (15,641) $ 159,237 Net income — — — 7,122 7,122 Equity-based compensation — — 1,034 — 1,034 Issuance of common stock for restricted stock 58,235 — — — — Taxes paid for net share settlement of equity awards — — (1,402) — (1,402) Balance - July 31, 2022 15,183,277 $ — $ 174,510 $ (8,519) $ 165,991 Net loss — — — (8,419) (8,419) Equity-based compensation — — 732 — 732 Issuance of common stock for restricted stock 8,857 — — — — Taxes paid for net share settlement of equity awards — — (134) — (134) Balance - October 30, 2022 15,192,134 $ — $ 175,108 $ (16,938) $ 158,170 Restatement Impacts Balance - January 30, 2022 (a)(b)(f) — $ — $ — $ 1,588 $ 1,588 Net loss (a)(b)(f) — — — (109) (109) Equity-based compensation — — — — — Issuance of common stock for restricted stock — — — — — Taxes paid for net share settlement of equity awards — — — — — Balance - May 1, 2022 — $ — $ — $ 1,479 $ 1,479 Net loss (a)(b)(d)(f) — — — (1,273) (1,273) Equity-based compensation — — — — — Issuance of common stock for restricted stock — — — — — Taxes paid for net share settlement of equity awards — — — — — Balance - July 31, 2022 — $ — $ — $ 206 $ 206 Net income (a)(b)(d)(f) — — — 1,057 1,057 Equity-based compensation — — — — — Issuance of common stock for restricted stock — — — — — Taxes paid for net share settlement of equity awards — — — — — Balance - October 30, 2022 — $ — $ — $ 1,263 $ 1,263 As Restated Balance - January 30, 2022 15,123,338 $ — $ 173,762 $ (15,948) $ 157,814 Net income — — — 1,786 1,786 Equity-based compensation — — 1,163 — 1,163 Issuance of common stock for restricted stock 1,704 — — — Taxes paid for net share settlement of equity awards — — (47) — (47) Balance - May 1, 2022 15,125,042 $ — $ 174,878 $ (14,162) $ 160,716 Net income — — — 5,849 5,849 Equity-based compensation — — 1,034 — 1,034 Issuance of common stock for restricted stock 58,235 — — — Taxes paid for net share settlement of equity awards — — (1,402) — (1,402) Balance - July 31, 2022 15,183,277 $ — $ 174,510 $ (8,313) $ 166,197 Net loss — — — (7,362) (7,362) Equity-based compensation — — 732 — 732 Issuance of common stock for restricted stock 8,857 — — — Taxes paid for net share settlement of equity awards — — (134) — (134) Balance - October 30, 2022 15,192,134 $ — $ 175,108 $ (15,675) $ 159,433 See descriptions of the net income (loss) impacts in the statements of operations for the thirteen and thirty-nine weeks ended October 30, 2022 sections above. THE LOVESAC COMPANY CONDENSED STATEMENT OF CASH FLOWS (unaudited) For the Thirty-Nine Weeks Ended October 30, 2022 As Previously Reported Corrections Reference As Restated Cash Flows from Operating Activities Net income (loss) $ 598 $ (325) (a)(b)(f) $ 273 Adjustments to reconcile net income (loss) to net cash used in operating activities: Depreciation and amortization of property and equipment 7,911 — 7,911 Amortization of other intangible assets 285 — 285 Amortization of deferred financing fees 117 — 117 Net loss on disposal of property and equipment 41 — 41 Equity based compensation 2,929 — 2,929 Non-cash operating lease cost 13,582 — 13,582 Deferred income taxes 141 (103) (f) 38 Change in operating assets and liabilities: Trade accounts receivable (6,810) — (6,810) Merchandise inventories (45,988) — (45,988) Prepaid expenses and other current assets (20,547) 2,846 (a)(b)(e)(f) (17,701) Other assets — 7 (e) 7 Accounts payable and accrued expenses 3,281 (2,073) (a)(f)(h) 1,208 Operating lease liabilities (13,227) (3,596) (b)(e) (16,823) Customer deposits (7,455) — (7,455) Net cash used in operating activities (65,142) (3,244) (68,386) Cash Flows from Investing Activities Purchase of property and equipment (21,292) 3,177 (h) (18,115) Payments for patents and trademarks (267) 67 (h) (200) Net cash (used in) provided by investing activities (21,559) 3,244 (18,315) Cash Flows from Financing Activities Taxes paid for net share settlement of equity awards (1,583) — (1,583) Payment of deferred financing costs (276) — (276) Net cash used in financing activities (1,859) — (1,859) Net change in cash and cash equivalents (88,560) — (88,560) Cash and cash equivalents - Beginning 92,392 — 92,392 Cash and cash equivalents - Ending $ 3,832 $ — $ 3,832 Supplemental Cash Flow Data: Cash paid for taxes $ 9,811 $ — $ 9,811 Cash paid for interest $ 65 $ — $ 65 Non-cash investing activities: Asset acquisitions not yet paid for at period end $ — $ 3,244 (h) $ 3,244 See descriptions of the net income (loss) impacts in the statement of operations for the thirty-nine weeks ended October 30, 2022 section above. The cash flow classification, as described in item (h) in the description of misstatement adjustments section above, resulted in a decrease of $3.2 million in net cash provided by operating activities and an increase of $3.2 million in net cash provided by investing activities for the thirty-nine weeks ended October 30, 2022. No other misstatements impacted the classifications between net operating, net investing, or net financing cash flow activities for the thirty-nine weeks ended October 30, 2022. THE LOVESAC COMPANY CONDENSED BALANCE SHEET (unaudited) July 31, 2022 (amounts in thousands, except share and per share amounts) As Previously Reported Corrections Reference As Restated Assets Current Assets Cash and cash equivalents $ 17,652 $ — $ 17,652 Trade accounts receivable 8,970 — 8,970 Merchandise inventories, net 146,626 (934) (d) 145,692 Prepaid expenses and other current assets 36,011 (4,834) (a)(b)(e)(f) 31,177 Total Current Assets 209,259 (5,768) 203,491 Property and equipment, net 42,049 — 42,049 Operating lease right-of-use assets 113,823 (600) (b) 113,223 Other Assets Goodwill 144 — 144 Intangible assets, net 1,425 — 1,425 Deferred financing costs, net 116 — 116 Deferred tax asset 7,098 310 (f) 7,408 Other assets — 1,057 (e) 1,057 Total Other Assets 8,783 1,367 10,150 Total Assets $ 373,914 $ (5,001) $ 368,913 Liabilities and Stockholders' Equity Current Liabilities Accounts payable $ 34,238 $ — $ 34,238 Accrued expenses 29,372 1,401 (a)(f) 30,773 Payroll payable 5,056 — 5,056 Customer deposits 6,488 — 6,488 Current operating lease liabilities 18,514 (6,608) (b)(e) 11,906 Sales taxes payable 4,391 — 4,391 Total Current Liabilities 98,059 (5,207) 92,852 Operating Lease Liability, long-term 109,864 — 109,864 Line of Credit — — — Total Liabilities 207,923 (5,207) 202,716 Stockholders’ Equity Preferred Stock $0.00001 par value, 10,000,000 shares authorized, no shares issued or outstanding as of July 31, 2022 — — — Common Stock $0.00001 par value, 40,000,000 shares authorized, 15,183,277 shares issued and outstanding as of July 31, 2022 — — — Additional paid-in capital 174,510 — 174,510 Accumulated (deficit) earnings (8,519) 206 (a)(b)(d)(f) (8,313) Stockholders' Equity 165,991 206 166,197 Total Liabilities and Stockholders' Equity $ 373,914 $ (5,001) $ 368,913 The description of each error is described in Note 2. The impact of each error for the corresponding period in the above table is described below: (a) Last Mile Freight - The correction of these misstatements resulted in an increase to prepaid expenses and other current assets of $0.2 million, an increase to accrued expenses of $1.0 million, and an increase to accumulated deficit of $0.8 million at July 31, 2022. (b) Leases - The correction of these misstatements resulted in an decease to prepaid expenses and other current assets of less than $0.1 million, a decrease to operating lease right-of-use assets of $0.6 million, a decrease to current operating lease liabilities (d) Supplier Rebates - The correction of these misstatements resulted in a decrease to merchandise inventories, net of $0.9 million and an increase to accumulated deficit of $0.9 million at July 31, 2022. (e) Balance Sheet Reclassifications - The correction of these misstatements resulted in a decrease to prepaid expenses and other current assets of $5.1 million, a decrease to current operating lease liabilities (f) Income Taxes - The tax impact of all misstatements resulted in an increase to prepaid expenses and other current assets of less than $0.1 million, an increase to deferred tax asset of $0.3 million, an increase to accrued expenses of $0.3 million, and an increase to accumulated deficit of less than $0.1 million at July 31, 2022. THE LOVESAC COMPANY CONDENSED STATEMENT OF OPERATIONS (unaudited) For the Thirteen Weeks Ended July 31, 2022 (amounts in thousands, except per share data and share amounts) As Previously Reported Corrections Reference As Restated Net sales $ 148,534 $ — $ 148,534 Cost of merchandise sold 67,608 1,827 (a)(d) 69,435 Gross profit 80,926 (1,827) 79,099 Operating expenses Selling, general and administration expenses 48,866 (51) (b) 48,815 Advertising and marketing 19,088 — 19,088 Depreciation and amortization 3,076 — 3,076 Total operating expenses 71,030 (51) 70,979 Operating income (loss) 9,896 (1,776) 8,120 Interest income, net 3 — 3 Net income (loss) before taxes 9,899 (1,776) 8,123 (Provision for) benefit from income taxes (2,777) 503 (f) (2,274) Net income (loss) $ 7,122 $ (1,273) $ 5,849 Net income (loss) per common share: Basic $ 0.47 $ (0.09) $ 0.38 Diluted $ 0.45 $ (0.08) $ 0.37 Weighted average number of common shares outstanding: Basic 15,195,116 — 15,195,116 Diluted 16,004,061 — 16,004,061 The description of each error is described in Note 2. The impact of each error for the corresponding period in the above table is described below: (a) Last Mile Freight - The correction of these misstatements resulted in an increase to cost of merchandise sold (b) Leases - The correction of these misstatements resulted in a decrease to selling, general and administrative expenses of less than $0.1 million for the thirteen weeks ended July 31, 2022. (d) Supplier Rebates - The correction of these misstatements resulted in an increase to cost of merchandise sold of $0.9 million for the thirteen weeks ended July 31, 2022. (f) Income Taxes - The tax impact of all misstatements resulted in a decrease to provision for income taxes of $0.5 million for the thirteen weeks ended July 31, 2022. THE LOVESAC COMPANY CONDENSED STATEMENT OF OPERATIONS (unaudited) For the Twenty-Six Weeks Ended July 31, 2022 (amounts in thousands, except per share data and share amounts) As Previously Reported Corrections Reference As Restated Net sales $ 277,914 $ — $ 277,914 Cost of merchandise sold 130,880 1,961 (a)(d) 132,841 Gross profit 147,034 (1,961) 145,073 Operating expenses Selling, general and administration expenses 93,767 (34) (b) 93,733 Advertising and marketing 34,989 — 34,989 Depreciation and amortization 5,737 — 5,737 Total operating expenses 134,493 (34) 134,459 Operating income (loss) 12,541 (1,927) 10,614 Interest expense, net (32) — (32) Net income (loss) before taxes 12,509 (1,927) 10,582 (Provision for) benefit from income taxes (3,492) 545 (f) (2,947) Net income (loss) $ 9,017 $ (1,382) $ 7,635 Net income (loss) per common share: Basic $ 0.59 $ (0.09) $ 0.50 Diluted $ 0.56 $ (0.08) $ 0.48 Weighted average number of common shares outstanding: Basic 15,175,247 — 15,175,247 Diluted 16,032,731 — 16,032,731 The description of each error is described in Note 2. The impact of each error for the corresponding period in the above table is described below: (a) Last Mile Freight - The correction of these misstatements resulted in an increase to cost of merchandise sold (b) Leases - The correction of these misstatements resulted in a decrease to selling, general and administrative expenses of less than $0.1 million for the twenty-six weeks ended July 31, 2022. (d) Supplier Rebates - The correction of these misstatements resulted in an increase to cost of merchandise sold of $0.9 million for the twenty-six weeks ended July 31, 2022. (f) Income Taxes - The tax impact of all misstatements resulted in a decrease to provision for income taxes of $0.5 million for the twenty-six weeks ended July 31, 2022. THE LOVESAC COMPANY CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY FOR THE THIRTEEN AND TWENTY-SIX WEEKS ENDED JULY 31, 2022 (unaudited) Common (amounts in thousands, except share amounts) Restatement Reference Shares Amount Additional paid-in capital Accumulated (deficit) earnings Total Shareholders' Equity As Previously Reported Balance - January 30, 2022 15,123,338 $ — $ 173,762 $ (17,536) $ 156,226 Net income — — — 1,895 1,895 Equity-based compensation — — 1,163 — 1,163 Issuance of common stock for restricted stock 1,704 — — — — Taxes paid for net share settlement of equity awards — — (47) — (47) Balance - May 1, 2022 15,125,042 $ — $ 174,878 $ (15,641) $ 159,237 Net income — — — 7,122 7,122 Equity-based compensation — — 1,034 — 1,034 Issuance of common stock for restricted stock 58,235 — — — — Taxes paid for net share settlement of equity awards — — (1,402) — (1,402) Balance - July 31, 2022 15,183,277 $ — $ 174,510 $ (8,519) $ 165,991 Restatement Impacts Balance - January 30, 2022 (a)(b)(f) — $ — $ — $ 1,588 $ 1,588 Net loss (a)(b)(f) — — — (109) (109) Equity-based compensation — — — — — Issuance of common stock for restricted stock — — — — — Taxes paid for net share settlement of equity awards — — — — — Balance - May 1, 2022 — $ — $ — $ 1,479 $ 1,479 Net loss (a)(b)(d)(f) — — — (1,273) (1,273) Equity-based compensation — — — — — Issuance of common stock for restricted stock — — — — — Taxes paid for net share settlement of equity awards — — — — — Balance - July 31, 2022 — $ — $ — $ 206 $ 206 As Restated Balance - January 30, 2022 15,123,338 $ — $ 173,762 $ (15,948) $ 157,814 Net income — — — 1,786 1,786 Equity-based compensation — — 1,163 — 1,163 Issuance of common stock for restricted stock 1,704 — — — Taxes paid for net share settlement of equity awards — — (47) — (47) Balance - May 1, 2022 15,125,042 $ — $ 174,878 $ (14,162) $ 160,716 Net income — — — 5,849 5,849 Equity-based compensation — — 1,034 — 1,034 Issuance of common stock for restricted stock 58,235 — — — — Taxes paid for net share settlement of equity awards — — (1,402) — (1,402) Balance - July 31, 2022 15,183,277 $ — $ 174,510 $ (8,313) $ 166,197 See descriptions of the net income (loss) impacts in the statements of operations for the thirteen and twenty-six weeks ended July 31, 2022 sections above. THE LOVESAC COMPANY CONDENSED STATEMENT OF CASH FLOWS (unaudited) For the Twenty-Six Weeks Ended July 31, 2022 As Previously Reported Corrections Reference As Restated Cash Flows from Operating Activities Net income (loss) $ 9,017 $ (1,382) (a)(b)(d)(f) $ 7,635 Adjustments to reconcile net income (loss) to net cash used in operating activities: Depreciation and amortization of property and equipment 5,549 — 5,549 Amortization of other intangible assets 188 — 188 Amortization of deferred financing fees 71 — 71 Equity based compensation 2,197 — 2,197 Non-cash operating lease cost 8,711 — 8,711 Deferred income taxes 2,738 (425) (f) 2,313 Change in operating assets and liabilities: Trade accounts receivable (423) — (423) Merchandise inventories (38,133) 934 (d) (37,199) Prepaid expenses and other current assets (17,916) 1,406 (a)(b)(e)(f) (16,510) Other assets — (10) (e) (10) Accounts payable and accrued expenses (16,024) (2,496) (a)(f)(h) (18,520) Operating lease liabilities (8,501) (1,563) (b)(e) (10,064) Customer deposits (6,828) — (6,828) Net cash used in operating activities (59,354) (3,536) (62,890) Cash Flows from Investing Activities Purchase of property and equipment (13,461) 3,496 (h) (9,965) Payments for patents and trademarks (200) 40 (h) (160) Net cash (used in) provided by investing activities (13,661) 3,536 (10,125) Cash Flows from Financing Activities Taxes paid for net share settlement of equity awards (1,449) — (1,449) Payment of deferred financing costs (276) — (276) Net cash used in financing activities (1,725) — (1,725) Net change in cash and cash equivalents (74,740) — (74,740) Cash and cash equivalents - Beginning 92,392 — 92,392 Cash and cash equivalents - Ending $ 17,652 $ — $ 17,652 Supplemental Cash Flow Data: Cash paid for taxes $ 9,393 $ — $ 9,393 Cash paid for interest $ 34 $ — $ 34 Non-cash investing activities: Asset acquisitions not yet paid for at period end $ — $ 3,536 (h) $ 3,536 See descriptions of the net income (loss) impacts in the statement of operations for the twenty-six weeks ended July 31, 2022 section above. The cash flow classification, as described in item (h) in the description of misstatement adjustments section above, resulted in a decrease of $3.5 million in net cash provided by operating activities and an increase of $3.5 million in net cash provided by investing activities for the twenty-six weeks ended July 31, 2022. No other misstatements impacted the classifications between net operating, net investing, or net financing cash flow activities for the twenty-six weeks ended July 31, 2022. THE LOVESAC COMPANY CONDENSED BALANCE SHEET (unaudited) May 1, 2022 (amounts in thousands, except share and per share amounts) As Previously Reported Corrections Reference As Restated Assets Current Assets Cash and cash equivalents $ 64,380 $ — $ 64,380 Trade accounts receivable 6,413 — 6,413 Merchandise inventories, net 123,008 — 123,008 Prepaid expenses and other current assets 16,384 (3,971) (a)(b)(e)(f) 12,413 Total Current Assets 210,185 (3,971) 206,214 Property and equipment, net 37,455 — 37,455 Operating lease right-of-use assets 107,930 — 107,930 Other Assets Goodwill 144 — 144 Intangible assets, net 1,452 — 1,452 Deferred financing costs, net 97 — 97 Deferred tax asset 9,313 (84) (f) 9,229 Other assets — 1,074 (e) 1,074 Total Other Assets 11,006 990 11,996 Total Assets $ 366,576 $ (2,981) $ 363,595 Liabilities and Stockholders' Equity Current Liabilities Accounts payable $ 29,764 $ — $ 29,764 Accrued expenses 39,431 494 (a)(f) 39,925 Payroll payable 5,188 — 5,188 Customer deposits 7,607 — 7,607 Current operating lease liabilities 17,530 (4,954) (b)(e) 12,576 Sales taxes payable 4,339 — 4,339 Total Current Liabilities 103,859 (4,460) 99,399 Operating Lease Liability, long-term 103,480 — 103,480 Line of Credit — — — Total Liabilities 207,339 (4,460) 202,879 Stockholders’ Equity Preferred Stock $0.00001 par value, 10,000,000 shares authorized, no shares issued or outstanding as of May 1, 2022 — — — Common Stock $0.00001 par value, 40,000,000 shares authorized, 15,125,042 shares issued and outstanding as of May 1, 2022 — — — Additional paid-in capital 174,878 — 174,878 Accumulated (deficit) earnings (15,641) 1,479 (a)(b)(f) (14,162) Stockholders' Equity 159,237 1,479 160,716 Total Liabilities and Stockholders' Equity $ 366,576 $ (2,981) $ 363,595 The description of each error is described in Note 2. The impact of each error for the corresponding period in the above table is described below: (a) Last Mile Freight - The correction of these misstatements resulted in an increase to prepaid expenses and other current assets of $0.1 million, an increase to accrued expenses of less than $0.1 million, and a decrease to accumulated deficit of less than $0.1 million at May 1, 2022. (b) Leases - The correction of these misstatements resulted in an increase to prepaid expenses and other current assets of $0.3 million, a decrease to current operating lease liabilities (e) Balance Sheet Reclassifications - The correction of these misstatements resulted in a decrease to prepaid expenses and other current assets of $4.4 million, a decrease to current operating lease liabilities (f) Income Taxes - The tax impact of all misstatements resulted in an increase to prepaid expenses and other current assets of less than $0.1 million, a decrease to deferred tax asset of $0.1 million, an increase to accrued expenses of $0.4 million, and an increase to accumulated deficit of $0.5 million at May 1, 2022. THE LOVESAC COMPANY CONDENSED STATEMENT OF OPERATIONS (unaudited) For the Thirteen Weeks Ended May 1, 2022 (amounts in thousands, except per share data and share amounts) As Previously Reported Corrections Reference As Restated Net sales $ 129,380 $ — $ 129,380 Cost of merchandise sold 63,272 134 (a) 63,406 Gross profit 66,108 (134) 65,974 Operating expenses Selling, general and administration expenses 44,901 17 (b) 44,918 Advertising and marketing 15,901 — 15,901 Depreciation and amortization 2,661 — 2,661 Total operating expenses 63,463 17 63,480 Operating income (loss) 2,645 (151) 2,494 Interest expense, net (35) — (35) Net income (loss) before taxes 2,610 (151) 2,459 (Provision for) benefit from income taxes (715) 42 (f) (673) Net income (loss) $ 1,895 $ (109) $ 1,786 Net income (loss) per common share: Basic $ 0.13 $ (0.01) $ 0.12 Diluted $ 0.12 $ (0.01) $ 0.11 Weighted average number of common shares outstanding: Basic 15,155,378 — 15,155,378 Diluted 16,173,339 — 16,173,339 The description of each error is described in Note 2. The impact of each error for the corresponding period in the above table is described below: (a) Last Mile Freight - The correction of these misstatements resulted in an increase to cost of merchandise sold (b) Leases - The correction of these misstatements resulted in an increase to selling, general and administrative expenses of less than $0.1 million for the thirteen weeks ended May 1, 2022. (f) Income Taxes - The tax impact of all misstatements resulted in a decrease to provision for income taxes of less than $0.1 million for the thirteen weeks ended May 1, 2022. THE LOVESAC COMPANY CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY FOR THE THIRTEEN WEEKS ENDED MAY 1, 2022 (unaudited) Common (amounts in thousands, except share amounts) Restatement Reference Shares Amount Additional paid-in capital Accumulated (deficit) earnings Total Shareholders' Equity As Previously Reported Balance - January 30, 2022 15,123,338 $ — $ 173,762 $ (17,536) $ 156,226 Net income — — — 1,895 1,895 Equity-based compensation — — 1,163 — 1,163 Issuance of common stock for restricted stock 1,704 — — — — Taxes paid for net share settlement of equity awards — — (47) — (47) Balance - May 1, 2022 15,125,042 $ — $ 174,878 $ (15,641) $ 159,237 Restatement Impacts Balance - January 30, 2022 (a)(b)(f) — $ — $ — $ 1,588 $ 1,588 Net loss (a)(b)(f) — — — (109) (109) Equity-based compensation — — — — — Issuance of common stock for restricted stock — — — — — Taxes paid for net share settlement of equity awards — — — — — Balance - May 1, 2022 — $ — $ — $ 1,479 $ 1,479 As Restated Balance - January 30, 2022 15,123,338 $ — $ 173,762 $ (15,948) $ 157,814 Net income — — — 1,786 1,786 Equity-based compensation — — 1,163 — 1,163 Issuance of common stock for restricted stock 1,704 — — — — Taxes paid for net share settlement of equity awards — — (47) — (47) Balance - May 1, 2022 15,125,042 $ — $ 174,878 $ (14,162) $ 160,716 See descriptions of the net income (loss) impacts in the statement of operations for the thirteen |