Unaudited Quarterly Financial Data | Unaudited Quarterly Financial Data Summarized quarterly financial data: 52-Weeks Ended 13-Weeks Ended 13-Weeks Ended 13-Weeks Ended 13-Weeks Ended (In thousands, except per share amounts) August 29, 2020 August 29, 2020 May 30, 2020 February 29, 2020 November 30, 2019 Net sales $ 816,641 $ 222,286 $ 215,101 $ 227,101 $ 152,153 Gross profit 324,328 88,102 88,626 85,394 62,206 Income (loss) from operations 78,224 24,832 31,108 25,269 (2,985) Net income (loss) $ 65,638 $ (39,290) $ 48,112 $ 48,301 $ 8,515 Earnings (loss) per share: Basic $ 0.70 $ (0.41) $ 0.50 $ 0.51 $ 0.09 Diluted $ 0.35 $ (0.41) $ 0.17 $ 0.11 $ (0.05) 53-Weeks Ended 14-Weeks Ended 13-Weeks Ended 13-Weeks Ended 13-Weeks Ended (In thousands, except per share amounts) August 31, 2019 August 31, 2019 May 25, 2019 February 23, 2019 November 24, 2018 Net sales $ 523,758 $ 139,184 $ 139,468 $ 123,800 $ 121,306 Gross profit (1) $ 217,683 $ 59,173 $ 56,657 $ 49,655 $ 52,198 Income from operations $ 72,673 $ 12,115 $ 20,510 $ 19,002 $ 21,046 Net (loss) income $ (25,234) $ (42,231) $ 5,859 $ 7,112 $ 4,026 Earnings (loss) per share: Basic $ (0.31) $ (0.52) $ 0.07 $ 0.09 $ 0.05 Diluted $ (0.31) $ (0.52) $ 0.07 $ 0.09 $ 0.05 (1) During the fifty-three weeks period ended August 31, 2019, certain reclassifications were made to previously reported amounts to conform to the current presentation. On the consolidated statement of operations, inbound freight previously included in Distribution, distribution center expenses previously included in General and administrative , and depreciation for equipment used in warehouse operations were reclassified to Cost of goods sold . Including these expenses in Cost of goods sold better aligned costs with the related revenue. As a result, the first three quarters of fiscal year 2019 have been adjusted on a retrospective basis to reflect the reclassification. For additional information on the change in accounting principle, see Note 3. Earnings per common share amounts are computed independently for each of the quarters presented. Therefore, the sum of the quarterly earnings per share amounts may not equal the quarterly earnings per share amounts or the annual earnings per share amounts due to rounding. The restated amounts presented above are inclusive of fair market value adjustments, disclosed in detail below. Restatement of previously issued Unaudited Consolidated Financial Statements In lieu of filing amended Quarterly Reports on Form 10-Q, the following tables represent the Company’s restated unaudited consolidated financial statements for each of the fiscal quarters during the fiscal years ended August 29, 2020 and August 31, 2019. Regarding the statement of cash flows, the adjustments presented below to net income were offset by adjustments for the same amount within non-cash operating activities, and therefore the Restatement had no effect on total net cash flows from operating, investing or financing activities for the restated periods. See Note 2, Restatement of Previously Issued Consolidated Financial Statements, for additional information. The restated consolidated financial statement tables present a reconciliation from prior periods, as previously reported, to the restated amounts. The amounts as previously reported were derived from the Company’s Quarterly Reports on Form 10-Q for the interim periods of 2020 and 2019 and from the Annual Report on Form 10-K for the fiscal year ended August 29, 2020. The effects of this error on the previously reported 2020 quarterly Condensed Consolidated Balance Sheets are as follows: As Previously Reported Adjustments As Restated (In thousands) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Warrant liability $ — $ — $ — $ — $ 111,268 $ 73,624 $ 41,921 $ 93,638 $ 111,268 $ 73,624 $ 41,921 $ 93,638 Total liabilities 832,380 804,315 824,495 775,474 111,268 73,624 41,921 93,638 943,648 877,939 866,416 869,112 Additional paid-in-capital 1,084,671 1,087,506 1,089,652 1,094,507 (18,035) (18,035) (18,035) (18,035) 1,066,636 1,069,471 1,071,617 1,076,472 Retained earnings (accumulated deficit) 101,037 111,694 128,103 140,530 (93,233) (55,589) (23,886) (75,603) 7,804 56,105 104,217 64,927 Total stockholders' equity 1,183,681 1,197,033 1,215,649 1,232,971 (111,268) (73,624) (41,921) (93,638) 1,072,413 1,123,409 1,173,728 1,139,333 Total liabilities and stockholders' equity $ 2,016,061 $ 2,001,348 $ 2,040,144 $ 2,008,445 $ — $ — $ — $ — $ 2,016,061 $ 2,001,348 $ 2,040,144 $ 2,008,445 The effects of this error on the previously reported 2020 quarterly Condensed Consolidated Statements of Comprehensive Income (Loss) on a quarter-to-date basis are as follows: As Previously Reported Adjustments As Restated (In thousands, except share data) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Gain (loss) in fair value change of warrant liability $ — $ — $ — $ — $ 13,308 $ 37,644 $ 31,703 $ (51,717) $ 13,308 $ 37,644 $ 31,703 $ (51,717) Total other (expense) income (3,537) (10,690) (8,654) (7,317) 13,308 37,644 31,703 (51,717) 9,771 26,954 23,049 (59,034) (Loss) income before income taxes (6,522) 14,579 22,454 17,515 13,308 37,644 31,703 (51,717) 6,786 52,223 54,157 (34,202) Net (loss) income (4,793) 10,657 16,409 12,427 13,308 37,644 31,703 (51,717) 8,515 48,301 48,112 (39,290) Comprehensive (loss) income $ (4,793) $ 10,516 $ 16,470 $ 12,464 $ 13,308 $ 37,644 $ 31,703 $ (51,717) $ 8,515 $ 48,160 $ 48,173 $ (39,253) Earnings (loss) per share: Basic $ (0.05) $ 0.11 $ 0.17 $ 0.13 $ 0.14 $ 0.40 $ 0.33 $ (0.54) $ 0.09 $ 0.51 $ 0.50 $ (0.41) Diluted $ (0.05) $ 0.11 $ 0.17 $ 0.12 $ — $ — $ — $ (0.53) $ (0.05) $ 0.11 $ 0.17 $ (0.41) The effects of this error on the previously reported 2020 quarterly Condensed Consolidated Statements of Comprehensive Income (Loss) on a year-to-date basis are as follows: As Previously Reported Adjustments As Restated (In thousands, except share data) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Gain (loss) in fair value change of warrant liability $ — $ — $ — $ — $ — $ 13,308 $ 50,952 $ 82,655 $ 30,938 $ 13,308 $ 50,952 $ 82,655 $ 30,938 Total other (expense) income (3,537) (14,227) (22,881) (30,198) 13,308 50,952 82,655 30,938 9,771 36,725 59,774 740 (Loss) income before income taxes (6,522) 8,057 30,511 48,026 13,308 50,952 82,655 30,938 6,786 59,009 113,166 78,964 Net (loss) income (4,793) 5,864 22,273 34,700 13,308 50,952 82,655 30,938 8,515 56,816 104,928 65,638 Comprehensive (loss) income $ (4,793) $ 5,723 $ 22,193 $ 34,657 $ 13,308 $ 50,952 $ 82,655 $ 30,938 $ 8,515 $ 56,675 $ 104,848 $ 65,595 Earnings (loss) per share: Basic $ (0.05) $ 0.06 $ 0.24 $ 0.37 $ 0.14 $ 0.55 $ 0.88 $ 0.33 $ 0.09 $ 0.61 $ 1.12 $ 0.70 Diluted $ (0.05) $ 0.06 $ 0.23 $ 0.35 $ — $ — $ — $ — $ (0.05) $ 0.06 $ 0.23 $ 0.35 The effects of this error on the previously reported 2019 quarterly Condensed Consolidated Balance Sheets are as follows: As Previously Reported Adjustments As Restated (In thousands) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Warrant liability $ — $ — $ — $ — $ 63,037 $ 68,647 $ 76,254 $ 124,576 $ 63,037 $ 68,647 $ 76,254 $ 124,576 Total liabilities 282,773 289,005 294,623 304,206 63,037 68,647 76,254 124,576 345,810 357,652 370,877 428,782 Additional paid-in-capital 728,864 730,584 732,181 733,775 (18,035) (18,035) (18,035) (18,035) 710,829 712,549 714,146 715,740 Retained earnings (accumulated deficit) 73,551 86,273 99,739 105,830 (45,002) (50,612) (58,219) (106,541) 28,549 35,661 41,520 (711) Total stockholders' equity 802,578 816,714 829,986 837,444 (63,037) (68,647) (76,254) (124,576) 739,541 748,067 753,732 712,868 Total liabilities and stockholders' equity $ 1,085,351 $ 1,105,719 $ 1,124,609 $ 1,141,650 $ — $ — $ — $ — $ 1,085,351 $ 1,105,719 $ 1,124,609 $ 1,141,650 The effects of this error on the previously reported 2019 Condensed Consolidated Statements of Comprehensive Income (Loss) on a quarter-to-date basis are as follows: As Previously Reported Adjustments As Restated (In thousands, except share data) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Net sales $ 120,931 $ 123,800 $ 139,468 $ 139,184 $ 375 $ — $ — $ — $ 121,306 $ 123,800 $ 139,468 $ 139,184 Cost of goods sold 69,011 74,145 82,811 80,011 97 — — — 69,108 74,145 82,811 80,011 Gross profit 51,920 49,655 56,657 59,173 278 — — — 52,198 49,655 56,657 59,173 Selling and marketing 15,319 14,729 17,550 19,890 206 — — — 15,525 14,729 17,550 19,890 General and administrative 11,998 13,732 15,947 20,295 208 — — — 12,206 13,732 15,947 20,295 Total operating expenses 30,738 30,653 36,147 47,058 414 — — — 31,152 30,653 36,147 47,058 Income from operations 21,182 19,002 20,510 12,115 (136) — — — 21,046 19,002 20,510 12,115 (Loss) gain in fair value change of warrant liability — — — — — (11,134) (5,610) (7,607) (48,322) (11,134) (5,610) (7,607) (48,322) Total other (expense) income (1,300) (2,253) (2,460) (2,510) (11,134) (5,610) (7,607) (48,322) (12,434) (7,863) (10,067) (50,832) Income before income taxes 19,882 16,749 18,050 9,605 (11,270) (5,610) (7,607) (48,322) 8,612 11,139 10,443 (38,717) Income tax expense (benefit) 4,625 4,027 4,584 3,514 (39) — — — 4,586 4,027 4,584 3,514 Net income (loss) 15,257 12,722 13,466 6,091 (11,231) (5,610) (7,607) (48,322) 4,026 7,112 5,859 (42,231) Comprehensive income (loss) $ 15,399 $ 12,543 $ 13,212 $ 6,344 $ (11,231) $ (5,610) $ (7,607) $ (48,322) $ 4,168 $ 6,933 $ 5,605 $ (41,978) Earnings (loss) per share: Basic $ 0.20 $ 0.16 $ 0.16 $ 0.07 $ (0.15) $ (0.07) $ (0.09) $ (0.59) $ 0.05 $ 0.09 $ 0.07 $ (0.52) Diluted $ 0.18 $ 0.15 $ 0.16 $ 0.07 $ (0.13) $ (0.06) $ (0.09) $ (0.59) $ 0.05 $ 0.09 $ 0.07 $ (0.52) The effects of this error on the previously reported 2019 quarterly Condensed Consolidated Statements of Comprehensive Income (Loss) on a year-to-date basis are as follows: As Previously Reported Adjustments As Restated (In thousands, except share data) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Net sales $ 120,931 $ 244,731 $ 384,199 $ 523,383 $ 375 $ 375 $ 375 $ 375 $ 121,306 $ 245,106 $ 384,574 $ 523,758 Cost of goods sold 69,011 143,156 225,967 305,978 97 97 97 97 69,108 143,253 226,064 306,075 Gross profit 51,920 101,575 158,232 217,405 278 278 278 278 52,198 101,853 158,510 217,683 Selling and marketing 15,319 30,048 47,598 67,488 206 206 206 206 15,525 30,254 47,804 67,694 General and administrative 11,998 25,730 41,677 61,972 208 208 208 208 12,206 25,938 41,885 62,180 Total operating expenses 30,738 61,391 97,538 144,596 414 414 414 414 31,152 61,805 97,952 145,010 Income from operations 21,182 40,184 60,694 72,809 (136) (136) (136) (136) 21,046 40,048 60,558 72,673 (Loss) gain in fair value change of warrant liability — — — — — (11,134) (16,744) (24,351) (72,673) (11,134) (16,744) (24,351) (72,673) Total other (expense) income (1,300) (3,553) (6,013) (8,523) (11,134) (16,744) (24,351) (72,673) (12,434) (20,297) (30,364) (81,196) Income before income taxes 19,882 36,631 54,681 64,286 (11,270) (16,880) (24,487) (72,809) 8,612 19,751 30,194 (8,523) Income tax expense (benefit) 4,625 8,652 13,236 16,750 (39) (39) (39) (39) 4,586 8,613 13,197 16,711 Net income (loss) 15,257 27,979 41,445 47,536 (11,231) (16,841) (24,448) (72,770) 4,026 11,138 16,997 (25,234) Comprehensive income (loss) $ 15,399 $ 27,942 $ 41,154 $ 47,498 $ (11,231) $ (16,841) $ (24,448) $ (72,770) $ 4,168 $ 11,101 $ 16,706 $ (25,272) Earnings (loss) per share: Basic $ 0.20 $ 0.35 $ 0.52 $ 0.59 $ (0.15) $ (0.21) $ (0.31) $ (0.90) $ 0.05 $ 0.14 $ 0.21 $ (0.31) Diluted $ 0.18 $ 0.33 $ 0.49 $ 0.56 $ (0.13) $ (0.19) $ (0.28) $ (0.87) $ 0.05 $ 0.14 $ 0.21 $ (0.31) |