Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsLatest reported annual revenue changed -5.3% from the prior reported annual observation.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Revenue contracted
Latest reported annual revenue changed -5.3% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-08-02.
- 3 filing risk checks flagged
Flagged areas: Earnings quality, Solvency & liquidity, Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Operating margin improved
Operating margin changed +6.9 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-08-02.
- Free cash flow was positive
Latest reported free cash flow was $9M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-08-02.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Earnings quality
- Solvency & liquidity
- Dilution
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-08-02
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Reportable Segment$1.27B100.0%-5.3% yoy
Members sum to the consolidated $1.27B for this period.
- Reportable Segment$340M100.0%+4.7% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-08-02 · among 4,058 US-listed filers · 480 in Consumer| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $1.3B | 59thof 3,301 middle third | 41stof 465 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | -5.3% | 18thof 3,137 bottom third | 17thof 452 bottom third |
Gross margin gross profit ÷ revenue | 44.4% | 59thof 1,603 middle third | 74thof 330 top third |
Operating margin operating income ÷ revenue | -3.1% | 38thof 2,819 middle third | 23rdof 434 bottom third |
Net margin net income ÷ revenue | -2.3% | 38thof 3,263 middle third | 27thof 461 bottom third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 0.7% | 36thof 2,679 middle third | 29thof 418 bottom third |
Return on equity net income ÷ stockholders' equity (positive equity only) | -14.2% | 31stof 3,577 bottom third | 22ndof 412 bottom third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 4.5% | 37thof 2,895 middle third | 7thof 416 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -11.2% | 82ndof 2,770 top third | 89thof 331 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 114.6% | 7thof 2,345 bottom third | 4thof 257 bottom third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-08-02 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 25 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Operating income OperatingIncomeLoss | quarter 2023-04-29 | -$24.7M 10-Q 2023-06-07 | -$20.5M 10-Q 2024-06-05 | +17.1% | first · latest |
| Operating income OperatingIncomeLoss | fiscal year 2023-07-29 | -$178M 10-K 2023-09-20 | -$155M 10-K 2025-09-25 | +12.7% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2022-10-29 | -$55.1M 10-Q 2022-12-07 | -$48.5M 10-Q 2023-12-06 | +12.0% | first · latest |
| Operating income OperatingIncomeLoss | fiscal year 2022-07-30 | -$208M 10-K 2022-09-21 | -$184M 10-K 2024-09-25 | +11.3% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2023-01-28 | -$66.7M 10-Q 2023-03-08 | -$63.3M 10-Q 2024-03-05 | +5.1% | first · latest |
| Depreciation and amortization DepreciationDepletionAndAmortization | fiscal year 2022-07-30 | $35M 10-K 2022-09-21 | $33.5M 10-K 2024-09-25 | -4.3% | first · latest · 3 filings carry it |
| Capital expenditure PaymentsToAcquirePropertyPlantAndEquipment | quarter 2022-10-29 | $6.14M 10-Q 2022-12-07 | $5.89M 10-Q 2023-12-06 | -4.2% | first · latest |
| Gross profit GrossProfit | quarter 2023-01-28 | $169M 10-Q 2023-03-08 | $164M 10-Q 2024-03-05 | -3.2% | first · latest |
| Depreciation and amortization DepreciationDepletionAndAmortization | quarter 2022-10-29 | $10.2M 10-Q 2022-12-07 | $9.85M 10-Q 2023-12-06 | -3.1% | first · latest |
| Capital expenditure PaymentsToAcquirePropertyPlantAndEquipment | fiscal year 2022-07-30 | $46.4M 10-K 2022-09-21 | $45M 10-K 2024-09-25 | -3.0% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2023-04-29 | $395M 10-Q 2023-06-07 | $383M 10-Q 2024-06-05 | -2.9% | first · latest |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | fiscal year 2023-07-29 | $1.64B 10-K 2023-09-20 | $1.59B 10-K 2025-09-25 | -2.8% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2023-01-28 | $412M 10-Q 2023-03-08 | $401M 10-Q 2024-03-05 | -2.8% | first · latest |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | fiscal year 2022-07-30 | $2.07B 10-K 2022-09-21 | $2.02B 10-K 2024-09-25 | -2.6% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2022-10-29 | $456M 10-Q 2022-12-07 | $444M 10-Q 2023-12-06 | -2.6% | first · latest |
| Gross profit GrossProfit | quarter 2023-04-29 | $168M 10-Q 2023-06-07 | $164M 10-Q 2024-06-05 | -2.5% | first · latest |
| Gross profit GrossProfit | fiscal year 2022-07-30 | $908M 10-K 2022-09-21 | $887M 10-K 2024-09-25 | -2.4% | first · latest · 3 filings carry it |
| Gross profit GrossProfit | quarter 2022-10-29 | $192M 10-Q 2022-12-07 | $187M 10-Q 2023-12-06 | -2.3% | first · latest |
| Stock-based compensation ShareBasedCompensation | fiscal year 2023-07-29 | $104M 10-K 2023-09-20 | $102M 10-K 2025-09-25 | -2.3% | first · latest · 3 filings carry it |
| Gross profit GrossProfit | fiscal year 2023-07-29 | $692M 10-K 2023-09-20 | $676M 10-K 2025-09-25 | -2.3% | first · latest · 3 filings carry it |
| Stock-based compensation ShareBasedCompensation | fiscal year 2022-07-30 | $128M 10-K 2022-09-21 | $126M 10-K 2024-09-25 | -1.9% | first · latest · 3 filings carry it |
| Stock-based compensation ShareBasedCompensation | quarter 2022-10-29 | $31.7M 10-Q 2022-12-07 | $31.1M 10-Q 2023-12-06 | -1.8% | first · latest |
| Deferred revenue (current) ContractWithCustomerLiabilityCurrent | balance at 2023-07-29 | $11.6M 10-K 2023-09-20 | $11.4M 10-K 2024-09-25 | -1.6% | first · latest · 5 filings carry it |
| Depreciation and amortization DepreciationDepletionAndAmortization | fiscal year 2024-08-03 | $44.9M 10-K 2024-09-25 | $44.5M 10-K 2025-09-25 | -0.9% | first · latest |
| Capital expenditure PaymentsToAcquirePropertyPlantAndEquipment | fiscal year 2023-07-29 | $19M 10-K 2023-09-20 | $18.9M 10-K 2025-09-25 | -0.8% | first · latest · 3 filings carry it |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 5,252 characters as filed
8. COMMITMENTS AND CONTINGENCIES CONTINGENCIES We record a loss contingency when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. We also disclose material contingencies when we believe a loss is not probable but reasonably possible. Accounting for contingencies requires us to use judgment related to both the likelihood of a loss and the estimate of the amount or range of loss. Although we cannot predict with assurance the outcome of any litigation or tax matters, we do not believe there are currently any such actions that, if resolved unfavorably, would have a material impact on our operating results, financial position, and cash flows. On August 26, 2022, a class action lawsuit alleging violations of federal securities laws was filed by certain of our stockholders in the U.S. District Court for the Northern District of California, naming as defendants us and certain of our officers and directors (the Securities Class Action). An amended complaint was filed on August 15, 2023. The lawsuit alleges violations of the Securities Exchange Act of 1934, as amended, by us and our officers for allegedly making materially false and misleading statements regarding our Freestyle offering between June 2020 and June 2022. The plaintiffs seek unspecified monetary damages and other relief. The Company filed a motion to dismiss on November 1, 2023. A hearing on the motion to dismiss was held on April 18, 2024, and the motion to dismiss …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 2,127 characters as filed
7. CREDIT FACILITY On December 4, 2023, we entered into a first lien credit agreement with Citibank, N.A., as agent and lender, which provides for a $50.0 million revolving credit facility maturing on December 4, 2026 (the 2023 Credit Facility). The 2023 Credit Facility includes a sub-facility that provides for the issuance of letters of credit in an amount of up to $30.0 million. Availability of the 2023 Credit Facility is based upon a borrowing base formula and periodic borrowing base certifications valuing certain of our accounts receivable, credit card receivables, and inventory as reduced by certain reserves, if any. Our borrowing availability based on balances as of August 2, 2025, was $50.0 million, and our excess availability was $31.3 million as a result of outstanding letters of credit, and no outstanding borrowing. The 2023 Credit Facility is subject to customary fees for loan facilities of this type, including a commitment fee equal to 0.30% based on the average daily undrawn portion of the 2023 Credit Facility, payable quarterly. The interest rate applicable to the 2023 Credit Facility will be, at our option, either (a) the Adjusted Term SOFR rate for the applicable interest period (subject to a 0.00% floor), plus a margin of 2.00% or (b) the Base Rate plus a margin of 2.00%. The Base Rate is the highest of (a) the federal funds rate plus 0.50%, (b) the Wall Street Journal prime rate, or (c) the Adjusted Term SOFR rate for a one-month interest period plus 1.00%. …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Commitments and contingencies · 5,723 characters as filed
6. COMMITMENTS AND CONTINGENCIES CONTINGENCIES We record a loss contingency when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. If a loss is at least reasonably possible, we disclose the nature of the contingency and, if reasonably estimable, the possible loss or range of loss. If a loss is at least reasonably possible and the amount or range of loss cannot be reasonably estimated, no accrual is recorded and we disclose that an estimate cannot be made. Accordingly, unless otherwise indicated below, we are unable to estimate the possible loss or range of loss for contingencies where a loss is at least reasonably possible. Accounting for contingencies requires us to use judgment related to both the likelihood of a loss and the estimate of the amount or range of loss. Although we cannot predict with assurance the outcome of any litigation or tax matters, we do not believe there are currently any such actions that, if resolved unfavorably, would have a material adverse impact on our operating results, financial position, and cash flows. On August 26, 2022, a class action lawsuit alleging violations of federal securities laws was filed by certain of our stockholders in the U.S. District Court for the Northern District of California, naming as defendants us and certain of our officers and directors (the Securities Class Action). The lawsuit alleges violations of the Securities Exchange Act of 1934, as amended, by us and our …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 2,382 characters as filed
5. CREDIT FACILITY On December 4, 2023, we entered into a first lien credit agreement (the Credit Agreement) with Citibank, N.A., as agent and lender, which provides for a $50.0 million revolving credit facility (the Credit Facility), with a maturity date of December 4, 2026. The Credit Facility includes a sub-facility that provides for the issuance of letters of credit in an amount of up to $30.0 million. Availability of the Credit Facility is based upon a borrowing base formula and periodic borrowing base certifications valuing certain of our accounts receivable, credit card receivables, and inventory as reduced by certain reserves, if any. On December 11, 2025, we entered into a First Amendment (the Amendment) to the Credit Agreement, which extended the maturity date to December 11, 2028. Except as otherwise noted herein, the terms of the Credit Agreement were not materially modified by the Amendment. Our borrowing availability based on balances as of May 2, 2026, was $50.0 million, and our excess availability was $33.1 million as a result of outstanding letters of credit, and no outstanding borrowing. The Credit Facility is subject to customary fees for loan facilities of this type, including a commitment fee equal to 0.30% based on the average daily undrawn portion of the Credit Facility, payable quarterly. The interest rate applicable to the Credit Facility will be, at our option, either (a) the Adjusted Term SOFR rate for the applicable interest period (subject to a 0. …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Share-based compensation · 5,683 characters as filed
8. STOCK-BASED COMPENSATION STOCK PLANS 2011 Equity Incentive Plan In 2011, we adopted the 2011 Equity Incentive Plan (the 2011 Plan). The 2011 Plan provided for the grant of stock-based awards to employees, directors, and non-employees under terms and provisions established by the Board of Directors. The 2011 Plan allowed for the grant of incentive stock options or nonqualified stock options, as well as restricted stock unit (RSU) awards, restricted stock awards (RSAs), and stock appreciation rights. Only incentive and nonqualified stock options were granted under the 2011 Plan. Employee stock option awards generally vested 25% on the first anniversary of the grant date with the remaining shares subject to the option vesting ratably over the next three years subject to the employees continued service with the Company. Options generally expire after 10 years. Effective upon our initial public offering in 2017, the 2011 Plan was replaced by the 2017 Incentive Plan. 2017 Incentive Plan In November 2017, our Board of Directors and stockholders adopted our 2017 Incentive Plan (the 2017 Plan). The remaining shares available for issuance under our 2011 Plan became reserved for issuance under the 2017 Plan. Our 2017 Plan provides for the grant of Class A incentive stock options to employees and for the grant of nonqualified stock options, stock appreciation rights, RSAs, RSU awards, performance restricted stock unit (PSU) awards, performance cash awards, and other forms of stock awa …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
Fair value · 2,970 characters as filed
3. FAIR VALUE MEASUREMENTS Our financial instruments consist of cash, cash equivalents, investments, accounts receivable, accounts payable, and accrued liabilities. At May 2, 2026, and August 2, 2025, the carrying values of cash, accounts receivable, accounts payable, and accrued liabilities approximated fair value due to their short-term nature. We measure our cash equivalents and investments at fair value within Level 1 or Level 2 of the fair value hierarchy because we value these investments using unadjusted, quoted market prices; or alternative pricing sources and models utilizing market observable inputs, respectively. Further, the Company measures the fair value of certain lease right of use assets and other long-lived assets subject to long-lived asset impairment using Level 3 unobservable inputs. Our cash equivalents and investments, which were accounted for as available-for-sale securities and were measured at fair value on a recurring basis as of May 2, 2026, and August 2, 2025, were as follows: May 2, 2026 August 2, 2025 (in thousands) Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total Cash equivalents: Money market funds $ 52,192 $ $ $ 52,192 $ 59,945 $ $ $ 59,945 Investments: U.S. Treasury securities (1) 39,763 39,763 16,541 16,541 Corporate bonds (1) 88,425 88,425 105,110 105,110 Asset backed securities (1) 8,455 8,455 1,499 1,499 Yankee bonds 5,421 5,421 5,645 5,645 Total $ 91,955 $ 102,301 $ $ 194,256 $ 76,486 $ 112,254 $ $ 188,740 (1) For May 2, 2026 …
FairValueDisclosuresTextBlock · excerpt; the full note is in the filing
Income taxes · 1,200 characters as filed
9. INCOME TAXES The following table summarizes our effective tax rate from loss from continuing operations for the periods presented: For the Three Months Ended For the Nine Months Ended (in thousands, except percentages) May 2, 2026 May 3, 2025 May 2, 2026 May 3, 2025 Loss from continuing operations before income taxes $ (1,455) $ (7,140) $ (10,347) $ (19,687) Provision for income taxes 70 241 194 580 Effective tax rate (4.8) % (3.4) % (1.9) % (2.9) % Our continuing operations are subject to income taxes in the United States. Our effective tax rate for the three and nine months ended May 2, 2026, differs from the federal statutory income tax rate primarily due to the full valuation allowance recorded on our net federal and state deferred tax assets. The tax provision for the three and nine months ended May 2, 2026, is primarily comprised of state taxes. Our effective tax rate for the three and nine months ended May 3, 2025, differs from the federal statutory income tax rate primarily due to the full valuation allowance recorded on our net federal and state deferred tax assets. The tax provision for the three and nine months ended May 3, 2025, is primarily comprised of state taxes.
IncomeTaxDisclosureTextBlock
New accounting pronouncements · 3,718 characters as filed
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09). This update enhances the transparency and decision usefulness of income tax disclosures by improving the income tax disclosures primarily related to the rate reconciliation and income taxes paid information. The update also includes certain other amendments to improve the effectiveness of income tax disclosures. This guidance is effective for annual periods beginning after December 15, 2024 and should be applied on a prospective basis, with early adoption permitted. We do not anticipate this standard to have a material impact on our consolidated financial statements or related disclosures. In November 2024, the FASB issued ASU No. 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (ASU 2024-03). This update is to improve the disclosures of components of certain income statement expense items. In January 2025, the FASB additionally issued ASU No. 2025-01, which clarified the effective date of ASU 2024-03 for entities that do not have a calendar year-end. This guidance is effective for annual reporting periods beginning after December 15, 2027 and should be applied on either a retrospective or prospective basis, with early adoption permitted. We are currently evaluating the impact that this standard wi …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Segment reporting · 1,125 characters as filed
11. SEGMENT REPORTING The following table presents selected financial information with respect to the Company's single reportable segment, including significant segment expenses that are regularly provided to the Chief Operating Decision Maker, the Companys Chief Executive Officer: For the Three Months Ended For the Nine Months Ended (in thousands) May 2, 2026 May 3, 2025 May 2, 2026 May 3, 2025 Revenue, net $ 340,277 $ 325,016 $ 1,023,701 $ 955,944 Less: Cost of goods sold 191,439 181,458 576,594 528,720 Advertising expense 34,863 33,248 97,654 87,686 Stock-based compensation expense 11,139 13,727 37,040 43,658 Depreciation and amortization expense 6,116 6,860 18,662 21,360 Interest income (2,123) (2,627) (6,661) (8,222) Other (income) expense, net (438) 59 (323) 210 Provision for income taxes 70 241 194 580 Other segment expenses (1) 100,736 99,431 311,082 302,219 Net loss from continuing operations $ (1,525) $ (7,381) $ (10,541) $ (20,267) (1) Other segment expenses is primarily comprised of payroll and benefits expenses, technology fees, facilities expense, and other general and administrative expenses. …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.