# EDGAR Filing Document

**Accession Number:** 0001883313
**File Stem:** 0001883313-25-000101
**Filing Date:** 2025-10
**Character Count:** 186181
**Document Hash:** 2b65da00303c0102b3bfdcbe2d5683fb
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001883313-25-000101.hdr.sgml**: 20251030

**ACCESSION NUMBER**: 0001883313-25-000101

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 60

**CONFORMED PERIOD OF REPORT**: 20250927

**FILED AS OF DATE**: 20251030

**DATE AS OF CHANGE**: 20251030

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Savers Value Village, Inc.
- **CENTRAL INDEX KEY:** 0001883313
- **STANDARD INDUSTRIAL CLASSIFICATION:** RETAIL-MISCELLANEOUS RETAIL [5900]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 834165683
- **STATE OF INCORPORATION:** WA
- **FISCAL YEAR END:** 0103

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41733
- **FILM NUMBER:** 251437092

**BUSINESS ADDRESS:**
- **STREET 1:** 11400 SE 6TH ST., #220
- **CITY:** BELLEVUE
- **STATE:** WA
- **ZIP:** 98004
- **BUSINESS PHONE:** 425-462-1515

**MAIL ADDRESS:**
- **STREET 1:** 11400 SE 6TH ST., #220
- **CITY:** BELLEVUE
- **STATE:** WA
- **ZIP:** 98004

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** S-Evergreen Holding LLC
- **DATE OF NAME CHANGE:** 20210916

?xml version='1.0' encoding='ASCII'? svv-20250927

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

____________________________

**FORM 10-Q**

____________________________

**(Mark One)**

**☒** **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the quarterly period ended September 27, 2025**

**OR**

---

| | |
|:---|:---|
| ◻ | **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** |

---

**For the transition period from ______ to ______**

**Commission file number 001-41733**

____________________________

**Savers Value Village, Inc.**

**(Exact name of registrant as specified in its charter)**

____________________________

---

| | |
|:---|:---|
| **Delaware** | **83-4165683** |
| (State or other jurisdiction ofincorporation or organization) | (I.R.S. EmployerIdentification No.) |
| **11400 S.E. 6th Street** | |
| **Suite 125, Bellevue, WA** | **98004** |
| (Address of Principal Executive Offices) | (Zip Code) |

---

____________________________

**425-462-1515**

Registrant's telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| **Common Stock, par value $0.000001 per share** | **SVV** | **The New York Stock Exchange** |

---

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes ⌧No □

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ⌧ No □

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act. (Check one):

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | □ | Accelerated filer | ⌧ |
| Non-accelerated filer | □ | Smaller reporting company | □ |
| | | Emerging growth company | □ |

---

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. □

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes □ No ⌧

The registrant had outstanding 156,227,451 shares of common stock as of October 27, 2025.

**Table of Contents**

---

| | | |
|:---|:---|:---|
| | | **Page** |
| <u>[Special Note Regarding Forward-Looking Statements](#iac383af355eb4881860c2626c7ec3876_10)</u> | <u>[Special Note Regarding Forward-Looking Statements](#iac383af355eb4881860c2626c7ec3876_10)</u> | [3](#iac383af355eb4881860c2626c7ec3876_10) |
| **<u>[Part I - Financial Information](#iac383af355eb4881860c2626c7ec3876_13)</u>** | **<u>[Part I - Financial Information](#iac383af355eb4881860c2626c7ec3876_13)</u>** | |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 1.](#iac383af355eb4881860c2626c7ec3876_16)</u> | <u>[Condensed Consolidated Financial Statements (Unaudited)](#iac383af355eb4881860c2626c7ec3876_16)</u> | [4](#iac383af355eb4881860c2626c7ec3876_16) |
| | <u>[Condensed Consolidated Statements of Operations and Comprehensive](#iac383af355eb4881860c2626c7ec3876_19)[(Loss)](#iac383af355eb4881860c2626c7ec3876_19)[Income](#iac383af355eb4881860c2626c7ec3876_19)</u> | [4](#iac383af355eb4881860c2626c7ec3876_19) |
| | <u>[Condensed Consolidated Balance Sheets](#iac383af355eb4881860c2626c7ec3876_22)</u> | [5](#iac383af355eb4881860c2626c7ec3876_22) |
| | <u>[Condensed Consolidated Statements of Stockholders' Equity](#iac383af355eb4881860c2626c7ec3876_25)</u> | [6](#iac383af355eb4881860c2626c7ec3876_25) |
| | <u>[Condensed Consolidated Statements of Cash Flows](#iac383af355eb4881860c2626c7ec3876_31)</u> | [8](#iac383af355eb4881860c2626c7ec3876_31) |
| | <u>[Notes to Interim Condensed Consolidated Financial Statements](#iac383af355eb4881860c2626c7ec3876_34)</u> | [9](#iac383af355eb4881860c2626c7ec3876_34) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 2.](#iac383af355eb4881860c2626c7ec3876_76)</u> | <u>[Management's Discussion and Analysis of Financial Condition and Results of Operations](#iac383af355eb4881860c2626c7ec3876_76)</u> | [23](#iac383af355eb4881860c2626c7ec3876_76) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 3.](#iac383af355eb4881860c2626c7ec3876_118)</u> | <u>[Quantitative and Qualitative Disclosures About Market Risk](#iac383af355eb4881860c2626c7ec3876_118)</u> | [46](#iac383af355eb4881860c2626c7ec3876_118) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 4.](#iac383af355eb4881860c2626c7ec3876_121)</u> | <u>[Controls and Procedures](#iac383af355eb4881860c2626c7ec3876_121)</u> | [47](#iac383af355eb4881860c2626c7ec3876_121) |
| **<u>[Part II - Other Information](#iac383af355eb4881860c2626c7ec3876_124)</u>** | **<u>[Part II - Other Information](#iac383af355eb4881860c2626c7ec3876_124)</u>** | |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 1.](#iac383af355eb4881860c2626c7ec3876_127)</u> | <u>[Legal Matters](#iac383af355eb4881860c2626c7ec3876_127)</u> | [49](#iac383af355eb4881860c2626c7ec3876_127) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 1A.](#iac383af355eb4881860c2626c7ec3876_130)</u> | <u>[Risk Factors](#iac383af355eb4881860c2626c7ec3876_130)</u> | [49](#iac383af355eb4881860c2626c7ec3876_130) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 2.](#iac383af355eb4881860c2626c7ec3876_133)</u> | <u>[Unregistered Sales of Equity Securities and Use of Proceeds](#iac383af355eb4881860c2626c7ec3876_133)</u> | [49](#iac383af355eb4881860c2626c7ec3876_133) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 3.](#iac383af355eb4881860c2626c7ec3876_136)</u> | <u>[Defaults Upon Senior Securities](#iac383af355eb4881860c2626c7ec3876_136)</u> | [50](#iac383af355eb4881860c2626c7ec3876_136) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 4.](#iac383af355eb4881860c2626c7ec3876_139)</u> | <u>[Mine Safety Disclosures](#iac383af355eb4881860c2626c7ec3876_139)</u> | [50](#iac383af355eb4881860c2626c7ec3876_139) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 5.](#iac383af355eb4881860c2626c7ec3876_142)</u> | <u>[Other Information](#iac383af355eb4881860c2626c7ec3876_142)</u> | [50](#iac383af355eb4881860c2626c7ec3876_142) |
| &nbsp;&nbsp;&nbsp;&nbsp;<u>[Item 6.](#iac383af355eb4881860c2626c7ec3876_148)</u> | <u>[Exhibits](#iac383af355eb4881860c2626c7ec3876_148)</u> | [51](#iac383af355eb4881860c2626c7ec3876_148) |
| <u>[Signatures](#iac383af355eb4881860c2626c7ec3876_151)</u> | <u>[Signatures](#iac383af355eb4881860c2626c7ec3876_151)</u> | [52](#iac383af355eb4881860c2626c7ec3876_151) |

---

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Special Note Regarding Forward-Looking Statements**

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and are made in reliance on the safe harbor protections provided thereunder. Forward-looking statements can be identified by words such as "could," "may," "might," "will," "likely," "anticipates," "intends," "plans," "seeks," "believes," "estimates," "expects," "continues," "projects" or the negative of these terms or other comparable terminology. In particular, statements about the markets in which we operate, including competition, growth and trends in our markets and industry; our strategies, outcomes and prospects; our expectations, beliefs, plans, objectives, assumptions; and future events or performance made in the sections titled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" are forward-looking statements.

Forward-looking statements are based on our current expectations and assumptions. Because forward-looking statements relate to the future, by their nature, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, the Company's actual results may differ materially from those contemplated by the forward-looking statements. Some of the factors that could cause actual results to differ materially from those expressed or implied by the forward-looking statements include:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the impact on both the supply and demand for our products caused by general economic conditions, such as the macroeconomic pressures in Canada and/or the U.S., and changes in consumer confidence and spending;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to anticipate consumer demand and to source and process a sufficient quantity of quality secondhand items at attractive prices on a recurring basis;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• risks related to attracting new, and retaining existing customers, including by increasing acceptance of secondhand items among new and growing customer demographics;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• risks associated with our status as a "brick and mortar" only retailer and our lack of operations in the growing online retail marketplace;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our failure to open new profitable stores or successfully enter new markets on a timely basis or at all;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• risks associated with conducting business internationally, including challenges related to serving customers that are international manufacturers and suppliers, such as transportation and shipping challenges, regulatory risks in foreign jurisdictions (particularly in Canada, where we maintain extensive operations) and exchange rate risks, which we may not choose to fully hedge;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the loss of, or disruption or interruption in the operations of, our centralized processing centers and other offsite processing locations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• risks associated with litigation, the expense of defense, and the potential for adverse outcomes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our failure to properly hire and to retain key personnel and other qualified personnel or to manage labor costs;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• risks associated with the timely and effective deployment, protection, and defense of our computer networks and other electronic systems, including e-mail;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes in government regulations, procedures and requirements;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to maintain an effective system of internal controls and produce timely and accurate financial statements or comply with applicable regulations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• risks associated with heightened geopolitical instability due to the conflicts in the Middle East and Eastern Europe;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the outbreak of viruses or widespread illness, such as the COVID-19 pandemic, natural disasters or other highly disruptive events and regulatory responses thereto; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• other factors set forth under the heading "Risk Factors" in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 21, 2025.

These risks are not exhaustive. Other sections of this Quarterly Report on Form 10-Q include additional factors that could adversely affect our business and financial performance.

Any forward-looking statement made by us in this Quarterly Report on Form 10-Q speaks only as of the date on which it is made, and while we believe that information forms a reasonable basis for such statements, that information may be limited or incomplete, and our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. Moreover, factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We are not under any obligation (and we specifically disclaim any such obligation) to update or alter these forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Part I - Financial Information**

**Item 1. Condensed Consolidated Financial Statements (Unaudited)**

**SAVERS VALUE VILLAGE, INC.**

**Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income**

**(All amounts in thousands, except per share amounts, unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| | **September 27, 2025** | **September 28, 2024** | **September 27, 2025** | **September 28, 2024** |
| Net sales | $426935 | $394797 | $1214288 | $1135632 |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of merchandise sold, exclusive of depreciation and amortization | 188240 | 170776 | 543621 | 491566 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Salaries, wages and benefits | 84520 | 74189 | 256315 | 248841 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 99514 | 83897 | 275005 | 245126 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 18320 | 17297 | 58582 | 52978 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 390594 | 346159 | 1133523 | 1038511 |
| Operating income | 36341 | 48638 | 80765 | 97121 |
| Other expense (income): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | 17276 | 15466 | 48075 | 47309 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on foreign currency, net | 3839 | (2443) | (6403) | (547) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 32621 |  | 35339 | 4088 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other (income) expense, net | (66) | 168 | 137 | (222) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other expense, net | 53670 | 13191 | 77148 | 50628 |
| (Loss) income before income taxes | (17329) | 35447 | 3617 | 46493 |
| Income tax (benefit) expense | (3326) | 13766 | 3426 | 15567 |
| Net (loss) income | (14003) | 21681 | 191 | 30926 |
| Other comprehensive (loss) income, net of tax: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign currency translation adjustments | (2001) | 1390 | 2840 | (1184) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash flow hedges | (680) | (2637) | (5112) | (5977) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive loss | (2681) | (1247) | (2272) | (7161) |
| Comprehensive (loss) income | $(16684) | $20434 | $(2081) | $23765 |
| Net (loss) income per share, basic | $(0.09) | $0.13 | $0.00 | $0.19 |
| Net (loss) income per share, diluted | $(0.09) | $0.13 | $0.00 | $0.18 |
| Basic weighted average shares outstanding | 155770 | 160856 | 156939 | 161301 |
| Diluted weighted average shares outstanding | 155770 | 165671 | 163224 | 167241 |

---

*The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**SAVERS VALUE VILLAGE, INC.**

**Condensed Consolidated Balance Sheets**

**(All amounts in thousands, except per share amounts, unaudited)**

---

| | | |
|:---|:---|:---|
| | **September 27, 2025** | **December 28, 2024** |
| **Current assets:** | | |
| Cash and cash equivalents | $63516 | $149967 |
| Trade receivables, net | 18312 | 16761 |
| Inventories | 47447 | 34288 |
| Prepaid expenses and other current assets | 62036 | 24634 |
| Derivative assets – current | 2944 | 4574 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total current assets** | 194255 | 230224 |
| Property and equipment, net | 322208 | 270123 |
| Right-of-use lease assets | 606817 | 552762 |
| Goodwill | 673913 | 665465 |
| Intangible assets, net | 154376 | 159330 |
| Deferred tax assets | 1391 | 3801 |
| Other assets | 7326 | 3790 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total assets** | $1960286 | $1885495 |
| **Current liabilities:** |  |  |
| Accounts payable and accrued liabilities | $73502 | $83039 |
| Accrued payroll and related taxes | 63101 | 52252 |
| Lease liabilities – current | 98721 | 89809 |
| Current portion of long-term debt | 5625 | 6000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total current liabilities** | 240949 | 231100 |
| Long-term debt, net | 729231 | 735133 |
| Lease liabilities – non-current | 531498 | 472343 |
| Derivative liabilities – non-current | 4343 |  |
| Deferred tax liabilities | 1228 |  |
| Other liabilities | 38414 | 25239 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities** | 1545663 | 1463815 |
| Commitments and contingencies (see Note 11) |  |  |
| **Stockholders' equity:** |  |  |
| Preferred stock, $0.000001 par value, 100,000 shares authorized; zero shares issued and outstanding |  |  |
| Common stock, $0.000001 par value, 800,000 shares authorized; 156,219 and 159,164 shares issued and outstanding |  |  |
| Additional paid-in capital | 688534 | 657906 |
| Accumulated deficit | (285864) | (250451) |
| Accumulated other comprehensive income | 11953 | 14225 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total stockholders' equity** | 414623 | 421680 |
| **Total liabilities and stockholders' equity** | $1960286 | $1885495 |

---

*The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**SAVERS VALUE VILLAGE, INC.**

**Condensed Consolidated Statements of Stockholders' Equity**

**(All amounts in thousands, unaudited)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** |
| | **Common Stock** | **Common Stock** | **Additional Paid in Capital** | **Accumulated Deficit** | **Accumulated Other Comprehensive Income** | **Total** |
| | **Shares** | **Amount** | **Additional Paid in Capital** | **Accumulated Deficit** | **Accumulated Other Comprehensive Income** | **Total** |
| **Balance at June 28, 2025** | 155397 | $— | $680808 | $(271968) | $14634 | $423474 |
| Stock-based compensation |  |  | 7058 |  |  | 7058 |
| Stock issued under stock incentive plans, net | 822 |  | 668 |  |  | 668 |
| Repurchase of common stock, including excise tax |  |  |  | 107 |  | 107 |
| Comprehensive loss |  |  |  | (14003) | (2681) | (16684) |
| **Balance at September 27, 2025** | 156219 | $— | $688534 | $(285864) | $11953 | $414623 |
| **Balance at June 29, 2024** | 161702 | $— | $636494 | $(241612) | $24573 | $419455 |
| Stock-based compensation |  |  | 10328 |  |  | 10328 |
| Stock issued under stock incentive plans, net | 187 |  | 284 |  |  | 284 |
| Repurchase of common stock, including excise tax | (1783) |  |  | (17618) |  | (17618) |
| Comprehensive income (loss) |  |  |  | 21681 | (1247) | 20434 |
| **Balance at September 28, 2024** | 160106 | $— | $647106 | $(237549) | $23326 | $432883 |

---

*The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**SAVERS VALUE VILLAGE, INC.**

**Condensed Consolidated Statements of Stockholders' Equity**

**(All amounts in thousands, unaudited)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| | **Common Stock** | **Common Stock** | **Additional Paid in Capital** | **Accumulated Deficit** | **Accumulated Other Comprehensive Income** | **Total** |
| | **Shares** | **Amount** | **Additional Paid in Capital** | **Accumulated Deficit** | **Accumulated Other Comprehensive Income** | **Total** |
| **Balance at December 28, 2024** | 159164 | $— | $657906 | $(250451) | $14225 | $421680 |
| Stock-based compensation |  |  | 29740 |  |  | 29740 |
| Stock issued under stock incentive plans, net | 1147 |  | 888 |  |  | 888 |
| Repurchase of common stock, including excise tax | (4092) |  |  | (35604) |  | (35604) |
| Comprehensive income (loss) |  |  |  | 191 | (2272) | (2081) |
| **Balance at September 27, 2025** | 156219 | $— | $688534 | $(285864) | $11953 | $414623 |
| **Balance at December 30, 2023** | 160453 | $— | $593109 | $(247541) | $30487 | $376055 |
| Stock-based compensation |  |  | 51107 |  |  | 51107 |
| Stock issued under stock incentive plans, net | 1724 |  | 2890 |  |  | 2890 |
| Repurchase of common stock, including excise tax | (2071) |  |  | (20934) |  | (20934) |
| Comprehensive income (loss) |  |  |  | 30926 | (7161) | 23765 |
| **Balance at September 28, 2024** | 160106 | $— | $647106 | $(237549) | $23326 | $432883 |

---

*The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**SAVERS VALUE VILLAGE, INC.**

**Condensed Consolidated Statements of Cash Flows**

**(All amounts in thousands, unaudited)**

---

| | | |
|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| | **September 27, 2025** | **September 28, 2024** |
| **Cash flows from operating activities:** | | |
| Net income | $191 | $30926 |
| Adjustments to reconcile net income to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense | 31175 | 51107 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs and debt discount | 4172 | 4169 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 58582 | 52978 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease expense | 106227 | 97209 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes, net | 3976 | (14511) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 35339 | 4088 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other items | (7953) | (10243) |
| Changes in operating assets and liabilities, net of acquisitions: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade receivables | (1371) | (4029) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | (12662) | (6224) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other assets | (37396) | (6831) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | (22169) | (12951) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued payroll and related taxes | 8445 | (18797) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (95088) | (91318) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | 5033 | 2870 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 76501 | 78443 |
| **Cash flows from investing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchases of property and equipment | (81087) | (80146) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Business acquisition, net of cash acquired |  | (3189) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Settlement of derivative instruments, net | 1973 | 28194 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchase of marketable securities | (2899) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of marketable securities | 381 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (81632) | (55141) |
| **Cash flows from financing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from issuance of long-term debt | 746250 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Principal payments on long-term debt | (761256) | (54000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payment of debt issuance costs | (8841) | (1004) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepayment premium on extinguishment of debt | (20884) | (1485) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from stock option exercises | 1276 | 3443 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repurchase of common stock | (35646) | (20934) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Shares withheld for taxes | (637) | (553) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Settlement of derivative instrument, net |  | 11925 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Principal payments on finance lease liabilities | (2780) | (1099) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other | (700) | (438) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | (83218) | (64145) |
| Effect of exchange rate changes on cash and cash equivalents | 1898 | (1393) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net change in cash and cash equivalents | (86451) | (42236) |
| **Cash and cash equivalents at beginning of period** | 149967 | 179955 |
| **Cash and cash equivalents at end of period** | $63516 | $137719 |
| **Supplemental disclosures of cash flow information:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest paid on debt | $63478 | $68678 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income taxes paid, net | $34855 | $28612 |
| **Supplemental disclosure of noncash investing and financing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Noncash capital expenditures | $10100 | $6567 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Debt issuance costs not yet paid | $1937 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Option exercises not yet received | $249 | $— |

---

*The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.*

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**SAVERS VALUE VILLAGE, INC.**

**Notes to Interim Condensed Consolidated Financial Statements (unaudited)**

**Note 1. Description of Business and Basis of Presentation**

***Description of business***

Savers Value Village, Inc., a Washington State based company, together with its wholly owned subsidiaries (the "Company", "we", "us" or "our"), sells secondhand merchandise primarily in retail stores located in the United States ("U.S."), Canada and Australia. Items that are unsuited for or unsold at retail stores are marketed to wholesale customers.

***Basis of presentation***

The accompanying interim condensed consolidated financial statements as of September 27, 2025 and for the thirteen and thirty-nine weeks ended September 27, 2025 and September 28, 2024, have not been audited but, in the opinion of management, contain all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation of the financial statements. The Condensed Consolidated Balance Sheet at December 28, 2024, has been derived from the audited financial statements at that date but does not include all of the disclosures required by U.S. generally accepted accounting principles ("GAAP") for complete financial statements. These unaudited interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements as of and for the fiscal year ended December 28, 2024, and related notes included in the most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 21, 2025. Operating results for interim periods are not necessarily indicative of the results that may be expected for the full year, which ends on the Saturday nearest to December 31.

All dollar and share amounts in the notes to these unaudited interim condensed consolidated financial statements, with the exception of per share amounts, are rounded to the nearest thousand unless otherwise indicated.

***Secondary offering***

On May 16, 2025, certain funds, investment vehicles or accounts managed or advised by the Private Equity Group of Ares Management Corporation ("Ares") and Mark Walsh, the chief executive officer of the Company (collectively, the "Selling Stockholders"), sold 17.3 million shares, including approximately 2.3 million shares pursuant to the exercise of the underwriters' over-allotment option (the "Offering"). The Company did not receive any proceeds from sales made by the Selling Stockholders but incurred approximately $1.2 million in costs associated with the Offering, which were recorded within selling, general and administrative in the unaudited interim Condensed Consolidated Statement of Operations and Comprehensive (Loss) Income for the thirty-nine weeks ended September 27, 2025.

In connection with the Offering, the Company purchased from the underwriters approximately 2.3 million shares of common stock at a total cost of approximately $20.0 million, excluding excise tax, at a price per share equal to the price per share paid by the underwriters to the Selling Stockholders (the "Concurrent Share Repurchase"). The underwriters did not receive any compensation for the shares repurchased by the Company. See Note 9. Share Repurchases for further details.

**Note 2. Summary of Significant Accounting Policies**

There have been no material changes to the Company's significant accounting policies as described in the Company's consolidated financial statements as of and for the fiscal year ended December 28, 2024.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

***Use of estimates***

The preparation of these unaudited interim condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited interim condensed consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods. These estimates are based on available information and on various other assumptions that are believed to be reasonable under the circumstances. Certain items subject to such estimates and assumptions include, but are not limited to, the valuation of insurance reserves, impairment assessments associated with our goodwill and indefinite-lived intangible assets, and income taxes. Actual results could vary from those estimates under different assumptions or conditions.

***Revenue recognition***

The following table disaggregates our revenue by retail and wholesale for the periods presented:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **September 27, 2025** | **September 28, 2024** |
| Retail sales | $408343 | $375587 | $1155532 | $1080304 |
| Wholesale sales | 18592 | 19210 | 58756 | 55328 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net sales | $426935 | $394797 | $1214288 | $1135632 |

---

***Recently issued accounting pronouncements not yet adopted***

In December 2023, the FASB issued ASU 2023-09, *Income Taxes (Topic 740): Improvements to Income Tax Disclosures*. The amendments in this update require that public business entities on an annual basis disclose specific categories in the rate reconciliation table, provide additional information for reconciling items that meet a quantitative threshold and provide additional information about income taxes paid. The amendments in this update are effective for annual periods beginning after December 15, 2024. This guidance is expected to impact the Company's disclosures only with no impact to its results of operations, financial position or cash flows.

In November 2024, the FASB issued ASU 2024-03, *Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses*. The amendments in this update require public entities to disclose, on an annual and interim basis, specific expenses included in each relevant expense caption on the income statement. The amendments in this update are effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. This guidance is expected to impact the Company's disclosures only with no impact to its results of operations, financial position or cash flows.

**Note 3. 2 Peaches Acquisition**

On May 6, 2024, the Company acquired all of the equity of 2 Peaches Group, LLC ("2 Peaches") for $5.4 million, which was comprised of cash consideration of $3.5 million, including a holdback of $0.5 million, and acquisition-related contingent consideration with an initial fair value of $1.9 million (the "2 Peaches Acquisition"). 2 Peaches is a thrift store chain with seven locations in the Atlanta, Georgia, metropolitan area. The acquired stores are the Company's first locations in the state of Georgia and will serve as a base for the Company's entrance and expansion into the southeast region of the U.S.

The acquisition-related contingent consideration arrangement with an initial fair value of $1.9 million required us to make a future cash payment of up to $2.7 million upon achievement of specific milestones. In September 2025, the Company paid $0.7 million to settle the acquisition-related contingent consideration obligation in full.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Note 4. Debt**

Long-term debt consisted of the following:

---

| | | |
|:---|:---|:---|
| *(in thousands)* | **September 27, 2025** | **December 28, 2024** |
| 2025 Term Loan Facility | $750000 | $— |
| Senior Secured Notes |  | 445500 |
| 2021 Term Loan Facility |  | 315756 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total face value of debt | 750000 | 761256 |
| Less: current portion of long-term debt | 5625 | 6000 |
| Less: unamortized debt issuance costs and debt discount | 15144 | 20123 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Long-term debt, net | $729231 | $735133 |

---

On February 6, 2025, the Company redeemed $44.5 million aggregate principal amount of the Senior Secured Notes (the "Notes"), equal to 10% of the outstanding balance at December 28, 2024. In addition to paying accrued interest, the Company paid a premium of 3%, or $1.3 million, on the partial redemption. This transaction resulted in a loss on extinguishment of debt of $2.7 million.

On September 18, 2025, the Company entered into new Senior Secured Credit Facilities (the "2025 Senior Secured Credit Facilities"), consisting of a $750 million term loan facility (the "2025 Term Loan Facility") and a $180 million revolving credit facility (the "2025 Revolving Credit Facility"). The proceeds of the 2025 Term Loan Facility were used, in part, to redeem the remaining aggregate principal amount of the Notes and repay all outstanding amounts under the term loan facility, dated as of April 26, 2021 (the "2021 Term Loan Facility"), including accrued interest and a premium of 4.875%, or $19.5 million, on the redemption of the Notes. As a result of this transaction, the Company recorded a $32.6 million loss on extinguishment of debt which included the $19.5 million prepayment premium, as well as the write-off of unamortized debt issuance costs and debt discounts under the Notes and 2021 Term Loan Facility.

The Company's principal subsidiaries in the U.S. and Canada are borrowers under the 2025 Senior Secured Credit Facilities, and most of the Company's U.S. and Canadian subsidiaries are guarantors. The 2025 Senior Secured Credit Facilities are secured by a first priority lien on substantially all assets of the borrowers and guarantors, subject to certain exceptions. The 2025 Revolving Credit Facility is senior to the 2025 Term Loan Facility in right of payment.

The 2025 Senior Secured Credit Facilities have customary affirmative and negative covenants, including restrictions on the Company's ability to incur additional indebtedness, incur liens, make investments, make restricted payments, make optional prepayments on junior financings, engage in transactions with affiliates and make asset sales, in each case, subject to customary exceptions and baskets.

The 2025 Senior Secured Credit Facilities also have a customary uncommitted incremental facility of (i) the greater of $313.3 million and 1.0 times our EBITDA plus unused amounts under the "general" debt basket, plus (ii) an additional amount based on the Company's leverage ratios or interest coverage ratio.

***2025 Term Loan Facility***

The 2025 Term Loan Facility matures in September 2032. Required minimum principal payments of $1.9 million are due quarterly. The Company is able to prepay amounts outstanding under the 2025 Term Loan Facility without a prepayment premium. The 2025 Term Loan Facility bears interest at a variable rate equal to a reference rate plus a margin ranging from 2.00% to 3.00% based on loan type and our first lien net leverage ratio.

The Company is required to prepay the 2025 Term Loan Facility with a percentage of the Company's annual excess cash flow if the first lien net leverage ratio is greater than or equal to 4.00 to 1.00. The Company is also required to prepay the 2025 Term Loan Facility with a percentage of the net cash proceeds of certain asset sales, subject to customary reinvestment provisions, when the first lien net leverage ratio exceeds 4.00 to 1.00.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

***2025 Revolving Credit Facility***

The 2025 Revolving Credit Facility matures in September 2030. The maximum available amount under the 2025 Revolving Credit Facility is $180 million, with $75 million available for letters of credit and a swingline sublimit of $25 million. As of September 27, 2025, there were no advances on the 2025 Revolving Credit Facility, there were $0.9 million of letters of credit outstanding and $179.1 million was available to borrow.

The interest rate on revolver draws is variable at a rate equal to the reference rate plus a margin of 1.50% or 3.00% based on loan type. A 0.375% commitment fee is payable quarterly on the unused portion of the 2025 Revolving Credit Facility.

The 2025 Revolving Credit Facility is subject to a financial maintenance covenant that requires us to ensure the first lien net leverage ratio, which is tested quarterly, does not exceed 7.75 to 1.00. The financial maintenance covenant is only applicable if the aggregate amount of revolving loans, swingline loans and letters of credit outstanding under the 2025 Revolving Credit Facility (excluding (i) letters of credit and (ii) for the first four fiscal quarters following the Closing Date, outstanding amounts incurred to finance the transactions contemplated by the 2025 Senior Secured Credit Facilities) exceeds 40% of the committed amount. The 2025 Revolving Credit Facility provides for customary equity cure rights.

***Required minimum principal payments***

Required minimum principal payments on debt for each of the following fiscal years as of September 27, 2025 are as follows:

---

| | |
|:---|:---|
| *(in thousands)* |  |
| 2025 | $— |
| 2026 | 7500 |
| 2027 | 7500 |
| 2028 | 7500 |
| 2029 | 7500 |
| Thereafter | 720000 |
|  | $750000 |

---

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Note 5. Fair Value Measurements**

The Company utilizes fair value measurements for its financial assets and financial liabilities and fair value measurements of nonfinancial items that are recognized or disclosed at fair value in the financial statements on a recurring basis. Fair value is based upon a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Level 2 inputs are inputs other than unadjusted quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Level 3 inputs are unobservable inputs for the asset or liability.

The level in the fair value hierarchy within which a fair value measurement in its entirety falls is based on the lowest level input that is significant to the fair value measurement.

***Recurring fair value measurements***

The following table presents financial assets and financial liabilities that are measured at fair value on a recurring basis at September 27, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Fair Value Hierarchy** | **Fair Value Hierarchy** | **Fair Value Hierarchy** | |
| *(in thousands)* | **Level 1** | **Level 2** | **Level 3** | **Total** |
| Assets: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Money market funds | $4261 | $— | $— | $4261 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest rate swaps |  | 1304 |  | 1304 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cross currency swaps |  | 1640 |  | 1640 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Marketable securities <sup>(1)</sup> | 2770 |  |  | 2770 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $7031 | $2944 | $— | $9975 |
| Liabilities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest rate swaps | $— | $2176 | $— | $2176 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cross currency swaps |  | 2167 |  | 2167 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Forward contracts |  | 144 |  | 144 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $— | $4487 | $— | $4487 |

---

(1)Represents investments held in a rabbi trust associated with the Company's deferred compensation plan which is included in "Prepaid expenses and other current assets" and "Other assets" in the accompanying unaudited interim Condensed Consolidated Balance Sheets.

The following table presents financial assets and financial liabilities that are measured at fair value on a recurring basis at December 28, 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Fair Value Hierarchy** | **Fair Value Hierarchy** | **Fair Value Hierarchy** | |
| *(in thousands)* | **Level 1** | **Level 2** | **Level 3** | **Total** |
| Assets: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Money market funds | $57000 | $— | $— | $57000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Forward contracts |  | 4574 |  | 4574 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $57000 | $4574 | $— | $61574 |
| Liabilities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Acquisition-related contingent consideration | $— | $— | $2000 | $2000 |

---

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

Money market funds, consisting of short-term deposits with an original maturity of three months or less, are valued based on quoted market prices of identical assets and are classified within Level 1. Marketable securities are deferred compensation investments measured at fair value using unadjusted quoted market prices available from national securities exchanges and are classified within Level 1.

Forward contracts, cross currency swaps and interest rate swaps are fair valued using independent valuation services, and the valuations are based on observable market data. As such, the forward contracts, cross currency swaps and interest rate swaps are classified within Level 2. The Company reviews the independent valuation and obtains an understanding of the methods used in pricing the instruments.

The fair value of the acquisition-related contingent consideration liability is measured using the probability-weighted present value of the potential payment. The probability-weighted present value of the potential payment is based on significant unobservable inputs, including management estimates and assumptions. Accordingly, the fair value of acquisition-related contingent consideration has been classified within Level 3. In September 2025, the Company paid $0.7 million to settle the 2 Peaches acquisition-related contingent consideration obligation in full.

The following table provides a reconciliation of the acquisition-related contingent consideration liability measured at fair value using Level 3 significant unobservable inputs:

---

| | |
|:---|:---|
| *(in thousands)* |  |
| Balance at December 28, 2024 | $2000 |
| Change in fair value recorded in selling, general and administrative | (326) |
| Balance at March 29, 2025 | 1674 |
| Change in fair value recorded in selling, general and administrative | (886) |
| Balance at June 28, 2025 | 788 |
| Change in fair value recorded in selling, general and administrative | (88) |
| Cash payment | (700) |
| Balance at September 27, 2025 | $— |

---

***Non-recurring fair value measurements***

The Company's non-financial assets, such as goodwill, intangible assets, property and equipment, and right-of-use ("ROU") lease assets, are recorded at cost. Fair value adjustments are made to these non-financial assets in the period an impairment charge is recognized. During the thirteen and thirty-nine weeks ended September 27, 2025, the Company recognized impairment charges of $2.8 million on ROU lease assets and $1.2 million on property and equipment which are recorded in selling, general and administrative in the unaudited interim Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income. Fair value of these assets was determined using discounted cash flow models based on significant unobservable inputs, including projected store-level cash flows, discount rates and market rental data. Accordingly, the fair value of these assets are classified as Level 3 within the fair value hierarchy.

***Other fair value disclosures***

The Company's Notes were fully redeemed on September 18, 2025. The fair value of the Company's Notes, based on Level 1 inputs, was $467.6 million at December 28, 2024. The fair value of borrowings under the Company's 2025 Senior Secured Credit Facilities approximate their carrying value as the current rates approximate rates on similar debt and were based on rate notices provided by the Administrative Agent (Level 2 inputs) at September 27, 2025. The fair value of borrowings under the Company's previous Senior Secured Credit Facilities approximated their carrying value and were based on rate notices provided by the Administrative Agent (Level 2 inputs) at December 28, 2024.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Note 6. Derivative Financial Instruments**

As a result of its operating and financing activities, the Company is exposed to market risks from changes in foreign currency exchange rates and interest rates. These market risks may adversely affect the Company's operating results, cash flows and financial position. The Company seeks to manage risk from changes in foreign currency exchange rates through the use of forward contracts, cross currency swaps or both and uses interest rate swaps to manage the risk of changes in interest rates. The Company's derivative contracts are not collateralized and are entered into with large, reputable financial institutions that are monitored for counterparty risk. Refer to Note 5. Fair Value Measurements for information on the fair value of our derivative financial instruments.

***Foreign currency contracts***

The Company operates in foreign countries, which exposes it to market risk associated with foreign currency exchange rate fluctuations. The Company uses forward contracts and cross currency swaps to manage its exposure to fluctuations in the U.S. dollar ("USD") – Canadian dollar ("CAD") exchange rate. Forward contracts and cross currency swaps lock in the exchange rate for a portion of the estimated cash flows of the Company's Canadian operations. As of September 27, 2025 and December 28, 2024, the Company's forward contracts had USD equivalent notional amounts of $101.6 million and $102.5 million, respectively. In September 2025, the Company entered into cross currency swaps with USD notional amounts of $200.0 million as of September 27, 2025. In April 2024, the Company terminated its then-existing cross currency swaps, resulting in net proceeds of $28.1 million. Cross currency swaps and forward contracts were not designated in hedging relationships.

***Interest rate swap contracts***

The Company's market risk is affected by changes in interest rates. The Company's 2025 Senior Secured Credit Facilities bear interest based on market rates plus an applicable margin. Because the interest rate on the Company's floating-rate debt is tied to market rates, the Company manages its exposure to interest rate movements by effectively converting a portion of its floating-rate debt to fixed-rate debt using interest rate swaps. Interest rate swaps, as used by the Company, involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreement without exchange of the underlying notional amount. In September 2025, the Company entered into interest rate swaps with USD notional amounts of $600.0 million as of September 27, 2025. In April 2024, the Company terminated its then-existing interest rate swaps, resulting in net proceeds of $10.3 million. All interest rate swaps were designated as cash flow hedging instruments.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

The fair value of derivative financial instruments were as follows:

---

| | | | |
|:---|:---|:---|:---|
| *(in thousands)* | **Balance Sheet Location** | **September 27, 2025** | **December 28, 2024** |
| Derivatives not designated as hedging instruments: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Forward contracts | Derivative asset – current | $— | $4574 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cross currency swaps | Derivative asset – current | 1640 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total derivatives in an asset position |  | $1640 | $4574 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Forward contracts | Accounts payable and accrued liabilities | $144 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cross currency swaps | Derivative liabilities – non-current | 2167 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total derivatives in a liability position |  | $2311 | $— |
| Derivatives designated as hedging instruments: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest rate swaps | Derivative asset – current | $1304 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest rate swaps | Derivative liabilities – non-current | $2176 | $— |
| Deferred (loss) gain on interest rate swaps <sup>(1)</sup> | Accumulated other comprehensive income | $(900) | $4432 |

---

(1)Presented gross of immaterial income taxes.

The impact of derivative financial instruments on the unaudited interim Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income was as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| *(in thousands, gross of immaterial income taxes)* | **September 27, 2025** | **September 28, 2024** | **September 27, 2025** | **September 28, 2024** |
| (Gain) loss on forward contracts recognized in loss (gain) on foreign currency, net | $(1848) | $1193 | $2745 | $733 |
| Loss (gain) on cross currency swaps recognized in loss (gain) on foreign currency, net | $532 | $— | $532 | $(7647) |
| Gain on interest rate swaps recognized in interest expense, net | $(30) | $(2637) | $(4462) | $(8341) |

---

The table below presents the effect of cash flow hedge accounting on comprehensive (loss) income:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| *(in thousands, gross of immaterial income taxes)* | **September 27, 2025** | **September 28, 2024** | **September 27, 2025** | **September 28, 2024** |
| (Loss) gain recognized in other comprehensive loss | $(870) | $— | $(870) | $2364 |
| Gain reclassified from accumulated other comprehensive income into net (loss) income | $30 | $2637 | $4462 | $8341 |

---

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

Amounts reclassified from accumulated other comprehensive income into net (loss) income are recognized in interest expense, net in the unaudited interim Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income. Within the next twelve months, the Company estimates that $1.2 million of gains currently recognized within accumulated other comprehensive income will be reclassified as a decrease in interest expense, net.

**Note 7. Segments**

The Company's Chief Executive Officer, who is the chief operating decision maker ("CODM"), assesses segment performance and makes resource allocation decisions based on the geographies in which it conducts its retail operations, and separately for its wholesale operations, each of which represents an operating segment. For disclosure purposes, U.S. Retail and Canada Retail were determined to be reportable segments. Neither the Company's retail operations in Australia nor its wholesale operations meet the quantitative thresholds to be reported separately and since they do not share similar economic characteristics, they have been combined and disclosed within Other Profit. We do not separately present assets for our reportable segments because the Company's CODM is not provided these amounts.

General corporate expenses include unallocated corporate overhead recorded in salaries, wages and benefits, and selling, general and administrative in the unaudited interim Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income.

Beginning in the first quarter of fiscal 2025, the Company revised its calculation of segment profit to include, among other things, lease expense as recognized under Topic 842, consistent with the information provided to the CODM. Previously, segment profit included cash-basis rent. Prior period amounts have been recast to reflect this change, resulting in an increase in segment profit of $1.1 million for the U.S. Retail segment and a decrease of $0.4 million for the Canada Retail segment for the thirteen weeks ended September 28, 2024. For the thirty-nine weeks ended September 28, 2024, the recast resulted in a decrease in segment profit of $3.9 million for the U.S. Retail segment and a decrease of $1.1 million for the Canada Retail segment.

Segment profit may not be comparable to similarly titled measures used by other entities. These measures should not be considered as alternatives to our GAAP measures of operating income, net (loss) income or cash flows from operating activities as an indicator of the Company's performance or as a measure of its liquidity.

Our segment results are presented in the tables below. In each table, "Other profit" is attributable to the Australia Retail and Wholesale operating segments which have been combined.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

---

| | | | |
|:---|:---|:---|:---|
| | **Thirteen Weeks Ended September 27, 2025** | **Thirteen Weeks Ended September 27, 2025** | **Thirteen Weeks Ended September 27, 2025** |
| *(in thousands)* | **U.S. Retail** | **Canada Retail** | **Total** |
| Segment sales | $234712 | $159608 | $394320 |
| Segment expenses: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of merchandise sold, exclusive of depreciation and amortization | 109038 | 64379 | 173417 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Salaries, wages and benefits | 32459 | 18095 | 50554 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 45259 | 31798 | 77057 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total segment expenses | 186756 | 114272 | 301028 |
| Segment profit | $47956 | $45336 | 93292 |
| *Reconciliation of profit* |  |  |  |
| Other profit |  |  | 8650 |
| General corporate expenses |  |  | 47281 |
| Depreciation and amortization |  |  | 18320 |
| Operating income |  |  | 36341 |
| Interest expense, net |  |  | 17276 |
| Loss on foreign currency, net |  |  | 3839 |
| Loss on extinguishment of debt |  |  | 32621 |
| Other income, net |  |  | (66) |
| Loss before income taxes |  |  | $(17329) |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Thirteen Weeks Ended September 28, 2024** | **Thirteen Weeks Ended September 28, 2024** | **Thirteen Weeks Ended September 28, 2024** |
| *(in thousands)* | **U.S. Retail** | **Canada Retail** | **Total** |
| Segment sales | $212470 | $151886 | $364356 |
| Segment expenses: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of merchandise sold, exclusive of depreciation and amortization | 96961 | 59707 | 156668 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Salaries, wages and benefits | 29372 | 17798 | 47170 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 41345 | 29401 | 70746 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total segment expenses | 167678 | 106906 | 274584 |
| Segment profit | $44792 | $44980 | 89772 |
| *Reconciliation of profit* |  |  |  |
| Other profit |  |  | 9257 |
| General corporate expenses |  |  | 33094 |
| Depreciation and amortization |  |  | 17297 |
| Operating income |  |  | 48638 |
| Interest expense, net |  |  | 15466 |
| Gain on foreign currency, net |  |  | (2443) |
| Other expense, net |  |  | 168 |
| Income before income taxes |  |  | $35447 |

---

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

---

| | | | |
|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended September 27, 2025** | **Thirty-Nine Weeks Ended September 27, 2025** | **Thirty-Nine Weeks Ended September 27, 2025** |
| *(in thousands)* | **U.S. Retail** | **Canada Retail** | **Total** |
| Segment sales | $674310 | $443199 | $1117509 |
| Segment expenses: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of merchandise sold, exclusive of depreciation and amortization | 310961 | 186897 | 497858 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Salaries, wages and benefits | 96599 | 54667 | 151266 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 131283 | 91508 | 222791 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total segment expenses | 538843 | 333072 | 871915 |
| Segment profit | $135467 | $110127 | 245594 |
| *Reconciliation of profit* |  |  |  |
| Other profit |  |  | 26029 |
| General corporate expenses |  |  | 132276 |
| Depreciation and amortization |  |  | 58582 |
| Operating income |  |  | 80765 |
| Interest expense, net |  |  | 48075 |
| Gain on foreign currency, net |  |  | (6403) |
| Loss on extinguishment of debt |  |  | 35339 |
| Other expense, net |  |  | 137 |
| Income before income taxes |  |  | $3617 |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended September 28, 2024** | **Thirty-Nine Weeks Ended September 28, 2024** | **Thirty-Nine Weeks Ended September 28, 2024** |
| *(in thousands)* | **U.S. Retail** | **Canada Retail** | **Total** |
| Segment sales | $612118 | $435841 | $1047959 |
| Segment expenses: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of merchandise sold, exclusive of depreciation and amortization | 275595 | 175425 | 451020 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Salaries, wages and benefits | 86274 | 52271 | 138545 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative | 116778 | 84374 | 201152 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total segment expenses | 478647 | 312070 | 790717 |
| Segment profit | $133471 | $123771 | 257242 |
| *Reconciliation of profit* |  |  |  |
| Other profit |  |  | 26336 |
| General corporate expenses |  |  | 133479 |
| Depreciation and amortization |  |  | 52978 |
| Operating income |  |  | 97121 |
| Interest expense, net |  |  | 47309 |
| Gain on foreign currency, net |  |  | (547) |
| Loss on extinguishment of debt |  |  | 4088 |
| Other income, net |  |  | (222) |
| Income before income taxes |  |  | $46493 |

---

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Note 8. Net (Loss) Income Per Share**

Basic net (loss) income per share is computed by dividing net (loss) income by the weighted-average number of shares outstanding during the period. Diluted net (loss) income per share gives effect to all potentially dilutive common equivalent shares outstanding for the period under the treasury stock method.

Basic and diluted net (loss) income per share were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| *(in thousands, except per share data)* | **September 27, 2025** | **September 28, 2024** | **September 27, 2025** | **September 28, 2024** |
| **Numerator** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net (loss) income | $(14003) | $21681 | $191 | $30926 |
| **Denominator** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic weighted average shares outstanding | 155770 | 160856 | 156939 | 161301 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Dilutive effect of employee stock options and awards |  | 4815 | 6285 | 5940 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Diluted weighted average shares outstanding <sup>(1)</sup> | 155770 | 165671 | 163224 | 167241 |
| **Net (loss) income per share** <sup>(2)</sup> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic | $(0.09) | $0.13 | $0.00 | $0.19 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Diluted | $(0.09) | $0.13 | $0.00 | $0.18 |

---

(1)For the thirteen and thirty-nine weeks ended September 27, 2025, the calculation of diluted net (loss) income per share excludes the effect of 12.5 million and 6.8 million, respectively, of potential shares of common stock relating to awards of stock options and restricted stock units that, if exercised or vested, would have been antidilutive. For the thirteen and thirty-nine weeks ended September 28, 2024, the calculation of diluted net income per share excludes the effect of 3.9 million and 2.9 million, respectively, of potential shares of common stock relating to awards of stock options and restricted stock units that, if exercised or vested, would have been antidilutive.

(2)Due to the differences between quarterly and year-to-date weighted average share counts and the effect of quarterly rounding to the nearest cent per share, the year-to-date calculation of net (loss) income per share may not equal the sum of the quarters.

**Note 9. Share Repurchases**

***Concurrent share repurchase***

As part of the Offering, the Company purchased from the underwriters approximately 2.3 million shares of common stock at a price per share of $8.86 and a total cost of approximately $20.0 million, excluding excise tax. The Company funded the Concurrent Share Repurchase from its existing cash on hand and it was not part of its share repurchase program authorized in November 2023.

***2023 Share Repurchase Program***

In November 2023, the Company authorized a share repurchase program of up to $50 million of the Company's common stock (the "2023 Share Repurchase Program"). The 2023 Share Repurchase Program expires on November 8, 2025. The 2023 Share Repurchase Program does not obligate us to purchase any minimum number of shares, and the program may be suspended, modified or discontinued at any time without prior notice. The timing, actual number and value of any additional shares purchased depends on a variety of factors, including, but not limited to, the market price of the Company's common stock, general business and market conditions, other investment opportunities and applicable regulatory requirements.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

Under the 2023 Share Repurchase Program, the Company repurchased 1.8 million shares at a weighted average price of $8.37 and a total cost of $15.3 million, excluding commissions and excise tax, during the thirty-nine weeks ended September 27, 2025. The Company did not repurchase any shares during the thirteen weeks ended September 27, 2025. During the thirteen and thirty-nine weeks ended September 28, 2024, the Company repurchased 1.8 million and 2.1 million shares, respectively, at a weighted average price of $9.86 and $10.09, respectively, and a total cost of $17.6 million and $20.9 million, respectively, excluding commissions and excise tax. As of September 27, 2025, the Company had $2.8 million remaining under the 2023 Share Repurchase Program.

***2025 Share Repurchase Program***

The Company announced on October 30, 2025 the authorization of a new share repurchase program of up to $50 million of the Company's common stock (the "2025 Share Repurchase Program"). The 2025 Share Repurchase Program becomes effective as of November 9, 2025 and expires on November 8, 2027. Under the 2025 Share Repurchase Program, the Company may purchase shares from time to time in compliance with applicable securities laws, that may include Securities Act Rule 10b-18 and Securities Act Rule 10b5-1. The timing and amount of any shares purchased will be based upon a variety of factors, including the share price of the common stock, general market conditions, alternative uses for capital, the Company's' financial performance and other considerations. The 2025 Share Repurchase Program does not obligate the Company to purchase any minimum number of shares, and the program may be suspended, modified or discontinued at any time without prior notice. Any repurchases will be funded by available cash and cash equivalents.

**Note 10. Income Taxes**

The income tax provision for interim periods is generally determined using an estimate of the Company's annual effective tax rate adjusted for discrete items. Each quarter the estimate of the annual effective tax rate is updated, and if the Company's estimated tax rate changes, a cumulative adjustment is made.

The effective tax rate for the thirteen and thirty-nine weeks ended September 27, 2025 was 19.2% and 94.7%, respectively. The effective tax rate for these periods was primarily driven by a decrease in income before income taxes, the disproportionate impact of permanent differences including limitations on the deductibility of executive compensation under Internal Revenue Code Section 162(m), a tax shortfall related to stock-based compensation and the recording of a valuation allowance against certain non-domestic deferred tax assets.

The effective tax rate for the thirteen and thirty-nine weeks ended September 28, 2024 was 38.8% and 33.5%, respectively. The effective tax rate differed from the federal statutory rate primarily due to Internal Revenue Code Section 162(m) excess compensation.

The Organization for Economic Cooperation and Development ("OECD") proposed model rules to ensure a minimal level of taxation (commonly referred to as Pillar II) and the European Union member states have agreed to implement Pillar II's proposed global corporate minimum tax rate of 15%. We considered the applicable tax law changes from Pillar II implementation in the relevant countries in which we operate, and there is no material impact to our tax provision for the thirteen and thirty-nine weeks ended September 27, 2025. We will continue to evaluate the impact of these tax law changes in future reporting periods.

The One Big Beautiful Bill Act ("OB3") was enacted on July 4, 2025, which includes wide-ranging tax reforms for businesses. OB3 extends and modifies certain provisions of the Tax Cuts & Jobs Act ("TCJA") and makes certain key elements permanent, including 100% bonus depreciation, immediate expensing of domestic research costs and the deductibility of business interest expense. GAAP requires the effect of a change in tax law to be recognized in the interim period that includes the enactment date. Accordingly, the Company's unaudited interim condensed consolidated financial statements for the thirteen and thirty-nine weeks ended September 27, 2025 reflect adjustments related to OB3 based on the Company's best estimate using currently available information. The primary effect of OB3 is expected to be a favorable change in the timing of cash taxes for fiscal 2025, resulting from certain accelerated deductions. We currently do not anticipate a material impact to our effective tax rate in fiscal 2025 as a result of OB3. The final impact of OB3 may differ from this initial estimate due to factors such as final regulations, interpretive guidance, changes in state tax law conformity and evolving business strategies. The Company will continue to evaluate the implications of OB3 and record any adjustments in its results of operations, financial position and cash flows in the upcoming quarter as necessary.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

In the normal course of business, the Company is required to make estimated tax payments throughout the year based on the expected tax liability for the full year. This typically results in a prepaid balance during the first half of the year, as the Company earns most of its profit in the second half of the year. The prepaid balance as of September 27, 2025 also reflects the impact of the aforementioned new legislation based on the Company's preliminary assessment. As stated above, the Company will further evaluate its full impact and report any adjustments in upcoming quarters. As of September 27, 2025, the Company had a $35.6 million balance in prepaid income taxes, which is classified in prepaid expenses and other current assets in the unaudited interim Condensed Consolidated Balance Sheets.

**Note 11. Commitments and Contingencies**

***Litigation and regulatory matters***

The Company is involved from time to time in claims, proceedings and litigation arising in the ordinary course of business. The Company has made accruals with respect to these matters, where appropriate, which are reflected in the unaudited interim condensed consolidated financial statements. For some matters, the amount of liability is not probable or the amount cannot be reasonably estimated and therefore accruals have not been made. The Company may enter into discussions regarding settlement of these matters and may enter into settlement agreements, if in the best interest of the Company. From time to time, the Company is involved in routine litigation that arises in the ordinary course of business. There are no pending significant legal proceedings to which the Company is a party for which management believes the ultimate outcome would have a material adverse effect on the Company's financial position.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations**

*You should read the following discussion and analysis of the financial condition and results of operations of Savers Value Village, Inc. in conjunction with the unaudited interim condensed consolidated financial statements and notes thereto included in this Quarterly Report on Form 10-Q (the "Quarterly Report") and our audited consolidated financial statements for the year ended December 28, 2024 and related notes included in our Annual Report on Form 10-K filed with the SEC on February 21, 2025 (our "Annual Report").* 

*Unless the context otherwise requires, all references in this section to "Savers Value Village", "the Company", "we", "us" or "our" refer to the business of Savers Value Village, Inc. and its predecessor entities.*

*This discussion contains forward-looking statements that involve risks and uncertainties about our business and operations and reflect our plans, estimates and beliefs. Our actual results and the timing of selected events may differ materially from those anticipated in these forward-looking statements as a result of various factors, including those set forth under Part I, Item 1A "Risk Factors" in our Annual Report or in other parts of this Quarterly Report.*

**Overview**

We are the largest for-profit thrift operator in the United States ("U.S.") and Canada based on number of stores and operate a total of 364 stores under the Savers<sup>®</sup>, Value Village<sup>®</sup>, Value Village Boutique™, Village des Valeurs<sup>MD</sup>, Unique<sup>®</sup> and 2nd Ave.<sup>®</sup> banners. We are committed to redefining secondhand shopping by providing one-of-a-kind, low-priced merchandise ranging from quality clothing to home goods in an exciting treasure-hunt shopping environment. We purchase secondhand textiles (e.g., clothing, bedding and bath items), shoes, accessories, housewares, books and other goods from our non-profit partners ("NPPs"). We then process, select, price, merchandise and sell these items in our stores. Items that are unsuited for or unsold at retail stores are marketed to wholesale customers who reuse or repurpose the items they purchase from us. We believe our hyper-local and socially responsible procurement model, industry-leading and innovative operations, differentiated value proposition and deep relationships with our customers distinguish us from other secondhand and value-based retailers. Our business model is rooted in sustainability and contributing to the communities we serve, with a mission to positively impact our stakeholders: thrifters, NPPs and their donors, our team members and our stockholders. As a leader and pioneer of the for-profit thrift category, we seek to positively impact the environment by reducing waste and extending the life of reusable goods. The vast majority of the clothing and textiles we source is sold to our retail or wholesale customers.

We offer a dynamic, ever-changing selection of items, with an average unit retail price of approximately $5. Our most engaged customers are members of our Super Savers Club<sup>®</sup> loyalty program. As of September 27, 2025, we had approximately 6.1 million total active members enrolled in our U.S. and Canadian loyalty programs who have shopped with us within the last twelve months, compared to approximately 5.8 million total active members as of September 28, 2024. Active members drove 72.5% of retail sales during the twelve months ended September 27, 2025, compared to 71.9% during the twelve months ended September 28, 2024.

We have innovated and invested in the development of significant operational expertise in order to integrate the three highly complex parts of thrift operations—supply and processing, retail, and sales to wholesale markets. Our business model enables us to provide value to our NPPs and our customers, while driving attractive profitability and cash flow.

Our strategy is to locally source our merchandise by purchasing secondhand items donated to our NPPs, which provides them with revenue to support their community-focused missions. This also aids in creating a broad and diverse selection for our customers, fosters a sense of community, and reduces transportation costs and emissions typically associated with the production and distribution of new merchandise. While purchases made by our customers in our stores do not directly benefit any NPP, we pay a market-competitive contractual rate to purchase donated items.

We source our merchandise primarily through three distinct and strategic procurement models: (i) on-site donations ("OSDs"), (ii) GreenDrop locations and (iii) delivered supply. Increasing the proportion of OSDs and GreenDrop as a percentage of total supply is desirable as donations from these sources are usually of higher quality and collectively have a lower cost than product sourced through other channels. OSDs and GreenDrop are collectively the largest part of our supply mix, accounting for 80.7% of our total pounds processed for the thirteen weeks ended September 27, 2025, compared to 79.8% for the thirteen weeks ended September 28, 2024. OSDs and GreenDrop accounted for 77.9% of our total pounds processed for the thirty-nine weeks ended September 27, 2025, compared to 76.8% for the thirty-nine weeks ended September 28, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• ***OSDs*:** Donations of items by individuals to our NPPs, made at Community Donation Centers ("CDCs") located at our stores. We operate as a registered professional fundraiser where required, accepting donations on behalf of our NPPs. Each store is specifically designated as an OSD location for a particular NPP, such that all donations received at the CDC are credited to that NPP.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• ***GreenDrop locations*:** Attended donation stations that collect donations of items made by individuals to our NPPs at convenient and well-signed brick and mortar and trailer locations in neighborhoods surrounding a store. On behalf of our NPPs, we solicit, collect and deliver items from our GreenDrop locations to our stores and Centralized Processing Centers ("CPCs").

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• ***Delivered supply*:** Delivered supply comprises donations delivered either to our CPCs or our stores, or both. These donations can be collected by our NPPs through a variety of methods such as neighborhood collections or donation drives, or we may solicit, collect and deliver the items on behalf of our NPPs.

We leverage an analytical platform to measure the sales yield and product margin of each stream of supply in our stores. In general, this tool is either used to periodically confirm the performance of an existing stream of supply or to evaluate the performance of a new source of supply.

Our business model is predicated on sourcing and selling quality secondhand items to our customers in local communities. We are able to meet customer demand given our deep relationships with an extensive network of NPPs that is unmatched in the thrift industry.

The majority of our retail stores have a dedicated space that handles the processing of soft and hard goods that provide the inventory to be sold on our retail sales floors. During the thirteen weeks ended September 27, 2025, we processed 282 million pounds of secondhand goods, compared to 261 million during the thirteen weeks ended September 28, 2024. During the thirty-nine weeks ended September 27, 2025, we processed 823 million pounds of secondhand goods, compared to 753 million during the thirty-nine weeks ended September 28, 2024. We are actively implementing our offsite processing strategy which allows us to process goods at larger-scale facilities and distribute goods to multiple stores in a local market. The processing of donations under this strategy can occur at offsite warehouse facilities, stores with surplus processing capacity or at CPCs.

Our store experience directly reflects our mission to make secondhand second nature. We deliver a well merchandised environment that maximizes customer engagement and supports a core tenet for any thrifter—the treasure hunt. Our stores offer a wide selection of quality items across clothing, home goods, books and other items at convenient locations. Our sales floor inventory is also regularly rotated and refreshed, providing our customers with an extensive, ever-changing selection at tremendous value.

In support of our efforts to extend the life of reusable goods and recover a portion of the cost of acquiring our supply of secondhand items, we sell the majority of textile items that are unsuited for or unsold at retail stores to our wholesale customers (predominantly comprised of textile graders and small business owners) who supply local communities across the globe with gently used, affordable items like clothing, housewares, toys and shoes. Textiles not suitable for reuse as secondhand clothing can be repurposed into other textile items (e.g., wiping rags) and post-consumer fibers (e.g., insulation, carpet padding), further reducing waste.

**Business Highlights**

The following highlights our financial results for the thirteen weeks ended September 27, 2025 (the "third quarter"). Comparisons are to the thirteen weeks ended September 28, 2024:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Total Company net sales increased 8.1% to $426.9 million; constant-currency net sales increased 8.6%; and comparable store sales increased 5.8%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• For the U.S., net sales increased 10.5% and comparable store sales increased 7.1%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• For Canada, net sales increased 5.1%; constant-currency net sales increased 6.1%; and comparable store sales increased 3.9%.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The Company opened 10 new stores, ending the third quarter with 364 stores.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net loss was $14.0 million, or $0.09 per diluted share, which included a $32.6 million pre-tax loss on extinguishment of debt. Net loss margin was 3.3%.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted net income was $22.5 million, or $0.14 per diluted share.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") was $70.0 million and Adjusted EBITDA margin was 16.4%. Changes in foreign currency exchange rates negatively impacted Adjusted EBITDA by $0.6 million during the third quarter.

Adjusted net income, Adjusted net income per diluted share, Adjusted EBITDA and Adjusted EBITDA margin, as well as amounts presented on a constant-currency basis, are not measures recognized under U.S. GAAP. For additional information on our use of non-GAAP financial measures and a reconciliation to the nearest GAAP measure, see "Non-GAAP Financial Measures" below.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Recent Developments**

***Macroeconomic conditions***

There remains significant uncertainty in the current macroeconomic environment, driven by several factors, including global trade policies and tariffs. While the Company is not directly impacted by tariffs due to its hyper-local procurement model, in periods of perceived or actual unfavorable economic conditions, consumers may reallocate their discretionary spending, which may adversely impact demand for the Company' products and its profitability.

***Secondary offering***

On May 16, 2025, certain funds, investment vehicles or accounts managed or advised by the Private Equity Group of Ares Management Corporation ("Ares") and Mark Walsh, the chief executive officer of the Company (collectively, the "Selling Stockholders"), sold 17.3 million shares, including approximately 2.3 million shares pursuant to the exercise of the underwriters' over-allotment option (the "Offering"). The Company did not receive any proceeds from sales made by the Selling Stockholders but incurred approximately $1.2 million in costs associated with the Offering, which were recorded within selling, general and administrative in the unaudited interim Condensed Consolidated Statement of Operations and Comprehensive (Loss) Income for the thirty-nine weeks ended September 27, 2025.

As part of the Offering, the Company purchased from the underwriters approximately 2.3 million shares of common stock at a price per share of $8.86 and a total cost of approximately $20.0 million, excluding excise tax. The Company funded the share repurchase from its existing cash on hand and it was not part of its existing share repurchase program authorized in November 2023.

***Debt Refinance and Derivatives***

On September 18, 2025, the Company entered into new Senior Secured Credit Facilities (the "2025 Senior Secured Credit Facilities"), consisting of a $750 million term loan facility (the "2025 Term Loan Facility") and a $180 million revolving credit facility (the "2025 Revolving Credit Facility"). The proceeds of the 2025 Term Loan Facility were used, in part, to redeem the remaining aggregate principal amount of the Senior Secured Notes (the "Notes) and repay all outstanding amounts under the term loan facility, dated as of April 26, 2021 (the "2021 Term Loan Facility"), including accrued interest and a premium of 4.875%, or $19.5 million, on the redemption of the Notes. As a result of this transaction, the Company recorded a $32.6 million loss on extinguishment of debt which included the $19.5 million prepayment premium, as well as the write-off of unamortized debt issuance costs and debt discounts under the Notes and 2021 Term Loan Facility.

Concurrent with the debt refinancing, the Company entered into interest rate swaps with USD notional amounts of $600 million and cross currency swaps with USD notional amounts of $200 million.

***2023 Share Repurchase Program***

In November 2023, the Company authorized a share repurchase program of up to $50 million of the Company's common stock (the "2023 Share Repurchase Program"). The 2023 Share Repurchase Program expires on November 8, 2025. Under the 2023 Share Repurchase Program, the Company repurchased 1.8 million shares at a weighted average price of $8.37 and a total cost of $15.3 million, excluding commissions and excise tax, during the thirty-nine weeks ended September 27, 2025. The Company did not repurchase any shares during the thirteen weeks ended September 27, 2025. As of September 27, 2025, the Company had $2.8 million remaining under the 2023 Share Repurchase Program. Under the 2023 Share Repurchase Program, the Company may purchase shares from time to time in compliance with applicable securities laws, that may include Securities Act Rule 10b-18.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

***2025 Share Repurchase Program***

The Company announced on October 30, 2025 the authorization of a new share repurchase program of up to $50 million of the Company's common stock (the "2025 Share Repurchase Program"). The 2025 Share Repurchase Program becomes effective on November 9, 2025 and expires on November 8, 2027. Under the 2025 Share Repurchase Program, the Company may purchase shares from time to time in compliance with applicable securities laws, that may include Securities Act Rule 10b-18 and Securities Act Rule 10b5-1.

***2025 Impact & Sustainability Report***

The Company published its 2025 Impact & Sustainability Report covering its 2024 fiscal year. The report highlights continued progress in advancing its environmental, social and governance (ESG) initiatives, including expanding its greenhouse gas emissions assessment, continued prioritization of team member development, advancements made toward reducing its operational footprint, and the ongoing evolution of its data privacy and cybersecurity programs. Together, these efforts further the Company's mission of making secondhand second nature. The report can be found at https://ir.savers.com/esg.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Key Performance Indicators**

We use the key performance indicators below to evaluate the performance of our business, identify trends, formulate financial projections and make strategic decisions. We believe these metrics provide useful information to investors and others in understanding and evaluating our results of operations in the same manner as our management team.

The following table summarizes certain key performance indicators for the periods indicated:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| | **September 27, 2025** | **September 28, 2024** | **September 27, 2025** | **September 28, 2024** |
| **Comparable Store Sales** <sup>(1)</sup> | | | | |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;U.S. | 7.1% | 1.6% | 5.8% | 2.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Canada | 3.9% | (7.5)% | 2.4% | (4.5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total <sup>(2)</sup> | 5.8% | (2.4)% | 4.4% | (0.7)% |
| **Other Metrics** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Pounds processed (lbs mm) | 282 | 261 | 823 | 753 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OSDs and GreenDrop as a % of total pounds processed | 80.7% | 79.8% | 77.9% | 76.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Sales yield <sup>(3)</sup> | $1.48 | $1.45 | $1.44 | $1.44 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cost of merchandise sold per pound processed | $0.67 | $0.65 | $0.66 | $0.65 |

---

(1)Comparable store sales is the percentage change in comparable store sales over the comparable period in the prior fiscal year. Beginning in fiscal 2025, comparable store sales is defined as sales by stores that have been in operation for all or a portion of 14 months. The impact of the change is inconsequential to prior periods, so we have not recast previous year amounts to reflect this change. For the periods presented, comparable store sales exclude stores acquired from 2 Peaches Group, LLC (the "2 Peaches Acquisition"). Comparable store sales is measured in local currency for Canada, while total comparable store sales is measured on a currency neutral basis.

(2)Total comparable store sales include our Australia retail locations, in addition to retail stores in the U.S. and Canada.

(3)We define sales yield as retail sales generated per pound processed on a currency neutral and comparable store basis.

***Comparable store sales***

Comparable store sales provides us with visibility into top-line performance on a like-for-like basis excluding new stores as defined above and excluding all closed stores as of the end of the current reporting period. We believe investors can use this metric to assess our ability to increase comparable store sales over time.

During the thirteen weeks ended September 27, 2025, our comparable store sales increased 5.8%, primarily reflecting higher transactions and average basket. During the thirteen weeks ended September 28, 2024, our comparable store sales decreased 2.4%, primarily reflecting a decrease in transactions in our Canada Retail segment, partially offset by higher transactions and average basket in our U.S. Retail segment.

During the thirty-nine weeks ended September 27, 2025, our comparable store sales increased 4.4%, primarily reflecting higher average basket and transactions. During the thirty-nine weeks ended September 28, 2024, our comparable store sales decreased 0.7%, primarily reflecting a decrease in transactions in our Canada Retail segment, partially offset by higher transactions and average basket in our U.S. Retail segment.

***Pounds processed and supply mix***

We define pounds processed as the total number of pounds of goods processed during the period, excluding furniture and other large items. This metric is an indicator of the amount of secondhand goods processed during the period and is typically a key driver of top-line sales growth. We process inventory by receiving goods directly from our NPPs or through OSDs and GreenDrop, sorting them, and placing them on the sales floor. Increasing the proportion of OSDs and GreenDrop as a percentage of total supply is desirable as donations from these sources are usually of higher quality and collectively have a lower cost than product sourced through other channels. We believe investors can use these metrics to assist in their evaluation of our sales growth and sales yield.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

During the thirteen weeks ended September 27, 2025 and September 28, 2024, we processed 282 million and 261 million pounds of supply, respectively, of which 80.7% and 79.8% was comprised of supply from OSDs and GreenDrop, respectively.

During the thirty-nine weeks ended September 27, 2025 and September 28, 2024, we processed 823 million and 753 million pounds of supply, respectively, of which 77.9% and 76.8% was comprised of supply from OSDs and GreenDrop, respectively.

***Sales yield***

We define sales yield as retail sales generated per pound processed on a currency neutral and comparable store basis. We believe investors can use this metric as an indicator of the quality of goods we source, because when the quality is high, we are able to sell more items and/or sell items at higher prices from the volume we process than we would otherwise.

Our sales yield for the thirteen weeks ended September 27, 2025 was $1.48, compared to $1.45 for the thirteen weeks ended September 28, 2024. The 2.1% increase in sales yield primarily reflects items sold at higher price points.

Our sales yield for the thirty-nine weeks ended September 27, 2025 was consistent with the thirty-nine weeks ended September 28, 2024 at $1.44.

***Cost of merchandise sold per pound processed***

We define cost of merchandise sold per pound processed as cost of merchandise sold, exclusive of depreciation and amortization, on a reported basis, divided by total pounds of goods processed. We believe investors can use this metric to determine our ability to cost-effectively purchase and process supply items, and determine the value of incremental sales.

Cost of merchandise sold per pound processed during the thirteen weeks ended September 27, 2025 and the thirteen weeks ended September 28, 2024 was $0.67 and $0.65, respectively.

Cost of merchandise sold per pound processed during the thirty-nine weeks ended September 27, 2025 and the thirty-nine weeks ended September 28, 2024 was $0.66 and $0.65, respectively.

***Number of stores***

Our number of stores provides us visibility into the scale of our operations and is viewed as a key driver of long-term growth. We believe investors can use this metric to assess our ability to open new stores in high-growth markets while reducing the number of stores in low-growth markets.

The following table summarizes the Company's store count activity for the twelve months ended September 27, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **U.S.** | **Canada** | **Australia** | **Total** |
| **September 28, 2024** | 167 | 164 | 13 | 344 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;New stores | 12 | 8 | 5 | 25 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Closures | (3) | (2) | 0 | (5) |
| **September 27, 2025** | 176 | 170 | 18 | 364 |

---

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Results of Operations**

The following table sets forth our results of operations for each of the periods presented:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| | **September 27, 2025** | **September 27, 2025** | **September 28, 2024** | **September 28, 2024** | **September 27, 2025** | **September 27, 2025** | **September 28, 2024** | **September 28, 2024** |
| *(in thousands)* | **Amount** | **% of Sales** | **Amount** | **% of Sales** | **Amount** | **% of Sales** | **Amount** | **% of Sales** |
| Net sales | $426935 | 100.0% | $394797 | 100.0% | $1214288 | 100.0% | $1135632 | 100.0% |
| Operating expenses: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of merchandise sold, exclusive of depreciation and amortization | 188240 | 44.1 | 170776 | 43.3 | 543621 | 44.8 | 491566 | 43.3 |
| &nbsp;&nbsp;&nbsp;Salaries, wages and benefits | 84520 | 19.8 | 74189 | 18.8 | 256315 | 21.1 | 248841 | 21.9 |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | 99514 | 23.3 | 83897 | 21.3 | 275005 | 22.6 | 245126 | 21.6 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 18320 | 4.3 | 17297 | 4.3 | 58582 | 4.8 | 52978 | 4.6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 390594 | 91.5 | 346159 | 87.7 | 1133523 | 93.3 | 1038511 | 91.4 |
| Operating income | 36341 | 8.5 | 48638 | 12.3 | 80765 | 6.7 | 97121 | 8.6 |
| Other expense (income): |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest expense, net | 17276 | 4.0 | 15466 | 3.9 | 48075 | 4.0 | 47309 | 4.2 |
| &nbsp;&nbsp;&nbsp;Loss (gain) on foreign currency, net | 3839 | 0.9 | (2443) | (0.6) | (6403) | (0.5) | (547) |  |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 32621 | 7.7 |  |  | 35339 | 2.9 | 4088 | 0.3 |
| &nbsp;&nbsp;&nbsp;Other (income) expense, net | (66) |  | 168 |  | 137 |  | (222) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other expense, net | 53670 | 12.6 | 13191 | 3.3 | 77148 | 6.4 | 50628 | 4.5 |
| (Loss) income before income taxes | (17329) | (4.1) | 35447 | 9.0 | 3617 | 0.3 | 46493 | 4.1 |
| Income tax (benefit) expense | (3326) | (0.8) | 13766 | 3.5 | 3426 | 0.3 | 15567 | 1.4 |
| Net (loss) income | $(14003) | (3.3)% | $21681 | 5.5% | $191 | —% | $30926 | 2.7% |

---

***Thirteen Weeks Ended September 27, 2025 compared to the Thirteen Weeks Ended September 28, 2024***

*Net sales*

The following table presents net sales:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Retail sales | $408343 | $375587 | $32756 | 8.7% |
| Wholesale sales | 18592 | 19210 | (618) | (3.2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net sales | $426935 | $394797 | $32138 | 8.1% |

---

Retail sales increased by $32.8 million, or 8.7%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase in retail sales resulted primarily from a 5.8% increase in comparable store sales and growth in our store base, partially offset by the unfavorable impact of foreign currency exchange rates.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

*Cost of merchandise sold, exclusive of depreciation and amortization*

The following table presents cost of merchandise sold, exclusive of depreciation and amortization ("cost of merchandise sold"):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Cost of merchandise sold, exclusive of depreciation and amortization | $188240 | $170776 | $17464 | 10.2% |

---

Cost of merchandise sold increased 80 basis points to 44.1% of net sales during the thirteen weeks ended September 27, 2025, compared to 43.3% for the thirteen weeks ended September 28, 2024. The 80 basis point increase primarily reflects the impact of new stores and deleverage of cost of merchandise sold as a percentage of net sales on comparable store sales in Canada due to higher processing, partially offset by the favorable impact of year-over-year growth in OSDs.

Personnel costs classified within cost of merchandise sold were $117.0 million during the thirteen weeks ended September 27, 2025, compared to $99.8 million during the thirteen weeks ended September 28, 2024. The $17.2 million increase in personnel costs resulted primarily from growth in our store base, increased labor to support higher processing, higher wage rates and the opening of new offsite processing facilities.

*Salaries, wages and benefits*

The following table presents salaries, wages and benefits:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Retail and wholesale | $55065 | $50526 | $4539 | 9.0% |
| Corporate | 29455 | 23663 | 5792 | 24.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total salaries, wages and benefits | $84520 | $74189 | $10331 | 13.9% |

---

Personnel costs for our retail and wholesale operations increased by $4.5 million, or 9.0%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase primarily reflects growth in our store base, higher annual incentive plan expense, as well as increased labor and wage rates.

Personnel costs for our corporate employees increased by $5.8 million, or 24.5%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase primarily reflects higher annual incentive plan expense, wages and non-IPO-related stock-based compensation expense, partially offset by a $4.4 million decrease in IPO-related stock-based compensation expense.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

*Selling, general and administrative*

The following table presents selling, general and administrative ("SG&A"):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Retail and wholesale | $81688 | $74466 | $7222 | 9.7% |
| Corporate | 17826 | 9431 | 8395 | 89.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total selling, general and administrative | $99514 | $83897 | $15617 | 18.6% |

---

SG&A for our retail and wholesale operations increased by $7.2 million, or 9.7%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase primarily reflects growth in our store base, higher rent and utilities, as well as increased preopening expenses.

Corporate SG&A increased by $8.4 million, or 89.0%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase primarily reflects impairment charges, debt transaction costs and the year-over-year change in the fair value of acquisition-related contingent consideration.

*Depreciation and amortization*

The following table presents depreciation and amortization:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Depreciation and amortization | $18320 | $17297 | $1023 | 5.9% |

---

The increase in depreciation and amortization resulted primarily from continued investments in new stores, offsite processing and information technology, as well as capital maintenance expenditures.

*Interest expense, net*

The following table presents interest expense, net:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Interest expense, net | $15959 | $16689 | $(730) | (4.4)% |
| Amortization of debt issuance cost and debt discount | 1347 | 1414 | (67) | (4.7)% |
| Gain on interest rate swaps | (30) | (2637) | 2607 | (98.9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total interest expense, net | $17276 | $15466 | $1810 | 11.7% |

---

The increase in total interest expense, net was primarily due to a decrease in the gain on interest rate swaps of $2.6 million as the remaining deferred gain recognized within accumulated other comprehensive income from the interest rate swap terminated in April 2024 was reclassified as of May 2025. This was partially offset by a decrease in interest expense, net primarily due to a lower weighted average face value of debt and a decrease in the weighted average interest rate. The weighted average face value of debt decreased 5.7% from $764.2 million during the thirteen weeks ended September 28, 2024 to $720.4 million during the thirteen weeks ended September 27, 2025 due to debt repayments. Over the same period, the weighted average interest rate decreased 69 basis points from 9.47% to 8.78%. This decrease was due to a decrease in interest rates affecting amounts borrowed under our term loan facilities. There was no material effect to interest expense, net from the September 2025 debt refinancing.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

*Loss (gain) on foreign currency, net*

The following table presents loss (gain) on foreign currency, net:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Loss (gain) on foreign currency remeasurement | $5155 | $(3636) | $8791 | n/m |
| (Gain) loss on derivative instruments | (1316) | 1193 | (2509) | n/m |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total loss (gain) on foreign currency, net | $3839 | $(2443) | $6282 | n/m |

---

n/m - not meaningful

Gains and losses on foreign currency relate primarily to movements in the Canadian dollar ("CAD") relative to the U.S. dollar ("USD"). During the thirteen weeks ended September 27, 2025, the USD strengthened against the CAD relative to June 28, 2025, resulting in remeasurement losses of $5.2 million arising primarily on USD-denominated debt held by one of our Canadian subsidiaries. We also recorded gains of $1.3 million during the thirteen weeks ended September 27, 2025 on derivative instruments we use to manage foreign currency exchange rate risk.

During the thirteen weeks ended September 28, 2024, the USD weakened against the CAD relative to June 29, 2024, resulting in remeasurement gains of $3.6 million arising primarily on USD-denominated debt held by one of our Canadian subsidiaries. We also recorded losses of $1.2 million during the thirteen weeks ended September 28, 2024 on derivative instruments we use to manage foreign currency exchange rate risk.

*Loss on extinguishment of debt*

The following table presents loss on extinguishment of debt:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Loss on extinguishment of debt | $32621 | $— | $32621 | n/m |

---

n/m - not meaningful

During the thirteen weeks ended September 27, 2025, we redeemed the remaining aggregate principal amount of the Notes and repaid all outstanding amounts under the 2021 Term Loan Facility using the proceeds, in part, from the 2025 Term Loan Facility. As a result of this transaction, the Company recorded a $32.6 million loss on extinguishment of debt, which included a $19.5 million prepayment premium, as well as the write-off of unamortized debt issuance costs and debt discounts under the Notes and 2021 Term Loan Facility.

*Other (income) expense, net*

The following table presents other (income) expense, net:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Other (income) expense, net | $(66) | $168 | $(234) | n/m |

---

n/m – not meaningful

Other (income) expense, net is comprised primarily of miscellaneous income and expenses not directly related to our core operating activities.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

*Income tax (benefit) expense*

The following table presents income tax (benefit) expense:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Income tax (benefit) expense | $(3326) | $13766 | $(17092) | n/m |
| Effective tax rate | 19.2% | 38.8% |  |  |

---

n/m – not meaningful

We estimate an annual projected effective tax rate for the fiscal year to determine income tax expense or benefit in the interim periods. As such, income tax (benefit) expense includes the impact of changes to the estimate of forecasted annual pre-tax book income, together with actual results from the current quarter, relative to the prior quarter in each respective year, adjusted for discrete quarterly events, as applicable. For the thirteen weeks ended September 27, 2025 and September 28, 2024, the effective tax rates of 19.2% and 38.8%, respectively, reflects the impact of changes to the estimate of forecasted annual pre-tax book income relative to the prior quarter and tax shortfalls related to stock-based compensation.

*Segment results*

The following table presents net sales and profit by segment:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| **Net sales:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;U.S. Retail | $234712 | $212470 | $22242 | 10.5% |
| &nbsp;&nbsp;&nbsp;Canada Retail | 159608 | 151886 | 7722 | 5.1% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total segment sales | $394320 | $364356 | $29964 | 8.2% |
| **Segment profit:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;U.S. Retail | $47956 | $44792 | $3164 | 7.1% |
| &nbsp;&nbsp;&nbsp;Canada Retail | $45336 | $44980 | $356 | 0.8% |

---

*U.S. Retail*

U.S. Retail sales increased by $22.2 million, or 10.5%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase in U.S. Retail sales resulted from a 7.1% increase in comparable store sales, as well as growth in our store base. The increase in comparable store sales was driven by higher transactions and average basket.

U.S. Retail segment profit increased by $3.2 million, or 7.1%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase in U.S. Retail segment profit primarily reflects higher profit from our comparable stores, partially offset by the impact of new stores, including pre-opening expenses of $1.1 million.

*Canada Retail*

Canada Retail sales increased by $7.7 million, or 5.1%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase in Canada Retail sales resulted from growth in our store base and a 3.9% increase in comparable store sales, partially offset by the impact of foreign currency exchange rates. The increase in comparable store sales was driven by higher transactions and average basket.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

Canada Retail segment profit increased by $0.4 million, or 0.8%, during the thirteen weeks ended September 27, 2025, compared to the thirteen weeks ended September 28, 2024. The increase in Canada Retail segment profit primarily reflects improved comparable store performance, partially offset by deleverage of cost of merchandise sold as a percentage of net sales on comparable store sales due to higher processing and the unfavorable impact of foreign currency exchange rates.

***Thirty-Nine Weeks Ended September 27, 2025 compared to the Thirty-Nine Weeks Ended September 28, 2024***

*Net sales*

The following table presents net sales:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Retail sales | $1155532 | $1080304 | $75228 | 7.0% |
| Wholesale sales | 58756 | 55328 | 3428 | 6.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net sales | $1214288 | $1135632 | $78656 | 6.9% |

---

Retail sales increased by $75.2 million, or 7.0%, during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024. The increase in retail sales resulted primarily from growth in our store base and a 4.4% increase in comparable store sales, partially offset by the unfavorable impact of foreign currency exchange rates.

*Cost of merchandise sold, exclusive of depreciation and amortization*

The following table presents cost of merchandise sold, exclusive of depreciation and amortization:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Cost of merchandise sold, exclusive of depreciation and amortization | $543621 | $491566 | $52055 | 10.6% |

---

Cost of merchandise sold increased 150 basis points to 44.8% of net sales during the thirty-nine weeks ended September 27, 2025, compared to 43.3% for the thirty-nine weeks ended September 28, 2024. The 150 basis point increase primarily reflects deleverage of cost of merchandise sold as a percentage of net sales on comparable store sales in Canada due to higher processing and the impact of new stores, partially offset by the favorable impact of year-over-year growth in OSDs.

Personnel costs classified within cost of merchandise sold were $336.0 million during the thirty-nine weeks ended September 27, 2025, compared to $292.2 million during the thirty-nine weeks ended September 28, 2024. The $43.8 million increase in personnel costs resulted primarily from growth in our store base, increased labor to support higher processing, the opening of new offsite processing facilities and higher wage rates.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

*Salaries, wages and benefits*

The following table presents salaries, wages and benefits:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Retail and wholesale | $163269 | $148911 | $14358 | 9.6% |
| Corporate | 93046 | 99930 | (6884) | (6.9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total salaries, wages and benefits | $256315 | $248841 | $7474 | 3.0% |

---

Personnel costs for our retail and wholesale operations increased by $14.4 million, or 9.6%, during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024. The increase primarily reflects growth in our store base, higher annual incentive plan expense, as well as increased wages rates and labor.

Personnel costs for our corporate employees decreased by $6.9 million, or 6.9%, during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024, primarily reflecting a $24.4 million decrease in IPO-related stock-based compensation expense, largely offset by higher annual incentive plan expense, wages and non-IPO-related stock-based compensation expense.

*Selling, general and administrative*

The following table presents SG&A:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Retail and wholesale | $235775 | $211577 | $24198 | 11.4% |
| Corporate | 39230 | 33549 | 5681 | 16.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total selling, general and administrative | $275005 | $245126 | $29879 | 12.2% |

---

SG&A for our retail and wholesale operations increased by $24.2 million, or 11.4%, during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024. The increase resulted primarily from growth in our store base, higher rent and utilities, as well as increased routine maintenance costs, partially offset by a decrease in marketing expenses.

Corporate SG&A increased by $5.7 million, or 16.9%, during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024. The increase primarily reflects impairment charges, debt transaction costs and Offering costs, partially offset by a decrease in other professional services and marketing expenses.

*Depreciation and amortization*

The following table presents depreciation and amortization:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Depreciation and amortization | $58582 | $52978 | $5604 | 10.6% |

---

The increase in depreciation and amortization resulted primarily from accelerated amortization and depreciation of $3.3 million due to a reduction of the estimated useful lives for certain acquisition-related intangible assets and store-related property and equipment. In addition, the increase reflects continued investments in new stores, offsite processing and information technology, as well as capital maintenance expenditures.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

*Interest expense, net*

The following table presents interest expense, net:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Interest expense, net | $48364 | $51481 | $(3117) | (6.1)% |
| Amortization of debt issuance cost and debt discount | 4173 | 4169 | 4 | 0.1% |
| Gain on interest rate swaps | (4462) | (8341) | 3879 | (46.5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total interest expense, net | $48075 | $47309 | $766 | 1.6% |

---

The increase in total interest expense, net was primarily due to a decrease in the gain on interest rate swaps of $3.9 million as the remaining deferred gain recognized within accumulated other comprehensive income from the interest rate swap terminated in April 2024 was reclassified as of May 2025. This was offset by a decrease in interest expense, net primarily due to a lower weighted average face value of debt and a decrease in the weighted average interest rate. The weighted average face value of debt decreased 6.8% from $777.5 million during the thirty-nine weeks ended September 28, 2024 to $724.5 million during the thirty-nine weeks ended September 27, 2025 due to debt repayments. Over the same period, the weighted average interest rate decreased 62 basis points from 9.56% to 8.94%. This decrease was due to a decrease in interest rates affecting amounts borrowed under our term loan facilities. There was no material effect to interest expense, net from the September 2025 debt refinancing.

*Gain on foreign currency, net*

The following table presents gain on foreign currency, net:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| (Gain) loss on foreign currency remeasurement | $(9680) | $6367 | $(16047) | n/m |
| Loss (gain) on derivative instruments | 3277 | (6914) | 10191 | n/m |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total gain on foreign currency, net | $(6403) | $(547) | $(5856) | n/m |

---

n/m – not meaningful

Gains and losses on foreign currency relate primarily to movements in the CAD relative to the USD. During the thirty-nine weeks ended September 27, 2025, the USD weakened against the CAD relative to December 28, 2024, resulting in remeasurement gains of $9.7 million arising primarily on USD-denominated debt held by one of our Canadian subsidiaries. We also recorded losses of $3.3 million during the thirty-nine weeks ended September 27, 2025 on derivative instruments we use to manage foreign currency exchange rate risk.

During the thirty-nine weeks ended September 28, 2024, the USD strengthened against the CAD relative to December 30, 2023, resulting in remeasurement losses of $6.4 million arising primarily on USD-denominated debt held by one of our Canadian subsidiaries. We also recorded gains of $6.9 million during the thirty-nine weeks ended September 28, 2024 on derivative instruments we use to manage foreign currency exchange rate risk.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

*Loss on extinguishment of debt*

The following table presents loss on extinguishment of debt:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Loss on extinguishment of debt | $35339 | $4088 | $31251 | n/m |

---

n/m – not meaningful

During the thirty-nine weeks ended September 27, 2025, loss on extinguishment of debt of $35.3 million comprised $2.7 million associated with the redemption of $44.5 million aggregate principal amount of the Notes on February 6, 2025, as well as $32.6 million associated with the redemption of the remaining aggregate principal amount of the Notes and repayment of all outstanding amounts under the 2021 Term Loan Facility on September 18, 2025 using the proceeds, in part, from the 2025 Term Loan Facility. The $32.6 million loss on extinguishment of debt included a $19.5 million prepayment premium, in addition to the write-off of unamortized debt issuance costs and debt discounts under the Notes and 2021 Term Loan Facility.

During the thirty-nine weeks ended September 28, 2024, loss on extinguishment of debt of $4.1 million comprised $0.7 million associated with the repricing of outstanding borrowings under our 2021 Term Loan Facility on January 30, 2024 and $3.4 million associated with the redemption of $49.5 million aggregate principal amount of the Notes on March 4, 2024.

*Other expense (income), net*

The following table presents other expense (income), net:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Other expense (income), net | $137 | $(222) | $359 | n/m |

---

n/m – not meaningful

Other expense (income), net is comprised primarily of miscellaneous income and expenses not directly related to our core operating activities.

*Income tax expense*

The following table presents income tax expense:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| Income tax expense | $3426 | $15567 | $(12141) | (78.0)% |
| Effective tax rate | 94.7% | 33.5% |  |  |

---

We estimate an annual projected effective tax rate for the fiscal year to determine income tax expense or benefit in the interim periods. The increase in our effective tax rate during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024, is primarily due to a decrease in income before income taxes. This reduction amplifies the relative impact of permanent tax differences - such as Section 162(m) excess compensation, tax shortfall in stock-based compensation and change in valuation allowance - which do not vary directly with income and therefore have a disproportionate effect on the effective tax rate in periods of lower profitability.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

*Segment results*

The following table presents net sales and profit by segment:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** | **$ Change** | **% Change** |
| **Net sales:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;U.S. Retail | $674310 | $612118 | $62192 | 10.2% |
| &nbsp;&nbsp;&nbsp;Canada Retail | 443199 | 435841 | 7358 | 1.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total segment sales | $1117509 | $1047959 | $69550 | 6.6% |
| **Segment profit:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;U.S. Retail | $135467 | $133471 | $1996 | 1.5% |
| &nbsp;&nbsp;&nbsp;Canada Retail | $110127 | $123771 | $(13644) | (11.0)% |

---

*U.S. Retail*

U.S. Retail sales increased by $62.2 million, or 10.2%, during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024. The increase in U.S. Retail sales resulted from a 5.8% increase in comparable store sales, as well as growth in our store base. The increase in comparable store sales was driven by higher transactions and average basket.

U.S. Retail segment profit increased by $2.0 million, or 1.5%, during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024. The increase in U.S. Retail segment profit primarily reflects higher profit from our comparable stores, partially offset by the impact of new stores.

*Canada Retail*

Canada Retail sales increased by $7.4 million, or 1.7%, during the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024. The increase in Canada Retail sales resulted from growth in our store base and a 2.4% increase in comparable store sales, partially offset by the impact of foreign currency exchange rates. The increase in comparable store sales was primarily driven by higher average basket.

Canada Retail segment profit decreased by $13.6 million, or 11.0%, during the thirty-nine weeks ended September 27, 2025, compared to thirty-nine weeks ended September 28, 2024. The decrease in segment profit primarily reflects deleverage of expenses as a percentage of net sales on comparable store sales and the unfavorable impact of foreign currency exchange rates.

**Non-GAAP Financial Measures**

The Company reports its financial results in accordance with GAAP. Non-GAAP financial measures used by the Company include Adjusted net income, Adjusted net income per diluted share, Adjusted EBITDA, Adjusted EBITDA margin and constant-currency net sales. In the discussion that follows, we provide definitions and reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP. We have provided this non-GAAP financial information, which is not calculated or presented in accordance with GAAP, as information supplemental to, and in addition to, the financial measures presented in this Quarterly Report that are calculated and presented in accordance with GAAP. These non-GAAP financial measures should not be considered superior to, as a substitute for, or an alternative to, and should be considered in conjunction with, the GAAP financial measures presented elsewhere in this Quarterly Report. These non-GAAP financial measures may differ from, and therefore may not be directly comparable to, similarly titled measures used by other companies.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

***Adjusted net income, Adjusted net income per diluted share, Adjusted EBITDA and Adjusted EBITDA margin***

Adjusted net income, Adjusted net income per diluted share, Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. We have included these non-GAAP financial measures as these are key measures used by our management and our board of directors to evaluate our operating performance and the effectiveness of our business strategies, make budgeting decisions and evaluate compensation decisions. The Company presents Adjusted net income, Adjusted net income per diluted share, Adjusted EBITDA and Adjusted EBITDA margin because it considers these meaningful measures to share with investors as they best allow comparison of the performance of one period with that of another period. In addition, by presenting Adjusted net income, Adjusted net income per diluted share, Adjusted EBITDA and Adjusted EBITDA margin, the Company provides investors with management's perspective of the Company's operating performance.

Adjusted net income is defined as net (loss) income excluding the impact of loss on extinguishment of debt, IPO-related stock-based compensation expense, transaction costs, foreign currency exchange rate impacts, executive transition costs, certain other adjustments, the tax effect on the above adjustments and the excess tax shortfall (benefit) from stock-based compensation. We define Adjusted net income per diluted share as Adjusted net income divided by adjusted diluted weighted average common shares outstanding.

Adjusted EBITDA is defined as net (loss) income excluding the impact of interest expense, net, income tax (benefit) expense, depreciation and amortization, loss on extinguishment of debt, stock-based compensation expense, lease intangible asset expense, executive transition costs, transaction costs, foreign currency exchange rate impacts and certain other adjustments. We define Adjusted EBITDA margin as Adjusted EBITDA divided by net sales, expressed as a percentage.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

A reconciliation of GAAP net (loss) income and GAAP net (loss) income per diluted share to Adjusted net income and Adjusted net income per diluted share is presented in the table below:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| *(in thousands, except per share amounts)* | **September 27, 2025** | **September 28, 2024** | **September 27, 2025** | **September 28, 2024** |
| <u>Adjusted net income:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net (loss) income | $(14003) | $21681 | $191 | $30926 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt <sup>(1)(2)</sup> | 32621 |  | 35339 | 4088 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IPO-related stock-based compensation expense <sup>(1)(3)</sup> | 4118 | 8506 | 21867 | 46231 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction costs <sup>(1)(4)</sup> | 2085 | 14 | 3290 | 2621 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign currency exchange rate impacts <sup>(1)(5)</sup> | 4308 | (2443) | (4691) | (547) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Executive transition costs <sup>(1)(6)</sup> |  | 79 |  | 689 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other adjustments <sup>(1)(7)</sup> | 4675 | (1506) | 6928 | (2217) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tax effect on adjustments <sup>(8)</sup> | (11404) | 3575 | (14623) | (6739) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Excess tax shortfall (benefit) from stock-based compensation | 76 | 351 | 542 | (2415) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income | $22476 | $30257 | $48843 | $72637 |
| <u>Adjusted net income per share, diluted</u> <sup>(9</sup><sup>)</sup>: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net (loss) income per share, diluted | $(0.09) | $0.13 | $0.00 | $0.18 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt <sup>(1)(2)</sup> | 0.20 |  | 0.22 | 0.02 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;IPO-related stock-based compensation expense <sup>(1)(3)</sup> | 0.03 | 0.05 | 0.13 | 0.28 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction costs <sup>(1)(4)</sup> | 0.01 |  | 0.02 | 0.02 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign currency exchange rate impacts <sup>(1)(5)</sup> | 0.03 | (0.01) | (0.03) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Executive transition costs <sup>(1)(6)</sup> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other adjustments <sup>(1)(7)</sup> | 0.03 | (0.01) | 0.04 | (0.01) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tax effect on adjustments <sup>(8)</sup> | (0.07) | 0.02 | (0.09) | (0.04) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Excess tax shortfall (benefit) from stock-based compensation |  |  |  | (0.01) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income per share, diluted \* | $0.14 | $0.18 | $0.30 | $0.43 |

---

*\*May not foot due to rounding*

(1)Presented pre-tax.

(2)Removes the effects of the loss on extinguishment of debt in relation to the full redemption of the Notes and repayment of all outstanding amounts under the 2021 Term Loan Facility on September 18, 2025, the partial redemption of the Notes on February 6, 2025 and March 4, 2024, and the repricing of outstanding borrowings under the 2021 Term Loan Facility on January 30, 2024.

(3)Represents stock-based compensation expense for performance-based options triggered by the completion of our IPO and expense related to restricted stock units issued in connection with the Company's IPO.

(4)Comprised of non-capitalizable expenses related to debt transactions, offering costs and acquisitions.

(5)Represents remeasurement (gains) losses on unsettled foreign currency transactions, realized and unrealized (gains) losses on cross currency swaps and unrealized (gains) losses on forward contracts. Beginning in fiscal 2025, this line does not include realized (gains) losses on forward contracts. The impact of the change is inconsequential to prior periods, so we have not recast previous year amounts to reflect this change.

(6)Represents severance costs associated with executive leadership changes.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

(7)The thirteen and thirty-nine weeks ended September 27, 2025 include store impairment and other related charges of $4.8 million, as well as a reduction to the fair value of acquisition-related contingent consideration of $0.1 million and $1.3 million, respectively. The thirty-nine weeks ended September 27, 2025 further includes accelerated amortization and depreciation of $3.3 million due to a reduction of the estimated useful lives for certain acquisition-related intangible assets and store-related property and equipment. The thirteen and thirty-nine weeks ended September 28, 2024 include a change in the fair value of acquisition-related contingent consideration of $1.5 million and $1.4 million, respectively. The thirty-nine weeks ended September 28, 2024 further includes insurance proceeds of $0.7 million.

(8)Tax effect on adjustments is calculated utilizing the tax rate specifically applicable to the respective adjustments.

(9)For the thirteen weeks ended September 27, 2025, Adjusted net income per diluted share includes 7.3 million of potential shares of common stock relating to awards of stock options and restricted stock units that were excluded from the calculation of GAAP diluted net loss per share as their inclusion would have had an antidilutive effect.

A reconciliation of GAAP net (loss) income to Adjusted EBITDA is presented in the table below:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| *(dollars in thousands)* | **September 27, 2025** | **September 28, 2024** | **September 27, 2025** | **September 28, 2024** |
| Net (loss) income | (14003) | 21681 | 191 | 30926 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | 17276 | 15466 | 48075 | 47309 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income tax (benefit) expense | (3326) | 13766 | 3426 | 15567 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 18320 | 17297 | 58582 | 52978 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt <sup>(1)</sup> | 32621 |  | 35339 | 4088 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense <sup>(2)</sup> | 7210 | 10328 | 31175 | 51107 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease intangible asset expense <sup>(3)</sup> | 817 | 882 | 2502 | 2663 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Executive transition costs <sup>(4)</sup> |  | 79 |  | 689 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction costs <sup>(5)</sup> | 2085 | 14 | 3290 | 2621 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign currency exchange rate impacts <sup>(6)</sup> | 4308 | (2443) | (4691) | (547) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other adjustments <sup>(7)</sup> | 4675 | (1506) | 3662 | (2217) |
| Adjusted EBITDA | 69983 | 75564 | 181551 | 205184 |
| Net (loss) income margin | (3.3)% | 5.5% | 0.0% | 2.7% |
| Adjusted EBITDA margin | 16.4% | 19.1% | 15.0% | 18.1% |

---

(1)Removes the effects of the loss on extinguishment of debt in relation to the full redemption of the Notes and repayment of all outstanding amounts under the 2021 Term Loan Facility on September 18, 2025, the partial redemption of the Notes on February 6, 2025 and March 4, 2024, and the repricing of outstanding borrowings under the 2021 Term Loan Facility on January 30, 2024.

(2)Represents non-cash stock-based compensation expense related to stock options and restricted stock units granted to certain of our employees and directors.

(3)Represents lease expense associated with acquired lease intangibles. Prior to the adoption of Topic 842, this expense was included within depreciation and amortization.

(4)Represents severance costs associated with executive leadership changes.

(5)Comprised of non-capitalizable expenses related to debt transactions, offering costs and acquisitions.

(6)Represents remeasurement (gains) losses on unsettled foreign currency transactions, realized and unrealized (gains) losses on cross currency swaps and unrealized (gains) losses on forward contracts. Beginning in fiscal 2025, this line does not include realized (gains) losses on forward contracts. The impact of the change is inconsequential to prior periods, so we have not recast previous year amounts to reflect this change.

(7)The thirteen and thirty-nine weeks ended September 27, 2025 include store impairment and other related charges of $4.8 million, as well as a reduction to the fair value of acquisition-related contingent consideration of $0.1 million and $1.3 million, respectively. The thirteen and thirty-nine weeks ended September 28, 2024 include a change in the fair value of acquisition-related contingent consideration of $1.5 million and $1.4 million, respectively. The thirty-nine weeks ended September 28, 2024 further includes insurance proceeds of $0.7 million.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

***Constant currency***

The Company reports certain operating results on a constant-currency basis in order to facilitate period-to-period comparisons of its results without regard to the impact of fluctuating foreign currency exchange rates. The term foreign currency exchange rates refers to the exchange rates used to translate the Company's operating results for all countries where the functional currency is not the USD into the USD. Because the Company is a global company, foreign currency exchange rates used for translation may have a significant effect on its reported results. In general, given the Company's significant operations in Canada, the Company's financial results are affected positively by a weakening of the USD against the CAD and are affected negatively by a strengthening of the USD against the CAD. References to operating results on a constant-currency basis indicate operating results without the impact of foreign currency exchange rate fluctuations.

The Company believes disclosure of constant-currency net sales is helpful to investors because it facilitates period-to-period comparisons of its results by increasing the transparency of its underlying performance by excluding the impact of fluctuating foreign currency exchange rates. Constant-currency results have no standardized meaning prescribed by GAAP, are not prepared under any comprehensive set of accounting rules or principles and should be read in conjunction with the Company's consolidated financial statements prepared in accordance with GAAP.

Constant-currency results have limitations in their usefulness to investors and may be calculated differently from, and therefore may not be directly comparable to, similarly titled measures used by other companies.

Constant-currency information compares results between periods as if exchange rates had remained constant period-over-period. During the thirteen weeks ended September 27, 2025, as compared to the thirteen weeks ended September 28, 2024, the USD was stronger relative to the CAD and the Australian dollar ("AUD"), which resulted in an unfavorable impact on our operating results. During the thirty-nine weeks ended September 27, 2025, as compared to the thirty-nine weeks ended September 28, 2024, the USD was stronger relative to the CAD and the AUD, which resulted in an unfavorable impact on our operating results. The Company calculates constant-currency net sales by translating current-period net sales using the average exchange rates from the comparative prior period rather than the actual average exchange rates in effect.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

A reconciliation of GAAP net sales to constant-currency net sales is presented in the table below:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | **Thirteen Weeks Ended** | | |
| *(dollars in thousands)* | **Net Sales** | **Impact of Foreign Currency** | **Constant-Currency Net Sales** | **$ Change Over Prior Year** | **% Change Over Prior Year** |
| **September 27, 2025** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;U.S. Retail | $234712 | $— | $234712 | $22242 | 10.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Canada Retail | 159608 | 1576 | 161184 | 9298 | 6.1% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other | 32615 | 368 | 32983 | 2542 | 8.4% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net sales | $426935 | $1944 | $428879 | $34082 | 8.6% |
| **September 28, 2024** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;U.S. Retail | $212470 | n/a | $212470 | n/a | n/a |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Canada Retail | 151886 | n/a | 151886 | n/a | n/a |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other | 30441 | n/a | 30441 | n/a | n/a |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net sales | $394797 | n/a | $394797 | n/a | n/a |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** | | |
| *(dollars in thousands)* | **Net Sales** | **Impact of Foreign Currency** | **Constant-Currency Net Sales** | **$ Change Over Prior Year** | **% Change Over Prior Year** |
| **September 27, 2025** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;U.S. Retail | $674310 | $— | $674310 | $62192 | 10.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Canada Retail | 443199 | 12054 | 455253 | 19412 | 4.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other | 96779 | 1446 | 98225 | 10552 | 12.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net sales | $1214288 | $13500 | $1227788 | $92156 | 8.1% |
| **September 28, 2024** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;U.S. Retail | $612118 | n/a | $612118 | n/a | n/a |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Canada Retail | 435841 | n/a | 435841 | n/a | n/a |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other | 87673 | n/a | 87673 | n/a | n/a |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net sales | $1135632 | n/a | $1135632 | n/a | n/a |

---

n/a - not applicable

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Liquidity and Capital Resources**

***Overview***

We have historically financed our operations primarily with cash generated by operating activities and proceeds from debt issuances. Although we do not anticipate paying any cash dividends in the foreseeable future, any future determination relating to dividend policy will be made at the discretion of our board of directors and will depend on a number of factors, including restrictions in our current and future debt instruments, our future earnings, capital requirements, financial condition, prospects and applicable Delaware law, which provides that dividends are only payable out of surplus or current net profits.

Our primary short-term requirements for liquidity and capital are to meet general working capital needs, fund capital expenditures and to make required minimum principal and interest payments on our debt. Our primary long-term liquidity and capital needs relate to repaying the principal balance on our debt and making lease payments on our retail stores and processing facilities. We may also use cash on our balance sheet, cash generated from operations or proceeds from new borrowings, or any combination of these sources of liquidity and capital, to pay for acquisitions, to fund growth initiatives, to pay down debt or to conduct repurchases of our common stock, or any combination of the foregoing. Our primary sources of liquidity and capital are cash generated from operations and proceeds from borrowings, including borrowings on our 2025 Revolving Credit Facility. As of September 27, 2025, $179.1 million was available to borrow under the 2025 Revolving Credit Facility.

We believe our existing cash and cash equivalents and cash provided by our operating activities are sufficient to fund our liquidity needs for the next 12 months.

See Note 4. Debt to our unaudited interim condensed consolidated financial statements for details of our debt.

***2023 Share Repurchase Program***

We announced on November 9, 2023 the authorization of a share repurchase program of up to $50 million of our common stock. The 2023 Share Repurchase Program expires on November 8, 2025. Under the 2023 Share Repurchase Program, we can purchase shares from time to time in compliance with applicable securities laws, that can include Securities Act Rule 10b-18. Although our Board of Directors authorized the share repurchase program, we are not obligated to repurchase any specific dollar amount or to acquire any specific number of shares under the program. In addition, the 2023 Share Repurchase Program may be suspended, modified or terminated at any time without prior notice. The amount, timing and execution of our share repurchase program depends on a variety of factors, including the share price of our common stock, general market conditions, alternative uses for capital, our financial performance and other considerations. All repurchases have been, and will be, funded by available cash and cash equivalents.

***2025 Share Repurchase Program***

We announced on October 30, 2025 the authorization of a new share repurchase program of up to $50 million of the Company's common stock. The 2025 Share Repurchase Program becomes effective as of November 9, 2025 and expires on November 8, 2027. Under the 2025 Share Repurchase Program, we may purchase shares from time to time in compliance with applicable securities laws, that may include Securities Act Rule 10b-18 and Securities Act Rule 10b5-1. Although our Board of Directors has authorized the share repurchase program, we are not obligated to repurchase any specific dollar amount or to acquire any specific number of shares under the program. In addition, the share repurchase program may be suspended, modified or terminated at any time without prior notice. The amount, timing and execution of our share repurchase program will be based upon a variety of factors, including the share price of our common stock, general market conditions, alternative uses for capital, our financial performance and other considerations. Any repurchases will be funded by available cash and cash equivalents.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Cash Flows**

***Thirty-Nine Weeks Ended September 27, 2025 compared to the Thirty-Nine Weeks Ended September 28, 2024***

The following table summarizes our cash flows:

---

| | | |
|:---|:---|:---|
| | **Thirty-Nine Weeks Ended** | **Thirty-Nine Weeks Ended** |
| *(in thousands)* | **September 27, 2025** | **September 28, 2024** |
| Net cash provided by operating activities | $76501 | $78443 |
| Net cash used in investing activities | (81632) | (55141) |
| Net cash used in financing activities | (83218) | (64145) |
| Effect of exchange rate changes on cash and cash equivalents | 1898 | (1393) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net change in cash and cash equivalents | $(86451) | $(42236) |

---

***Net cash provided by operating activities***

Net cash provided by operating activities for the thirty-nine weeks ended September 27, 2025 was $76.5 million, compared to $78.4 million for the thirty-nine weeks ended September 28, 2024. Net cash provided by operating activities remained relatively consistent for the thirty-nine weeks ended September 27, 2025, compared to the thirty-nine weeks ended September 28, 2024, primarily reflecting stable operational performance and effective working capital management.

Net cash used in changes in operating assets and liabilities during the thirty-nine weeks ended September 27, 2025 consisted primarily of a $95.1 million change in operating lease liabilities, a $37.4 million change in prepaid expenses and other assets and a $22.2 million change in accounts payable and accrued liabilities. The change in operating lease liabilities resulted from lease payments. The change in prepaid expenses and other assets is primarily a result of an increase in prepaid taxes. The change in accounts payable and accrued liabilities resulted primarily from interest payments on our debt, which are due periodically throughout the year. As of December 28, 2024, we had an accrued interest balance of $16.1 million on the Notes, which was paid during the first quarter of fiscal 2025. As of September 27, 2025, we had an accrued interest balance of $1.5 million on the 2025 Term Loan Facility, which will be paid during the fourth quarter of fiscal 2025. The Notes were fully redeemed during the third quarter of fiscal 2025, eliminating recurring interest accruals on the former Notes as of period end.

Net cash used in changes in operating assets and liabilities during the thirty-nine weeks ended September 28, 2024 consisted primarily of a $91.3 million change in operating lease liabilities, an $18.8 million change in accrued payroll and related taxes, and a $13.0 million change in accounts payable and accrued liabilities. The change in operating lease liabilities resulted from lease payments. The change in accrued payroll and related taxes resulted primarily from the annual payment of incentive compensation to our employees. As of December 30, 2023, we had accrued $24.4 million for employee incentive compensation which was paid during the first quarter of fiscal 2024. As of September 28, 2024, we had accrued $4.2 million for employee incentive compensation, the majority of which we paid during the first quarter of fiscal 2025. The change in accounts payable and accrued liabilities resulted primarily from interest payments on the Notes, which were due every February 15 and August 15. As of December 30, 2023, we had an interest accrual of $18.1 million on the Notes which was paid on February 15, 2024. As of September 28, 2024, we had accrued $5.3 million which was paid on February 15, 2025.

***Net cash used in investing activities***

Net cash used in investing activities was $81.6 million for the thirty-nine weeks ended September 27, 2025, which consisted primarily of $81.1 million of expenditures related to investments in new stores, offsite processing and information technology, as well as capital maintenance expenditures. Net cash used in investing activities further includes $2.5 million of net purchases of marketable securities related to the Company's deferred compensation plan.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

Net cash used in investing activities was $55.1 million for the thirty-nine weeks ended September 28, 2024, which consisted primarily of $80.1 million of expenditures related to investments in new stores, offsite processing, and capital maintenance expenditures, as well as a net payment of $3.2 million related to the 2 Peaches Acquisition. Net cash used in investing activities further includes proceeds of $28.1 million related to the termination of the Company's then-existing cross currency swaps in April 2024.

***Net cash used in financing activities***

Net cash used in financing activities was $83.2 million for the thirty-nine weeks ended September 27, 2025, which primarily reflected debt transactions effected during the fiscal year and $35.6 million of share repurchases. In September 2025, the Company received $746.3 million of proceeds from the 2025 Term Loan Facility to repay $716.8 million of existing long-term debt, in addition to paying a $19.6 million prepayment premium and $8.8 million of debt issuance costs. Further, in February 2025, the Company redeemed $44.5 million of the Notes and paid a $1.3 million prepayment premium.

Net cash used in financing activities was $64.1 million for the thirty-nine weeks ended September 28, 2024, which consisted primarily of $54.0 million of principal payments on our long-term debt and $20.9 million of share repurchases under our share repurchase program, partially offset by $11.9 million related to the settlement of a then-existing interest rate swap with an other-than-insignificant financing element at inception, including $9.6 million related to the April 2024 termination of the aforementioned interest rate swap.

**Critical Accounting Estimates**

Our unaudited interim condensed consolidated financial statements and the accompanying notes thereto included elsewhere in this Quarterly Report are prepared in accordance with GAAP. Preparation of our unaudited interim condensed consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, expenses and various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ from our estimates under different assumptions or conditions. To the extent that there are differences between our estimates and actual results, our future financial statement presentation, financial condition, results of operations and cash flows will be affected. We believe that the assumptions and estimates, as set forth in our 2024 Annual Report on Form 10-K, associated with the impairment assessments of our goodwill and indefinite-lived intangible assets and income taxes have the greatest potential impact on our unaudited interim condensed consolidated financial statements. Accordingly, we believe these policies are most critical to aid in fully understanding and evaluating our unaudited interim condensed consolidated financial statements. There have been no material changes to our critical accounting estimates as disclosed in our 2024 Annual Report on Form 10-K.

**Recent Accounting Pronouncements**

See Note 2. Summary of Significant Accounting Policies to our Notes to Interim Condensed Consolidated Financial Statements (unaudited) included in this Quarterly Report on Form 10-Q for a description of recently issued accounting pronouncements not yet adopted.

**Item 3. Quantitative and Qualitative Disclosures About Market Risk**

In the normal course of business, we are exposed to various market risks. Our primary market risks are interest rate risk associated with our variable rate debt and foreign currency exchange risk associated with our operations in Canada and Australia. We continually monitor these risks, regularly consider which risks need active management and, when appropriate, develop targeted risk management strategies. We manage our exposure to changes in interest rates and foreign exchange rates through the use of derivative financial instruments with the objective of reducing potential statement of operations, cash flow and market exposures. We use derivative financial instruments solely to mitigate market exposure and not for trading or speculative purposes. Refer to Note 6. Derivative Financial Instruments for additional information.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

***Interest rate risk***

Changes in interest rates affect the amount of interest due on our variable rate debt. As of September 27, 2025, we had variable rate borrowings on the 2025 Senior Secured Credit Facilities of $750 million and no advances under our 2025 Revolving Credit Facility. We currently use Term SOFR as a reference rate for our variable rate debt, and any future increases in Term SOFR will inherently result in an increase in interest expense and cash paid toward interest.

We performed a sensitivity analysis to determine the effect of interest rate fluctuations on our interest expense. A hypothetical 1 percentage point increase in Term SOFR would result in an increase to interest expense of $7.5 million over 12 months based on amounts outstanding and interest rates in effect as of September 27, 2025.

To reduce our exposure to fluctuations in interest rates we have entered into interest rate swaps. These interest rate swaps reduce our exposure to increases in interest rates and effectively convert a portion of our floating-rate debt to a fixed-rate basis. In September 2025, we executed interest rate swaps that are scheduled to mature on June 29, 2029.

***Foreign currency exchange risk***

In addition to our U.S. business, we operate in Canada and Australia. Operations conducted entirely in each jurisdiction use that jurisdiction's currency as their functional currency and changes in foreign exchange rates affect the translation of the results of these businesses into the USD, which is the reporting currency of the Company. For the thirty-nine weeks ended September 27, 2025, approximately 42.0% of our net sales were denominated in a currency other than the USD. For the thirty-nine weeks ended September 27, 2025, a hypothetical 10% strengthening of the USD to the CAD would decrease our net sales by $42.7 million, and a hypothetical 10% weakening of the USD to the CAD would increase our net sales by $52.2 million. A hypothetical 10% change in the relative fair value of the USD to the Australian Dollar ("AUD") would not have a material impact on our operations. We will be susceptible to fluctuations in the USD compared to the CAD and the AUD if we do not hedge our exchange rate exposure. As such, we seek to manage the risk from changes in foreign currency exchange rates through the use of forward contracts, cross currency swaps or both. Forward contracts are maintained on a rolling 12-month basis. In September 2025, we executed cross currency swaps that are scheduled to mature on June 29, 2029.

As of September 27, 2025, $318.8 million of our USD-denominated variable rate borrowings is owed by one of our Canadian subsidiaries whose functional currency is the CAD. These variable rate borrowings expose the Company to remeasurement risk. For the thirty-nine weeks ended September 27, 2025, a hypothetical 10% strengthening of the USD to the CAD would decrease net income by $29.0 million. For the thirty-nine weeks ended September 27, 2025, a hypothetical 10% weakening of the USD to the CAD would increase net income by $35.4 million.

**Item 4. Controls and Procedures**

**Evaluation of Disclosure Controls and Procedures**

Management, including our Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the 1934 Act) as of September 27, 2025. Based on the evaluation of the design and operation of our disclosure controls and procedures, our CEO and CFO concluded that our disclosure controls and procedures were not effective as of September 27, 2025 due to the material weakness in our internal control over financial reporting as described below. In light of this fact, our management has performed additional analyses, reconciliations and other procedures and has concluded that, notwithstanding the material weakness in our internal control over financial reporting, the financial statements for the periods covered by and included in this Quarterly Report fairly present, in all material respects, our financial position, results of operations and cash flows for the periods presented in conformity with GAAP.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Material Weakness in Internal Control over Financial Reporting** 

As previously reported in our Annual Report on Form 10-K filed with the SEC on February 21, 2025, we have identified a material weakness in internal control over financial reporting. The material weakness resulted from ineffective information technology general controls ("ITGCs") in the areas of user access and program change-management over certain information technology ("IT") systems that support the Company's financial reporting processes. These control deficiencies were a result of: IT control processes lacked sufficient documentation; insufficient training and accountability of certain individuals with IT expertise; and inadequate risk-assessment processes to identify and assess changes in IT environments and controls that could impact internal control over financial reporting. As a result, process level automated controls that are dependent on the affected IT environment and manual controls that rely on system-generated data or reports from the affected IT environment were ineffective because they could have been adversely impacted.

**Management Remediation Activities**

To address the material weakness over ITGCs, we continue to execute on a plan to establish more robust processes to support our design and operating effectiveness of ITGCs, which includes the addition of information systems compliance personnel. In addition, we have engaged external advisors who are assisting in strengthening our ITGCs.

**Changes in Internal Control over Financial Reporting**

Other than the changes intended to remediate the material weaknesses noted above, there was no change in our internal controls over financial reporting, as defined under Rule 13a-15 under the Exchange Act, that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Part II - Other Information**

**Item 1. Legal Proceedings**

Information regarding legal proceedings is incorporated by reference from Note 11 to our unaudited interim condensed consolidated financial statements included in this Form 10-Q under the heading "Commitments and Contingencies."

**Item 1A. Risk Factors**

Factors that could cause our actual results to differ materially from those in this report are any of the risks disclosed in our Annual Report on Form 10-K, which was filed with the SEC on February 21, 2025. There have been no material changes from the risk factors previously disclosed. Any of these factors could result in a significant or material adverse effect on our results of operations or financial condition. Additional risk factors not presently known to us or that we currently deem immaterial may also impair our business or results of operations.

**Item 2. Unregistered Sales of Equity Securities and Use of Proceeds**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(a)Recent Sales of Unregistered Securities**

None.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(b)Use of Proceeds**

None.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(c)Issuer Purchases of Equity Securities**

The following table sets forth information concerning our purchases of common stock for the periods indicated (in thousands, except share and per share amounts):

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Period** | **Total Number of Shares Purchased (a)** | **Average Price Paid Per Share** | **Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (b)(c)** | **Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs as of the End of Period** |
| June 29, 2025 to July 26, 2025 | 42727 | $10.27 |  | $2786 |
| July 27, 2025 to August 23, 2025 | 652 | 10.96 |  | 2786 |
| August 24, 2025 to September 27, 2025 |  |  |  | 2786 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total** | 43379 | 10.28 |  |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Reflects shares of restricted stock repurchased in connection with employee tax withholding obligations under employee compensation plans, which are not purchases under any publicly announced plan.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) On November 9, 2023, the Company announced the authorization of a share repurchase program of up to $50 million of the Company's common stock (the "2023 Share Repurchase Program"). Under the 2023 Share Repurchase Program, the Company can purchase shares from time to time in compliance with applicable securities laws, that could include Securities Act Rule 10b-18. The 2023 Share Repurchase Program expires on November 8, 2025. There was $2.8 million remaining under the 2023 Share Repurchase Program as of September 27, 2025.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) On October 30, 2025, the Company announced the authorization of a new share repurchase program of up to $50 million of the Company's common stock (the "2025 Share Repurchase Program"). The 2025 Share Repurchase Program becomes effective as of November 9, 2025 and expires on November 8, 2027. Under the 2025 Share Repurchase Program, the Company may purchase shares from time to time in compliance with applicable securities laws, that may include Securities Act Rule 10b-18 and Securities Act Rule 10b5-1.

**Item 3. Defaults Upon Senior Securities**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) None.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) None.

**Item 4. Mine Safety Disclosures**

Not applicable.

**Item 5. Other Information**

**Rule 10b5-1 Plan Elections**

During the thirteen weeks ended September 27, 2025, the adoption or termination of contracts, instructions or written plans for the purchase or sale of our securities by our executive officers and directors, each of which is intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) under the Exchange Act ("Rule 10b5-1 Plan"), were as follows:

Jubran Tanious, President and Chief Operating Officer, entered into a pre-arranged stock trading plan pursuant to Rule 10b5-1 on September 10, 2025. Mr. Tanious' plan provides for the potential exercise of vested stock options and the associated sale of up to 104,000 shares of Savers common stock. The plan becomes effective on January 2, 2026 and expires on June 30, 2026, or upon earlier completion of all authorized transactions under the plan.

Rich Medway, General Counsel, Chief Compliance Officer and Secretary, entered into a pre-arranged stock trading plan pursuant to Rule 10b5-1 on September 10, 2025. Mr. Medway's plan provides for the potential exercise of vested stock options and the associated sale of up to 125,000 shares of Savers common stock. The plan becomes effective on January 20, 2026 and expires on July 16, 2026, or upon earlier completion of all authorized transactions under the plan.

Mindy Geisser, Chief People Services Officer, entered into a pre-arranged stock trading plan pursuant to Rule 10b5-1 on September 11, 2025. Ms. Geisser's plan provides for the potential exercise of vested stock options and the associated sale of up to 90,000 shares of Savers common stock. The plan becomes effective on January 5, 2026 and expires on July 2, 2026, or upon earlier completion of all authorized transactions under the plan.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**Item 6. Exhibits and financial statement schedules.**

The exhibits listed below are filed as part of this Quarterly Report on Form 10-Q.

**Exhibit Index**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** | |
|<br>**Exhibit<br>Number** |<br>**Description of Document** | **Form** | **Exhibit** | **Filing Date** |<br>**Filed Herewith** |
| 10.1 | <u>[Credit Agreement, dated September 18, 2025, by and among, Evergreen AcqCo 1 LP, Value Village Canada Inc., Evergreen AcqCo GP LLC, S-Evergreen Holding Corp., Jefferies Finance LLC, as administrative agent and collateral agent, PNC Bank, National Association, as revolving agent, and the lenders party thereto](https://www.sec.gov/Archives/edgar/data/1883313/000188331325000092/savers-creditagreement2025.htm)</u>\* | 8-K | 10.1 | 9/19/2025 |  |
| 31.1 | <u>[Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](exhibit3113qfy25.htm)</u> |  |  |  | X |
| 31.2 | <u>[Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](exhibit3123qfy25.htm)</u> |  |  |  | X |
| 32.1 | <u>[Certification of Principal Executive Officer pursuant to 18 U.S.C. 1350 (Section 906 of the Sarbanes-Oxley Act of 2002)](exhibit3213qfy25.htm)</u> |  |  |  | X |
| 32.2 | <u>[Certification of Principal Financial Officer pursuant to 18 U.S.C. 1350 (Section 906 of the Sarbanes-Oxley Act of 2002)](exhibit3223qfy25.htm)</u> |  |  |  | X |
| Exhibit 101 | The following financial statements from the Company's Quarterly Report on Form 10-Q for the Quarter Ended September 27, 2025, formatted in Inline XBRL: (i) Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income, (ii) Condensed Consolidated Balance Sheets, (iii) Condensed Consolidated Statements of Stockholders' Equity, (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Interim Condensed Consolidated Financial Statements, tagged as blocks of text and including detailed tags. |  |  |  |  |
| Exhibit 104 | The cover page from the Company's Quarterly Report on Form 10-Q for the Quarter Ended September 27, 2025, formatted in Inline XBRL (included within Exhibit 101). |  |  |  |  |

---

____________

\*Certain annexes and schedules have been omitted pursuant to Item 601(a)(5) of Regulation S-K. The registrant hereby undertakes to furnish supplemental copies of any of the omitted annexes and schedules upon request by the SEC; provided, however, that the registrant may request confidential treatment pursuant to Rule 24b-2 of the Securities Exchange Act of 1934 for any annexes or schedules so furnished.

------

<u>[**Table of Contents**](#iac383af355eb4881860c2626c7ec3876_7)</u>

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

---

| | | | |
|:---|:---|:---|:---|
| Date: | October 30, 2025 | By: | /s/ Michael W. Maher |
|  |  |  | Michael W. Maher |
|  |  |  | *Chief Financial Officer and Treasurer <br>(Principal Financial Officer)* |

---

## Exhibit 31.1

**Exhibit 31.1**

SAVERS VALUE VILLAGE, INC. AND SUBSIDIARIES CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Mark T. Walsh, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this quarterly report on Form 10-Q of Savers Value Village, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c.Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d.Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: October 30, 2025

---

| |
|:---|
| /s/ Mark T. Walsh |
| Name: Mark T. Walsh |
| Title: Chief Executive Officer and Director |

---

## Exhibit 31.2

**Exhibit 31.2**

SAVERS VALUE VILLAGE, INC. AND SUBSIDIARIES CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Michael W. Maher, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this quarterly report on Form 10-Q of Savers Value Village, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c.Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d.Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: October 30, 2025

---

| |
|:---|
| /s/ Michael W. Maher |
| Name: Michael W. Maher |
| Title: Chief Financial Officer and Treasurer<br>(Principal Financial Officer) |

---

## Exhibit 32.1

**Exhibit 32.1**

Certification Pursuant To 18 U.S.C. Section 1350,

As Adopted Pursuant To

Section 906 Of The Sarbanes-Oxley Act Of 2002

In connection with the Quarterly Report of Savers Value Village, Inc. (the "Company") on Form 10-Q for the period ending September 27, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Mark T. Walsh, Chief Executive Officer and Director of the Company certify, to the best of my knowledge, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: October 30, 2025

---

| |
|:---|
| /s/ Mark T. Walsh |
| Name: Mark T. Walsh |
| Title: Chief Executive Officer and Director |

---

## Exhibit 32.2

**Exhibit 32.2**

Certification Pursuant To 18 U.S.C. Section 1350,

As Adopted Pursuant To

Section 906 Of The Sarbanes-Oxley Act Of 2002

In connection with the Quarterly Report of Savers Value Village, Inc. (the "Company") on Form 10-Q for the period ending September 27, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Michael W. Maher, Chief Financial Officer and Treasurer of the Company certify, to the best of my knowledge, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: October 30, 2025

---

| |
|:---|
| /s/ Michael W. Maher |
| Name: Michael W. Maher |
| Title: Chief Financial Officer and Treasurer<br>(Principal Financial Officer) |

---

<br>