Our Management's Discussion and Analysis of Financial Condition and Results of
Operations ("MD&A") should be read in conjunction with our Annual Report on Form
10-K for the fiscal year ended February 1, 2020 and our unaudited Condensed
Consolidated Financial Statements and related Notes included in Item 1 of this
Quarterly Report on Form 10-Q. Unless otherwise noted, transactions and other
factors significantly impacting our financial condition, results of operations
and liquidity are discussed in order of magnitude.

The following discussion contains forward-looking statements that reflect the
Company's plans, estimates and beliefs. The Company's actual results could
materially differ from those discussed in these forward-looking statements.
Factors that could cause or contribute to those differences include, but are not
limited to, those discussed in "Risk Factors" and in "Forward-Looking
Statements" in this Quarterly Report on Form 10-Q and in our Annual Report on
Form 10-K for the fiscal year ended February 1, 2020.

Executive Overview

We are a specialty retailer of privately branded women's apparel and accessories. We offer our customer an assortment of unique, classic and versatile clothing that fits her everyday needs at a good value.



We operate an integrated, omni-channel platform that provides our customer the
ability to shop when and where she wants, including online or at our retail and
outlet stores. This approach allows our customers to browse, purchase, return,
or exchange our merchandise through the channel that is optimal for her.


                                       16

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

Table of Contents



As of August 1, 2020, we operated 452 stores in 44 states, including 316 Missy,
Petite, Women ("MPW") stores, 77 outlet stores, 31 Christopher & Banks ("CB")
stores, and 28 C.J. Banks ("CJ") stores. These store numbers include temporarily
closed stores. Our CB brand offers unique fashions and accessories featuring
exclusively designed assortments of women's apparel in sizes 4 to 16 and in
petite sizes 4P to 16P. Our C.J. Banks brand offers similar assortments of
women's apparel in sizes 14W to 26W. Our MPW concept and outlet stores offer an
assortment of both CB and CJ apparel servicing the Missy, Petite and Women-sized
customer in one location.

COVID-19

On March 11, 2020, the World Health Organization declared the novel coronavirus
(known as COVID-19) outbreak to be a global pandemic. As a result, and effective
March 19, 2020, the Company made the decision to temporarily close all of its
stores and corporate office to combat the rapid spread of COVID-19. All stores
remained closed until April 27, 2020, when a small number of stores in select
markets were reopened to serve solely as fulfillment centers for the Company's
eCommerce sales. As of September 11, 2020, most corporate office associates
continue to work remotely.

These developments have caused, and will continue to cause, significant
disruptions to the Company's business and have had a significant adverse impact
on its financial condition, results of operations and cash flows, the extent of
which will be primarily based on the duration of the store closures, as well as
the timing and extent of any recovery in traffic and consumer spending at the
Company's stores. As of August 1, 2020, 447 of the Company's 452 stores, as well
as its distribution center, have been reopened to customers, with the remaining
stores closed to the public due to local government or landlord restrictions
while remaining operational for purposes of fulfilling eCommerce orders.
However, the Company is unable to determine whether, when or how the conditions
surrounding the COVID-19 pandemic will change, including the impact that social
distancing protocols will have on the Company's operations, the degree to which
the Company's customers will patronize its stores and any impact from potential
subsequent additional outbreaks or government mandated closures.

In response to the COVID-19 pandemic and the temporary closing of stores, the
Company temporarily furloughed all store and most distribution center and
corporate associates, but continued to provide benefits to furloughed
associates. As the Company reopened stores, it recalled most furloughed
associates, with approximately 85% returning to the workforce as of September 1,
2020.

The Company suspended rent payments to landlords while stores were closed and is
currently negotiating with landlords in an effort to secure more favorable lease
terms, where possible, both for periods when stores were temporarily closed as
well as for future periods, as a result of the COVID-19 pandemic and its effects
on the commercial real estate market. As previously announced, corporate
employees and management received temporary base salary reductions beginning
with 20% and up to 50% for the CEO. The Board of Directors also agreed to a
substantial reduction in retainer fees aligned with management. As of July 12,
2020, the Company restored base salaries and director retainer fees to levels
effective immediately prior to March 22, 2020.

Additionally, in early June 2020, the Company applied for and received $10.0
million in loan proceeds under the Paycheck Protection Program (the "PPP") of
the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act") enacted
on March 27, 2020. The Company has been able to apply the loan proceeds toward
the payment of qualified payroll expenses in accordance with the conditions of
the PPP and believes that the loan principal will be substantially forgiven
under the CARES Act.

Also, the Company worked closely with its merchandise vendor partners to reduce orders and extend payment terms, canceling as much of its spring/summer inventory orders as possible while holding over some core product.



The Company has experienced, and will continue to experience, adverse impacts on
its financial condition and results of operations as a result of the COVID-19
pandemic, including, but not limited to, significant declines in net sales as a
result of our store closings, as partially offset by reduced merchandise, buying
and occupancy costs and other operating expenses; increases in operating losses
and net losses; and adjustments to asset carrying values or long-lived asset
impairment charges. Actual results may differ materially from the Company's
current estimates as the scope of the COVID-19 pandemic evolves, depending
largely, though not exclusively, on the duration and extent of the disruption to
its business.

As various states across the country begin to authorize the re-opening of
businesses, we continue to keep health and safety as a top priority as we take
steps to re-open our stores. We have implemented social distancing and safety
practices that include:
• Hand sanitizer being available for all customers and associates;


• Social distancing of at least 6 feet;

• Extended cleaning efforts to wipe down surfaces after each use;


                                       17

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

Table of Contents

• Wearing of masks by all associates and customers;

• Limiting the number of customers in store based on store size;

• Requiring associates that do not feel well to stay home; and

• Requesting customers that do not feel way to stay home, but to shop online.

Ongoing Initiatives for Fiscal 2020



Since the beginning of the COVID-19 pandemic, protecting the health and safety
of our customers, associates, and the communities that we serve has been our top
priority. Accordingly, we moved quickly to close our stores, distribution
center, and corporate offices in March. We continue to keep health and safety as
a top priority as we re-open our stores.

As discussed above, we began limited reopening stores on April 27, 2020 for
fulfillment of eCommerce orders. Since that time, we have opened these stores to
the public and have continued to reopen other stores in accordance with
applicable government guidelines. As of August 1, 2020, 447 of our stores have
been reopened. While our stores were closed, our primary short-term financial
objective was to effectively manage and enhance our liquidity. As our stores
return to normal operations, and we receive more clarity on the extent of the
impact of the COVID-19 pandemic, we will continue to focus on a number of
ongoing initiatives aimed at improving our business.

Strategic Priorities

Our overall business strategy is to build sustainable, long-term revenue growth and consistent profitability through the following strategic initiatives:

• Enhance the customer shopping experience;

• Improve marketing and promotional effectiveness;

• Leverage omni-channel capabilities;

• Build loyalty and grow our customer file;

• Optimize our real estate portfolio; and

• Right-size our cost structure.

Enhance the Customer Shopping Experience



We are committed to enhancing our customer's shopping experience by providing a
well curated product assortment that is presented in a way that is easier for
her to shop. We are focused on improving the flow and depth of our inventory
buys which are intended to help her build an outfit and drive units per
transaction. Additionally, we have recently launched a new Style and Selling
model to support our store associates in providing even better service and
importantly drive sales. We believe these changes have increased conversion
rates and units per transaction.

Improve Marketing and Promotional Effectiveness



Our goals include executing disciplined markdown management, leveraging improved
analytics to inform what types and depth of promotions and targeted offers are
used, increasing our return on marketing investments.

Leverage Omni-Channel Capabilities



Our integrated, omni-channel strategy is designed to provide customers with a
seamless retail experience, allowing her to shop whenever, however and wherever
she chooses. In January of 2018, we launched "Buy online, ship to store," and in
November of 2018, we launched "Buy online, ship from store." We launched "Buy
online, pick up in store" during the first quarter of Fiscal 2019 and in August
of 2020 we launched an item level "Buy online, pick up in store" initiative. All
of our stores are now fulfilling eCommerce orders. These flexible fulfillment
options not only meet a customer need, they allow us to better leverage our
inventory across our entire chain and to better manage our fulfillment costs.

Build Loyalty and Grow our Customer File



We have a very loyal customer base that is highly engaged. Our uniquely designed
product, our value positioning and our customer service are key differentiators
for us and contribute to the loyalty of our customers with approximately 90% of
our active customers participating in our loyalty rewards program.


                                       18

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

Table of Contents



We continue to focus on maximizing the benefits of our customer relationship
management ("CRM") database, Friendship Rewards, and private-label credit card
program to strengthen engagement with our customers. Our Friendship Rewards, in
conjunction with our CRM system, allows us to personalize communications and
customize our offers. We continue to leverage our direct and digital marketing
channels to encourage additional customer visits and increased spending per
visit.

To grow our active customer file, we intend to reallocate our marketing spend in
an effort to drive acquisition of new customers, reactivate lapsed customers,
and also capitalize on market disruptions. In addition, we intend to refresh our
Friendship Rewards and to continue to leverage that program. Finally, we plan to
capitalize on our unique positioning in the market to drive engagement with
customers on a grass roots level.

Optimize our Real Estate Portfolio



Between 2011 and 2015 we consolidated our store formats and reduced our store
count by 33% in an effort to improve store productivity. Additionally,
approximately 34% of our store leases have a potential lease action arising
during the last three quarters of Fiscal 2020. These lease actions should
provide us with flexibility to close underperforming stores and the opportunity
to renegotiate occupancy costs where applicable. To this end, we engaged a
leading national third-party real estate consulting firm during Fiscal 2019 to
assist us in lease restructuring and to accelerate and increase occupancy cost
savings. As a result of these lease restructuring efforts, we realized
approximately $2.0 million in occupancy cost savings in Fiscal 2019 and we
expect an additional $4.6 million in savings in Fiscal 2020. In addition, it is
the Company's intent to negotiate more favorable lease terms, where possible,
both for periods during which stores were temporarily closed as well as for
future periods, as a result of the COVID-19 pandemic and its effects on the
commercial real estate market.

Right-size our Cost Structure



We intend to take a holistic approach in driving cost reductions. To help us in
accomplishing this we have hired a third-party, non-merchandise procurement
specialist to assist us in analyzing relationships and negotiating cost
reductions. In addition, we intend to continue to aggressively negotiate rent
reductions, optimize our marketing spend, review and reduce our corporate
overhead and reduce our shipping and fulfillment expense.

Performance Measures

Management evaluates our financial results based on the following key measures of performance:



Comparable sales

Comparable sales is a measure that highlights the sales performance of our store
channel and eCommerce channel by measuring the changes in sales over the
comparable, prior-year period of equivalent length. Comparable sales were not
available for the second quarter and first half of Fiscal 2020 due to temporary
store closures related to the COVID-19 pandemic.

Our comparable sales calculation includes merchandise sales for: • Stores operating for at least 13 full months;

• Stores relocated within the same center; and




• eCommerce sales.



Our comparable sales calculation excludes:
• Stores converted to the MPW format for 13 full months post conversion.



We believe our eCommerce operations are interdependent with our brick-and-mortar
store sales and, as such, we believe that reporting combined store and eCommerce
comparable sales is a more appropriate presentation. Our customers are able to
browse merchandise in one channel and consummate a transaction in a different
channel. At the same time, our customers have the option to return merchandise
to a store or our third-party distribution center, regardless of the original
channel used for purchase.

Comparable sales measures can vary across the retail industry. As a result, our
comparable sales calculation is not necessarily comparable to similarly titled
measures reported by other companies.


                                       19

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

Table of Contents



Other performance metrics
To supplement our comparable sales performance measure, we also monitor changes
in net sales, net sales per store, net sales per gross square foot, gross
profit, gross margin rate, operating income, cash, inventory and liquidity.

Second Quarter Fiscal 2020 Results of Operations

The following table presents selected consolidated financial data for the second quarter of Fiscal 2020 as compared to the second quarter of Fiscal 2019:


                                           Thirteen Weeks Ended                 Net Change                  Percent of Net Sales
(dollars in thousands)              August 1, 2020      August 3, 2019      Amount       Percent     August 1, 2020      August 3, 2019
Net sales                          $        58,481     $       83,443     $ (24,962 )    (29.9 )%        100.0  %             100.0  %
Merchandise, buying and
occupancy costs                             52,101             58,969        (6,868 )    (11.6 )%         89.1  %              70.7  %
Gross profit                                 6,380             24,474       (18,094 )    (73.9 )%         10.9  %              29.3  %
Other operating expenses:
Selling, general and
administrative                              19,361             27,754        (8,393 )    (30.2 )%         33.1  %              33.3  %
Depreciation and amortization                1,870              2,199          (329 )    (15.0 )%          3.2  %               2.6  %
Impairment of store assets                       -                311          (311 )   (100.0 )%            -  %               0.4  %
Total other operating expenses              21,231             30,264        (9,033 )    (29.8 )%         36.3  %              36.3  %
Operating loss                             (14,851 )           (5,790 )      (9,061 )    156.5  %        (25.4 )%              (6.9 )%
Interest expense, net                         (280 )             (111 )        (169 )    152.3  %         (0.5 )%              (0.1 )%
Loss before income taxes                   (15,131 )           (5,901 )      (9,230 )    156.4  %        (25.9 )%              (7.1 )%
Income tax (benefit) provision                 (37 )               40           (77 )   (192.5 )%         (0.1 )%                 -  %
Net loss                           $       (15,094 )   $       (5,941 )   $  (9,153 )    154.1  %        (25.8 )%              (7.1 )%



                                                  Thirteen Weeks Ended

Rate trends as a percentage of net sales August 1, 2020 August 3, 2019 Gross margin

                                      10.9  %            29.3  %
Selling, general, and administrative              33.1  %            33.3  %
Depreciation and amortization                      3.2  %             2.6  %
Operating loss                                   (25.4 )%            (6.9 )%


Second Quarter Fiscal 2020 Summary • Second quarter financial results were heavily driven by the impact of the

COVID-19 pandemic. Net sales decreased 29.9% compared to the same period last

year.

• Year-over-year stores for May, June, and July 2020 were not comparable due to

temporary store closures related to the COVID-19 pandemic. For Q2 we had 36%

less store operating days due to temporary closures.

• eCommerce sales increased 70.9% following a 1.3% decrease in the same period

last year reflecting, in part, customers choosing to shop online versus

in-store during the pandemic.

• Gross margin rates decreased 1,842 basis points from the second quarter of

last year, reflecting lower merchandise margin, higher shipping costs from

increased eCommerce and split shipments related to ship from store orders,

and fixed occupancy costs for stores versus lower revenues. The lower

merchandise margin for the quarter was driven by deeper promotions to drive

through spring season goods due to temporary store closures, incremental

markdowns and higher markdown reserves.

• SG&A expense declined $8.4 million, or 30.2%, from last year's second quarter

with $6.4 million of the decrease relating to store and corporate

compensation, primarily from furloughs and temporary base salary reductions.

The remainder of the SG&A decrease was from lower marketing, medical

benefits, professional services and store operations costs, partially offset

by a credit in the second quarter of Fiscal 2019 from the sale of a claim

regarding credit card interchange fees.

• Net loss totaled $15.1 million, or a $(0.40) loss per share, compared to a

net loss for the prior year's second quarter of $5.9 million, or a $(0.16)

loss per share.

• As of August 1, 2020, we held $2.8 million of cash and cash equivalents,


    compared to $0.2 million as of May 2, 2020.



                                       20

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

Table of Contents

• As of August 1, 2020, bank borrowings under our Credit Facility totaled $4.6

million, with $5.9 million of availability under the Company's Credit

Facility. As of August 1, 2020, we had $5.0 million outstanding under our

Term Loan Facility. As of May 2, 2020, bank borrowings totaled $16.8 million,

with $4.1 million of availability under the Company's Credit Facility. As of

May 2, 2020, we had $5.0 million outstanding under our Term Loan Facility.

Net Sales

The overall 29.9% decrease in net sales for the second quarter was largely
driven by the temporary store closings of retail stores, all of which were
closed to customers during May and at least some of June. The components of the
29.9% net sales decrease in the second quarter Fiscal 2020 as compared to the
second quarter of Fiscal 2019 were as follows:
                                  Thirteen Weeks Ended
Sales driver change components       August 1, 2020
Number of transactions                     (16.2 )%
Average unit retail                        (14.0 )%
Units per transaction                       (2.3 )%
Other sales                                  2.6  %
Total sales driver change                  (29.9 )%




Net sales decreased primarily due to a 16.2% decrease in the number of
transactions, a 2.3% decline in units per transaction and a 14.0% decrease in
average unit retail that was driven by deeper promotions necessitated to drive
through spring goods due to temporary store closures.

Store count, openings, closings, and square footage for our stores, excluding the impacts of temporary store closures, were as follows:


                                                        Store Count                                    Square Footage (1)
                           May 3,                            MPW         August 1,     Avg. Store     August 1,     May 3,
Stores by Format            2020      Open     Close     Conversions       2020          Count          2020         2020
MPW                          312        4         -               -           316            313         1,244      1,239
Outlet                        77        -         -               -            77             77           310        310
Christopher and Banks         31        -         -               -            31             31           103        103
C.J. Banks                    28        -         -               -            28             28           100        100
Total Stores                 448        4         -               -           452            449         1,757      1,752


(1)  Square footage presented in thousands



Average store count in the second quarter of Fiscal 2020 was 449 stores compared
to an average store count of 456 stores in the second quarter of Fiscal 2019, a
decrease of 1.4%. Average square footage in the second quarter of Fiscal 2020
decreased 0.8% compared to the second quarter of Fiscal 2019.

Gross Profit



Gross margin rate decreased 1,842 basis points from the second quarter of last
year, reflecting lower merchandise margin, higher shipping costs from increased
eCommerce and split shipments related to ship from store orders, and fixed
occupancy costs for stores versus lower revenues. The lower merchandise margin
for the quarter was driven by deeper promotions to drive through spring season
goods due to temporary store closures, incremental markdowns and higher markdown
reserves. Rent expense for closed stores continued to be recognized despite the
Company not paying April, May and June rent.

Selling, General, and Administrative ("SG&A") Expenses



SG&A expense declined $8.4 million, or 30.2%, from last year's second quarter
with $6.4 million of the decrease relating to store and corporate compensation,
primarily from furloughs and temporary base salary reductions. The remainder of
the SG&A decrease was from lower marketing, medical benefits, professional
services and store operations costs, partially offset by a credit in the second
quarter of 2019 from the sale of a claim regarding credit card interchange fees.

                                       21

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

Table of Contents

Depreciation and Amortization

Depreciation and amortization expense decreased by $0.3 million primarily due to a decline in average number of stores, as well as reduced capital spending.

Operating Loss



Our $9.1 million increase in operating loss in the second quarter of Fiscal 2020
compared to the second quarter of Fiscal 2019 was due to the $18.1 million
decrease in gross profit, as partially offset by the $8.4 million decrease in
SG&A expenses and the $0.3 million decrease in depreciation and amortization
expense.

Interest Expense, Net

The increase in net interest expense was due to a higher level of average
borrowings from our Credit Facility during the second quarter of Fiscal 2020 as
well as interest on the $5.0 million drawn on the Term Loan Facility beginning
February 27, 2020.

Income Tax Benefit

Income tax benefit recorded for the second quarter of Fiscal 2020 was $(37)
thousand compared to income tax expense of $40 thousand for the same period of
Fiscal 2019. Our effective tax rate was 0.2% for the second quarter of Fiscal
2020 compared to (0.7)% in the same period last year.

Net Loss



Our $9.2 million increase in net loss during the second quarter of Fiscal 2020
was due to the $18.1 million decrease in gross profit, offset by the $8.4
million decrease in SG&A expenses, the $0.3 million decrease in depreciation and
the $0.2 million increase in interest expense.

First Half Fiscal 2020 Result of Operations

The following table presents selected consolidated financial data for the first half of Fiscal 2020 compared to the first half of Fiscal 2019:



                                          Twenty-six weeks ended                Net Change                  Percent of Net Sales
(dollars in thousands)              August 1, 2020      August 3, 2019      Amount       Percent     August 1, 2020      August 3, 2019
Net sales                          $        98,606     $      166,663     $ (68,057 )    (40.8 )%        100.0  %             100.0  %
Merchandise, buying and
occupancy costs                             88,502            116,575       (28,073 )    (24.1 )%         89.8  %              69.9  %
Gross profit                                10,104             50,088       (39,984 )    (79.8 )%         10.2  %              30.1  %
Other operating expenses:
Selling, general and
administrative                              37,884             56,942       (19,058 )    (33.5 )%         38.4  %              34.2  %
Depreciation and amortization                3,776              4,581          (805 )    (17.6 )%          3.8  %               2.7  %
Impairment of store assets                     264                311           (47 )    (15.1 )%          0.3  %               0.2  %
Total other operating expenses              41,924             61,834       (19,910 )    (32.2 )%         42.5  %              37.1  %
Operating loss                             (31,820 )          (11,746 )     (20,074 )    170.9  %        (32.3 )%              (7.0 )%
Interest expense, net                         (553 )             (267 )        (286 )    107.1  %         (0.6 )%              (0.2 )%
Loss before income taxes                   (32,373 )          (12,013 )     (20,360 )    169.5  %        (32.8 )%              (7.2 )%
Income tax (benefit) provision                 (41 )               80          (121 )   (151.3 )%            -  %                 -  %
Net loss                           $       (32,332 )   $      (12,093 )   $ (20,239 )    167.4  %        (32.8 )%              (7.3 )%




                                       22

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

Table of Contents



                                                 Twenty-six Weeks Ended

Rate trends as a percentage of net sales August 1, 2020 August 3, 2019 Gross margin

                                     10.2  %             30.1  %
Selling, general, and administrative             38.4  %             34.2  %
Depreciation and amortization                     3.8  %              2.7  %
Operating loss                                  (32.3 )%             (7.0 )%


First Half Fiscal 2020 Summary • Net sales decreased 40.8% compared to the same period last year primarily due

to the impact of temporary store closings due to the COVID-19 pandemic.

• Comparable sales decreased 40.4% following a 3.9% decrease in the same period

last year, but are not comparable due to temporary store closures due to the

COVID-19 pandemic.

• eCommerce sales increased 27.6% reflecting, in part, customers choosing to

shop online versus in-store during the pandemic. eCommerce sales increased

4.8% in the same period last year.

• Gross margin rates decreased 1,981 basis points compared to the same period

last year primarily due to fixed occupancy costs for stores versus lower

revenues as well as lower merchandise margin due to markdowns and eCommerce

costs (primarily freight).

• SG&A expense was $19.1 million, or 33.5%, less than last year's first half

due primarily to lower expenses for store and corporate compensation,

marketing, store operation costs, medical benefits and professional services,

partially offset by a credit in the second quarter of 2019 from the sale of a

claim regarding credit card interchange fees.

• Net loss totaled $32.3 million, or a $(0.86) loss per share, compared to a

net loss for the prior year's first half of $12.1 million, or a $(0.32) loss

per share.

• As of August 1, 2020, we held $2.8 million of cash and cash equivalents,

compared to $3.2 million as of February 1, 2020.

• As of August 1, 2020, bank borrowings were $4.6 million, with $5.9 million of

availability under the Company's Credit Facility. As of August 1, 2020, we

had $5.0 million outstanding under our Term Loan Facility. As of February 1,

2020, we had no outstanding borrowings and $16.7 million of availability


    under the Company's Credit Facility. As of February 1, 2020, we had no
    outstanding borrowings under out Term Loan Facility.


Net Sales



The overall 40.8% decrease in net sales for the first half of Fiscal 2020 was
largely driven by the temporary closing of retail stores, all of which were
closed to customers during the latter half of fiscal March, all of fiscal April
and May, and at least some of June. The components of the 40.8% net sales
decrease in the first half of Fiscal 2020 as compared to the first half of
Fiscal 2019 were as follows:
                                  Twenty-six Weeks Ended
Sales driver change components        August 1, 2020
Number of transactions                      (32.6 )%
Average unit retail                          (9.9 )%
Units per transaction                        (2.8 )%
Other sales                                   4.5  %
Total sales driver change                   (40.8 )%



Net sales decreased primarily due to a 32.6% decrease in the number of transactions, a 2.8% decline in units per transaction and a 9.9% decrease in average unit retail.




                                       23

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

Table of Contents

Store count, openings, closings, and square footage for our stores, excluding the impacts of temporary store closures, were as follows:


                                                          Store Count                                        Square Footage (1)
                           February 2,                           MPW         August 1,     Avg. Store     August 1,     February 2,
Stores by Format              2020         Open    Close     Conversions       2020          Count          2020           2020
MPW                               309        7        -               -           316            312         1,240           1,239
Outlet                             77        -        -               -            77             77           310             310
Christopher and Banks              32        -       (1 )             -            31             31           103             103
C.J. Banks                         29        -       (1 )             -            28             28           100             100
Total Stores                      447        7       (2 )             -           452            448         1,753           1,752


(1)  Square footage presented in thousands



Average store count in the first half of Fiscal 2020 was 448 stores compared to an average store count of 456 stores in the first half of Fiscal 2019, a decrease of 1.7%. Average square footage in the first half of Fiscal 2020 decreased 1.0% compared to the first half of Fiscal 2019.

Gross Profit



Gross margin rate decreased 1,981 basis points from the first half of last year,
reflecting the impact of fixed occupancy costs for stores versus lower revenues
as well as lower merchandise margin due to markdowns and eCommerce costs
(primarily freight).

Selling, General, and Administrative ("SG&A") Expenses



SG&A expense was $19.1 million, or 33.5%, less than last year's first half due
primarily to lower expenses for store and corporate compensation, marketing,
store operation costs, medical benefits and professional services, partially
offset by a credit in the second quarter of Fiscal 2019 from the sale of a claim
regarding credit card interchange fees.

Depreciation and Amortization



Depreciation and amortization expense decreased by $0.8 million primarily due to
lower Fiscal 2020 depreciation for capitalized software costs. Depreciation
expense was also less for store leasehold improvements, primarily driven by a
decline in average number of stores, as well as lower depreciation expense for
computer hardware, furniture and fixtures and warehouse equipment.

Operating Loss



Our $20.1 million increase in operating loss in the first half of Fiscal 2020
compared to the first half of Fiscal 2019 was due to the $40.0 million decrease
in gross profit, as partially offset by the $19.1 million decrease in SG&A
expenses and the $0.8 million decrease in depreciation and amortization expense.

Interest Expense, Net

The increase in net interest expense was due to a higher level of average borrowings from our Credit Facility during the first half of Fiscal 2020 as well as interest on the $5.0 million drawn on the Term Loan Facility beginning February 27, 2020.

Income Tax (Benefit) Provision



Income tax benefit recorded for the first half of Fiscal 2020 was $41 thousand
compared to income tax expense of $80 thousand for the same period of Fiscal
2019. Our effective tax rate was 0.1% for the first half of Fiscal 2020 compared
to (0.7)% in the same period last year.

Net Loss

Our $20.2 million increase in the net loss during the first half of Fiscal 2020 was due to the $40.0 million decrease in gross profit, the $19.1 million decrease in SG&A expenses, the $0.8 million decrease in depreciation and amortization expense and the $0.3 million increase in interest expense.


                                       24

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

Table of Contents

Liquidity and Capital Resources

Summary



There is significant uncertainty surrounding the potential impact of the
COVID-19 pandemic on the Company's cash flow and liquidity. The Company is
taking steps to increase available liquidity and cash on hand including, but not
limited to, targeted reductions in discretionary operating expenses and capital
expenditures, and utilizing funds available under the PPP Loan, the Credit
Facility, the Term Loan Facility and the Program Agreement described below. In
addition, the Company has seen favorable initial customer response to its new
merchandise assortments and, with substantial merchandise arriving over the next
several months, the Company believes it is positioned for improved financial
performance in the second half of Fiscal 2020.

We believe that our sources of liquidity will be sufficient to sustain
operations and to finance anticipated capital investments and strategic
initiatives over the next twelve months. However, in the event our liquidity is
not sufficient to meet our operating needs, we may be required to further limit
our spending and to pursue additional sources of financing. There can be no
assurance that we will continue to generate cash flows at or above current
levels, that we will be able to comply with debt covenants and maintain our
ability to borrow under our existing facilities, or that we may obtain
additional financing, if necessary, on commercially reasonable terms, or at all.

Capital Resources



Funds generated by operating activities, available cash and cash equivalents,
our Credit Facility and our Term Loan Facility are our most significant sources
of liquidity. In addition, on June 2, 2020 we received $10.0 million of proceeds
in the form of a PPP Loan. The Company has been able to apply the loan proceeds
toward the payment of payroll, rent, utilities and other qualified expenses in
accordance with the conditions of the PPP and believes that the loan principal
will be substantially forgiven under the CARES Act.

Our cash and cash equivalents balance as of August 1, 2020 was $2.8 million, compared to $3.2 million as of February 1, 2020.



As of August 1, 2020, bank borrowings under our Credit Facility totaled $4.6
million, with $5.9 million of availability under the Company's Credit Facility.
As of August 1, 2020, we had $5.0 million of principal outstanding under our
Term Loan Facility.

The Credit Facility with Wells Fargo was amended on February 27, 2020. This
amendment, among other changes, removed the $5.0 million revolving "first-in,
last-out" ("FILO") tranche credit facility and permitted the Company to incur
indebtedness under the Term Loan Facility. The Credit Agreement and the Term
Loan Facility were subsequently amended on August 5, 2020, to create a specific
covenant basket for the PPP Loan, thus freeing up the Company's $10.0 million
unsecured debt basket. The current expiration date is August 3, 2023.

The Credit Facility's capped borrowing base at August 1, 2020 was approximately
$26.2 million. As of August 1, 2020, the Company had open on-demand letters of
credit of approximately $12.7 million. Accordingly, after reducing the capped
borrowing base for current borrowings of $4.6 million, open letters of credit
and the required minimum availability of the greater of $3.0 million, or $3.0
million (10.0% of the revolving loan cap), the net availability of revolving
credit loans under the Credit Facility was approximately $5.9 million at
August 1, 2020.

The Term Loan Facility was entered into on February 27, 2020 and provides for a
delayed draw term loan facility in the aggregate principal amount of up to $10.0
million with a maturity date of August 3, 2023. $5.0 million was drawn on the
Term Loan Facility at closing, which was used to repay $5.0 million of
outstanding FILO loans on the Credit Facility. In addition, the Term Loan
Facility requires the Company to maintain specified levels of consolidated
EBITDA when the outstanding principal balance exceeds $5.0 million.

See Note 5 - Credit and Term Loan Facilities and PPP Loan of the unaudited Condensed Consolidated Financial Statements for additional details regarding our Credit Facility, Term Loan Facility and PPP Loan.



On June 2, 2020, we were granted a loan (the "PPP Loan") from Cache Valley Bank
in the aggregate amount of $10,000,000, pursuant to the Paycheck Protection
Program (the "PPP") under Division A, Title I of the CARES Act, which was
enacted March 27, 2020. The PPP Loan, which required of a note dated June 1,
2020 issued by the Company, matures on June 1, 2022 and bears interest at a rate
of 1.00% per annum, payable monthly commencing on December 1, 2020. The Company
may prepay the note at any time prior to maturity with no prepayment penalties.
The Company may only use funds from the PPP

                                       25

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

Table of Contents

Loan for purposes specified in the CARES Act and related PPP rules, which include payroll costs, costs used to continue group health care benefits, rent, and utilities; other uses will constitute a default under the PPP Loan.



As of September 11, 2020, the Company has used the entire PPP Loan amount for
qualifying expenses. Under the terms of the PPP, certain amounts of the Loan may
be forgiven if they are used for qualifying expenses as described in the CARES
Act during the 24-week period commencing on the date of disbursement of the
Loan. The Company is in the process of determining how much of the PPP loan is
eligible for forgiveness, but it currently believes that substantially all of
the original loan amount will be forgiven.

On August 5, 2020, Christopher & Banks Company, a subsidiary of the Company,
entered into a secured vendor program with ALCC, LLC (the "Program Agreement"),
in order to improve cash flow and better align the Company's payment for
inventory with when it is sold. Under the Program Agreement, ALCC may purchase
up to $10 million of inventory from Christopher & Banks Company's vendors on
behalf of Christopher & Banks Company (the "Inventory"). Christopher & Banks
Company must pay ALCC for the Inventory either when Christopher & Banks Company
sells the Inventory or 180 days after ALCC purchases the Inventory. Christopher
& Banks Company must pay ALCC an origination fee of 1.00% on each purchase
order, as described in the Program Agreement. Christopher & Banks Company is
required to pay interest on any unsold Inventory at rates determined in the
Program Agreement. The Program Agreement will remain in effect until August 3,
2023 unless terminated earlier in accordance with its terms.

Cash Flows



The following table summarizes our cash flows from operating, investing, and
financing activities for the first half of Fiscal 2020 compared to the first
half of Fiscal 2019:
                                                   Twenty-six Weeks Ended
(in thousands)                               August 1, 2020      August 3, 2019

Net cash used in operating activities $ (18,929 ) $ (10,348 ) Net cash used in investing activities

                  (661 )             (996 )
Net cash provided by financing activities            19,163              

3,347

Net decrease in cash and cash equivalents $ (427 ) $ (7,997 )





Operating Activities

The $8.6 million change in cash used in operating activities in the first half
of Fiscal 2020 compared to the first half of Fiscal 2019 was primarily due to
the larger net loss and non-cash items. The negative effect of these items was
partially offset by changes in working capital (primarily inventories) and
lease-related items. Typically, working capital fluctuations are a reflection of
seasonal patterns and a change in the timing of accounts payable and payroll
accruals. However, for the first two quarters of Fiscal 2020, working capital
fluctuations were significantly impacted by (a) the fact that prior year
inventory balances were higher than normal due to prior year second quarter
acceleration of shipments of certain goods in order to reduce tariffs, (b) the
shift in timing of current year second quarter in-transit shipments by about
three weeks from July to August 2020 and (c) temporary store closings and the
pandemic. Cash flows from operations improved from ($24.0) million during the
2020 first quarter to $5.1 million during the 2020 second quarter, primarily due
to changes in working capital.

Investing Activities



Cash used in investing activities for the first half of Fiscal 2020 was $0.7
million as compared to a use of cash of $1.0 million during the first half of
last year. The $0.3 million change is primarily attributable to lower
expenditures for eCommerce initiatives, store leaseholds and other improvements.

Financing Activities



The increase in cash provided by financing activities between Fiscal 2020 and
2019 was due to $10.0 million of borrowings under the PPP Loan, $5.0 million of
borrowings under the Company's Term Loan Facility, and higher net borrowings on
the Company's Credit Facility.


                                       26

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

Table of Contents

Sourcing



There have been no material changes to our ratio of imports to total merchandise
purchases or concentration of supplier purchases in the thirteen and
twenty-six-week periods ended August 1, 2020 compared to the Fiscal 2019 year
ended February 1, 2020.

Quarterly Results and Seasonality



Our quarterly results may fluctuate significantly depending on a number of
factors, including general economic conditions, consumer confidence, customer
response to our seasonal merchandise mix, timing of new store openings, adverse
weather conditions, and shifts in the timing of certain holidays and shifts in
the timing of promotional events.

Inflation

We do not believe that inflation had a material effect on our results of operations for the second quarter and first half of Fiscal 2020.

Forward-Looking Statements



We may make forward-looking statements reflecting our current views with respect
to future events and financial performance. These forward-looking statements,
which may be included in reports filed under the Exchange Act, in press releases
and in other documents and materials as well as in written or oral statements
made by or on behalf of the Company, are subject to certain risks and
uncertainties, including those discussed in Item 1A - Risk Factors of our Annual
Report on Form
10-K for the fiscal year ended February 1, 2020, as updated in Item 1A of this
Quarterly Report on Form 10-Q, which could cause actual results to differ
materially from historical results or those anticipated.

The words or phrases "will likely result," "are expected to," "estimate,"
"project," "believe," "expect," "should," "anticipate," "forecast," "intend" and
similar expressions are intended to identify forward-looking statements within
the meaning of Section 21e of the Exchange Act and Section 27A of the Securities
Act of 1933, as amended, as enacted by the Private Securities Litigation Reform
Act of 1995 ("PSLRA"). In particular, we desire to take advantage of the
protections of the PSLRA in connection with the forward-looking statements made
in this Quarterly Report on Form 10-Q. Such forward-looking statements are
subject to various risks and uncertainties, including, but not limited to, risks
and uncertainties relating to:
• Disruptions to our business from the COVID-19 pandemic;


• Deteriorating economic conditions in the U.S.;

• Changes in U.S. trade policies, including the imposition of tariffs on

apparel or accessories and a potential trade war;

• Performance of our stores;

• Our ability to increase sales and achieve and sustain an acceptable level

of gross margin;

• Sufficiency and availability of our sources of liquidity;

• Impairment of our long-lived assets; and

• Privacy laws governing our use of customer information.





Readers are cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date such statements are made. In
addition, we wish to advise readers that the factors listed in Item 1A of our
Annual Report on Form
10-K for the fiscal year ended February 1, 2020, as updated in Item 1A of this
Quarterly Report on Form 10-Q, as well as other factors, could affect our
performance and could cause our actual results for future periods to differ
materially from any opinions or statements expressed in the quarterly report on
Form 10-Q. We undertake no obligation to publicly update or revise any
forward-looking statements, whether as a result of new information, future
events or otherwise.

© Edgar Online, source Glimpses