Financial Performance Exceeds Expectations, Driven by Journeys

Reaffirms Fiscal 2025 EPS Outlook

Genesco Inc. (NYSE:GCO) today reported second quarter results for the three months ended August 3, 2024.

Second Quarter Fiscal 2025 Financial Summary

Total net sales increased to $525 million; comparable sales decreased 2%
Comparable e-commerce sales increased 8%; comparable store sales decreased 4%
E-commerce sales represented 22% of retail sales compared to 21% last year
GAAP EPS was ($0.91) and Non-GAAP EPS was ($0.83)¹
Inventory decreased 8% year-over-year
Repurchased $9.3 million of stock with $42.8 million remaining on the expanded share repurchase authorization announced in June 2023
Increases fiscal 2025 sales and reaffirms EPS outlook

Mimi E. Vaughn, Genesco's Board Chair, President and Chief Executive Officer, said, "We delivered another quarter that surpassed our top- and bottom-line expectations, as the improvement in our Journeys business continues to gain traction. Armed with a more elevated and diversified product assortment, Journeys capitalized on the early Back-to-School demand, which drove a positive inflection in comparable sales as the quarter progressed. Thus far in the third quarter, Journeys' store traffic and sales trends have accelerated further, bolstering our confidence in the product pipeline for the back half and the initiatives underway to enhance the Journeys brand and experience for our consumers."

Vaughn continued, "I am pleased with the momentum building at Journeys and the progress we're making to meet the evolving needs of our consumers. That said, the operating environment remains choppy, and our outlook reflects this, as well as a more conservative near-term view for our other businesses. Looking ahead, I feel confident that our strategic initiatives and efforts to improve the efficiency of our operating model will enable us to unlock our full earnings potential and create value for our shareholders."

__________________________
¹	Excludes a gross margin charge related to a distribution model transition in Genesco Brands Group, net of tax effect, and charges for severance and asset impairments, net of tax effect in the second quarter of Fiscal 2025 ("Excluded Items"). A reconciliation of loss and loss per share from continuing operations in accordance with U.S. Generally Accepted Accounting Principles ("GAAP") with the adjusted loss and loss per share numbers is set forth on Schedule B to this press release. The Company believes that disclosure of loss and loss per share from continuing operations adjusted for the items not reflected in the previously announced expectations will be meaningful to investors, especially in light of the impact of such items on the results.

Second Quarter Review

Net sales for the second quarter of Fiscal 2025 of $525 million were up compared to $523 million in the second quarter of Fiscal 2024. The sales increase includes approximately $20 to $25 million due to the move of a strong week of back-to-school sales from the third quarter last year to the second quarter this year related to the 53-week calendar shift along with an 8% increase in e-commerce comparable sales, partially offset by a decline in store sales, the impact of net store closings and decreased wholesale sales.

Comparable Sales

Comparable Same Store and E-commerce Sales:	2QFY25	2QFY24
Journeys Group	(1)%	(11)%
Schuh Group	(2)%	17%
Johnston & Murphy Group	(5)%	12%
Total Genesco Comparable Sales	(2)%	(2)%
Same Store Sales	(4)%	(6)%
Comparable E-commerce Sales	8%	14%

The overall sales increase for the second quarter of Fiscal 2025 compared to the second quarter of Fiscal 2024 was driven by an increase of 4% at Journeys and an increase of 1% at Schuh, partially offset by a decrease of 9% at Johnston & Murphy and a 13% or $4 million decrease at Genesco Brands. On a constant currency basis, Schuh sales were also up 1% for the second quarter this year.

Second quarter gross margin this year was 46.8% compared with 47.7% last year. Adjusted gross margin for the second quarter this year decreased 90 basis points as a percentage of sales compared to last year. The decrease as a percentage of sales compared to Fiscal 2024 is due primarily to a higher mix of sale product at Schuh and changes in product mix at Journeys.

Selling and administrative expense for the second quarter this year decreased 100 basis points as a percentage of sales to 48.6% compared to 49.6% last year. The decrease as a percentage of sales compared to Fiscal 2024 reflects a decrease in occupancy expense, a favorable change in certain non-income taxes, decreased royalty expense and decreased performance-based compensation expense, partially offset by increased selling salaries and depreciation expense.

Genesco's GAAP operating loss for the second quarter was $10.3 million, or 2.0% of sales this year, compared with $38.6 million, or 7.4% of sales in the second quarter last year. Adjusted for the Excluded Items in all periods, the operating loss for the second quarter was $9.3 million this year compared to $10.0 million last year. Adjusted operating margin was a loss of 1.8% of sales in the second quarter of Fiscal 2025 compared to a loss of 1.9% in the second quarter last year.

The effective tax rate for the quarter was 15.2% in Fiscal 2025 compared to 23.1% in the second quarter last year. The adjusted tax rate, reflecting Excluded Items, was 15.1% in Fiscal 2025 compared to 23.4% in the second quarter last year. The lower adjusted tax rate for the second quarter this year compared to the second quarter last year reflects a reduction in the tax benefit recorded year to date due to lower projected earnings and taxes from our foreign jurisdictions.

GAAP loss from continuing operations was $9.9 million in the second quarter of Fiscal 2025 compared to $31.6 million in the second quarter last year. Adjusted for the Excluded Items in all periods, the second quarter loss from continuing operations was $9.1 million, or $0.83 per share, in Fiscal 2025, compared to $9.6 million, or $0.85 per share, in the second quarter last year.

Cash, Borrowings and Inventory

Cash as of August 3, 2024, was $45.9 million, compared with $37.4 million as of July 29, 2023. Total debt at the end of the second quarter of Fiscal 2025 was $77.8 million compared with $131.5 million at the end of last year's second quarter. Inventories decreased 8% on a year-over-year basis, reflecting decreased inventory for Journeys, Schuh and Johnston & Murphy, partially offset by an increase at Genesco Brands.

Capital Expenditures and Store Activity

For the second quarter this year, capital expenditures were $8 million, related primarily to retail stores and digital and omnichannel initiatives. Depreciation and amortization was $13 million. During the quarter, the Company opened five stores and closed 12 stores. The Company ended the quarter with 1,314 stores compared with 1,375 stores at the end of the second quarter last year, or a decrease of 4%. Square footage was down 3% on a year-over-year basis.

Share Repurchases

The Company repurchased 381,711 shares during the second quarter of Fiscal 2025 for $9.3 million, or $24.49 per share. The Company currently has $42.8 million remaining on its expanded share repurchase authorization announced in June 2023.

Store Closing and Cost Savings Update

The Company closed 12 Journeys stores in the second quarter of Fiscal 2025 (for a total of 29 Journeys stores closed to date in Fiscal 2025) and continues to evaluate up to 50 Journeys store closures in Fiscal 2025
The Company's cost savings program remains on track to achieve a reduction in the annualized run rate of $45 to $50 million by the end of Fiscal 2025

Fiscal 2025 Outlook

For Fiscal 2025, the Company:

Now expects total sales to decrease 1% to 2% compared to Fiscal 2024, or flat to down 1% excluding the 53^rd week in Fiscal 2024 versus prior expectations for a total sales decrease of 2% to 3%, or down 1% to 2% excluding the 53^rd week in Fiscal 2024
Continues to expect adjusted diluted earnings per share from continuing operations in the range of $0.60 to $1.00 ²
Guidance assumes no further share repurchases and a tax rate of 27%

__________________________
2	A reconciliation of the adjusted financial measures cited in the guidance to their corresponding measures as reported pursuant to GAAP is included in Schedule B to this press release.

Conference Call, Management Commentary and Investor Presentation

The Company has posted detailed financial commentary and a supplemental financial presentation of second quarter results on its website, www.genesco.com, in the investor relations section. The Company's live conference call on September 6, 2024, at 7:30 a.m. (Central time), may be accessed through the Company's website, www.genesco.com. To listen live, please go to the website at least 15 minutes early to register, download and install any necessary software.

Safe Harbor Statement

This release contains forward-looking statements, including those regarding future sales, earnings, operating income, gross margins, expenses, capital expenditures, depreciation and amortization, tax rates, store openings and closures, cost reductions, ESG progress and all other statements not addressing solely historical facts or present conditions. Forward-looking statements are usually identified by or are associated with such words as "intend," "expect," "feel," "should," "believe," "anticipate," "optimistic," "confident" and similar terminology. Actual results could vary materially from the expectations reflected in these statements. A number of factors could cause differences. These include adjustments to projections reflected in forward-looking statements, including those resulting from weakness in store and shopping mall traffic, restrictions on operations imposed by government entities and/or landlords, changes in public safety and health requirements, and limitations on the Company's ability to adequately staff and operate stores. Differences from expectations could also result from store closures and effects on the business as a result of civil disturbances; the level and timing of promotional activity necessary to maintain inventories at appropriate levels; our ability to pass on price increases to our customers; the imposition of tariffs on product imported by the Company or its vendors as well as the ability and costs to move production of products in response to tariffs; the Company's ability to obtain from suppliers products that are in-demand on a timely basis and effectively manage disruptions in product supply or distribution, including disruptions as a result of pandemics or geopolitical events, including shipping disruptions in the Red Sea; unfavorable trends in fuel costs, foreign exchange rates, foreign labor and material costs, and other factors affecting the cost of products; our ability to renew our license agreements; impacts of the Russia-Ukraine war, and other sources of market weakness in the U.K. and Republic of Ireland; the effectiveness of the Company's omnichannel initiatives; costs associated with changes in minimum wage and overtime requirements; wage pressure in the U.S. and the U.K.; weakness in the consumer economy and retail industry;

competition and fashion trends in the Company's markets; risks related to the potential for terrorist events; risks related to public health and safety events; changes in buying patterns by significant wholesale customers; retained liabilities associated with divestitures of businesses including potential liabilities under leases as the prior tenant or as a guarantor; and changes in the timing of holidays or in the onset of seasonal weather affecting period-to-period sales comparisons. Additional factors that could cause differences from expectations include the ability to secure allocations to refine product assortments to address consumer demand; the ability to renew leases in existing stores and control or lower occupancy costs, to open or close stores in the number and on the planned schedule, and to conduct required remodeling or refurbishment on schedule and at expected expense levels; the Company's ability to realize anticipated cost savings, including rent savings; the amount and timing of share repurchases; the Company's ability to achieve expected digital gains and gain market share; deterioration in the performance of individual businesses or of the Company's market value relative to its book value, resulting in impairments of fixed assets, operating lease right of use assets or intangible assets or other adverse financial consequences and the timing and amount of such impairments or other consequences; unexpected changes to the market for the Company's shares or for the retail sector in general; our ability to meet our sustainability, stewardship, emission and diversity, equity and inclusion related ESG projections, goals and commitments; costs and reputational harm as a result of disruptions in the Company's business or information technology systems either by security breaches and incidents or by potential problems associated with the implementation of new or upgraded systems; the Company's ability to realize any anticipated tax benefits in both the amount and timeframe anticipated; and the cost and outcome of litigation, investigations, environmental matters and other disputes involving the Company. Additional factors are cited in the "Risk Factors," "Legal Proceedings" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of, and elsewhere in, the Company's SEC filings, copies of which may be obtained from the SEC website, www.sec.gov, or by contacting the investor relations department of Genesco via the Company's website, www.genesco.com. Many of the factors that will determine the outcome of the subject matter of this release are beyond Genesco's ability to control or predict. Genesco undertakes no obligation to release publicly the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. Forward-looking statements reflect the expectations of the Company at the time they are made. The Company disclaims any obligation to update such statements.

About Genesco Inc.

Genesco Inc. (NYSE:GCO) is a footwear focused company with distinctively positioned retail and lifestyle brands and proven omnichannel capabilities offering customers the footwear they desire in engaging shopping environments, including approximately 1,314 retail stores and branded e-commerce websites. Its Journeys, Little Burgundy and Schuh brands serve teens, kids and young adults with on-trend fashion footwear inspired by youth culture in the U.S., Canada and the U.K. Johnston & Murphy serves the successful, affluent man and woman with premium footwear, apparel and accessories in the U.S. and Canada, and Genesco Brands Group sells branded lifestyle footwear to leading retailers under licensed brands including Levi's, Dockers and G.H. Bass. Founded in 1924, Genesco is based in Nashville, Tennessee. For more information on Genesco and its operating divisions, please visit www.genesco.com.




GENESCO INC.
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(Unaudited)

	Quarter 2					Quarter 2
	Aug. 3,			% of		July 29,			% of
		2024		Net Sales			2023		Net Sales
Net sales	$	525,188		100.0	%	$	523,027		100.0	%
Cost of sales		279,549		53.2	%		273,507		52.3	%
Gross margin⁽¹⁾		245,639		46.8	%		249,520		47.7	%
Selling and administrative expenses		255,135		48.6	%		259,520		49.6	%
Goodwill impairment		-		0.0	%		28,453		5.4	%
Asset impairments and other, net⁽²⁾		778		0.1	%		174		0.0	%
Operating loss		(10,274	)	-2.0	%		(38,627	)	-7.4	%
Other components of net periodic benefit cost		86		0.0	%		148		0.0	%
Interest expense, net		1,345		0.3	%		2,383		0.5	%
Loss from continuing operations before income taxes		(11,705	)	-2.2	%		(41,158	)	-7.9	%
Income tax benefit		(1,776	)	-0.3	%		(9,526	)	-1.8	%
Loss from continuing operations		(9,929	)	-1.9	%		(31,632	)	-6.0	%
Loss from discontinued operations, net of tax		(63	)	0.0	%		(33	)	0.0	%
Net Loss	$	(9,992	)	-1.9	%	$	(31,665	)	-6.1	%

Basic loss per share:
Before discontinued operations	$	(0.91	)			$	(2.79	)
Net loss	$	(0.91	)			$	(2.79	)

Diluted loss per share:
Before discontinued operations	$	(0.91	)			$	(2.79	)
Net loss	$	(0.91	)			$	(2.79	)

Weighted-average shares outstanding:
Basic		10,942					11,344
Diluted		10,942					11,344

⁽¹⁾ Includes a $0.2 million gross margin charge in the second quarter of Fiscal 2025 related to a distribution model transition in Genesco Brands Group.
⁽²⁾ Includes a $0.8 million charge in the second quarter of Fiscal 2025 which includes $0.7 million for severance and $0.1 million for asset impairments. Includes a $0.2 million charge in the second quarter of Fiscal 2024 for asset impairments.





GENESCO INC.
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(Unaudited)

	Six Months Ended					Six Months Ended
	Aug. 3,			% of		July 29,			% of
		2024		Net Sales			2023		Net Sales
Net sales	$	982,785		100.0	%	$	1,006,359		100.0	%
Cost of sales		520,865		53.0	%		528,031		52.5	%
Gross margin⁽¹⁾		461,920		47.0	%		478,328		47.5	%
Selling and administrative expenses		502,966		51.2	%		511,017		50.8	%
Goodwill impairment		-		0.0	%		28,453		2.8	%
Asset impairments and other, net⁽²⁾		1,356		0.1	%		482		0.0	%
Operating loss		(42,402	)	-4.3	%		(61,624	)	-6.1	%
Other components of net periodic benefit cost		195		0.0	%		240		0.0	%
Interest expense, net		2,235		0.2	%		4,034		0.4	%
Loss from continuing operations before income taxes		(44,832	)	-4.6	%		(65,898	)	-6.5	%
Income tax benefit		(10,615	)	-1.1	%		(15,391	)	-1.5	%
Loss from continuing operations		(34,217	)	-3.5	%		(50,507	)	-5.0	%
Loss from discontinued operations, net of tax		(122	)	0.0	%		(48	)	0.0	%
Net Loss	$	(34,339	)	-3.5	%	$	(50,555	)	-5.0	%

Basic loss per share:
Before discontinued operations	$	(3.13	)			$	(4.36	)
Net loss	$	(3.14	)			$	(4.37	)

Diluted loss per share:
Before discontinued operations	$	(3.13	)			$	(4.36	)
Net loss	$	(3.14	)			$	(4.37	)

Weighted-average shares outstanding:
Basic		10,936					11,581
Diluted		10,936					11,581

⁽¹⁾ Includes a $1.8 million gross margin charge in the first six months of Fiscal 2025 related to a distribution model transition in Genesco Brands Group.
⁽²⁾ Includes a $1.4 million charge in the first six months of Fiscal 2024 which includes $1.0 million for severance and $0.4 million for asset impairments. Includes a $0.5 million charge in the first six months of Fiscal 2024 for asset impairments.





GENESCO INC.
Sales/Earnings Summary by Segment
(in thousands)
(Unaudited)

	Quarter 2					Quarter 2
	Aug. 3,			% of		July 29,			% of
		2024		Net Sales			2023		Net Sales
Sales:
Journeys Group	$	298,846		56.9	%	$	287,275		54.9	%
Schuh Group		124,561		23.7	%		122,799		23.5	%
Johnston & Murphy Group		71,037		13.5	%		77,785		14.9	%
Genesco Brands Group		30,744		5.9	%		35,168		6.7	%
Net Sales	$	525,188		100.0	%	$	523,027		100.0	%
Operating Income (Loss):
Journeys Group	$	(11,151	)	-3.7	%	$	(14,878	)	-5.2	%
Schuh Group		7,339		5.9	%		8,416		6.9	%
Johnston & Murphy Group		(403	)	-0.6	%		2,666		3.4	%
Genesco Brands Group⁽¹⁾		2,672		8.7	%		1,851		5.3	%
Corporate and Other⁽²⁾		(8,731	)	-1.7	%		(8,229	)	-1.6	%
Goodwill Impairment		-		0.0	%		(28,453	)	-5.4	%
Operating loss		(10,274	)	-2.0	%		(38,627	)	-7.4	%
Other components of net periodic benefit cost		86		0.0	%		148		0.0	%
Interest, net		1,345		0.3	%		2,383		0.5	%

Loss from continuing operations before income taxes		(11,705	)	-2.2	%		(41,158	)	-7.9	%
Income tax benefit		(1,776	)	-0.3	%		(9,526	)	-1.8	%
Loss from continuing operations		(9,929	)	-1.9	%		(31,632	)	-6.0	%
Loss from discontinued operations, net of tax		(63	)	0.0	%		(33	)	0.0	%
Net Loss	$	(9,992	)	-1.9	%	$	(31,665	)	-6.1	%

⁽¹⁾ Includes a $0.2 million gross margin charge in the second quarter of Fiscal 2025 related to a distribution model transition in Genesco Brands Group.
⁽²⁾ Includes a $0.8 million charge in the second quarter of Fiscal 2025 which includes $0.7 million for severance and $0.1 million for asset impairments. Includes a $0.2 million charge in the second quarter of Fiscal 2024 for asset impairments.





GENESCO INC.
Sales/Earnings Summary by Segment
(in thousands)
(Unaudited)

	Six Months Ended					Six Months Ended
	Aug. 3,			% of		July 29,			% of
		2024		Net Sales			2023		Net Sales
Sales:
Journeys Group	$	558,291		56.8	%	$	559,465		55.6	%
Schuh Group		216,910		22.1	%		215,904		21.5	%
Johnston & Murphy Group		150,244		15.3	%		160,412		15.9	%
Genesco Brands Group		57,340		5.8	%		70,578		7.0	%
Net Sales	$	982,785		100.0	%	$	1,006,359		100.0	%
Operating Income (Loss):
Journeys Group	$	(29,973	)	-5.4	%	$	(33,240	)	-5.9	%
Schuh Group		1,443		0.7	%		6,626		3.1	%
Johnston & Murphy Group		1,952		1.3	%		7,472		4.7	%
Genesco Brands Group⁽¹⁾		1,686		2.9	%		1,819		2.6	%
Corporate and Other⁽²⁾		(17,510	)	-1.8	%		(15,848	)	-1.6	%
Goodwill Impairment		-		0.0	%		(28,453	)	-2.8	%
Operating loss		(42,402	)	-4.3	%		(61,624	)	-6.1	%
Other components of net periodic benefit cost		195		0.0	%		240		0.0	%
Interest, net		2,235		0.2	%		4,034		0.4	%

Loss from continuing operations before income taxes		(44,832	)	-4.6	%		(65,898	)	-6.5	%
Income tax benefit		(10,615	)	-1.1	%		(15,391	)	-1.5	%
Loss from continuing operations		(34,217	)	-3.5	%		(50,507	)	-5.0	%
Loss from discontinued operations, net of tax		(122	)	0.0	%		(48	)	0.0	%
Net Loss	$	(34,339	)	-3.5	%	$	(50,555	)	-5.0	%

⁽¹⁾ Includes a $1.8 million gross margin charge in the first six months of Fiscal 2025 related to a distribution model transition in Genesco Brands Group.
⁽²⁾ Includes a $1.4 million charge in the first six months of Fiscal 2024 which includes $1.0 million for severance and $0.4 million for asset impairments. Includes a $0.5 million charge in the first six months of Fiscal 2024 for asset impairments.





GENESCO INC.
Condensed Consolidated Balance Sheets
(in thousands)
(Unaudited)

	Aug. 3, 2024		July 29, 2023
Assets
Cash	$	45,855	$	37,416
Accounts receivable		57,497		50,351
Inventories		450,187		491,118
Other current assets		53,181		45,983
Total current assets		606,720		624,868
Property and equipment		229,116		244,090
Operating lease right of use assets		402,715		476,715
Goodwill and other intangibles		36,446		37,669
Non-current prepaid income taxes		58,051		55,028
Other non-current assets		50,703		56,389
Total Assets	$	1,383,751	$	1,494,759

Liabilities and Equity
Accounts payable	$	187,439	$	166,504
Current portion operating lease liabilities		122,527		137,369
Other current liabilities		85,697		78,707
Total current liabilities		395,663		382,580
Long-term debt		77,839		131,544
Long-term operating lease liabilities		329,773		403,413
Other long-term liabilities		47,854		44,203
Equity		532,622		533,019
Total Liabilities and Equity	$	1,383,751	$	1,494,759





GENESCO INC.
Store Count Activity

	Balance			Balance			Balance
	01/28/23	Open	Close	02/03/24	Open	Close	08/03/24
Journeys Group	1,130	27	94	1,063	5	29	1,039
Schuh Group	122	3	3	122	1	0	123
Johnston & Murphy Group	158	2	4	156	0	4	152
Total Retail Stores	1,410	32	101	1,341	6	33	1,314





GENESCO INC.
Store Count Activity


	Balance			Balance
	05/04/24	Open	Close	08/03/24
Journeys Group	1,047	4	12	1,039
Schuh Group	122	1	0	123
Johnston & Murphy Group	152	0	0	152
Total Retail Stores	1,321	5	12	1,314





GENESCO INC.
Comparable Sales

	Quarter 2				Six Months
	Aug. 3,		July 29,		Aug. 3,		July 29,
	2024		2023		2024		2023
Journeys Group	-1	%	-11	%	-3	%	-12	%
Schuh Group	-2	%	17	%	-4	%	15	%
Johnston & Murphy Group	-5	%	12	%	-4	%	15	%
Total Comparable Sales	-2	%	-2	%	-3	%	-4	%

Same Store Sales	-4	%	-6	%	-6	%	-7	%
Comparable E-commerce Sales	8	%	14	%	6	%	11	%





														Schedule B

Genesco Inc.
Adjustments to Reported Loss from Continuing Operations
Three Months Ended August 3, 2024 and July 29, 2023

The Company believes that disclosure of loss and loss per share from continuing operations and operating loss adjusted for the items not reflected in the previously announced expectations will be meaningful to investors, especially in light of the impact of such items on the results.


	Quarter 2								Quarter 2
	August 3, 2024								July 29, 2023
			Net of			Per Share					Net of			Per Share
In Thousands (except per share amounts)	Pretax		Tax			Amounts			Pretax		Tax			Amounts
Loss from continuing operations, as reported			$	(9,929	)	($	0.91	)			$	(31,632	)	($	2.79	)

Gross margin adjustment:
Charges related to distribution model transition	$	169		176			0.02		$	-		-			0.00

Asset impairments and other adjustments:
Asset impairment charges	$	116		95			0.01		$	174		134			0.01
Severance		662		512			0.05			-		-			0.00
Goodwill impairment		-		-			0.00			28,453		21,858			1.93
Total asset impairments and other adjustments	$	778		607			0.06		$	28,627		21,992			1.94

Income tax expense adjustments:
Tax impact share based awards				592			0.05					1,058			0.09
Other tax items				(577	)		(0.05	)				(1,014	)		(0.09	)
Total income tax expense adjustments				15			0.00					44			0.00

Adjusted loss from continuing operations⁽¹⁾ ^and ⁽²⁾			$	(9,131	)	($	0.83	)			$	(9,596	)	($	0.85	)


⁽¹⁾ The adjusted tax rate for the second quarter of Fiscal 2025 and 2024 is 15.1% and 23.4%, respectively.

⁽²⁾ EPS reflects 10.9 million and 11.3 million share count for the second quarter of Fiscal 2025 and 2024, respectively, which excludes common stock equivalents in the second quarter of each year due to the loss from continuing operations.





Genesco Inc.
Adjustments to Reported Operating Income (Loss) and Gross Margin
Three Months Ended August 3, 2024 and July 29, 2023

	Quarter 2 - August 3, 2024
	Operating			Asset Impair			Adj Operating
In Thousands	Income (Loss)			& Other Adj			Income (Loss)
Journeys Group	$	(11,151	)	$	-		$	(11,151	)
Schuh Group		7,339			-			7,339
Johnston & Murphy Group		(403	)		-			(403	)
Genesco Brands Group		2,672			169			2,841
Corporate and Other		(8,731	)		778			(7,953	)
Total Operating Loss	$	(10,274	)	$	947		$	(9,327	)
% of sales		-2.0	%					-1.8	%

	Quarter 2 - July 29, 2023
	Operating			Asset Impair			Adj Operating
In Thousands	Income (Loss)			& Other Adj			Income (Loss)
Journeys Group	$	(14,878	)	$	-		$	(14,878	)
Schuh Group		8,416			-			8,416
Johnston & Murphy Group		2,666			-			2,666
Genesco Brands Group		1,851			-			1,851
Goodwill Impairment		(28,453	)		28,453			-
Corporate and Other		(8,229	)		174			(8,055	)
Total Operating Loss	$	(38,627	)	$	28,627		$	(10,000	)
% of sales		-7.4	%					-1.9	%

	Quarter 2
In Thousands	Aug. 3, 2024			July 29, 2023
Gross margin, as reported	$	245,639		$	249,520
% of sales		46.8	%		47.7	%

Charges related to distribution model transition		169			-
Total adjustments		169			-

Adjusted gross margin	$	245,808		$	249,520
% of sales		46.8	%		47.7	%





														Schedule B
Genesco Inc.
Adjustments to Reported Loss from Continuing Operations
Six Months Ended August 3, 2024 and July 29, 2023

The Company believes that disclosure of loss and loss per share from continuing operations and operating loss adjusted for the items not reflected in the previously announced expectations will be meaningful to investors, especially in light of the impact of such items on the results.


	Six Months								Six Months
	August 3, 2024								July 29, 2023
			Net of			Per Share					Net of			Per Share
In Thousands (except per share amounts)	Pretax		Tax			Amounts			Pretax		Tax			Amounts
Loss from continuing operations, as reported			$	(34,217	)	($	3.13	)			$	(50,507	)	($	4.36	)

Gross margin adjustment:
Charges related to distribution model transition	$	1,750		1,327			0.12		$	-		-			0.00

Asset impairments and other adjustments:
Asset impairment charges	$	360		273			0.02		$	482		367			0.03
Severance		996		755			0.07			-		-			0.00
Goodwill impairment		-		-			0.00			28,453		21,858			1.89
Total asset impairments and other adjustments	$	1,356		1,028			0.09		$	28,935		22,225			1.92

Income tax expense adjustments:
Tax impact share based awards				722			0.07					1,011			0.09
Other tax items				(922	)		(0.08	)				(1,069	)		(0.10	)
Total income tax expense adjustments				(200	)		(0.01	)				(58	)		(0.01	)

Adjusted loss from continuing operations⁽¹⁾ ^and ⁽²⁾			$	(32,062	)	($	2.93	)			$	(28,340	)	($	2.45	)


⁽¹⁾ The adjusted tax rate for the first six months of Fiscal 2025 and 2024 is 23.2% and 23.3%, respectively.

⁽²⁾ EPS reflects 10.9 million and 11.6 million share count for the first six months of Fiscal 2025 and 2024, respectively, which excludes common stock equivalents in the first six months of each period due to the loss from continuing operations each year.





Genesco Inc.
Adjustments to Reported Operating Income (Loss) and Gross Margin
Six Months Ended August 3, 2024 and July 29, 2023

	Six Months August 3, 2024
	Operating			Asset Impair			Adj Operating
In Thousands	Income (Loss)			& Other Adj			Income (Loss)
Journeys Group	$	(29,973	)	$	-		$	(29,973	)
Schuh Group		1,443			-			1,443
Johnston & Murphy Group		1,952			-			1,952
Genesco Brands Group		1,686			1,750			3,436
Corporate and Other		(17,510	)		1,356			(16,154	)
Total Operating Loss	$	(42,402	)	$	3,106		$	(39,296	)
% of sales		-4.3	%					-4.0	%

	Six Months July 29, 2023
	Operating			Asset Impair			Adj Operating
In Thousands	Income (Loss)			& Other Adj			Income (Loss)
Journeys Group	$	(33,240	)	$	-		$	(33,240	)
Schuh Group		6,626			-			6,626
Johnston & Murphy Group		7,472			-			7,472
Genesco Brands Group		1,819			-			1,819
Goodwill Impairment		(28,453	)		28,453			-
Corporate and Other		(15,848	)		482			(15,366	)
Total Operating Loss	$	(61,624	)	$	28,935		$	(32,689	)
% of sales		-6.1	%					-3.2	%

	Six Months
In Thousands	Aug. 3, 2024			July 29, 2023
Gross margin, as reported	$	461,920		$	478,328
% of sales		47.0	%		47.5	%

Charges related to distribution model transition		1,750			-
Total adjustments		1,750			-

Adjusted gross margin	$	463,670		$	478,328
% of sales		47.2	%		47.5	%





Schedule B

Genesco Inc.
Adjustments to Forecasted Earnings from Continuing Operations
Fiscal Year Ending February 1, 2025

In millions (except per share amounts)	High Guidance				Low Guidance
	Fiscal 2025				Fiscal 2025
	Net of Tax		Per Share		Net of Tax		Per Share
Forecasted earnings from continuing operations	$	8.2	$	0.75	$	3.5	$	0.32

Charges related to distribution model transition		1.3		0.12		1.3		0.12

Asset impairments and other adjustments:
Asset impairments and other matters		1.4		0.13		1.8		0.16
Total asset impairments and other adjustments⁽¹⁾		1.4		0.13		1.8		0.16

Adjusted forecasted earnings from continuing operations ⁽²⁾	$	10.9	$	1.00	$	6.6	$	0.60


⁽¹⁾ All adjustments are net of tax where applicable. The forecasted tax rate for Fiscal 2025 is approximately 27%.

⁽²⁾ EPS reflects 11.0 million share count for Fiscal 2025 which includes common stock equivalents.


This reconciliation reflects estimates and current expectations of future results. Actual results may vary materially from these expectations and estimates, for reasons including those included in the discussion of forward-looking statements elsewhere in this release. The Company disclaims any obligation to update such expectations and estimates.

View source version on businesswire.com: https://www.businesswire.com/news/home/20240905936347/en/

Genesco Inc. Reports Fiscal 2025 Second Quarter Results