India's First International News Journal

India's First International News Journal

Thursday, June, 30, 2022

Top Stories

Press Release

Mytheresa Reports Strong GMV Growth of 26.2% in Q2 FY22 and Increases Guidance for Full Fiscal Year 2022
M

-Advertisement-
-Advertisement-
-Advertisement-
-Advertisement-
                            Munich, Germany:
                         Gross Merchandise Value (GMV) growth of 26.2% to €200.2 million in Q2 FY22, compared to €158.6 million in Q2 FY21
Top-line strength evident by the two-year GMV growth of 67.7% in Q2 FY22 vs. Q2 FY20
Net sales increase of 18.3% year-over-year to €187.6 million
Continued strong profitability with adjusted EBITDA of €28.3 million compared to €22.1 million in Q2 FY21, representing 27.8% growth

 

MYT Netherlands Parent B.V. (NYSE: MYTE) (“Mytheresa” or the “Company”), the parent company of Mytheresa Group GmbH, today announced financial results for its second quarter of fiscal year 2022 ended December 31, 2021. The luxury multi-brand digital platform delivered another quarter of strong growth with continued strong profitability.
 

Michael Kliger, Chief Executive Officer of Mytheresa, said, “The excellent results and performance of the second quarter of fiscal year 2022 show that Mytheresa is emerging as one of the few winners in the luxury ecommerce space. The record number of first time customers and the increased spend from existing customers prove our unique customer centric approach. We are confident that Mytheresa remains the best partner of choice for luxury brands to engage with our high value multi-brand customers who cannot be easily reached with mono-brand offerings. We believe there are still massive growth opportunities for Mytheresa driven by the shift of luxury consumers to online and untapped geographic as well as category potential.”
 

-Ad-

Kliger continued, “Furthermore, we are gaining traction as a top of mind shopping destination for luxury consumers in the United States, where we see strong growth quarter after quarter. There is a void in the US retail landscape for a true luxury retail player and consumers are leaning into Mytheresa to help fill that void. We are excited to reach an increasing number of customers across the US with particular strength in Florida, Texas and California which are emerging as major markets for luxury demand. We see a long runway for Mytheresa growth in the US.”
 

FINANCIAL HIGHLIGHTS FOR THE SECOND QUARTER ENDED DECEMBER 31, 2021
 

GMV increase of 26.2% year-over-year to €200.2 million, as compared to €158.6 million in the prior year period
Net sales increase of 18.3% year-over-year to €187.6 million
Increase of 390 basis points gross profit margin to 53.4% compared to 49.5% in the prior year period due to the increase in full price business and sales from the CPM generating 100% gross margin
Adjusted EBITDA of €28.3 million, as compared to €22.1 million in the prior year period
Increase of adjusted EBITDA margin to 15.1% from 14.0% in Q2 FY21
Adjusted operating income of €26.0 million, as compared to €20.1 million in the prior year period
Adjusted net income of €18.9 million, as compared to €14.8 million in the prior year period

RECENT BUSINESS HIGHLIGHTS
 

Strong Global Expansion:
 

Strong GMV growth across all geographies with +26.2% vs. Q2 FY21 and +67.7% vs. Q2 FY20
Strongest net sales growth again in the United States with +74.2% vs. Q2 FY21 as market penetration accelerates
High-impact top customer events held in Europe, China and the United States

 

Continued Brand Partnerships:
 

Launch of exclusive capsule collections and pre-launches in collaboration with Tom Ford, Isabel Marant, Givenchy, Acne Studios, Ami Paris, Christian Louboutin, Bottega Veneta and many more
Successful roll-out of the Curated Platform Model (CPM) to now 6 brands with positive business impact
First ever 360° virtual reality pop-up produced for Moncler exclusives’ launch on Mytheresa

-Advertisement-

 

High-quality Customer Growth:
 

LTM growth of active customers of 30.2% reaching 740,000 customers
New record number of new first-time buyers in one quarter with over 120,000 customers
Continued positive repurchase rates of newly acquired customer cohorts in Q2 FY22
Strong growth of number of top customers with 39.6% in Q2 FY22 vs. Q2 FY21 as well as increase in average GMV per top customers with 2.3% in Q2 FY22 vs. Q2 FY21
Launch of carbon offsetting option for our customers when ordering in addition to Mytheresa’s commitment to reach carbon neutrality with FY22

 

Consistent Strong Operational Performance:
 

Maintained business continuity in all operations despite Omicron virus wave, with focus on health and well-being of all Mytheresa employees as top priority
Very high customer satisfaction with a Net Promoter Score of 82.2% in Q2 FY22 despite global shipping delays
Achieved strong gross profit margin with 53.4% in Q2 FY22 based on consistent focus on full-price business and sales from the CPM generating 100% gross margin
Start of construction of new warehouse at Leipzig Airport, Germany, with expected significant improvements in delivery times

-Advertisement-

 

BUSINESS OUTLOOK
 

For the full fiscal year ending June 30, 2022, we raise our previous guidance:
 

GMV in the range of €755 million to €775 million, representing a 23% to 26% growth (up from €750 million to €770 million, representing a 22% to 25% growth)
Net sales at €700 million to €720 million (confirmed €700 million to €720 million)
Gross profit at €350 million to €365 million, representing a 22% to 27% growth (up from €345 million to €355 million, representing a 21% to 24% growth)
Adjusted EBITDA margin in the range of 9% to 10% (up from 8% to 9%)

 

The foregoing forward-looking statements reflect Mytheresa’s expectations as of today’s date. Given the number of risk factors, uncertainties and assumptions discussed below, actual results may differ materially. Mytheresa does not intend to update its forward-looking statements until its next quarterly results announcement, other than in publicly available statements.
 

-Advertisement-

CONFERENCE CALL AND WEBCAST INFORMATION
 

Mytheresa will host a conference call to discuss its second quarter of fiscal year 2022 financial results on February 16 , 2022 at 8:00am Eastern Time. Those wishing to participate via webcast should access the call through Mytheresa’s Investor Relations website at https://investors.mytheresa.com. Those wishing to participate via the telephone may dial in at +1 (844) 200-6205 (USA) or +1 (929) 526-1599 (International). The passcode will be 618310. A replay will be available via webcast through Mytheresa’s Investor Relations website. The telephone replay will be available from 11:00am Eastern Time on February 16, 2022, through February 23, 2022, by dialing +1 (866) 813-9403 (USA) or +44 204 525-0658 (International). The replay passcode will be 995209.
 

FORWARD LOOKING STATEMENTS
 

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements relating to the impact of the COVID-19 global pandemic; the impact of restrictions on use of identifiers for advertisers (IDFA); future sales, expenses, and profitability; future development and expected growth of our business and industry; our ability to execute our business model and our business strategy; having available sufficient cash and borrowing capacity to meet working capital, debt service and capital expenditure requirements for the next twelve months; and projected capital spending. In some cases, you can identify forward-looking statements by the following words: “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “ongoing,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. These statements are only predictions. Actual events or results may differ materially from those stated or implied by these forward-looking statements. In evaluating these statements and our prospects, you should carefully consider the factors set forth below.
 

-Advertisement-

We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.
 

The achievement or success of the matters covered by such forward-looking statements involves known and unknown risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make.
 

-Advertisement-

You should not rely upon forward-looking statements as predictions of future events. Forward-looking statements represent our management’s beliefs and assumptions only as of the date such statements are made.
 

Further information on these and other factors that could affect our financial results is included in filings we make with the U.S. Securities and Exchange Commission (“SEC”) from time to time, including the section titled “Risk Factors” included in the form 20-F filed on October 15, 2021 under Rule 424(b)(4) of the Securities Act. These documents are available on the SEC’s website at www.sec.gov and on the SEC Filings section of the Investor Relations section of our website at: https://investors.mytheresa.com.
 

-Advertisement-

ABOUT NON-IFRS FINANCIAL MEASURES AND OPERATING METRICS
 

We review a number of operating and financial metrics, including the following business and non-IFRS metrics, to evaluate our business, measure our performance, identify trends affecting our business, formulate business plans and make strategic decisions. We present Adjusted EBITDA, Adjusted Operating Income and Adjusted Net Income because they are frequently used by analysts, investors and other interested parties to evaluate companies in our industry. Further, we believe these measures are helpful in highlighting trends in our operating results, because they exclude the impact of items that are outside the control of management or not reflective of our ongoing operations and performance. Adjusted EBITDA, Adjusted Operating Income, and Adjusted Net Income have limitations, because they exclude certain types of expenses. We use Adjusted EBITDA, Adjusted Operating Income, and Adjusted Net Income as supplemental information only. You are encouraged to evaluate each adjustment and the reasons we consider it appropriate for supplemental analysis.
 

Our non-IFRS financial measures include:
 

Adjusted EBITDA is a non-IFRS financial measure that we calculate as net income before finance expense (net), taxes, and depreciation and amortization, adjusted to exclude IPO preparation and transaction costs, other transaction-related costs and IPO-related share-based compensation expenses.
Adjusted Operating Income is a non-IFRS financial measure that we calculate as operating income, adjusted to exclude IPO preparation and transaction costs, other transaction-related costs and IPO-related share-based compensation expenses.
Adjusted Net Income is a non-IFRS financial measure that we calculate as net income, adjusted to exclude finance expenses on our Shareholder Loans, IPO preparation and transaction costs, other transaction-related costs, IPO-related share-based compensation expenses and related income tax effects.

-Advertisement-

 

We are not able to forecast net income (loss) on a forward-looking basis without unreasonable efforts due to the high variability and difficulty in predicting certain items that affect net income (loss), including, but not limited to, Income taxes and Interest expense and, as a result, are unable to provide a reconciliation to forecasted Adjusted EBITDA.
 

Gross Merchandise Value (GMV) is an operative measure and means the total Euro value of orders processed. GMV is inclusive of merchandise value, shipping and duty. It is net of returns, value added taxes and cancellations. GMV does not represent revenue earned by us. We use GMV as an indicator for the usage of our platform that is not influenced by the mix of direct sales and commission sales. The indicators we use to monitor usage of our platform include, among others, active customers, total orders shipped and GMV.
 

-Advertisement-

ABOUT MYTHERESA
 

Mytheresa is one of the leading global luxury fashion e-commerce platforms shipping to over 130 countries. Founded as a boutique in 1987, Mytheresa launched online in 2006 and offers ready-to-wear, shoes, bags and accessories for womenswear, menswear and kidswear. The highly curated edit of over 200 brands focuses on true luxury brands such as Bottega Veneta, Burberry, Dolce&Gabbana, Gucci, Loewe, Loro Piana, Moncler, Prada, Saint Laurent, Valentino, and many more. Mytheresa’s unique digital experience is based on a sharp focus on high-end luxury shoppers, exclusive product and content offerings, leading technology and analytical platforms as well as high quality service operations. The NYSE listed company reported €612.1 million net sales (+36.2% vs. FY20) in its first fiscal year as a public company (https://investors.mytheresa.com).
 

Source: MYT Netherlands Parent B.V.

MYT Netherlands Parent B.V.

Financial Results and Key Operating Metrics  (Amounts in € millions)

 

        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Three Months Ended</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Six Months Ended</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Change
        in % / BPs</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Change
        in % / BPs</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">(in millions) (unaudited)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">Gross Merchandise Value (GMV)</p>


        <p class="bwalignr bwcellpmargin">€ 158.6</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 200.2</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">26.2%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 285.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 364.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">27.8%</p>


        <p class="bwcellpmargin">Active customer (LTM in thousands)</p>


        <p class="bwalignr bwcellpmargin">569</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">740</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">30.2%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">569</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">740</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">30.2%</p>


        <p class="bwcellpmargin">Total orders shipped (LTM in thousands)</p>


        <p class="bwalignr bwcellpmargin">1,256</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,656</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">31.8%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,256</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,656</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">31.8%</p>


        <p class="bwcellpmargin">Net sales</p>


        <p class="bwalignr bwcellpmargin">€ 158.6</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 187.6</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">18.3%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 285.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 345.4</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">21.2%</p>


        <p class="bwcellpmargin">Gross profit</p>


        <p class="bwalignr bwcellpmargin">€ 78.6</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 100.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">27.4%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 137.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 177.4</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">29.3%</p>


        <p class="bwcellpmargin">Gross profit margin(1)</p>


        <p class="bwalignr bwcellpmargin">49.5%</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">53.4%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">390 BPs</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">48.2%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">51.4%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">320 BPs</p>


        <p class="bwcellpmargin">Adjusted EBITDA(2)</p>


        <p class="bwalignr bwcellpmargin">€ 22.1</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 28.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">27.8%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 32.6</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 42.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">29.9%</p>


        <p class="bwcellpmargin">Adjusted EBITDA margin(1,2)</p>


        <p class="bwalignr bwcellpmargin">14.0%</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">15.1%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">110 BPs</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">11.4%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">12.3%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">90 BPs</p>


        <p class="bwcellpmargin">Adjusted Operating Income (2)</p>


        <p class="bwalignr bwcellpmargin">€ 20.1</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 26.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">29.6%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 28.5</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 37.9</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">32.9%</p>


        <p class="bwcellpmargin">Adjusted Operating Income margin(1,2)</p>


        <p class="bwalignr bwcellpmargin">12.7%</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">13.9%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">120 BPs</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">10.0%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">11.0%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">100 BPs</p>


        <p class="bwcellpmargin">Adjusted Net Income(2)</p>


        <p class="bwalignr bwcellpmargin">€ 14.8</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 18.9</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">27.3%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 20.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 27.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">35.2%</p>


        <p class="bwcellpmargin">Adjusted Net Income margin(1,2)</p>


        <p class="bwalignr bwcellpmargin">9.3%</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">10.1%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">80 BPs</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">7.0%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">7.8%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">80 BPs</p>

    <p>(1) As a percentage of net sales.</p>

 

(2) EBITDA, adjusted EBITDA, adjusted Operating Income, adjusted net income are measures not defined under IFRS. For further information about how we calculate these measures and limitations of its use, see above.

-Advertisement-

MYT Netherlands Parent B.V.

Financial Results and Key Operating Metrics  (Amounts in € millions)

The following are reconciliations of Adjusted EBITDA, Adjusted Operating Income, and Adjusted Net Income to their most directly comparable IFRS financial measures:

 

        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Three Months Ended</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Six Months Ended</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Change
        in %</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Change
        in %</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">(in millions) (unaudited)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">Net income</p>


        <p class="bwalignr bwcellpmargin">€ 15.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 2.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(86.9%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 25.4</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ (5.2)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(120.6%)</p>


        <p class="bwcellpmargin">Finance expenses, net</p>


        <p class="bwalignr bwcellpmargin">€ (5.0)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.2</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(104.0%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ (10.2)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.4</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(103.8%)</p>


        <p class="bwcellpmargin">Income tax expense</p>


        <p class="bwalignr bwcellpmargin">€ 5.9</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 7.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">19.0%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 9.6</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 10.4</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">7.9%</p>


        <p class="bwcellpmargin">Depreciation and amortization</p>


        <p class="bwalignr bwcellpmargin">€ 2.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 2.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">10.5%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 4.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 4.4</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">9.2%</p>


        <p class="bwcellpmargin">thereof depreciation of right-</p>
         

        <p class="bwcellpmargin">of use assets</p>


        <p class="bwalignr bwcellpmargin">€ 1.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 1.4</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">6.0%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 2.6</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 2.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">4.4%</p>


        <p class="bwcellpmargin">EBITDA</p>


        <p class="bwalignr bwcellpmargin">€ 18.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 11.5</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(38.3%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 28.9</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 10.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(65.4%)</p>


        <p class="bwcellpmargin">IPO preparation and transaction</p>
         

        <p class="bwcellpmargin">costs(1)</p>


        <p class="bwalignr bwcellpmargin">€ 3.5</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 3.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwcellpmargin">Other transaction-related costs(2)</p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 1.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 1.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwcellpmargin">IPO related share-based</p>
         

        <p class="bwcellpmargin">compensation(3)</p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 15.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 31.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwcellpmargin">Adjusted EBITDA</p>


        <p class="bwalignr bwcellpmargin">€ 22.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 28.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">27.8%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 32.6</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 42.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">29.9%</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Three Months Ended</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Six Months Ended</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Change
        in %</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Change
        in %</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">(in millions) (unaudited)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">Operating Income</p>


        <p class="bwalignr bwcellpmargin">€ 16.6</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 9.2</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(44.3%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 24.8</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 5.5</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(77.7%)</p>


        <p class="bwcellpmargin">IPO preparation and transaction</p>
         

        <p class="bwcellpmargin">costs(1)</p>


        <p class="bwalignr bwcellpmargin">€ 3.5</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 3.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwcellpmargin">Other transaction-related costs(2)</p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 1.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 1.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwcellpmargin">IPO related share-based</p>
         

        <p class="bwcellpmargin">compensation(3)</p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 15.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 31.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwcellpmargin">Adjusted Operating Income</p>


        <p class="bwalignr bwcellpmargin">€ 20.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 26.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">29.6%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 28.5</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 37.9</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">32.9%</p>

    <p xmlns="http://www.w3.org/1999/xhtml" class="bwalignc">MYT Netherlands Parent B.V.</p>

 

Financial Results and Key Operating Metrics  (Amounts in € millions)

 

        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Three Months Ended</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Six Months Ended</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Change
        in %</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Change
        in %</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">(in millions) (unaudited)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">Net Income</p>


        <p class="bwalignr bwcellpmargin">€ 15.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 2.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(86.9%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 25.4</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ (5.2)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(120.6%)</p>


        <p class="bwcellpmargin">IPO preparation and transaction</p>
         

        <p class="bwcellpmargin">costs(1)</p>


        <p class="bwalignr bwcellpmargin">€ 3.5</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 3.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwcellpmargin">Other transaction-related costs(2)</p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 1.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 1.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwcellpmargin">IPO related share-based</p>
         

        <p class="bwcellpmargin">compensation(3)</p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 15.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 31.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">N/A</p>


        <p class="bwcellpmargin">Finance expenses on shareholder</p>
         

        <p class="bwcellpmargin">loans(4)</p>


        <p class="bwalignr bwcellpmargin">€ (5.3)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ (10.9)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwcellpmargin">Income tax effect(5)</p>


        <p class="bwalignr bwcellpmargin">€ 0.9</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 1.9</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 0.0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(100.0%)</p>


        <p class="bwcellpmargin">Adjusted Net Income</p>


        <p class="bwalignr bwcellpmargin">€ 14.8</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 18.9</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">27.3%</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 20.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€ 27.1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">35.2%</p>

    <p>(1) Represents non-recurring professional fees, including consulting, legal and accounting fees, related to our initial public offering, which are classified within selling, general and administrative expenses.

 

(2) Other transaction-related costs represents non-recurring professional fees, including advisory and accounting fees, related to potential transactions.
 

(3) In fiscal 2021, with the effective IPO, certain key management personnel received a one-time granted share-based compensation, for which the share-based compensation expense will be recognized upon defined vesting schedules in the future periods, including €31.2 million for the six months ended December 31, 2021. We do not consider these expenses to be indicative of our core operating performance.
 

-Advertisement-

(4) Our Adjusted Net Income excludes finance income (expenses) associated with our Shareholder Loans, which we do not consider to be indicative of our core performance. We did not receive any cash proceeds under the Shareholder Loans, which originated as part of the Neiman Marcus acquisition in 2014. In January 2021, we repaid our Shareholder Loans (principal plus outstanding interest) using a portion of the net proceeds from our initial public offering.
 

(5) Reflects adjustments to historical income tax expense to reflect changes in taxable income for each of the periods presented due to changes in finance expenses related to the Shareholder Loans, assuming a statutory tax rate of 27.8%.
 

  MYT Netherlands Parent B.V. 

Unaudited Condensed Consolidated Statements of Profit and Comprehensive Income  (Amounts in € thousands, except share and per share data)

 

        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Three Months Ended</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Six Months Ended</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">(in € thousands)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2020</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">Net sales</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">158,593</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">187,571</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">284,952</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">345,402</p>


        <p class="bwcellpmargin">Cost of sales, exclusive of depreciation and amortization</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(80,023)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(87,453)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(147,701)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(167,969)</p>


        <p class="bwcellpmargin">Gross profit</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">78,570</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">100,118</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">137,251</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">177,433</p>


        <p class="bwcellpmargin">Shipping and payment cost</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(17,833)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(25,509)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(32,666)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(45,476)</p>


        <p class="bwcellpmargin">Marketing expenses</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(19,696)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(23,828)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(37,137)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(46,256)</p>


        <p class="bwcellpmargin">Selling, general and administrative expenses</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(22,104)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(40,980)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(37,660)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(77,138)</p>


        <p class="bwcellpmargin">Depreciation and amortization</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(2,046)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(2,261)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(4,067)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(4,443)</p>


        <p class="bwcellpmargin">Other expense (income), net</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(276)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,708</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(897)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,427</p>


        <p class="bwcellpmargin">Operating income</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">16,615</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">9,246</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">24,824</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">5,547</p>


        <p class="bwcellpmargin">Finance income</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">7,952</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">0</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">16,243</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">0</p>


        <p class="bwcellpmargin">Finance costs</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(2,976)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(199)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(6,085)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(388)</p>


        <p class="bwcellpmargin">Finance income (costs), net</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">4,975</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(199)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">10,157</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(388)</p>


        <p class="bwcellpmargin">Income (loss) before income taxes</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">21,590</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">9,048</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">34,981</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">5,159</p>


        <p class="bwcellpmargin">Income tax expense</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(5,866)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(6,982)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(9,627)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(10,390)</p>


        <p class="bwcellpmargin">Net income (loss)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">15,724</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">2,066</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">25,354</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(5,230)</p>


        <p class="bwcellpmargin">Cash Flow Hedge</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">78</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(1,088)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">949</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(2,169)</p>


        <p class="bwcellpmargin">Income Taxes related to Cash Flow Hedge</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">11</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">336</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(231)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">604</p>


        <p class="bwcellpmargin">Foreign currency translation</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(28)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(54)</p>


        <p class="bwcellpmargin">Other comprehensive income (loss)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">89</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(780)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">718</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(1,619)</p>


        <p class="bwcellpmargin">Comprehensive income (loss)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">15,813</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,287</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">26,072</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(6,849)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwcellpmargin">Basic & diluted earnings per share</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">€</p>


        <p class="bwalignr bwcellpmargin">0.22</p>


        <p class="bwalignr bwcellpmargin">€</p>


        <p class="bwalignr bwcellpmargin">0.02</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">0.36</p>


        <p class="bwalignr bwcellpmargin">€</p>


        <p class="bwalignr bwcellpmargin">(0.06)</p>


        <p class="bwcellpmargin">Weighted average ordinary shares outstanding (basic) - in millions</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">70.2</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">86.3</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">70.2</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">86.3</p>


        <p class="bwcellpmargin">Weighted average ordinary shares outstanding (diluted) - in millions</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">70.2</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">87.7</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">70.2</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">88.0</p>

    <p xmlns="http://www.w3.org/1999/xhtml" class="bwalignc">MYT Netherlands Parent B.V. </p>

Unaudited Condensed Consolidated Statements of Financial Position  (Amounts in € thousands)

 

        <p class="bwcellpmargin">(in € thousands)</p>

         
         

        <p class="bwalignc bwcellpmargin">June 30, 2021</p>

         

        <p class="bwalignc bwcellpmargin">December 31, 2021</p>


        <p class="bwcellpmargin">Assets</p>

         
         
         
         
         

        <p class="bwcellpmargin">Non-current assets</p>

         
         
         
         
         

        <p class="bwcellpmargin">Intangible assets and goodwill</p>

         
         

        <p class="bwalignr bwcellpmargin">155,611</p>

         

        <p class="bwalignr bwcellpmargin">155,353</p>


        <p class="bwcellpmargin">Property and equipment</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">8,810</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">8,411</p>


        <p class="bwcellpmargin">Right-of-use assets</p>

         
         

        <p class="bwalignr bwcellpmargin">14,009</p>

         

        <p class="bwalignr bwcellpmargin">21,328</p>


        <p class="bwcellpmargin">Total non-current assets</p>

         
         

        <p class="bwalignr bwcellpmargin">178,430</p>

         

        <p class="bwalignr bwcellpmargin">185,091</p>


        <p class="bwcellpmargin">Current assets</p>

         
         

        <p class="bwcellpmargin"> </p>

         

        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwcellpmargin">Inventories</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">247,054</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">244,312</p>


        <p class="bwcellpmargin">Trade and other receivables</p>

         
         

        <p class="bwalignr bwcellpmargin">5,030</p>

         

        <p class="bwalignr bwcellpmargin">41,814</p>


        <p class="bwcellpmargin">Other assets</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">14,667</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">17,535</p>


        <p class="bwcellpmargin">Cash and cash equivalents</p>

         
         

        <p class="bwalignr bwcellpmargin">76,760</p>

         

        <p class="bwalignr bwcellpmargin">79,745</p>


        <p class="bwcellpmargin">Total current assets</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">343,510</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">383,406</p>


        <p class="bwcellpmargin">Total assets</p>

         
         

        <p class="bwalignr bwcellpmargin">521,941</p>

         

        <p class="bwalignr bwcellpmargin">568,497</p>

     
         
         

        <p class="bwcellpmargin"> </p>

         

        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwcellpmargin">Shareholders’ equity and liabilities</p>

         
         

        <p class="bwcellpmargin"> </p>

         

        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwcellpmargin">Subscribed capital</p>

         
         

        <p class="bwalignr bwcellpmargin">1</p>

         

        <p class="bwalignr bwcellpmargin">1</p>


        <p class="bwcellpmargin">Capital reserve</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">444,951</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">477,424</p>


        <p class="bwcellpmargin">Accumulated Deficit</p>

         
         

        <p class="bwalignr bwcellpmargin">(60,837)</p>

         

        <p class="bwalignr bwcellpmargin">(66,067)</p>


        <p class="bwcellpmargin">Accumulated other comprehensive income</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,602</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(17)</p>


        <p class="bwcellpmargin">Total shareholders’ equity</p>

         
         

        <p class="bwalignr bwcellpmargin">385,718</p>

         

        <p class="bwalignr bwcellpmargin">411,342</p>

     
         
         

        <p class="bwcellpmargin"> </p>

         

        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwcellpmargin">Non-current liabilities</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwcellpmargin">Provisions</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">717</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">742</p>


        <p class="bwcellpmargin">Lease liabilities</p>

         
         

        <p class="bwalignr bwcellpmargin">8,786</p>

         

        <p class="bwalignr bwcellpmargin">16,063</p>


        <p class="bwcellpmargin">Deferred tax liabilities</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">2,308</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">4,806</p>


        <p class="bwcellpmargin">Total non-current liabilities</p>

         
         

        <p class="bwalignr bwcellpmargin">11,811</p>

         

        <p class="bwalignr bwcellpmargin">21,611</p>


        <p class="bwcellpmargin">Current liabilities</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwcellpmargin">Tax liabilities</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">14,293</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">19,906</p>


        <p class="bwcellpmargin">Lease liabilities</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">5,361</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">5,443</p>


        <p class="bwcellpmargin">Contract liabilities</p>

         
         

        <p class="bwalignr bwcellpmargin">10,975</p>

         

        <p class="bwalignr bwcellpmargin">8,314</p>


        <p class="bwcellpmargin">Trade and other payables</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">43,558</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">39,170</p>


        <p class="bwcellpmargin">Other liabilities</p>

         
         

        <p class="bwalignr bwcellpmargin">50,225</p>

         

        <p class="bwalignr bwcellpmargin">62,711</p>


        <p class="bwcellpmargin">Total current liabilities</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">124,412</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">135,544</p>


        <p class="bwcellpmargin">Total liabilities</p>

         
         

        <p class="bwalignr bwcellpmargin">136,223</p>

         

        <p class="bwalignr bwcellpmargin">157,156</p>


        <p class="bwcellpmargin">Total shareholders’ equity and liabilities</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">521,941</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">568,497</p>

    <p xmlns="http://www.w3.org/1999/xhtml" class="bwalignc">MYT Netherlands Parent B.V.</p>

 

Unaudited Condensed Consolidated Statements of Changes in Equity  (Amounts in € thousands)

 

        <p class="bwcellpmargin">(in € thousands)</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Subscribed capital</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Capital reserve</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Accumulated deficit</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Hedging reserve</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Foreign currency translation reserve</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin">Total shareholders’ equity</p>


        <p class="bwcellpmargin">Balance as of July 1, 2020</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">91,008</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(28,234)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,602</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">64,377</p>


        <p class="bwcellpmargin">Net income</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">25,354</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">25,354</p>


        <p class="bwcellpmargin">Other comprehensive income</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">718</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">718</p>


        <p class="bwcellpmargin">Comprehensive income</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">25,354</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">718</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">26,072</p>


        <p class="bwcellpmargin">Share-based compensation</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">14</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">14</p>


        <p class="bwcellpmargin">Balance as of December 31, 2020</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">91,022</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(2,880)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">718</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,602</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">90,463</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwcellpmargin">Balance as of July 1, 2021</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">444,951</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(60,837)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,602</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">385,718</p>


        <p class="bwcellpmargin">Net income</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(5,230)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(5,230)</p>


        <p class="bwcellpmargin">Other comprehensive income</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(1,566)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(53)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(1,619)</p>


        <p class="bwcellpmargin">Comprehensive income</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(5,230)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(1,566)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(53)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(6,849)</p>


        <p class="bwcellpmargin">Share-based compensation</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">32,473</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">-</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">32,473</p>


        <p class="bwcellpmargin">Balance as of December 31, 2021</p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">477,424</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(66,067)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(1,566)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">1,549</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">411,342</p>

    <p xmlns="http://www.w3.org/1999/xhtml" class="bwalignc">MYT Netherlands Parent B.V.</p>

 

Unaudited Condensed Consolidated Statements of Cash Flows  (Amounts in € thousands)

 

 
 
 

        <p class="bwalignc bwcellpmargin">Six months ended December 31,</p>


        <p class="bwcellpmargin">(in € thousands)</p>

         
         

        <p class="bwcellpmargin bwalignc">2020</p>

         

        <p class="bwcellpmargin bwalignc">2021</p>

     
         
         
         
         
         

        <p class="bwcellpmargin">Net income (loss)</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">25,354</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(5,230)</p>


        <p class="bwcellpmargin">Adjustments for</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin">Depreciation and amortization</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">4,067</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">4,443</p>


        <p class="bwcellpmargin">Finance (income) costs, net</p>


        <p class="bwcellpmargin"> </p>


        <p class="bwalignc bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">(10,157)</p>


        <p class="bwalignr bwcellpmargin"> </p>


        <p class="bwalignr bwcellpmargin">388</p>