In re Aéropostale, Inc., et al. Case No. 16-11275 Debtors Reporting Period: 10/02/16 - 10/29/16 BALANCE SHEET MOR-3 (Unaudited - $ in 000's) Aéropostale Aero GC Aéropostale Aéropostale PS from Procurement Jimmy'Z Surf Aéropostale GoJane Aéropostale Elimination Consolidated Aéropostale, Inc. Management LLC West Puerto Rico Aéropostale Co. Co., LLC Licensing LLC Holdings Company (a) U.S. Companies 1 2 3 4 5 6 7 9 10 78 98 ASSETS CURRENT ASSETS Cash and Cash Equivalents $ 79,299 $ - $ - $ - $ - $ - $ - $ 79,299 Merchandise Inventory 144,737 31,117 2,511 2,642 (109,444) 1 1,256 9 $ 72,829 Prepaid Expenses 12,123 228 36 12 512 1,311 $ 14,222 Prepaid Taxes 3,402 119 $ 3,521 Other Current Assets (35,700) 467 34,092 365 1,382 609 6,852 2,230 $ 10,297 TOTAL CURRENT ASSETS $ 203,861 $ 695 $ 65,209 $ 3,031 $ 4,036 $ (108,323) $ 1 $ 8,163 $ 3,486 $ 9 $ 180,168 Fixtures, Equipment & Improvements (95) (2) (66) 2 $ (161) Intangibles 21,762 $ 21,762 Investment in Subsidiary 153,447 23,145 32,575 92,733 (209,167) $ 92,733 Restricted Cash Non-Current $ - Deferred Financing 3,398 $ 3,398 Other Assets 1,294 25 37 12 225 $ 1,593 TOTAL ASSETS $ 361,905 $ 695 $ 88,377 $ 3,068 $ 36,557 $ (108,098) $ 1 $ 8,163 $ 25,250 $ 92,733 $ (209,158) $ 299,493 LIABILITIES & SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts Payable 32,756 234 12,034 191 $ 45,215 Accrued Expense 188,078 13,190 2,894 618 834 6,037 70 347 557 56 $ 212,681 Current Loan Payable 81,427 $ 81,427 Crystal Loan Payble $ - Intercompany 828,925 (45,276) (482,603) 2,560 222,197 (460,508) 59,127 (116,877) (9,365) 1 $ (1,819) TOTAL CURRENT LIABILITIES $ 1,131,186 $ (32,086) $ (479,709) $ 3,178 $ 223,265 $ (442,437) $ 59,197 $ (116,530) $ (8,617) $ 1 $ 56 $ 337,504 Deferred Rent,Tenant Allowance 1,259 (330) 2 581 $ 1,512 Retirement Benefit Plan Liabilities 6,219 $ 6,219 Uncertain Tax Liability Reserves 76 2,017 $ 2,093 Unearned Vendor Rebate 9,617 $ 9,617 Other Non Current Liabilities 61,009 (59,628) 176 $ 1,557 Non-Current Loan Payable 0 TOTAL LIABILTIES $ 1,199,749 $ (32,086) $ (537,650) $ 3,178 $ 223,267 $ (432,820) $ 59,197 $ (116,354) $ (8,036) $ 1 $ 56 $ 358,502 SHAREHOLDERS' EQUITY Common Stock 816 1 $ 817 Additional Paid-in-Capital 257,688 25,134 3,001 32,576 23,145 1 1 32,575 92,733 (209,167) $ 257,687 Other Comprehensive Income 1,182 $ 1,182 Retained Earnings (1,093,765) 32,781 600,892 (3,111) (219,286) 301,577 (59,197) 124,516 711 (1) (47) $ (314,930) Treasury Stock (3,765) $ (3,765) TOTAL SHAREHOLDERS' EQUITY $ (837,844) $ 32,781 $ 626,027 $ (110) $ (186,710) $ 324,722 $ (59,196) $ 124,517 $ 33,286 $ 92,732 $ (209,214) $ (59,009) TOTAL LIABILTIES & SHAREHLD EQUITY $ 361,905 $ 695 $ 88,377 $ 3,068 $ 36,557 $ (108,098) $ 1 $ 8,163 $ 25,250 $ 92,733 $ (209,158) $ 299,493 - - - - - - - - - - - - (a) Elimination Company is not a legal entity. It is included in the balance sheet to reflect entries to eliminate intercompany transactions to produce accurate consolidated financial statements.