Exhibit 99
| |
| |
| |
Bassett Furniture Industries, Inc. | J. Michael Daniel |
P.O. Box 626 | Senior Vice President and |
Bassett, VA 24055 | Chief Financial Officer |
| (276) 629-6614 – Investors |
| |
| Jay S. Moore |
| Director of Communications |
For Immediate Release | (276) 629-6450 – Media |
Bassett Furniture News Release
Bassett Announces Fiscal Third Quarter Results
(Bassett, Va.) –September 29, 2016 – Bassett Furniture Industries, Inc. (Nasdaq: BSET) announced today its results of operations for its fiscal quarter ended August 27, 2016.
Fiscal2016 Third Quarter Highlights
| ● | Consolidated sales were $104.7 million for the third quarter of 2016 compared to $111.0 million for the third quarter of 2015, a decrease of 5.7%. |
| ● | Operating income for the quarter was $7.5 million or 7.2% of sales as compared to $7.7 million or 6.9% of sales for the prior year quarter. |
| ● | Wholesale sales were $58.3 million for the third quarter of 2016 compared to $62.2 million for the third quarter of 2015, a decrease of 6.2%. Wholesale operating profit for the quarter was $5.6 million or 9.8% of sales as compared to $3.8 million or 6.1% of sales for the prior year quarter. Wholesale operating income for the current quarter includes $1.4 million for the settlement of the Polyurethane Foam Antitrust Litigation. |
| ● | Company-owned store sales were $61.2 million for the third quarter of 2016 compared to $62.0 million for the third quarter of 2015, a decrease of 1.3%. This included a comparable store sales decrease of 0.9% compared to the prior year quarter. Comparable store operating income was $1.5 million or 2.4% of sales for the current year quarter as compared to $2.5 million or 4.3% of sales for the prior year quarter. Total retail operating income was $0.8 million or 1.3% of sales for the quarter as compared to $2.0 million or 3.3% of sales for the prior year quarter. Comparable store written sales for the quarter increased 7.9%. |
| ● | Revenue for Zenith was $23.0 million for the third quarter of 2016 compared to $23.7 million for the third quarter of 2015, a 2.8% decrease. Zenith’s operating profit for the quarter was $0.7 million or 2.9% of sales as compared to $1.1 million or 4.5% of sales for the prior year quarter. |
| ● | Net income for the quarter was $4.2 million or $0.38 per diluted share as compared to $4.3 million or $0.39 per diluted share for the prior year quarter. |
“Despite facing an environment of weaker demand for home furnishings during our third quarter, our level of profitability remained intact while consolidated sales declined by 5.7%,” said Robert H. Spilman, Jr., Chairman and CEO. “We were especially encouraged by the 7.9% comparable store written sales gain that we posted in the period. With our factories running efficiently and our inventory levels in good shape, we are positioned to service our Labor Day sales and meet demand for the historically stronger fall selling season.”
Wholesale Segment
Net sales for the wholesale segment were $58.3 million for the third quarter of 2016 as compared to $62.2 million for the third quarter of 2015, a decrease of $3.9 million or 6.2%. This decrease was driven by lower shipments to the open market (outside the Bassett Home Furnishings network) while shipments to the Bassett Home Furnishings network were essentially flat compared to the prior year period. The decrease in sales to the open market was primarily due to lower sales of imported product primarily from the discontinuation of our relationship with a significant customer and loss of sales from the HGTV Home Collection brand, exited late in 2015. Gross margins for the wholesale segment were 35.4% for the third quarter of 2016 as compared to 33.5% for the third quarter of 2015. This increase is primarily due to the $1.4 million settlement of the Polyurethane Foam Antitrust Litigation. Excluding the effects of the legal settlement, the gross margin would have been 33.0%. This decrease is due primarily to lower margins in domestic wood operations associated with introduction of new products into the growing Bench Made line. Wholesale SG&A for the third quarter of 2016 was $15.0 million as compared to $17.0 million for the prior year period. SG&A as a percentage of sales decreased to 25.7% as compared to 27.4% for the third quarter of 2015. This decrease in SG&A as a percentage of sales was primarily driven by lower bad debt costs and incentive compensation expenses. Operating income was $5.6 million or 9.8% of sales as compared to $3.8 million or 6.1% of sales in the prior year.
“Our domestically produced products accounted for 69% of wholesale sales for the quarter as consumers continue to gravitate to the custom options and high levels of service that characterize our casual dining, Bench Made, and custom upholstery product lines,” continued Spilman. “Our wholesale sales decline was primarily attributable to sales of imported products to customers outside of our store network, most notably one major account that we discontinued our relationship with earlier in the year. We will be introducing a new range of motion upholstery products designed specifically for non-Bassett store markets at the upcoming High Point furniture market in three weeks. Additionally, we are excited about our upcoming late fall retail product launch as we plan to build on the successful spring introduction that drove our written comparable store sales gains this summer.”
Retail Segment
Net sales for the 59 Company-owned Bassett Home Furnishings stores were $61.2 million for the third quarter of 2016 as compared to $62.0 million for the third quarter of 2015, a decrease of $0.8 million or 1.3%. The decrease was due to a $0.5 million or 0.9% decrease in comparable store sales along with a $0.3 million decrease in non-comparable store sales.
While the Company does not recognize sales until goods are delivered to the consumer, management tracks written sales (the retail dollar value of sales orders taken, rather than delivered) as a key store performance indicator. Written sales for comparable stores increased by 7.9% for the third quarter of 2016 as compared to the third quarter of 2015.
The consolidated retail operating profit for the third quarter of 2016 was $0.8 million as compared to $2.0 million for the third quarter of 2015, a decline of $1.2 million. The 56 comparable stores generated operating income of $1.5 million for the quarter, or 2.4% of sales, as compared to $2.5 million, or 4.3% of sales, for the prior year quarter. Gross margins for comparable stores were 50.2% for the third quarter of 2016 compared to 50.4% for the third quarter of 2015. SG&A expenses for comparable stores increased $0.8 million to $28.4 million or 47.8% of sales as compared to 46.1% of sales for the third quarter of 2015. This increase in SG&A as a percentage of sales was primarily driven by higher advertising and promotional costs along with increased health care costs.
“Corporate retail profitability was affected by several factors in the quarter as delivered comparable sales declined by (0.9%),” added Spilman. “In addition to higher advertising and financing expenses designed to drive sales, our new store opening costs increased significantly as we begin a period of growth that will accelerate in 2017. Our Hunt Valley, Maryland location opened during the last week of the quarter. We have opened two new stores in fiscal 2016 and closed three locations as leases have expired. Next year, we plan to open five to six new locations and reposition four others. Finally, we are focused on continuing our third quarter written sales momentum and extending our 5+ year run of comparable store growth. To this end, we currently have initiatives underway to improve our in-store visual presentation and better communicate our custom capabilities to the consumer.”
About Bassett Furniture Industries, Inc.
Bassett Furniture Industries, Inc. (NASDAQ:BSET), is a leading manufacturer and marketer of high quality, mid-priced home furnishings. With 90 company- and licensee-owned stores at the time of this release, Bassett has leveraged its strong brand name in furniture into a network of corporate and licensed stores that focus on providing consumers with a friendly environment for buying furniture and accessories. The most significant growth opportunity for Bassett continues to be the Company’s dedicated retail store program. Bassett’s retail strategy includes affordable custom-built furniture that is ready for delivery in the home within 30 days. The stores also feature the latest on-trend furniture styles, free in-home design visits, and coordinated decorating accessories. Bassett also has a traditional wholesale business with more than 700 accounts on the open market, across the United States and internationally. For more information, visit the Company’s website at bassettfurniture.com. (BSET-E)
Certain of the statements in this release, particularly those preceded by, followed by or including the words “believes,” “expects,” “anticipates,” “intends,” “should,” “estimates,” or similar expressions, or those relating to or anticipating financial results for periods beyond the end ofthe third fiscal quarter of 2016, constitute “forward looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended. For those statements, Bassett claims the protection of the safe harbor for forward looking statements contained in the Private Securities Litigation Reform Act of 1995. In many cases, Bassett cannot predict what factors would cause actual results to differ materially from those indicated in the forward looking statements. Expectations included in the forward-looking statements are based on preliminary information as well as certain assumptions which management believes to be reasonable at this time. The following important factors affect Bassett and could cause actual results to differ materially from those indicated in the forward looking statements: the effects of national and global economic or other conditions and future events on the retail demand for home furnishings and the ability of Bassett’s customers and consumers to obtain credit; and the economic, competitive, governmental and other factors identified in Bassett’s filings with the Securities and Exchange Commission. Any forward-looking statement that Bassett makes speaks only as of the date of such statement, and Bassett undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise. Comparisons of results for current and any prior periods are not intended to express any future trends or indication of future performance, unless expressed as such, and should only be viewed as historical data.
###
BASSETT FURNITURE INDUSTRIES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income - unaudited
(In thousands, except for per share data)
| | Quarter Ended | | | Nine Months Ended | |
| | August 27, 2016 | | | August 29, 2015 | | | August 27, 2016 | | | August 29, 2015 | |
| | | | | | Percent of | | | | | | | Percent of | | | | | | | Percent of | | | | | | | Percent of | |
| | Amount | | | Net Sales | | | Amount | | | Net Sales | | | Amount | | | Net Sales | | | Amount | | | Net Sales | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Furniture and accessories | | $ | 91,465 | | | | | | | $ | 97,107 | | | | | | | $ | 276,857 | | | | | | | $ | 286,122 | | | | | |
Logistics | | | 13,247 | | | | | | | | 13,904 | | | | | | | | 41,395 | | | | | | | | 29,250 | | | | | |
Total sales revenue | | | 104,712 | | | | 100.0 | % | | | 111,011 | | | | 100.0 | % | | | 318,252 | | | | 100.0 | % | | | 315,372 | | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of furniture and accessories sold | | | 40,091 | | | | 38.3 | % | | | 44,824 | | | | 40.4 | % | | | 124,496 | | | | 39.1 | % | | | 133,676 | | | | 42.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expenses excludingnew store pre-opening costs | | | 56,800 | | | | 54.2 | % | | | 58,303 | | | | 52.5 | % | | | 173,845 | | | | 54.6 | % | | | 163,203 | | | | 51.7 | % |
New store pre-opening costs | | | 281 | | | | 0.3 | % | | | 192 | | | | 0.2 | % | | | 727 | | | | 0.2 | % | | | 236 | | | | 0.1 | % |
Lease exit costs | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | 419 | | | | 0.1 | % |
Asset impairment charges | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | 106 | | | | 0.0 | % |
Management restructuring costs | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | 449 | | | | 0.1 | % |
Income from operations | | | 7,540 | | | | 7.2 | % | | | 7,692 | | | | 6.9 | % | | | 19,184 | | | | 6.0 | % | | | 17,283 | | | | 5.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Remeasurement gain on acquisition of affiliate | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | 7,212 | | | | 2.3 | % |
Income from Continued Dumping & Subsidy Offset Act | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | - | | | | 0.0 | % | | | 1,066 | | | | 0.3 | % |
Other loss, net | | | (647 | ) | | | -0.6 | % | | | (472 | ) | | | -0.4 | % | | | (1,904 | ) | | | -0.6 | % | | | (1,692 | ) | | | -0.5 | % |
Income before income taxes | | | 6,893 | | | | 6.6 | % | | | 7,220 | | | | 6.5 | % | | | 17,280 | | | | 5.4 | % | | | 23,869 | | | | 7.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax provision | | | 2,728 | | | | 2.6 | % | | | 2,954 | | | | 2.7 | % | | | 6,496 | | | | 2.0 | % | | | 9,118 | | | | 2.9 | % |
Net income | | $ | 4,165 | | | | 4.0 | % | | $ | 4,266 | | | | 3.8 | % | | $ | 10,784 | | | | 3.4 | % | | $ | 14,751 | | | | 4.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share | | $ | 0.39 | | | | | | | $ | 0.39 | | | | | | | $ | 1.00 | | | | | | | $ | 1.38 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted earnings per share | | $ | 0.38 | | | | | | | $ | 0.39 | | | | | | | $ | 0.99 | | | | | | | $ | 1.36 | | | | | |
BASSETT FURNITURE INDUSTRIES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands)
| | (Unaudited) | | | | | |
| | August 27, 2016 | | | November 28, 2015 | |
Assets | | | | | | | | |
Current assets | | | | | | | | |
Cash and cash equivalents | | $ | 28,051 | | | $ | 36,268 | |
Short-term investments | | | 23,125 | | | | 23,125 | |
Accounts receivable, net | | | 19,302 | | | | 21,197 | |
Inventories, net | | | 53,413 | | | | 59,896 | |
Other current assets | | | 11,519 | | | | 6,798 | |
Total current assets | | | 135,410 | | | | 147,284 | |
| | | | | | | | |
Property and equipment, net | | | 105,595 | | | | 96,104 | |
| | | | | | | | |
Other long-term assets | | | | | | | | |
Deferred income taxes, net | | | 9,006 | | | | 13,471 | |
Goodwill and other intangible assets | | | 17,440 | | | | 17,682 | |
Other | | | 8,048 | | | | 8,002 | |
Total long-term assets | | | 34,494 | | | | 39,155 | |
Total assets | | $ | 275,499 | | | $ | 282,543 | |
| | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable | | $ | 19,569 | | | $ | 20,916 | |
Accrued compensation and benefits | | | 11,927 | | | | 14,345 | |
Customer deposits | | | 20,132 | | | | 23,999 | |
Dividends payable | | | - | | | | 2,184 | |
Current portion of long-term debt | | | 5,003 | | | | 5,273 | |
Other accrued liabilities | | | 11,077 | | | | 13,133 | |
Total current liabilities | | | 67,708 | | | | 79,850 | |
| | | | | | | | |
Long-term liabilities | | | | | | | | |
Post employment benefit obligations | | | 12,634 | | | | 12,694 | |
Long-term debt | | | 9,077 | | | | 8,500 | |
Other long-term liabilities | | | 3,915 | | | | 4,133 | |
Total long-term liabilities | | | 25,626 | | | | 25,327 | |
| | | | | | | | |
Stockholders’ equity | | | | | | | | |
Common stock | | | 54,114 | | | | 54,580 | |
Retained earnings | | | 128,635 | | | | 120,904 | |
Additional paid-in-capital | | | 1,924 | | | | 4,560 | |
Accumulated other comprehensive loss | | | (2,508 | ) | | | (2,678 | ) |
Total stockholders' equity | | | 182,165 | | | | 177,366 | |
Total liabilities and stockholders’ equity | | $ | 275,499 | | | $ | 282,543 | |
BASSETT FURNITURE INDUSTRIES, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows - unaudited
(In thousands)
| | Nine Months Ended | |
| | August 27, 2016 | | | August 29, 2015 | |
Operating activities: | | | | | | | | |
Net income | | $ | 10,784 | | | $ | 14,751 | |
Adjustments to reconcile net income to net cash provided by(used in) operating activities: | | | | | | | | |
Depreciation and amortization | | | 8,866 | | | | 7,302 | |
Equity in undistributed income of investments and unconsolidatedaffiliated companies | | | - | | | | (220 | ) |
Non-cash asset impairment charges | | | - | | | | 106 | |
Non-cash portion of lease exit costs | | | - | | | | 419 | |
Remeasurement gain on acquisition of affiliate | | | - | | | | (7,212 | ) |
Tenant improvement allowances received from lessors | | | 590 | | | | 933 | |
Deferred income taxes | | | 4,360 | | | | 3,778 | |
Excess tax benefits from stock-based compensation | | | 87 | | | | 2,008 | |
Other, net | | | 256 | | | | 1,445 | |
Changes in operating assets and liabilities | | | | | | | | |
Accounts receivable | | | 2,334 | | | | (751 | ) |
Inventories | | | 6,483 | | | | (8,165 | ) |
Other current and long-term assets | | | (4,721 | ) | | | (21 | ) |
Customer deposits | | | (3,867 | ) | | | (3,196 | ) |
Accounts payable and accrued liabilities | | | (6,207 | ) | | | 2,158 | |
Net cash provided by operating activities | | | 18,965 | | | | 13,335 | |
Investing activities: | | | | | | | | |
Purchases of property and equipment | | | (18,955 | ) | | | (11,283 | ) |
Proceeds from sale of retail real estate and property and equipment | | | 632 | | | | 2,952 | |
Cash paid for business acquisition, net of cash acquired | | | - | | | | (7,323 | ) |
Capital contribution to affiliate | | | - | | | | (1,345 | ) |
Net cash used in investing activities | | | (18,323 | ) | | | (16,999 | ) |
Financing activities: | | | | | | | | |
Cash dividends | | | (5,238 | ) | | | (4,806 | ) |
Proceeds from the exercise of stock options | | | 114 | | | | 4,018 | |
Other issuance of common stock | | | 182 | | | | 254 | |
Repurchases of common stock | | | (3,989 | ) | | | (1,374 | ) |
Taxes paid related to net share settlement of equity awards | | | (77 | ) | | | (178 | ) |
Repayments of notes payable | | | (7,235 | ) | | | (1,630 | ) |
Proceeds from equipment loans | | | 7,384 | | | | 1,307 | |
Net cash used in financing activities | | | (8,859 | ) | | | (2,409 | ) |
Change in cash and cash equivalents | | | (8,217 | ) | | | (6,073 | ) |
Cash and cash equivalents - beginning of period | | | 36,268 | | | | 26,673 | |
Cash and cash equivalents - end of period | | $ | 28,051 | | | $ | 20,600 | |
BASSETT FURNITURE INDUSTRIES, INC. AND SUBSIDIARIES
Segment Information - unaudited
(In thousands)
| | Quarter Ended | | | Nine Months Ended | |
| | August 27, 2016 | | | August 29, 2015 | | | August 27, 2016 | | | August 29, 2015 | |
Net Sales | | | | | | | | | | | | | | | | |
Wholesale | | $ | 58,303 | | | $ | 62,165 | | | $ | 177,785 | | | $ | 187,675 | |
Retail - Company-owned stores | | | 61,216 | | | | 62,009 | | | | 184,754 | | | | 183,113 | |
Logistical services | | | 22,991 | | | | 23,650 | | | | 71,480 | | | | 51,607 | |
Inter-company eliminations: | | | | | | | | | | | | | | | | |
Furniture and accessories | | | (28,054 | ) | | | (27,067 | ) | | | (85,682 | ) | | | (84,666 | ) |
Logistical services | | | (9,744 | ) | | | (9,746 | ) | | | (30,085 | ) | | | (22,357 | ) |
Consolidated | | $ | 104,712 | | | $ | 111,011 | | | $ | 318,252 | | | $ | 315,372 | |
| | | | | | | | | | | | | | | | |
Operating Income | | | | | | | | | | | | | | | | |
Wholesale | | $ | 5,648 | | | $ | 3,795 | | | $ | 14,380 | | | $ | 11,518 | |
Retail | | | 768 | | | | 2,037 | | | | 1,465 | | | | 3,967 | |
Logistical services | | | 674 | | | | 1,070 | | | | 2,079 | | | | 2,089 | |
Inter-company elimination | | | 450 | | | | 790 | | | | 1,260 | | | | 683 | |
Lease exit costs | | | - | | | | - | | | | - | | | | (419 | ) |
Asset impairment charges | | | - | | | | - | | | | - | | | | (106 | ) |
Management restructuring costs | | | - | | | | - | | | | - | | | | (449 | ) |
Consolidated | | $ | 7,540 | | | $ | 7,692 | | | $ | 19,184 | | | $ | 17,283 | |
BASSETT FURNITURE INDUSTRIES, INC. AND SUBSIDIARIES
Rollforward of BHF Store Count
| | November 28, | | | | | | | | | | | August 27, | |
| | 2015 | | | Opened* | | | Closed* | | | 2016 | |
| | | | | | | | | | | | | | | | |
Company-owned stores | | | 60 | | | | 2 | | | | (3 | ) | | | 59 | |
Licensee-owned stores | | | 33 | | | | - | | | | (1 | ) | | | 32 | |
| | | | | | | | | | | | | | | | |
Total | | | 93 | | | | 2 | | | | (4 | ) | | | 91 | |
* Does not include openings and closures due to relocation of existing stores within a market.
BASSETT FURNITURE INDUSTRIES, INC. AND SUBSIDIARIES
Supplemental Retail Information--unaudited
(In thousands)
| | 56 Comparable Stores | | | 56 Comparable Stores | |
| | Quarter Ended | | | Quarter Ended | | | Nine Months Ended | | | Nine Months Ended | |
| | August 27, 2016 | | | August 29, 2015 | | | August 27, 2016 | | | August 29, 2015 | |
| | | | | | Percent of | | | | | | | Percent of | | | | | | | Percent of | | | | | | | Percent of | |
| | Amount | | | Net Sales | | | Amount | | | Net Sales | | | Amount | | | Net Sales | | | Amount | | | Net Sales | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 59,371 | | | | 100.0 | % | | $ | 59,884 | | | | 100.0 | % | | $ | 176,425 | | | | 100.0 | % | | $ | 175,849 | | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 29,568 | | | | 49.8 | % | | | 29,717 | | | | 49.6 | % | | | 88,545 | | | | 50.2 | % | | | 87,490 | | | | 49.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 29,803 | | | | 50.2 | % | | | 30,167 | | | | 50.4 | % | | | 87,880 | | | | 49.8 | % | | | 88,359 | | | | 50.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expense* | | | 28,353 | | | | 47.8 | % | | | 27,621 | | | | 46.1 | % | | | 84,088 | | | | 47.7 | % | | | 83,237 | | | | 47.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations | | $ | 1,450 | | | | 2.4 | % | | $ | 2,546 | | | | 4.3 | % | | $ | 3,792 | | | | 2.1 | % | | $ | 5,122 | | | | 2.9 | % |
| | All Other Stores | | | All Other Stores | |
| | Quarter Ended | | | Quarter Ended | | | Nine Months Ended | | | Nine Months Ended | |
| | August 27, 2016 | | | August 29, 2015 | | | August 27, 2016 | | | August 29, 2015 | |
| | | | | | Percent of | | | | | | | Percent of | | | | | | | Percent of | | | | | | | Percent of | |
| | Amount | | | Net Sales | | | Amount | | | Net Sales | | | Amount | | | Net Sales | | | Amount | | | Net Sales | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 1,845 | | | | 100.0 | % | | $ | 2,125 | | | | 100.0 | % | | $ | 8,329 | | | | 100.0 | % | | $ | 7,264 | | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 910 | | | | 49.3 | % | | | 1,151 | | | | 54.2 | % | | | 4,889 | | | | 58.7 | % | | | 3,942 | | | | 54.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 935 | | | | 50.7 | % | | | 974 | | | | 45.8 | % | | | 3,440 | | | | 41.3 | % | | | 3,322 | | | | 45.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expense | | | 1,336 | | | | 72.4 | % | | | 1,291 | | | | 60.8 | % | | | 5,040 | | | | 60.5 | % | | | 4,241 | | | | 58.4 | % |
Pre-opening store costs** | | | 281 | | | | 15.2 | % | | | 192 | | | | 9.0 | % | | | 727 | | | | 8.7 | % | | | 236 | | | | 3.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss from operations | | $ | (682 | ) | | | -37.0 | % | | $ | (509 | ) | | | -24.0 | % | | $ | (2,327 | ) | | | -27.9 | % | | $ | (1,155 | ) | | | -15.9 | % |
* | Comparable store SG&A includes retail corporate overhead and administrative costs. |
** | Pre-opening store costs include the accrual for straight-line rent recorded during the period betweendate of possesion and store opening date, employee payroll and training costs prior to store opening and other various expenses incurred prior to store opening. |