Exhibit 99.1
ZUMIEZ INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended | ||||||||||||||
July 31, 2010 | % of Sales | August 1, 2009 | % of Sales | |||||||||||
Net sales | $ | 97,702 | 100.0 | % | $ | 85,170 | 100.0 | % | ||||||
Cost of goods sold | 66,986 | 68.6 | % | 60,526 | 71.1 | % | ||||||||
Gross profit | 30,716 | 31.4 | % | 24,644 | 28.9 | % | ||||||||
Selling, general and administrative expenses | 33,084 | 33.8 | % | 29,870 | 35.0 | % | ||||||||
Operating loss | (2,368 | ) | (2.4 | %) | (5,226 | ) | (6.1 | %) | ||||||
Interest income, net | 352 | 0.4 | % | 307 | 0.4 | % | ||||||||
Other income, net | 47 | 0.0 | % | — | 0.0 | % | ||||||||
Loss before income taxes | (1,969 | ) | (2.0 | %) | (4,919 | ) | (5.7 | %) | ||||||
Benefit for income taxes | (755 | ) | (0.8 | %) | (1,834 | ) | (2.1 | %) | ||||||
Net loss | $ | (1,214 | ) | (1.2 | %) | $ | (3,085 | ) | (3.6 | %) | ||||
Basic loss per share | $ | (0.04 | ) | $ | (0.10 | ) | ||||||||
Diluted loss per share | $ | (0.04 | ) | $ | (0.10 | ) | ||||||||
Weighted average shares used in computation of loss per share: | ||||||||||||||
Basic | 29,954 | 29,496 | ||||||||||||
Diluted | 29,954 | 29,496 |
ZUMIEZ INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
Six Months Ended | ||||||||||||||
July 31, 2010 | % of Sales | August 1, 2009 | % of Sales | |||||||||||
Net sales | $ | 186,798 | 100.0 | % | $ | 161,977 | 100.0 | % | ||||||
Cost of goods sold | 130,330 | 69.8 | % | 115,434 | 71.3 | % | ||||||||
Gross profit | 56,468 | 30.2 | % | 46,543 | 28.7 | % | ||||||||
Selling, general and administrative expenses | 62,090 | 33.2 | % | 55,208 | 34.0 | % | ||||||||
Operating loss | (5,622 | ) | (3.0 | %) | (8,665 | ) | (5.3 | %) | ||||||
Interest income, net | 717 | 0.4 | % | 664 | 0.4 | % | ||||||||
Other income, net | 71 | 0.0 | % | — | 0.0 | % | ||||||||
Loss before income taxes | (4,834 | ) | (2.6 | %) | (8,001 | ) | (4.9 | %) | ||||||
Benefit for income taxes | (1,720 | ) | (0.9 | %) | (3,257 | ) | (2.0 | %) | ||||||
Net loss | $ | (3,114 | ) | (1.7 | %) | $ | (4,744 | ) | (2.9 | %) | ||||
Basic net loss per share | $ | (0.10 | ) | $ | (0.16 | ) | ||||||||
Diluted net loss per share | $ | (0.10 | ) | $ | (0.16 | ) | ||||||||
Weighted average shares used in computation of loss per share: | ||||||||||||||
Basic | 29,846 | 29,253 | ||||||||||||
Diluted | 29,846 | 29,253 |
ZUMIEZ INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
July 31, 2010 | January 30, 2010 | August 1, 2009 | |||||||
(Unaudited) | (Unaudited) | ||||||||
Assets | |||||||||
Current assets | |||||||||
Cash and cash equivalents | $ | 6,842 | $ | 1,568 | $ | 21,304 | |||
Marketable securities | 84,475 | 106,483 | 60,748 | ||||||
Receivables | 8,375 | 5,600 | 6,755 | ||||||
Income taxes receivable | 2,988 | — | 1,399 | ||||||
Inventories | 78,691 | 50,916 | 69,569 | ||||||
Prepaid expenses and other | 7,653 | 6,102 | 6,319 | ||||||
Deferred tax assets | 3,280 | 3,045 | 4,048 | ||||||
Total current assets | 192,304 | 173,714 | 170,142 | ||||||
Fixed assets, net | 78,092 | 66,008 | 74,367 | ||||||
Goodwill and other intangibles | 13,161 | 13,186 | 13,211 | ||||||
Long-term deferred tax assets | 6,658 | 5,537 | 2,291 | ||||||
Long-term investments | 2,787 | 872 | 799 | ||||||
Long-term other assets | 1,164 | 948 | 793 | ||||||
Total long-term assets | 101,862 | 86,551 | 91,461 | ||||||
Total assets | $ | 294,166 | $ | 260,265 | $ | 261,603 | |||
Liabilities and Shareholders’ Equity | |||||||||
Current liabilities | |||||||||
Trade accounts payable | $ | 48,327 | $ | 16,817 | $ | 43,352 | |||
Accrued payroll and payroll taxes | 5,572 | 6,593 | 3,540 | ||||||
Income taxes payable | — | 4,006 | — | ||||||
Deferred rent and tenant allowances | 3,614 | 3,248 | 3,157 | ||||||
Other liabilities | 12,429 | 9,123 | 8,712 | ||||||
Total current liabilities | 69,942 | 39,787 | 58,761 | ||||||
Long-term deferred rent and tenant allowances | 28,046 | 26,375 | 26,980 | ||||||
Long-term other liabilities | 1,759 | 1,427 | 212 | ||||||
Total long-term liabilities | 29,805 | 27,802 | 27,192 | ||||||
Total liabilities | 99,747 | 67,589 | 85,953 | ||||||
Commitments and contingencies | |||||||||
Shareholders’ equity | |||||||||
Preferred stock, no par value, 20,000 shares authorized; none issued and outstanding | — | — | — | ||||||
Common stock, no par value, 50,000 shares authorized; 30,600 shares issued and outstanding at July 31, 2010, 30,251 shares issued and outstanding at January 30, 2010 and 30,155 shares issued and outstanding at August 1, 2009. | 86,345 | 81,399 | 78,259 | ||||||
Accumulated other comprehensive income | 12 | 101 | 90 | ||||||
Retained earnings | 108,062 | 111,176 | 97,301 | ||||||
Total shareholders’ equity | 194,419 | 192,676 | 175,650 | ||||||
Total liabilities and shareholders’ equity | $ | 294,166 | $ | 260,265 | $ | 261,603 | |||