| August 3, 2003
| | February 2, 2003
|
|
Current liabilities: | (Unaudited) | | |
Current maturities of: | | | | | |
Long term debt | $516 | | | $500 | |
Capital lease obligations | 712 | | | 712 | |
Accounts payable | 28,499 | | | 25,241 | |
Income taxes payable | 1,395 | | | 1,326 | |
Accrued salaries and commissions | 4,593 | | | 5,372 | |
Accrued taxes other than income | 4,822 | | | 3,935 | |
Other current liabilities | 2,832 | | | 2,836 | |
Deferred income taxes | 2,175 | | | 2,164 | |
|
| | |
| |
Total current liabilities | 45,544 | | | 42,086 | |
| | | | | |
Notes payable under revolving loan | 14,576 | | | 17,483 | |
Long term debt - less current maturities | 271 | | | 532 | |
Capital lease obligations - less current maturities | 5,028 | | | 5,384 | |
Other noncurrent liabilities | 1,397 | | | 1,448 | |
Deferred revenue | 638 | | | 857 | |
|
| | |
| |
Total liabilities | 67,454 | | | 67,790 | |
|
| | |
| |
Stockholders' equity: | | | | | |
Common stock, $.0001 par value, authorized 20,000,000 shares; issued and outstanding 4,205,632 shares and 4,260,557 shares respectively | 1 | | | 1 | |
|
|
Additional paid-in capital | 48,216 | | | 48,759 | |
Retained earnings | 55,507 | | | 53,350 | |
|
| | |
| |
Total stockholders' equity | 103,724 | | | 102,110 | |
|
| | |
| |
Total liabilities and stockholders' equity | $171,178 | | | $169,900 | |
|
| | |
| |
| For the Thirteen Week Periods Ended
| | For the Twenty-Six Week Periods Ended
|
| | | |
| August 3, 2003
| | August 4, 2002
| | August 3, 2003
| | August 4, 2002
|
| | | | | | | |
Net sales | $109,501 | | $101,785 | | $209,549 | | $196,631 |
Cost of sales | 73,712 | | 67,860 | | 140,412 | | 131,086 |
|
| |
| |
| |
|
Gross margin | 35,789 | | 33,925 | | 69,137 | | 65,545 |
|
| |
| |
| |
|
Selling, general and administrative | 31,414 | | 29,800 | | 61,517 | | 58,378 |
Depreciation and amortization | 1,878 | | 1,662 | | 3,675 | | 3,260 |
|
| |
| |
| |
|
Total operating expenses | 33,292 | | 31,462 | | 65,192 | | 61,638 |
|
| |
| |
| |
|
Operating income from continuing operations | 2,497 | | 2,463 | | 3,945 | | 3,907 |
Interest expense | 328 | | 350 | | 718 | | 800 |
|
| |
| |
| |
|
Earnings from continuing operations before income taxes | 2,169 | | 2,113 | | 3,227 | | 3,107 |
Income tax expense | 786 | | 776 | | 1,169 | | 1,141 |
|
| |
| |
| |
|
Earnings from continuing operations | 1,383 | | 1,337 | | 2,058 | | 1,966 |
Earnings (Loss) from discontinued operations, net of income tax | 216 | | (68) | | 99 | | (166) |
|
| |
| |
| |
|
Net earnings | $1,599 | | $1,269 | | $2,157 | | $1,800 |
|
| |
| |
| |
|
Earnings per share | | | | | | | |
Basic | | | | | | | |
Continuing operations | $0.33 | | $0.31 | | $0.49 | | $0.47 |
Discontinued operations | $0.05 | | ($0.01) | | $0.02 | | ($0.04) |
|
| |
| |
| |
|
Net earnings | $0.38 | | $0.30 | | $0.51 | | $0.43 |
|
| |
| |
| |
|
Diluted | | | | | | | |
Continuing operations | $0.32 | | $0.30 | | $0.48 | | $0.45 |
Discontinued operations | $0.05 | | ($0.01) | | $0.02 | | ($0.04) |
|
| |
| |
| |
|
Net earnings | $0.37 | | $0.29 | | $0.50 | | $0.41 |
|
| |
| |
| |
|
| | For the Twenty-Six Week Periods Ended
|
|
| | August 3, 2003
| | August 4, 2002
|
Cash Flows From Operating Activities: | | | |
Net earnings | $2,157 | | $1,800 |
Adjustments to reconcile net earnings to net cash provided by operating activities | | | |
|
| | | | |
| Amortization of debt financing costs | 37 | | 39 |
| Depreciation and amortization | 3,693 | | 3,304 |
| (Increase) decrease in inventories | (2,390) | | 4,254 |
| Increase in accounts payable | 3,258 | | 2,001 |
| (Increase) decrease in receivables | (30) | | 13 |
| Increase in prepaid expenses | (202) | | (1,605) |
| Increase in accrued taxes other than income | 887 | | 341 |
| (Decrease) increase in accrued salaries and commissions | (779) | | 498 |
| Increase (decrease) in income taxes payable | 69 | | (2,976) |
| Increase (decrease) in deferred income taxes | 11 | | (36) |
| (Decrease) increase in deferred revenue | (219) | | 88 |
| (Decrease) increase in other liabilities | (55) | | 99 |
|
| |
|
Net cash provided by operating activities | 6,437 | | 7,820 |
| |
| |
|
Cash Flows From Investing Activities: | | | |
| Proceeds from sale of property | 763 | | 1,034 |
| Capital expenditures | (2,696) | | (4,597) |
|
| |
|
Net cash used in investing activities | (1,933) | | (3,563) |
| |
| |
|
Cash Flows From Financing Activities: | | | |
| Proceeds from exercise of stock options | 115 | | 1,139 |
| Repurchase of common stock | (658) | | 0 |
| Decrease in revolving loan | (2,907) | | (5,472) |
| Principal payments on long term notes | (245) | | (231) |
| Principal payments on capital leases | (356) | | (352) |
| Debt issue costs | 0 | | (300) |
|
| |
|
Net cash used in financing activities | (4,051) | | (5,216) |
| |
| |
|
Net increase (decrease) in cash and cash equivalents | 453 | | (959) |
Cash and cash equivalents at beginning of period | 1,356 | | 3,219 |
|
| |
|
Cash and cash equivalents at end of period | $1,809 | | $2,260 |
| |
| |
|