| November 2, 2003
| February 2, 2003
|
---|
| (Unaudited) | |
---|
Current liabilities: | | | | | |
Current maturities of: | |
Long term debt | | $ 569 | | $ 500 | |
Capital lease obligations | | 712 | | 712 | |
Accounts payable | | 33,758 | | 25,241 | |
Income taxes payable | | 52 | | 1,326 | |
Accrued salaries and commissions | | 5,382 | | 5,372 | |
Accrued taxes other than income | | 5,089 | | 3,935 | |
Other current liabilities | | 4,184 | | 2,836 | |
Deferred income taxes | | 2,101 | | 2,164 | |
|
| |
| |
Total current liabilities | | 51,847 | | 42,086 | |
Notes payable under revolving loan | | 22,951 | | 17,483 | |
Long term debt - less current maturities | | 91 | | 532 | |
Capital lease obligations - less current maturities | | 4,850 | | 5,384 | |
Other noncurrent liabilities | | 1,372 | | 1,448 | |
Deferred revenue | | 529 | | 857 | |
|
| |
| |
Total liabilities | | 81,640 | | 67,790 | |
|
| |
| |
Stockholders’ equity: | |
Common stock, $.0001 par value, authorized | |
20,000,000 shares; issued and outstanding | |
4,265,593 shares and 4,260,557 shares respectively | | 1 | | 1 | |
Additional paid-in capital | | 48,808 | | 48,759 | |
Retained earnings | | 56,030 | | 53,350 | |
|
| |
| |
Total stockholders’ equity | | 104,839 | | 102,110 | |
|
| |
| |
Total liabilities and stockholders’ equity | | $186,479 | | $169,900 | |
|
| |
| |
| For the Thirteen Week Periods Ended
| For the Thirty-nine Week Periods Ended
|
---|
| November 2, 2003
| November 3, 2002
| November 2, 2003
| November 3, 2002
|
---|
Net sales | | $ 100,457 | | $91,832 | | $310,006 | | $ 288,463 | |
Cost of sales | | 66,129 | | 59,601 | | 206,541 | | 190,687 | |
|
| |
| |
| |
| |
Gross margin | | 34,328 | | 32,231 | | 103,465 | | 97,776 | |
|
| |
| |
| |
| |
Selling, general and administrative | | 31,340 | | 29,337 | | 92,857 | | 87,715 | |
Depreciation and amortization | | 1,799 | | 1,756 | | 5,474 | | 5,016 | |
|
| |
| |
| |
| |
Total operating expenses | | 33,139 | | 31,093 | | 98,331 | | 92,731 | |
|
| |
| |
| |
| |
Operating income from continuing operations | | 1,189 | | 1,138 | | 5,134 | | 5,045 | |
Interest expense | | 357 | | 405 | | 1,075 | | 1,205 | |
|
| |
| |
| |
| |
Earnings from continuing operations | |
before income taxes | | 832 | | 733 | | 4,059 | | 3,840 | |
Income tax expense | | 302 | | 269 | | 1,471 | | 1,410 | |
|
| |
| |
| |
| |
Earnings from continuing operations | | 530 | | 464 | | 2,588 | | 2,430 | |
Earnings (Loss) from discontinued | |
operations, net of income tax | | (7 | ) | 5 | | 92 | | (161 | ) |
|
| |
| |
| |
| |
Net earnings | | $ 523 | | $ 469 | | $ 2,680 | | $ 2,269 | |
|
| |
| |
| |
| |
Earnings per share | |
Basic | |
Continuing operations | | $ 0.12 | | $ 0.11 | | $ 0.61 | | $ 0.58 | |
Discontinued operations | | $ 0.00 | | $ 0.00 | | $ 0.02 | | ($ 0.04 | ) |
|
| |
| |
| |
| |
Net earnings | | $ 0.12 | | $ 0.11 | | $ 0.63 | | $ 0.54 | |
|
| |
| |
| |
| |
Diluted | |
Continuing operations | | $ 0.12 | | $ 0.11 | | $ 0.60 | | $ 0.56 | |
Discontinued operations | | $ 0.00 | | $ 0.00 | | $ 0.02 | | ($ 0.04 | ) |
|
| |
| |
| |
| |
Net earnings | | $ 0.12 | | $ 0.11 | | $ 0.62 | | $ 0.52 | |
|
| |
| |
| |
| |
| For the Thirty-Nine Week Periods Ended
|
---|
| November 2, 2003
| November 3, 2002
|
---|
Cash Flows From Operating Activities: | | | | | |
Net earnings | | $ 2,680 | | $ 2,269 | |
Adjustments to reconcile net earnings to net cash provided | |
by (used in) operating activities | |
Amortization of debt financing costs | | 56 | | 57 | |
Depreciation and amortization | | 5,499 | | 5,082 | |
Increase in inventories | | (17,987 | ) | (17,474 | ) |
Increase in accounts payable | | 8,517 | | 9,446 | |
Decrease (increase) in receivables | | 260 | | (517 | ) |
Decrease (increase) in prepaid expenses | | 142 | | (1,541 | ) |
Increase in accrued taxes other than income | | 1,154 | | 577 | |
Increase in accrued salaries and commissions | | 10 | | 1,146 | |
Decrease in income taxes payable | | (1,161 | ) | (3,177 | ) |
Decrease in deferred income taxes | | (63 | ) | (118 | ) |
(Decrease) increase in deferred revenue | | (328 | ) | 141 | |
Increase in other liabilities | | 1,272 | | 508 | |
|
| |
| |
Net cash provided by (used in) operating activities | | 51 | | (3,601 | ) |
|
| |
| |
Cash Flows From Investing Activities: | |
Proceeds from sale of property | | 763 | | 1,034 | |
Capital expenditures | | (3,727 | ) | (6,535 | ) |
|
| |
| |
Net cash used in investing activities | | (2,964 | ) | (5,501 | ) |
|
| |
| |
Cash Flows From Financing Activities: | |
Proceeds from exercise of stock options | | 594 | | 1,139 | |
Repurchase of common stock | | (658 | ) | 0 | |
Increase in revolving loan | | 5,468 | | 8,923 | |
Principal payments on long term notes | | (372 | ) | (348 | ) |
Principal payments on capital leases | | (534 | ) | (527 | ) |
Debt issue costs | | 0 | | (300 | ) |
|
| |
| |
Net cash provided by financing activities | | 4,498 | | 8,887 | |
|
| |
| |
Net increase (decrease) in cash and cash equivalents | | 1,585 | | (215 | ) |
Cash and cash equivalents at beginning of period | | 1,356 | | 3,219 | |
|
| |
| |
Cash and cash equivalents at end of period | | $ 2,941 | | $ 3,004 | |
|
| |
| |
Supplemental disclosure of non cash activity: | |
Tax benefit related to stock options exercised | | $ 113 | | $ 0 | |
|
| |
| |