CACHE, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| | June 30, | | | December 31, | | | July 2, | |
ASSETS | | 2012 | | | 2011 | | | 2011 | |
| | | | | | | | | |
Current assets: | | | | | | | | | |
Cash and equivalents | | $ | 14,334,000 | | | $ | 22,509,000 | | | $ | 8,706,000 | |
Marketable securities | | | 7,019,000 | | | | 4,008,000 | | | | 15,613,000 | |
Certificate of deposits - restricted | | | 3,000,000 | | | | 3,000,000 | | | | 3,000,000 | |
Receivables, net | | | 2,359,000 | | | | 3,403,000 | | | | 2,426,000 | |
Income tax receivable | | | 267,000 | | | | 162,000 | | | | 50,000 | |
Inventories, net | | | 22,267,000 | | | | 22,075,000 | | | | 18,350,000 | |
Prepaid expenses and other current assets | | | 2,516,000 | | | | 1,572,000 | | | | 4,787,000 | |
Total current assets | | | 51,762,000 | | | | 56,729,000 | | | | 52,932,000 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Equipment and leasehold improvements, net | | | 20,166,000 | | | | 18,937,000 | | | | 21,716,000 | |
Intangible assets, net | | | 102,000 | | | | 102,000 | | | | 102,000 | |
Other assets | | | 9,040,000 | | | | 8,877,000 | | | | 8,176,000 | |
| | | | | | | | | | | | |
Total assets | | $ | 81,070,000 | | | $ | 84,645,000 | | | $ | 82,926,000 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | |
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | |
Accounts payable | | $ | 7,957,000 | | | $ | 9,565,000 | | | $ | 6,465,000 | |
Note payable | | | - | | | | - | | | | 1,455,000 | |
Accrued compensation | | | 2,560,000 | | | | 2,579,000 | �� | | | 2,414,000 | |
Accrued liabilities | | | 9,338,000 | | | | 10,217,000 | | | | 9,062,000 | |
Total current liabilities | | | 19,855,000 | | | | 22,361,000 | | | | 19,396,000 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Other liabilities | | | 10,387,000 | | | | 11,487,000 | | | | 12,922,000 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
STOCKHOLDERS' EQUITY | | | | | | | | | | | | |
| | | | | | | | | | | | |
Common stock | | | 166,000 | | | | 165,000 | | | | 165,000 | |
Additional paid-in capital | | | 48,626,000 | | | | 48,419,000 | | | | 48,284,000 | |
Retained earnings | | | 41,831,000 | | | | 42,008,000 | | | | 41,954,000 | |
Treasury stock, at cost | | | (39,795,000 | ) | | | (39,795,000 | ) | | | (39,795,000 | ) |
Total stockholders' equity | | | 50,828,000 | | | | 50,797,000 | | | | 50,608,000 | |
| | | | | | | | | | | | |
Total liabilities and stockholders' equity | | $ | 81,070,000 | | | $ | 84,645,000 | | | $ | 82,926,000 | |
| | | | | | | | | | | | |
CACHE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
| | 26 Weeks Ended | | | 26 Weeks Ended | |
| | June 30, | | | July 2, | |
| | 2012 | | | 2011 | |
| | | | | | |
Net sales | | $ | 117,628,000 | | | $ | 112,365,000 | |
| | | | | | | | |
Cost of sales, including buying and occupancy | | | 69,048,000 | | | | 62,930,000 | |
| | | | | | | | |
Gross profit | | | 48,580,000 | | | | 49,435,000 | |
| | | | | | | | |
Expenses | | | | | | | | |
Store operating expenses | | | 39,459,000 | | | | 37,533,000 | |
General and administrative expenses | | | 9,467,000 | | | | 9,003,000 | |
Total expenses | | | 48,926,000 | | | | 46,536,000 | |
| | | | | | | | |
Operating income (loss) | | | (346,000 | ) | | | 2,899,000 | |
| | | | | | | | |
| | | | | | | | |
Other income (expense): | | | | | | | | |
Interest expense | | | - | | | | (31,000 | ) |
Interest income | | | 42,000 | | | | 44,000 | |
| | | | | | | | |
Income (loss) before income taxes | | | (304,000 | ) | | | 2,912,000 | |
| | | | | | | | |
Income tax provision (benefit) | | | (127,000 | ) | | | 885,000 | |
| | | | | | | | |
| | | | | | | | |
Net income (loss) | | $ | (177,000 | ) | | $ | 2,027,000 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Basic earnings (loss) per share | | $ | (0.01 | ) | | $ | 0.16 | |
| | | | | | | | |
Diluted earnings (loss) per share | | $ | (0.01 | ) | | $ | 0.16 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Basic weighted average shares outstanding | | | 12,877,000 | | | | 12,822,000 | |
| | | | | | | | |
Diluted weighted average shares outstanding | | | 12,877,000 | | | | 12,861,000 | |
| | | | | | | | |
| | | | | | | | |
CACHE, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
| | 13 Weeks Ended | | | 13 Weeks Ended | |
| | June 30, | | | July 2, | |
| | 2012 | | | 2011 | |
| | | | | | |
Net sales | | $ | 61,633,000 | | | $ | 60,266,000 | |
| | | | | | | | |
Cost of sales, including buying and occupancy | | | 35,250,000 | | | | 32,752,000 | |
| | | | | | | | |
Gross profit | | | 26,383,000 | | | | 27,514,000 | |
| | | | | | | | |
Expenses | | | | | | | | |
Store operating expenses | | | 20,117,000 | | | | 19,396,000 | |
General and administrative expenses | | | 4,589,000 | | | | 3,959,000 | |
Total expenses | | | 24,706,000 | | | | 23,355,000 | |
| | | | | | | | |
Operating income | | | 1,677,000 | | | | 4,159,000 | |
| | | | | | | | |
| | | | | | | | |
Other income (expense): | | | | | | | | |
Interest expense | | | - | | | | (13,000 | ) |
Interest income | | | 24,000 | | | | 23,000 | |
| | | | | | | | |
Income before income taxes | | | 1,701,000 | | | | 4,169,000 | |
| | | | | | | | |
Income tax benefit | | | 670,000 | | | | 1,370,000 | |
| | | | | | | | |
| | | | | | | | |
Net income | | $ | 1,031,000 | | | $ | 2,799,000 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Basic earnings per share | | $ | 0.08 | | | $ | 0.22 | |
| | | | | | | | |
Diluted earnings per share | | $ | 0.08 | | | $ | 0.22 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Basic weighted average shares outstanding | | | 12,880,000 | | | | 12,827,000 | |
| | | | | | | | |
Diluted weighted average shares outstanding | | | 12,928,000 | | | | 12,873,000 | |