Exhibit 99.1 Shoe Pavilion Announces Profit in First Quarter 2004 PINOLE, Calif.--(BUSINESS WIRE)--May 5, 2004--Shoe Pavilion, Inc. (Nasdaq Small Cap Market: SHOE) today reported net income of $352,000 or $.05 per share for the first quarter ended April 3, 2004, compared to a net loss of $1.3 million or ($.19) per share for the same period last year. Net sales increased 5.3% to $19.6 million for the first quarter ended April 3, 2004, from net sales of $18.6 million for the same period in 2003. Comparable store net sales increased 6.0% for the first quarter ended April 3, 2004 from the same period last year. Gross profit as a percentage on net sales increased to 33.8% for the first quarter ended April 3, 2004 from 22.8% for the same period last year. This improvement in gross profit was in part due to fewer markdowns taken in the first quarter ended April 3, 2004. Mr. Beinus, the Company's Chairman and CEO, stated, "I am extremely pleased with the operating results for the first quarter, especially the progress the Company has made in improving its gross profit." During the quarter ended April 3, 2004 the Company closed one store in which the lease had expired and opened one store bringing the total number of stores the Company operates to 85. Shoe Pavilion is an independent off-price footwear retailer on the West Coast. It offers a broad selection of women's, men's and children's designer label and name brand footwear such as Converse, Reebok, Skechers and Nine West, typically at 20% to 60% below department store regular prices for the same shoes. The Company has 85 stores in California, Washington and Oregon. Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: This press release contains certain forward-looking statements that are subject to risks and uncertainties that could cause the Company's actual results to differ materially from management's current expectations. These factors include, without limitation, competitive pressures in the footwear industry, changes in the level of consumer spending on or preferences in footwear merchandise, economic and other factors affecting retail market conditions, the Company's ability to purchase attractive name brand merchandise at reasonable discounts, the availability of desirable store locations as well as management's ability to negotiate acceptable lease terms and maintain supplier and business relationships and open new stores in a timely manner. Other risk factors are detailed in the Company's filings with the Securities and Exchange Commission. The Company intends these forward-looking statements to speak only at the time of this release and does not undertake to revise or confirm them as more information becomes available. Shoe Pavilion, Inc. Condensed Consolidated Statements of Operations (Unaudited) (In thousands, except per share and number of stores) Quarter Ended ------------------- April 3, March 29, 2004 2003 Net sales $ 19,573 $ 18,583 Cost of sales and related occupancy expenses 12,948 14,346 --------- --------- Gross profit 6,625 4,237 Selling, general and administrative expenses 5,969 6,374 --------- --------- Income (loss) from operations 656 (2,137) Interest expense (72) (60) --------- --------- Income (loss) before income taxes 584 (2,197) Income tax benefit (expense) (232) 879 --------- --------- Net income (loss) $ 352 ($1,318) ========= ========= Earnings (loss) per share: Basic $ 0.05 $ (0.19) Diluted $ 0.05 $ (0.19) Weighted average shares outstanding: Basic 6,800 6,800 Diluted 6,816 6,800 Stores operated at end of period 85 87 Shoe Pavilion, Inc. Condensed Consolidated Balance Sheets (Unaudited) (In thousands, except share data) April 3, January 3, March 29, 2004 2004 2003 ----------- ---------- ----------- ASSETS CURRENT ASSETS: Cash $ 1,194 $ 1,034 $ 1,503 Receivables 95 130 208 Income tax receivables 6 13 1,402 Inventories 30,187 26,960 34,210 Deferred income taxes 1,966 1,966 704 Prepaid expenses 1,743 1,521 444 ---------------------------------- Total current assets 35,191 31,624 38,471 ---------------------------------- Property and equipment, net 2,733 3,080 3,779 Deferred income taxes and other 1,588 1,605 1,026 ---------------------------------- TOTAL $ 39,512 $ 36,309 $ 43,276 ================================== LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Borrowings under credit agreement $ 3,775 $ 5,045 $ - Accounts payable 10,456 6,720 9,154 Accrued expenses 4,116 3,680 2,481 ---------------------------------- Total current liabilities 18,347 15,445 11,635 Long-term debt - - 9,300 Deferred rent 1,716 1,767 1,834 ---------------------------------- Total liabilities 20,063 17,212 22,769 Commitments and contingencies - - - STOCKHOLDERS' EQUITY: Preferred stock - $.001 par value; 1,000,000 shares authorized; no shares issued or outstanding - - - Common stock - $.001 par value: 15,000,000 shares authorized; 6,800,000 shares issued and outstanding 7 7 7 Additional paid-in capital 13,967 13,967 13,967 Retained earnings 5,475 5,123 6,533 ---------------------------------- Total stockholders' equity 19,449 19,097 20,507 ---------------------------------- TOTAL $ 39,512 $ 36,309 $ 43,276 =========== ========== =========== CONTACT: Shoe Pavilion, Inc. John D. Hellmann, 510-222-4405