BIG DOG HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31,
---------------------------
2006 2005
------------- -------------
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 3,587,000 $ 3,530,000
Receivables, net 2,511,000 894,000
Inventories 58,608,000 44,518,000
Prepaid expenses and other current assets 1,170,000 1,046,000
Deferred income taxes 2,741,000 1,681,000
------------- -------------
Total current assets 68,617,000 51,669,000
PROPERTY AND EQUIPMENT, Net 24,174,000 11,931,000
INTANGIBLE ASSETS, Net 4,125,000 4,473,000
GOODWILL 3,131,000 3,131,000
DEFERRED INCOME TAXES 2,221,000 1,187,000
OTHER ASSETS 393,000 362,000
------------- -------------
TOTAL $ 102,661,000 $ 72,753,000
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Short-term borrowings $ 25,722,000 $ 2,796,000
Current portion of long-term debt 1,769,000 1,775,000
Accounts payable 8,690,000 7,478,000
Income taxes payable 1,511,000 1,367,000
Accrued expenses and other current liabilities 8,335,000 6,615,000
------------- -------------
Total current liabilities 46,027,000 20,031,000
NOTES PAYABLE 2,829,000 4,565,000
CAPITAL LEASE OBLIGATIONS 26,000 47,000
DEFERRED RENT AND LEASE INCENTIVES 4,508,000 1,468,000
DEFERRED GAIN ON SALE-LEASEBACK 143,000 195,000
------------- -------------
Total liabilities 53,533,000 26,306,000
STOCKHOLDERS' EQUITY 49,128,000 46,447,000
------------- -------------
TOTAL $ 102,661,000 $ 72,753,000
============= =============
BIG DOG HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
Three Months Ended Year Ended
December 31, December 31,
(Unaudited)
------------- ------------- ------------- -------------
2006 2005 2006 2005
------------- ------------- ------------- -------------
NET SALES $ 72,628,000 $ 59,420,000 $ 218,604,000 $ 179,115,000
COST OF GOODS
SOLD 34,209,000 26,809,000 101,723,000 80,311,000
------------- ------------- ------------- -------------
GROSS PROFIT 38,419,000 32,611,000 116,881,000 98,804,000
------------- ------------- ------------- -------------
OPERATING
EXPENSES:
Selling,
marketing and
distribution 28,215,000 22,080,000 97,910,000 77,132,000
General and
administrative 2,653,000 3,041,000 8,817,000 8,950,000
Depreciation
and
amortization 1,998,000 1,249,000 6,524,000 4,173,000
------------- ------------- ------------- -------------
Total
operating
expenses 32,866,000 26,370,000 113,251,000 90,255,000
------------- ------------- ------------- -------------
INCOME FROM
OPERATIONS 5,553,000 6,241,000 3,630,000 8,549,000
INTEREST INCOME 2,000 2,000 8,000 44,000
INTEREST EXPENSE (726,000) (358,000) (2,084,000) (976,000)
------------- ------------- ------------- -------------
INCOME BEFORE
PROVISION FOR
INCOME TAXES 4,829,000 5,885,000 1,554,000 7,617,000
PROVISION FOR
INCOME TAXES 1,810,000 2,236,000 583,000 2,894,000
------------- ------------- ------------- -------------
NET INCOME $ 3,019,000 $ 3,649,000 $ 971,000 $ 4,723,000
============= ============= ============= =============
NET INCOME PER
SHARE
BASIC $ 0.33 $ 0.40 $ 0.11 $ 0.52
============= ============= ============= =============
DILUTED $ 0.31 $ 0.38 $ 0.10 $ 0.49
============= ============= ============= =============
WEIGHTED
AVERAGE SHARES
OUTSTANDING:
BASIC 9,236,000 9,075,000 9,180,000 9,145,000
============= ============= ============= =============
DILUTED 9,885,000 9,664,000 9,531,000 9,726,000
============= ============= ============= =============
Contact Information: CONTACT: Alexis Dilg Investor Information (805) 963-8727, extension 1360 Email Contact Big Dog Holdings, Inc. 121 Gray Avenue Santa Barbara, California 93101 www.bigdogs.com www.thewalkingcompany.com