BIG DOG HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
March 31,
---------------------------
2007 2006
------------- -------------
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 789,000 $ 740,000
Receivables, net 2,187,000 1,061,000
Inventories 74,018,000 57,249,000
Prepaid expenses and other current assets 1,817,000 2,153,000
Deferred income taxes 6,363,000 3,503,000
------------- -------------
Total current assets 85,174,000 64,706,000
PROPERTY AND EQUIPMENT, Net 25,927,000 15,118,000
INTANGIBLE ASSETS, Net 4,016,000 4,387,000
GOODWILL 3,131,000 3,131,000
DEFERRED INCOME TAXES 1,740,000 1,835,000
OTHER ASSETS 462,000 358,000
------------- -------------
TOTAL $ 120,450,000 $ 89,535,000
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Short-term borrowings $ 38,774,000 $ 17,417,000
Current portion of long-term debt 2,353,000 1,882,000
Accounts payable 18,004,000 15,222,000
Income taxes payable - -
Accrued expenses and other current liabilities 5,758,000 4,926,000
------------- -------------
Total current liabilities 64,889,000 39,447,000
NOTES PAYABLE 2,621,000 4,360,000
CAPITAL LEASE OBLIGATIONS 2,243,000 12,000
DEFERRED RENT AND LEASE INCENTIVES 4,850,000 1,533,000
DEFERRED GAIN ON SALE-LEASEBACK 129,000 182,000
------------- -------------
Total liabilities 74,732,000 45,534,000
STOCKHOLDERS' EQUITY 45,718,000 44,001,000
------------- -------------
TOTAL $ 120,450,000 $ 89,535,000
============= =============
BIG DOG HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended
March 31,
--------------------------
2007 2006
------------ ------------
NET SALES $ 44,224,000 $ 38,671,000
COST OF GOODS SOLD 20,924,000 18,574,000
------------ ------------
GROSS PROFIT 23,300,000 20,097,000
------------ ------------
OPERATING EXPENSES:
Selling, marketing and distribution 25,340,000 21,540,000
General and administrative 2,055,000 2,020,000
Depreciation and amortization 1,815,000 1,326,000
------------ ------------
Total operating expenses 29,210,000 24,886,000
------------ ------------
LOSS FROM OPERATIONS (5,910,000) (4,789,000)
INTEREST INCOME 3,000 2,000
INTEREST EXPENSE (706,000) (269,000)
------------ ------------
LOSS BEFORE BENEFIT FROM INCOME TAXES (6,613,000) (5,056,000)
BENEFIT FROM INCOME TAXES (2,478,000) (1,896,000)
------------ ------------
NET LOSS $ (4,135,000) $ (3,160,000)
============ ============
NET LOSS PER SHARE
BASIC $ (0.44) $ (0.35)
============ ============
DILUTED $ (0.44) $ (0.35)
============ ============
WEIGHTED AVERAGE SHARES OUTSTANDING:
BASIC 9,336,000 9,092,000
============ ============
DILUTED 9,336,000 9,092,000
============ ============
Contact Information: For Further Information: Big Dog Holdings, Inc. 121 Gray Avenue Santa Barbara, California 93101 www.bigdogs.com www.thewalkingcompany.com CONTACT: Investor Information (805) 963-8727, ext. 1360 Email Contact