BIG DOG HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
March 31,
---------------------------
2008 2007
------------- -------------
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 814,000 $ 789,000
Receivables, net 7,781,000 2,187,000
Inventories, net 77,030,000 74,018,000
Prepaid expenses and other current assets 1,677,000 1,817,000
Deferred income taxes 2,002,000 6,363,000
------------- -------------
Total current assets 89,304,000 85,174,000
PROPERTY AND EQUIPMENT, Net 35,654,000 25,927,000
INTANGIBLE ASSETS, Net 3,580,000 4,016,000
GOODWILL 6,296,000 3,131,000
DEFERRED INCOME TAXES 5,053,000 1,740,000
OTHER ASSETS 418,000 462,000
------------- -------------
TOTAL $ 140,305,000 $ 120,450,000
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Short-term borrowings $ 38,673,000 $ 38,774,000
Current portion of long-term debt 3,366,000 2,353,000
Accounts payable 19,261,000 18,004,000
Accrued expenses and other current
liabilities 6,607,000 5,758,000
------------- -------------
Total current liabilities 67,907,000 64,889,000
LONG-TERM CONVERTIBLE DEBT 17,413,000 -
NOTES PAYABLE 3,630,000 2,621,000
CAPITAL LEASE OBLIGATIONS 1,638,000 2,243,000
DEFERRED RENT AND LEASE INCENTIVES 8,228,000 4,850,000
DEFERRED GAIN ON SALE-LEASEBACK 76,000 129,000
------------- -------------
Total liabilities 98,892,000 74,732,000
STOCKHOLDERS' EQUITY 41,413,000 45,718,000
------------- -------------
TOTAL $ 140,305,000 $ 120,450,000
============= =============
BIG DOG HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended
March 31,
--------------------------
2008 2007
------------ ------------
NET SALES $ 46,378,000 $ 44,224,000
COST OF GOODS SOLD 23,043,000 20,924,000
------------ ------------
GROSS PROFIT 23,335,000 23,300,000
------------ ------------
OPERATING EXPENSES:
Selling, marketing and distribution 25,865,000 25,340,000
General and administrative 2,029,000 2,055,000
Depreciation and amortization 2,068,000 1,815,000
------------ ------------
Total operating expenses 29,962,000 29,210,000
------------ ------------
LOSS FROM OPERATIONS (6,627,000) (5,910,000)
INTEREST INCOME 2,000 3,000
INTEREST EXPENSE (1,031,000) (706,000)
------------ ------------
LOSS BEFORE BENEFIT FROM
INCOME TAXES (7,656,000) (6,613,000)
BENEFIT FROM INCOME TAXES (2,680,000) (2,478,000)
------------ ------------
NET LOSS $ (4,976,000) $ (4,135,000)
============ ============
NET LOSS PER SHARE
BASIC $ (0.52) $ (0.44)
============ ============
DILUTED $ (0.52) $ (0.44)
============ ============
WEIGHTED AVERAGE SHARES OUTSTANDING:
BASIC 9,481,000 9,336,000
============ ============
DILUTED 9,481,000 9,336,000
============ ============
Contact Information: For Further Information: Big Dog Holdings, Inc. 121 Gray Avenue Santa Barbara, California 93101 www.bigdogs.com www.thewalkingcompany.com Investor Information (805) 963-8727, ext. 1360 alexisd@bigdogs.com