Other pages in this section:
Liquidation World Announces Annual Results
Dec. 10, 2002 – Calgary, Alberta

Liquidation World Inc. (LQW – TSX; LIQWF – Nasdaq) announces the results of operations for the 52 weeks ended October 6, 2002. Revenue decreased 5% to $174,520,000 from $183,400,000 during the 53 weeks ended October 7, 2001. Revenues have been reduced from previously announced results to reflect only the net commission earned on consignment sales. This adjustment has no effect on net earnings. Net earnings decreased 68% to $2,205,000 ($0.26 per share) during fiscal 2002 from $6,981,000 ($0.83 per share) during the 2001 fiscal year.

During the final quarter, the thirteen weeks ended October 6, 2002, revenue decreased 12% to $42,595,000 from $48,594,000 during the fourteen weeks ended October 7, 2001. Net earnings in the fourth quarter of 2002 decreased 81% to $385,000 ($0.05 per share) compared to $1,990,000 ($0.24 per share) in the fourth quarter of 2001.

For the year, cash flow from operations increased 52% to $7.4 million from $4.9 million in the previous year including opening and stocking of 10 outlets during the year.

“Several factors conspired to weaken our financial results,” said Mr. Gillespie, Company Founder & C.E.O. “Most lenders hoped that improvements in the economy would assist their clients with weak performance and accordingly, deferred on some tough decisions. Also there has been a drought on natural disasters, which typically yield salvage inventory that we acquire for our outlets. These factors resulted in reduced sales and significantly reduced earnings. During the year, we were able to add 10 outlets and put over $5 million in the bank that will help us to leverage our performance when the direction of the economy becomes more clear.”

Mr. Gillespie added "the Company continues to strive for its goal of being the most complete solution provider in North America for companies with problem inventories. Two years ago we added reverse logistics and reprocessing capabilities to our menu of services through our investment in Product Management Canada Inc. Last year we continued to complement our service menu with the provision of store closure services to our retail clients, and this year we added turnaround consulting services that provides solutions beyond inventory issues with the acquisition of start up Clear Thinking Group, Inc.”

About Liquidation World
Liquidation World offers a uniquely diversified menu of solutions for organizations with asset recovery issues. Services include auctions, reverse logistics and processing, store closure sales management, turnaround consulting, and retail liquidations of consumer merchandise through 98 outlets across North America. Liquidation World solves asset recovery problems, in a professional manner, for the financial services industry, insurance companies, manufacturers and other organizations. Liquidation World opened its first retail outlet in 1986 and is now the largest liquidator in Canada, with more than 1,600 employees in outlets and offices across Canada and the United States.

For more information, please contact:
Dale Gillespie, C.E.O.
Andrew Searby, CA, Executive V.P. and Chief Financial Officer
E-mail: investorinfo@liquidationworld.com
Website: www.liquidationworld.com
Telephone: (403) 250-1222
Fax: (403) 291-1306

LIQUIDATION WORLD INC.

Consolidated Statements of Earnings and Retained Earnings
(unaudited) (In thousands of Canadian dollars, except per share amounts)
13 Weeks Ended 14 Weeks Ended 52 Weeks Ended 53 Weeks Ended
October 6 2002 October 7 2001 October 6 2002 October 7 2001
Revenue $ 42,545 $ 48,594 $ 174,520 $ 183,400
Cost of sales 25,717 30,558 106,592 112,670
16,828 18,036 67,928 70,730
Expenses
Selling and store operations 13,112 12,819 54,224 51,372
General and administrative 2,681 1,587 8,279 5,804
Depreciation and amortization 381 396 1,460 1,427
Interest - 55 7 125
16,174 14,857 63,970 58,728
Earnings before income taxes 654 3,179 3,958 12,002
Income taxes 269 1,190 1,753 5,021
Net earnings 385 1,989 2,205 6,981
Retained earnings, beginning of period 38,663 34,901 36,890 29,909
Excess of repurchase amount over stated (117) - (164) -
capital of repurchased shares
Retained earnings, end of period $ 38,931 $ 36,890 $ 38,931 $ 36,890
Basic $ 0.05 $ 0.24 $ 0.26 $ 0.83
Diluted $ 0.04 $ 0.24 $ 0.25 $ 0.81
Shares outstanding at period end 8,538,756 8,485,896
Options outstanding at period end 604,830 567,590
Segmented Information
(unaudited) (In thousands of Canadian dollars, except per share amounts)
2002 2001 2002 2001
Revenue
Canada $ 34,493 $ 37,563 $ 138,644 $ 140,464
United States 8,052 11,031 35,876 42,936
Total $ 42,545 $ 48,594 $ 174,520 $ 183,400
Capital assets
Canada $ 5,169 $ 4,063
United States 580 561
Total $ 5,749 $ 4,624

LIQUIDATION WORLD INC.

Consolidated Statements of Cash Flows
(unaudited) (In thousands of Canadian dollars)
13 Weeks Ended 14 Weeks Ended 52 Weeks Ended 53 Weeks Ended
October 6 2002 October 7 2001 October 6 2002 October 7 2001
Cash provided by (used in):
Operations
Net earnings $ 385 $ 1,989 $ 2,205 $ 6,981
Add (deduct) non-cash items:
Depreciation and amortization 381 396 1,460 1,427
Equity in income of affiliate 3 5 (105) (71)
769 2,390 3,560 8,337
Changes in non-cash operating working capital
Accounts receivable 1,114 144 174 (329)
Inventory 3,001 5,310 5,101 80
Prepaid expenses 317 415 (556) 619
Accounts payable and accrued liabilities (1,014) (2,785) 3,054 (3,909)
Income taxes (603) (407) (3,907) 73
3,584 5,067 7,426 4,871
Investments
Purchase of capital assets (1,415) (484) (2,545) (1,673)
Business Acquisition - - (104) -
(1,415) (484) (2,649) (1,673)
Financing
Decrease in bank indebtedness - (4,255) - (3,435)
Proceeds on issuance of common shares - - 405 562
Repurchase of common shares (171) - (237) -
(171) (4,255) 168 (2,873)
Increase in cash 1,998 328 4,945 325
Cash and equivalents, beginning of period 3,449 174 502 177
Cash and equivalents, end of period $ 5,447 $ 502 $ 5,447 $ 502
Supplemental disclosure of cash paid for:
Income taxes $ 863 $ 1,175 $ 5,631 $ 4,609
Interest - 64 8 148
$ 863 $ 1,239 $ 5,639 $ 4,757

LIQUIDATION WORLD INC.

Consolidated Balance Sheets
(In thousands of Canadian dollars)
October 6 October 7
2002 2001
(unaudited)
Assets
Current assets
Cash and equivalents $ 5,447 $ 502
Accounts receivable 1,051 1,225
Income taxes receivable 2,998 -
Inventory 44,677 49,778
Prepaid expenses 1,930 1,374
56,103 52,879
Capital assets 5,749 4,624
Investment in affiliate 587 482
Goodwill 278 -
$ 62,717 $ 57,985
Liabilities and Shareholders' Equity
Current liabilities
Accounts payable and accrued liabilities $ 7,815 $ 4,721
Income taxes payable - 909
7,815 5,630
Shareholders' equity
Share capital 15,971 15,465
Retained earnings 38,931 36,890
54,902 52,355
$ 62,717 $ 57,985

Next: Liquidation World Announces First Quarter Sales