|  | Sport Supply Group Reports Q209 EPS of $.04 Per Share - Net Income   up 133% to $1.0 Million
 Tuesday, February 10, 2009
 
                    ·         Year to Date Sales Rise Nearly 2% Despite Challenging Economy  ·         Company Retires $15.7 Million in Bonds During Q209 at Accretive Levels  ·         Company Announces New 3-Year $40 Million Banking Facility with Bank of America        Contact:The Company will host a conference call today at 3:30PM CT / 4:30 PM ET. The   call may be accessed by dialing 888 713 4199 and using pass code 56903510. A   replay of the call may be accessed for 7 days following the call by dialing 888   286 8010 and using pass code 66051210.
                       Sport Supply Group, Inc. (NASDAQ: RBI - News) today announced earnings per   share for its fiscal second quarter ending December 31, 2008 of $.04 per fully   diluted share.  
                       Commenting on the Quarter and Year to Date Results, Adam Blumenfeld, Chairman   and CEO stated: “We are extremely pleased with our Q209 results, especially   given the tough economic climate. Net sales for the quarter declined only 1.7%,   and remain positive for the first six months of our fiscal year improving nearly   2% versus prior year results. While we always strive for more aggressive sales   targets, to produce such results in this weak spending environment demonstrates   the relative resilience of our institutional (non-consumer / non – retail)   industry and, more specifically, the strength of Sport Supply’s direct-selling   operating platform. We believe the Company continues to gain significant market   share in our industry. Gross margin percentages remained fairly consistent with   the prior year quarter, and selling, general and administrative expenses   actually declined in terms of actual dollars by about $350,000 versus the same   quarter last year. We continue our efforts to streamline the Company’s   administrative cost structure even as we look for internal and external paths to   accelerate top line growth.  
                       “The Company produced more than $1.4 Million in operating income during our   slowest seasonal period of the year, and the most difficult macro economic   environment in recent history. Our trailing twelve month EBITDA, adjusted for   FAS123-R stock based compensation, grew 33% to $24.7 Million from $18.5 Million   in the comparative period, and our trailing twelve month net income grew 89% to   $11.3 Million from $6.0 Million in the comparative period. We consider these   outstanding achievements.  
                       “Additionally, we used this quarter to execute a number of extremely   important activities:  
                       Early Retirement of Convertible Debentures  
                      
                       “The Company repurchased $15.7 Million in RBI convertible notes over the last   90 days (or about 31% of the original $50 Million of convertible notes), at   accretive levels, and we have reduced the total amount of outstanding   convertible notes to approximately $28.9 Million as of December 31, 2008. We   used cash on-hand and proceeds from our revolving credit facility during the   Quarter to retire convertible debt at a $1.2 Million aggregate discount. In   total, our early retirement plan for this debt has saved the Company   approximately $1.4 Million in future principal payments and approximately $1.2   Million in future interest payments. We will continue to pursue all strategies   that maximize debt repayment and strengthen the balance sheet.  
                       New $40 Million Banking Facility with Bank of America  
                      
                       “We are pleased to announce today a new three year $40 Million credit   facility with Bank of America which can be expanded to a total of $60 Million   subject to certain conditions set forth in the credit agreement. This facility,   which replaces the previous $25 Million facility from Merrill Lynch Commercial   Finance Corp., “MLCFC”, permits the Company to utilize available funds under the   line to repurchase the remaining convertible notes outstanding prior to or upon   their maturity, subject to certain conditions set forth in the credit agreement.   Essentially, this new facility should provide the Company the necessary means to   retire the convertible notes on or before their due date of December 1, 2009,   and to do so at attractive rates. We are excited about this expanded   relationship with Bank of America and the flexibility it affords the Company not   only with respect to the convertible notes, but further expansion via organic   growth and acquisition, as well as the ability to execute common stock   repurchases. The Company will incur a third quarter non-cash, non-recurring   charge of approximately $340,000 for loan origination fees associated with the   MLCFC facility.  
                       NIKE Team Uniform Launch  
                      
                       “We are proud to have introduced NIKE Team Sports Uniforms through our   catalog, telesales and internet platforms during the month of December. While we   have long promoted Nike and a number of other well established brands through   our Road Sales Platform, this is the first time we have offered premium branded   NIKE team uniforms, shoes, and coaches’ wear to the more than 100,000 customers   that comprise our Catalog Platform. We have high hopes for this new initiative   and think it has meaningful growth potential in years to come.”  
                       Mr. Blumenfeld concluded: “We remain engaged in the review of a number of   organic and external projects as we look for ways to materially expand the scope   of our footprint and earnings in future periods. This economy, while challenging   to all, creates opportunities for those with strong balance sheets and best of   breed operating platforms. We believe Sport Supply is the leader in each of   these categories and, while we intend to manage responsibly through these times,   we also intend to be tactically aggressive in building the business in ways   meant to expand profitability and ultimately shareholder value.”  
                       
                         
                          
                            
                              | SPORT SUPPLY GROUP, INC. AND SUBSIDIARIES  CONDENSED CONSOLIDATED STATEMENTS OF INCOME  (UNAUDITED)  (In thousands, except share and per share   amounts)  |  
                              |  |  |  |  |  |  
                              |  |  | Three Months Ended |  | Six Months Ended |  
                              |  |  | December 31, |  | December 31, |  
                              |  |  | 2008 |  | 2007 |  | 2008 |  | 2007 |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Net sales |  | $ | 53,175 |  |  | $ | 54,089 |  |  | $ | 126,752 |  |  | $ | 124,463 |  |  
                              | Cost of sales |  |  | 34,443 |  |  |  | 34,816 |  |  |  | 81,101 |  |  |  | 79,562 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Gross profit |  |  | 18,732 |  |  |  | 19,273 |  |  |  | 45,651 |  |  |  | 44,901 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Selling, general and administrative expenses |  |  | 17,273 |  |  |  | 17,635 |  |  |  | 35,527 |  |  |  | 35,578 |  |  
                              | Operating profit  |  |  | 1,459 |  |  |  | 1,638 |  |  |  | 10,124 |  |  |  | 9,323 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Other income (expense): |  |  |  |  |  |  |  |  |  
                              | Interest income |  |  | 40 |  |  |  | 70 |  |  |  | 117 |  |  |  | 157 |  |  
                              | Interest expense |  |  | 266 |  |  |  | (964) |  |  |  | (471) |  |  |  | (2,180) |  |  
                              | Other income (expense) |  |  | (21) |  |  |  | (15) |  |  |  | -- |  |  |  | 35 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Total other income (expense) |  |  | 285 |  |  |  | (909) |  |  |  | (354) |  |  |  | (1,988) |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Income before income taxes |  |  | 1,744 |  |  |  | 729 |  |  |  | 9,770 |  |  |  | 7,335 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Income tax provision |  |  | 692 |  |  |  | 277 |  |  |  | 3,657 |  |  |  | 2,787 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Net income |  | $ | 1,052 |  |  | $ | 452 |  |  | $ | 6,113 |  |  | $ | 4,548 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Weighted average number of shares outstanding: |  |  |  |  |  |  |  |  |  
                              | Basic |  |  | 12,386,830 |  |  |  | 12,242,845 |  |  |  | 12,379,427 |  |  |  | 11,916,216 |  |  
                              | Diluted |  |  | 12,855,239 |  |  |  | 12,347,175 |  |  |  | 15,263,587 |  |  |  | 15,446,363 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Net income per common share – basic |  | $ | 0.08 |  |  | $ | 0.04 |  |  | $ | 0.49 |  |  | $ | 0.38 |  |  
                              | Net income per common share – diluted |  | $ | 0.04 |  |  | $ | 0.04 |  |  | $ | 0.41 |  |  | $ | 0.37 |  |  
                              | Dividends declared per common share  |  | $ | -- |  |  | $ | 0.025 |  |  | $ | 0.025 |  |  | $ | 0.05 |  |  
                              |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  
                          
                            
                              | SPORT SUPPLY GROUP, INC. AND SUBSIDIARIES  CONDENSED CONSOLIDATED BALANCE SHEETS  (UNAUDITED)   (Dollars In thousands)    |  
                              |  |  | December 31, |  | June 30, |  
                              |  |  | 2008 |  | 2008  |  
                              | ASSETS |  |  |  |  |  
                              | CURRENT ASSETS: |  |  |  |  |  
                              | Cash and   cash equivalents |  | $ | 3,082 |  |  | $ | 20,531 |  |  
                              | Accounts   receivable, net |  |  | 34,638 |  |  |  | 34,060 |  |  
                              | Inventories,   net |  |  | 37,984 |  |  |  | 36,318 |  |  
                              | Current   portion of deferred income taxes |  |  | 3,934 |  |  |  | 3,866 |  |  
                              | Prepaid   income taxes |  |  | 712 |  |  |  | -- |  |  
                              | Prepaid expenses and other current assets |  |  | 1,908 |  |  |  | 1,203 |  |  
                              | TOTAL   CURRENT ASSETS |  |  | 82,258 |  |  |  | 95,978 |  |  
                              | PROPERTY AND EQUIPMENT, net |  |  | 8,993 |  |  |  | 9,715 |  |  
                              | DEFERRED DEBT ISSUANCE COSTS, net |  |  | 703 |  |  |  | 1,389 |  |  
                              | INTANGIBLE ASSETS, net |  |  | 6,604 |  |  |  | 6,972 |  |  
                              | GOODWILL |  |  | 53,082 |  |  |  | 53,543 |  |  
                              | OTHER ASSETS, net |  |  | 76 |  |  |  | 98 |  |  
                              | TOTAL ASSETS |  | $ | 151,716 |  |  | $ | 167,695 |  |  
                              |  |  |  |  |  |  
                              |  LIABILITIES AND STOCKHOLDERS' EQUITY  |  |  |  |  |  
                              |  |  |  |  |  |  
                              | CURRENT LIABILITIES: |  |  |  |  |  
                              | Accounts   payable |  | $ | 16,959 |  |  | $ | 21,183 |  |  
                              | Accrued   liabilities |  |  | 10,389 |  |  |  | 11,842 |  |  
                              | Dividends   payable |  |  | -- |  |  |  | 309 |  |  
                              | Accrued   interest |  |  | 149 |  |  |  | 240 |  |  
                              | Current   portion of long-term debt |  |  | 28,923 |  |  |  | 108 |  |  
                              | Income taxes payable |  |  | -- |  |  |  | 677 |  |  
                              | TOTAL CURRENT LIABILITIES  |  |  | 56,420 |  |  |  | 34,359 |  |  
                              | DEFERRED INCOME TAX LIABILITY |  |  | 3,699 |  |  |  | 4,014 |  |  
                              | NOTES PAYABLE AND OTHER LONG-TERM DEBT |  |  | 5,461 |  |  |  | 50,036 |  |  
                              | TOTAL LIABILITIES |  |  | 65,580 |  |  |  | 88,409 |  |  
                              | COMMITMENTS AND CONTINGENCIES |  |  |  |  |  
                              | STOCKHOLDERS’ EQUITY: |  |  |  |  |  
                              | Preferred   stock |  |  | -- |  |  |  | -- |  |  
                              | Common   stock |  |  | 125 |  |  |  | 125 |  |  
                              | Additional   paid-in capital |  |  | 65,696 |  |  |  | 64,648 |  |  
                              | Retained   earnings |  |  | 21,118 |  |  |  | 15,316 |  |  
                              | Treasury stock at cost |  |  | (803) |  |  |  | (803) |  |  
                              | TOTAL STOCKHOLDERS’ EQUITY |  |  | 86,136 |  |  |  | 79,286 |  |  
                              |  |  |  |  |  |  
                              | TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |  | $ | 151,716 |  |  | $ | 167,695 |  |  
                              |  |  |  |  |  |  |  |  |  |  
                          
                            
                              | SPORT SUPPLY GROUP, INC. AND SUBSIDIARIES  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW  (Unaudited)  (In thousands)  |  
                              |  |  |  |  |  |  
                              |  |  | Six Months Ended |  
                              |  |  | December 31, |  
                              |  |  | 2008 |  | 2007 |  
                              | CASH FLOWS FROM OPERATING ACTIVITIES: |  |  |  |  |  
                              | Net income |  | $ | 6,113 |  |  | $ | 4,548 |  |  
                              | Adjustments to reconcile net income to cash   provided by operating activities:  |  |  |  |  |  
                              | Provision   for uncollectible accounts receivable |  |  | 498 |  |  |  | 486 |  |  
                              | Depreciation   and amortization |  |  | 1,420 |  |  |  | 1,850 |  |  
                              | Amortization of deferred debt issuance costs |  |  | 686 |  |  |  | 496 |  |  
                              | Discount on   early retirement of long term debt |  |  | (1,443) |  |  |  | -- |  |  
                              | Deferred   income taxes |  |  | 78 |  |  |  | 2,040 |  |  
                              | Stock-based   compensation expense |  |  | 569 |  |  |  | 218 |  |  
                              | Changes in   operating assets and liabilities: |  |  |  |  |  
                              | Accounts   receivable |  |  | (1,076) |  |  |  | (5,148) |  |  
                              | Inventories |  |  | (1,666) |  |  |  | 465 |  |  
                              | Prepaid   expenses and other current assets |  |  | (705) |  |  |  | 149 |  |  
                              | Other   assets, net |  |  | 22 |  |  |  | 17 |  |  
                              | Accounts   payable |  |  | (4,224) |  |  |  | 2,794 |  |  
                              | Income   taxes payable / prepaid income taxes |  |  | (1,389) |  |  |  | 2,843 |  |  
                              | Accrued liabilities and accrued interest |  |  | (1,544) |  |  |  | 1,548 |  |  
                              | Net cash provided by (used in) operating activities: |  |  | (2,661) |  |  |  | 12,306 |  |  
                              |  |  |  |  |  |  
                              | CASH FLOWS FROM INVESTING ACTIVITIES: |  |  |  |  |  
                              | Purchases of property and equipment |  |  | (330) |  |  |  | (1,358) |  |  
                              | Net cash used in investing activities: |  |  | (330) |  |  |  | (1,358) |  |  
                              |  |  |  |  |  |  
                              | CASH FLOWS FROM FINANCING ACTIVITIES: |  |  |  |  |  
                              | Early   retirement of long term debt |  |  | (19,701) |  |  |  | -- |  |  
                              | Deferred   debt issuance cost |  |  | -- |  |  |  | (18) |  |  
                              | Proceeds   from bank line of credit |  |  | 15,213 |  |  |  | 1,015 |  |  
                              | Payments on   notes payable and line of credit |  |  | (9,829) |  |  |  | (25,780) |  |  
                              | Payment of   dividends |  |  | (620) |  |  |  | (564) |  |  
                              | Tax benefit   related to the exercise of stock options |  |  | 249 |  |  |  | -- |  |  
                              | Proceeds from issuance of common stock |  |  | 230 |  |  |  | 18,764 |  |  
                              | Net cash used in financing activities: |  |  | (14,458) |  |  |  | (6,583) |  |  
                              |  |  |  |  |  |  
                              | Net change   in cash and cash equivalents |  |  | (17,449) |  |  |  | 4,365 |  |  
                              | Cash and cash equivalents, beginning of period |  |  | 20,531 |  |  |  | 5,670 |  |  
                              | Cash and cash equivalents, end of period |  | $ | 3,082 |  |  | $ | 10,035 |  |  
                              |  |  |  |  |  |  
                              | SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |  |  |  |  |  
                              | Cash paid for interest |  | $ | 1,345 |  |  | $ | 1,971 |  |  
                              | Cash paid (refunded) for income taxes |  | $ | 4,807 |  |  | $ | (1,595) |  |  
                              |  |  |  |  |  |  
                          
                            
                              | SPORT SUPPLY GROUP, INC. AND SUBSIDIARIES  RECONCILIATION OF INCOME FROM CONTINUING   OPERATIONS TO EBITDA AND  ADJUSTED EBITDA  (Unaudited, in thousands)  |  
                              |  |  |  |  |  |  
                              |  |  | Three Months Ended December 31, |  | Trailing Twelve Months Ended December 31, |  
                              |  |  | 2008 |  | 2007 |  | 2008 |  | 2007 |  
                              |  |  |  |  |  |  |  |  |  |  
                              | Net Income |  | $ | 1,052 |  |  | $ | 452 |  | $ | 11,299 |  | $ | 5,983 |  
                              | Provision for income taxes |  |  | 692 |  |  |  | 277 |  |  | 7,145 |  |  | 3,502 |  
                              | Interest expense, net of interest income |  |  | (306) |  |  |  | 894 |  |  | 2,145 |  |  | 5,232 |  
                              | Depreciation and amortization |  |  | 716 |  |  |  | 938 |  |  | 3,306 |  |  | 3,634 |  
                              | EBITDA (a) |  |  | 2,154 |  |  |  | 2,561 |  |  | 23,895 |  |  | 18,351 |  
                              | Other expenses: |  |  |  |  |  |  |  |  |  
                              | Stock-based compensation expense |  |  | 284 |  |  |  | 134 |  |  | 844 |  |  | 224 |  
                              | Adjusted EBITDA (a) |  | $ | 2,438 |  |  | $ | 2,695 |  | $ | 24,739 |  | $ | 18,575 |  
                              |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  (a) EBITDA and Adjusted EBITDA are non-GAAP financial measures. EBITDA is   defined as net income before interest expense (net of interest income), income   taxes, depreciation and amortization. Adjusted EBITDA is defined as net income   before interest expense (net of interest income), income taxes, depreciation,   amortization, and other items included in the caption above labeled "Other   expenses" which do not directly relate to ongoing operations. SSG management   relies on EBITDA and Adjusted EBITDA as the primary measures to review and   assess operating performance. SSG believes it is useful to investors to provide   disclosures of its operating results on the same basis that is used by   management. Management and investors also review EBITDA and Adjusted EBITDA to   evaluate SSG's overall performance and to compare SSG's current operating   results with corresponding periods and with other companies. You should not   consider EBITDA and Adjusted EBITDA in isolation or as a substitute for net   income, operating cash flows or other cash flow statement data determined in   accordance with accounting principles generally accepted in the United States of   America. Because EBITDA and Adjusted EBITDA are not measures of financial   performance under accounting principles generally accepted in the United States   of America and are susceptible to varying calculations, they may not be   comparable to similarly titled measures of other companies.  
                       About Sport Supply Group
                       Sport Supply Group, Inc. is the nation’s leading marketer, manufacturer and   distributor of sporting goods and branded team uniforms to the institutional and   team sports market. The Company markets via 3 million direct catalogs, a 40 man   telesales team, 197 direct sales professionals and a family of   company-controlled websites.
 This press release contains "forward-looking statements" within the meaning   of the Private Securities Litigation Reform Act of 1995. These forward-looking   statements include statements relating to the Company's anticipated financial   performance, business prospects, new developments and similar matters, and/or   statements preceded by, followed by or that include the words "believes,"   "could," "expects," "anticipates," "estimates," "intends," "plans," or similar   expressions. These forward-looking statements are based on management's current   expectations and assumptions, which are inherently subject to uncertainties,   risks and changes in circumstances that are difficult to predict. Actual results   may differ materially from those suggested by the forward-looking statements due   to a variety of factors, including changes in business, political, and economic   conditions, actions and initiatives by current and potential competitors, the   availability and cost of financing, and certain other additional factors   described in the Company's filings with the Securities and Exchange Commission.   Other unknown or unpredictable factors also could have material adverse effects   on the Company's future results, performance or achievements. In light of these   risks, uncertainties, assumptions and factors, the forward-looking events   discussed in this press release may not occur. You are cautioned not to place   undue reliance on these forward-looking statements, which speak only as of the   date stated, or if no date is stated, as of the date of this press release. The   Company is not under any obligation and does not intend to make publicly   available any update or other revisions to any of the forward-looking statements   contained in this press release to reflect circumstances existing after the date   of this press release or to reflect the occurrence of future events even if   experience or future events make it clear that any expected results expressed or   implied by those forward-looking statements will not be realized.
                     Sport Supply Group, Inc.  Adam Blumenfeld, 972-243-0879 Source: Sport Supply Group, Inc.
     |