VSTY reports its year end results.  If you back out the effects of the tax benefits, the fully diluted EPS for 2005 was $.11 vs. $.11 for 2004.  Not a particularly good year.
  Varsity Group Inc. Reports Record Fiscal Year and Sets Annual Shareholder Meeting Date
  Thursday April 13, 4:16 pm ET 
  WASHINGTON, DC--(MARKET WIRE)--Apr 13, 2006 -- Varsity Group Inc. (NasdaqNM:VSTY - News) today announced financial results for its fiscal year ended December 31, 2005 highlighted by revenue of $50.1 million for its fiscal year 2005, representing a 33% increase over the $37.7 million of revenues reported for its fiscal year 2004 and a compounded annual revenue growth rate of approximately 42% over the last four years. Income before taxes was approximately $2.6 million for the fiscal year ended December 31, 2005, compared to approximately $3.1 million reported in 2004.    Net income was approximately $12.1 million, or $0.64 per diluted share, compared to net income of $6.9 million, or $0.39 per diluted share, for the prior year. Included in net income for fiscal 2005 and 2004 were income tax benefits of $9.5 million and $3.8 million, respectively. The income tax benefits for fiscal 2005 and 2004 were the product of reductions in the deferred tax asset valuation allowance of $10.0 million and $5.0 million in 2005 and 2004, respectively, offset by income tax provisions of $0.5 million and $1.2 million related to pre-tax income recorded in fiscal 2005 and 2004, respectively.
  "As we mentioned last week, reaching the $50 million revenue mark is a significant accomplishment for our Company," commented Varsity Group Inc. CEO and President, Mark Thimmig. "We have created an important platform for the continued growth of our business and the introduction of new products and services to school, parent and student customers nationwide."
  A conference call is scheduled at 4:30 P.M. EST today to discuss results. The participant dial-in number for the conference call is 800.434.1335 for domestic calls and +1.404.920.6442 for international calls. The participant code is 355550#. This conference call will be recorded and available for replay from the Investors section of our website located at varsitygroup.com.
  Separately, the Company announced that its annual shareholder meeting will be held on June 15, 2006, at 10:00 a.m. local time at the Company's headquarters building at 1300 19th Street, N.W., Suite 800, Washington D.C.
  ABOUT VARSITY GROUP INC.
  Varsity Group (www.varsitygroup.com) provides private K-12 schools, colleges and distance learning organizations outsourcing solutions for managing their textbook, e-learning development and delivery, uniforms, branded clothing, school supplies and other related needs. Founded in 1997 as VarsityBooks.com, the company pioneered selling new college textbooks over the Internet. Building on its textbook expertise, Varsity Group now offers educational institutions a variety of solutions that enable schools to focus on their core mission, educating our future leaders.
  "Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: Statements in this press release regarding Varsity Group's business that are not historical facts are "Forward-looking statements" that involve risks and uncertainties. For a discussion of such risks and uncertainties, which could cause actual results to differ from those contained in the forward-looking statements, see "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2004.
 
  VARSITY GROUP INC.         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)                    (in thousands, except per share data)
                                                Twelve Months Ended                                                     December 31,                                                2005         2004                                              --------     -------- Net sales:   Textbooks                                  $ 40,663     $ 34,437   Uniforms                                      5,768           --   Shipping                                      3,638        3,245                                              --------     --------     Total net sales                            50,069       37,682                                              --------     --------
  Operating expenses:   Cost of textbooks                            28,187       23,349   Cost of uniforms                              2,645           --   Cost of shipping                              2,868        2,529   Sales and marketing                           9,275        5,803   General and administrative                    4,855        3,200   Amortization of acquired intangibles             91            -   Non-cash compensation                            --           40                                              --------     --------     Total operating expenses                   47,921       34,921                                              --------     --------
  Income from operations                          2,148        2,761
  Other income, net                                 467          312                                              --------     --------
  Income before income taxes                      2,615        3,073
  Income tax benefit (1)                          9,514        3,808                                              --------     --------
  Net income                                   $ 12,129     $  6,881                                              ========     ========
  Net income per share:   Basic                                      $   0.72     $   0.41                                              ========     ========   Diluted                                    $   0.64     $   0.39                                              ========     ========
  Weighted average shares:   Basic                                        16,947       16,715                                              ========     ========   Diluted                                      18,831       17,726                                              ========     ========
 
  (1) The Company accounts for income taxes in accordance with Statement     of Financial Accounting Standards No. 109, ("SFAS 109") "Accounting     for Income Taxes." Under SFAS No. 109, deferred tax assets and     liabilities are determined based on differences between the financial     reporting and tax basis of assets and liabilities and are measured     using the enacted tax rates and laws that will be in effect when the     differences are expected to reverse. A deferred tax benefit is recorded     during interim periods when we have an expectation of earnings for the     annual period.  A valuation allowance is established when necessary to     reduce deferred tax assets to the amount expected to be realized. In     determining the need for a valuation allowance, management reviews both     positive and negative evidence pursuant to the requirements of SFAS No.     109, including current and historical results of operations, the annual     limitation on utilization of net operating loss carry forwards pursuant     to Internal Revenue Code section 382, future income projections and the     overall prospects of our business.  Accordingly, the Company released     $10.0 million and $5.0 million of its deferred tax asset valuation     allowance in fiscal 2005 and fiscal 2004, respectively, which resulted     in an income tax benefit for both periods.
 
                     VARSITY GROUP INC. AND SUBSIDIARIES             CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)                             (in thousands)                                             December 31, December 31,                                                2005         2004                                              --------     -------- Assets Current Assets:   Cash and cash equivalents                  $  2,733     $  4,865   Short-term investments                        3,336        7,000   Accounts receivable, net                      2,188        1,251   Inventory                                     4,476        2,463   Deferred income taxes                           367          141   Other                                         5,211        1,248                                              --------     --------     Total current assets                       18,311       16,968
  Property, plant and equipment,  net of depreciation                              495          252 Software developed for internal use,  net of amortization                            1,188          708 Intangible assets, net of amortization            719           -- Goodwill                                        2,427           -- Deferred income taxes                          15,157        5,760 Long term investments                           6,406        6,993 Other assets                                      101           31                                              --------     --------     Total assets                               44,804       30,712                                              ========     ========
  Liabilities and Stockholders' Equity Current liabilities:   Accounts payable                           $  1,874     $    696   Other accrued expenses and other current    liabilities                                  1,513        1,569   Taxes payable                                   336          459                                              --------     --------     Total current liabilities                   3,723        2,724 Long-term liabilities:   Other non current liabilities                    30           --                                              --------     --------     Total liabilities                           3,753        2,724                                              --------     -------- Commitments and contingencies Stockholders' equity   Preferred stock: $.0001 par value, 20,000    shares authorized; 0 shares issued and    outstanding at December 31, 2005 and 2004,    respectively                                    --           --   Common stock, $.0001 par value, 60,000    shares authorized, 18,353 and 17,969 shares    issued and 17,138 and 16,754 shares    outstanding at December 31, 2005 and 2004,    respectively                                     2            2   Additional paid-in capital                   89,307       88,273   Unrealized loss on securities                  (107)          (7)   Accumulated deficit                         (46,418)     (58,547)   Treasury stock, $.001 par value, 1,215    shares at September 30, 2005 and December    31, 2004, respectively                      (1,733)      (1,733)                                              --------     --------   Total stockholders' equity                   41,051       27,988                                              --------     --------   Total liabilities and stockholders'    equity                                    $ 44,804     $ 30,712                                              ========     ========
 
  Contact:      Contact:      Jack Benson      202-667-3400        -------------------------------------------------------------------------------- Source: Varsity Group Inc.
  biz.yahoo.com |