The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Starcraft Reports Results for Fiscal Second Quarter; Affirms Full Year Outlook

GOSHEN, Ind.--May 6, 2004--Starcraft Corporation announced today the following results for the fiscal 2004 second quarter ended March 28, 2004.

Net sales for the second quarter of fiscal 2004 were $39.2 million, versus $47.2 million for the second quarter of fiscal 2003. Net loss for the quarter was $47.3 million or $5.83 per fully diluted share, versus net income of $2.9 million or $0.54 per fully diluted share, for the second quarter ended March 30, 2003.

Sales decreased principally because of lower sales from Starcraft's Tecstar operations, most notably its facility in Oshawa, Ontario that opened in January 2003. New Jersey and Louisiana facilities also declined compared to prior year due to expiration of second stage programs at each facility. The H2 Hummer parts supply business declined in relation to the overall decline in H2 vehicle sales.

Net loss was impacted by costs associated with the Wheel to Wheel acquisition including goodwill impairment and amortization of intangibles, marketing costs associated with new business development, and higher than anticipated costs at its Canadian paint facility.

Michael H. Schoeffler, Co-CEO of Starcraft, said, "Despite those costs, and the unanticipated slowdown in our Oshawa facility, our business overall operated profitably for the quarter prior to our goodwill impairment and amortization. With these costs now behind us, we expect to achieve improved results in our fiscal second half."

Net loss before income taxes for the fiscal second quarter was $47.3 million, down from income of $3.1 million in the second quarter last year. Excluding a $47.9 million charge for impairment of goodwill, and $360,000 for amortization of intangible assets associated with the Wheel to Wheel merger, adjusted pre-tax earnings were $.9 million for the quarter.

For the first half of fiscal 2004, revenues decreased 4.7 percent to $83.0 million. Net loss generated during the first half of fiscal 2004 was $46.0 million, or $6.96 per fully diluted share, down from earnings of $4.9 million, or $0.91 per fully diluted share for the first half of fiscal 2003. Net loss before income taxes for the first half of fiscal 2004 was $45.8 million, down from income of $5.3 million in the first half of fiscal 2003. Starcraft's adjusted pre-tax earnings (excluding the impairment of goodwill and intangibles amortization) were $2.5 million for the first half of fiscal 2004.

Jeffrey P. Beitzel, Co-CEO of Starcraft, said, "Our focus for fiscal 2004 will remain on extending both our product and engineering service capabilities to capture second-stage manufacturing assignments with new and existing customers. We are confident that we are on the right track."

Starcraft reaffirmed the updated guidance for fiscal 2004 that it provided on April 10, 2004, and expects fully diluted earnings per share to be in a range of ($4.90) to ($4.95) for fiscal 2004, as calculated under Generally Accepted Accounting Principles. Excluding the effect of goodwill impairment and amortization associated with intangibles of ($5.95), fully diluted earnings per share are expected to be in a range of $1.00 to $1.05. Also, Starcraft expects fiscal 2004 revenues to approximate $185 million, which is consistent with the previously updated outlook.

INVESTOR CONFERENCE CALL

The Company will host a conference call on May 10, 2004, at 8:30 a.m. Eastern Time to discuss its second quarter results. Investors may participate in the teleconference call by calling (800) 299-9630 and providing the conference ID number 67340538. A tape replay of the call will be available two hours after the conclusion of the conference call through May 1, 20047, 2004, by dialing (888) 286-8010 and providing the replay passcode, 69117254.

NON-GAAP FINANCIAL INFORMATION

In addition to the results reported in accordance with accounting principles generally accepted in the United States (GAAP) included within this press release, Starcraft Corporation has provided pre-tax earnings and projected earnings per share prior to goodwill impairment and amortization of intangible assets, which are considered non-GAAP financial measures. Such information is reconciled to its closest GAAP measure (net loss before income taxes and projected earnings per share respectively) in accordance with SEC Rules.

Management believes that their non-GAAP financial measures are useful to both management and Starcraft shareholders in their analysis of the company's business and operating performance. Management also uses this information of operation planning and decision-making purposes. In particular, providing our pre-tax earnings data excluding these acquisition related non-cash charges, provides a more realistic view of the company's actual results from operations for the periods in question.

Non-GAAP financial measures should not be considered a substitute for any GAAP measure. Additionally, non-GAAP financial measures as presented by Starcraft Corporation may not be comparable to similarly titled measures reported by other companies.

Starcraft Corporation is a leading supplier to the OEM automotive supply market. It also supplies after-market parts and accessories to wholesale and retail customers throughout the United States.

This news release contains forward-looking statements regarding Starcraft's business operations and outlook, prospective revenue, earnings and earnings per share, and for new business. Investors are cautioned that actual results may differ materially from such forward-looking statements. Forward-looking statements involve risks and uncertainties including, but not limited to, level of customer demand, competitive pressures and other important factors detailed in the Company's Form 10-K for fiscal 2003 filed with the Securities and Exchange Commission.

                        STARCRAFT CORPORATION
                    CONSOLIDATED FINANCIAL RESULTS

                      FIRST QUARTER, FISCAL 2004
                   Dollars in Thousands, except EPS

----------------------- ----------------------  ----------------------
                          Three Months Ended       Six Months Ended
                        ----------------------  ----------------------
Statement of Operations March 28,   March 30,   March 28,   March 30,
 (unaudited):             2004         2003       2004         2003
----------------------- ---------   ----------  ---------   ----------

Net Sales               $ 39,156     $ 47,171   $ 82,954     $ 87,052

Cost of Goods Sold        33,493       36,700     69,645       67,715
                         --------     --------   --------     --------

  Gross Profit             5,663       10,471     13,309       19,337

Selling and
 Promotion Expenses          719          468      1,348          851
General and
 Administrative
 Expenses                  4,666        4,022      8,683        8,511
Goodwill Impairment       47,900            -     47,900            -
Amortization of
 Intangibles                 360            -        360            -


   Operating
    Income (loss)        (47,982)       5,981    (44,982)       9,975

Nonoperating
 Income (Expense):
   Interest, net            (141)        (103)      (214)        (216)
   Other, net                  -          (24)         -           19
                         --------     --------   --------     --------
                            (141)        (127)      (214)        (197)
   Income (loss) Before
    Income Taxes and
    Minority Interest    (48,123)       5,854    (45,196)       9,778

Income Taxes                  24          203        221          441
                         --------     --------   --------     --------

   Income (loss) after
    Income Taxes and
    Before Minority
    Interest             (48,147)       5,651    (45,417)       9,337

Minority Interest in
 Income of Subsidiary       (798)       2,746        610        4,480
                         --------     --------   --------     --------

   NET INCOME(LOSS)     $(47,349)    $  2,905   $(46,027)    $  4,857
                         ========     ========   ========     ========


Basic Earnings
 Per Share                 (5.83)    $   0.58      (6.96)    $   0.98
                         ========     ========   ========     ========

Diluted Earnings
 Per Share              $  (5.83)(a) $   0.54   $  (6.96)(a) $   0.91
                         ========     ========   ========     ========

   Weighted Average
    Number of Basic
    Common Shares
    Outstanding            8,115        4,970      6,608        4,945
                         ========     ========   ========     ========

   Weighted Average
    Number of Diluted
    Common Shares
    Outstanding            8,115        5,408      6,608        5,361
                         ========     ========   ========     ========


(a) Calculation does not reflect the effect of incentive stock options
    since their effect is antidilutive
                                    March 28,  Sept. 28,   March 30,
                                      2004         2003        2003
                                   ----------- ----------- -----------
Balance Sheets:                    (Unaudited)  (Audited)  (Unaudited)
---------------------------------- ----------- ----------- -----------

Current Assets:

  Cash                             $      308  $      836  $      538

  Accounts and Other Receivables       28,476      29,182      32,564

  Inventories                          16,817      10,060      10,101

  Other Current Assets                  8,128       9,002       4,109
                                    ----------  ----------  ----------

Total Current Assets                   53,729      49,080      47,312

Property and Equipment, net            12,416       9,136       7,169

Goodwill and Intangibles, net          91,383           0           0

Other Assets                            1,446         514         524
                                    ----------  ----------  ----------

                                   $  158,974  $   58,730  $   55,005
                                    ==========  ==========  ==========

Current Liabilities:

  Current Maturities &
   Notes Payable                   $      454  $        0  $      704

  Accounts Payable, Trade              21,727      19,549      23,810

  Accrued Expenses                      3,140       7,572       4,134
                                    ----------  ----------  ----------

Total Current Liabilities              25,321      27,121      28,648

Long-term Debt                         27,768       9,148      15,454

Minority Interest                           0       9,821       5,475

Deferred Taxes                          5,297           0           0

Shareholders' Equity                  100,588      12,640       5,428
                                    ----------  ----------  ----------

                                   $  158,974  $   58,730  $   55,005
                                    ==========  ==========  ==========