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

Riviera Tool Reports First Quarter Results

GRAND RAPIDS, Mich., Jan. 17, 2006 -- Riviera Tool Co. (AMEX:RTC) today reported financial results for the first quarter ended November 30, 2005.

The Grand Rapids, Mich. designer and manufacturer of stamping die systems reported net sales of $6.1 million for the first quarter of 2006, compared with net sales of $4.6 million for first quarter of 2005, an increase of 33%. This increase was a result of the Company having higher levels of contract backlog at the end of fiscal 2005 as compared to fiscal 2004. The Company's backlog as of August 31, 2005 was $13.7 million as compared to $2.5 million in 2004 and $12.9 million as of November 30, 2005 as compared to $4.6 million as of November 30, 2004, an increase of 180%.

Riviera reported a net loss of $441,000, or $0.11 per diluted share, for first quarter 2006, as compared to a loss of $465,000, or $.12 per share, for the same period in fiscal 2005. For the first quarter of 2006 the Company reported operating income of $30,000 as compared to an operating loss of $65,000 for the first quarter of 2005.

In addition, the Company reported that it was awarded several substantial new contracts throughout the first quarter and the month of December totaling approximately $8.4 million. "The first quarter appears to be a watershed reporting period for the Company," said Kenneth K. Rieth, president and chief executive officer of Riviera Tool. "We entered fiscal year 2006 with a stronger backlog than the previous year and a significant number of these new programs were released for production toward the end of the quarter. As such, contribution margins will increase significantly in the next several quarters."

Responding to increased production requirements, Riviera further reported hiring 10 additional people since the beginning of the first quarter.

According to Peter Canepa, the Company's chief financial officer, "We are pleased with the progress being made related to the direct cost of production which has improved approximately 30% over the past 18 months. During this period, 95% of our contracts completed contributed positively to profit margins. However, as a result of our low contract backlog level entering into fiscal 2005 it was difficult to produce the sales volumes necessary to achieve year-end profitability." He further indicated, "We remain extremely focused on increasing revenue and lowering costs to produce a foundation for sustainable long-term profitability."

About Riviera Tool

Riviera Tool Co. (http://www.rivieratool.com/ ) designs, develops and manufactures large-scale, custom metal stamping die systems used in the high- speed production of sheet metal parts and assemblies for the global automotive industry. A majority of Riviera's sales are to BMW, Nissan, DaimlerChrysler, General Motors Corp., Ford Motor Co. and their Tier One suppliers.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: The statements contained in this news release include certain predictions and projections that may be considered forward-looking statements under securities laws. These statements involve a number of important risks and uncertainties that could cause actual results to differ materially, including but not limited to economic, competitive, governmental and technological.

                           RIVIERA TOOL COMPANY
                           FINANCIAL STATEMENTS

                              BALANCE SHEETS

                    ASSETS                       November 30,    August 31,
                                                    2005           2005
  CURRENT ASSETS                                 (unaudited)
   Cash                                            $277,685       $239,475
   Accounts receivable, net                       7,631,090      5,232,138
   Costs in excess of billings on contracts
    in process                                    1,715,883      2,844,444
   Inventories                                      236,437        236,437
   Prepaid expenses and other current assets        382,183        453,597
      Total current assets                       10,243,278      9,006,091

  PROPERTY, PLANT AND EQUIPMENT, NET             10,533,810     10,902,845
  PERISHABLE TOOLING                                703,519        708,319
  OTHER ASSETS                                      563,327        599,344
      Total assets                              $22,043,934    $21,216,599

        LIABILITIES AND STOCKHOLDERS' EQUITY

  CURRENT LIABILITIES
   Current portion of long-term debt             $3,206,186     $3,287,510
   Accounts payable                               3,932,334      3,517,578
   Accrued liabilities                              670,069        661,833
      Total current liabilities                   7,808,589      7,466,921

  LONG-TERM AND SUBORDINATED DEBT, NET OF
   UNAMORTIZED DISCOUNT                           9,784,549      8,870,045
  ACCRUED LEASE EXPENSE                             910,398        897,885
      Total liabilities                          18,503,536     17,234,851

  PREFERRED STOCK - no par value,
   $100 mandatory redemption value:
    Authorized - 5,000 shares
    Issued and outstanding - no shares                    -              -

  STOCKHOLDERS' EQUITY:
   Preferred stock - no par value,
    Authorized - 200,000 shares
    Issued and outstanding - no shares                    -              -
   Common stock - No par value:
    Authorized - 9,785,575 shares
    Issued and outstanding - 3,984,874 shares
    as of November 30 and August 31, 2005        17,130,483     17,130,483
   Retained deficit                             (13,590,085)   (13,148,735)
      Total stockholders' equity                  3,540,398      3,981,748
  Total liabilities and stockholders' equity    $22,043,934    $21,216,599

                           RIVIERA TOOL COMPANY
                         STATEMENTS OF OPERATIONS
                               (UNAUDITED)

                                                For The Three Months Ended
                                                        November 30
                                                    2005           2004

  SALES                                         $6,063,185     $4,552,551
  COST OF SALES                                  5,467,385      4,038,460

  GROSS PROFIT                                     595,800        514,091

  SELLING AND ADMINISTRATIVE EXPENSES              565,577        579,341

  PROFIT (LOSS) FROM OPERATIONS                     30,223        (65,250)

  OTHER EXPENSE
    Interest expense                               464,918        393,163
    Other expense                                    6,655          6,227
      TOTAL OTHER EXPENSE                          471,573        399,390

  LOSS BEFORE INCOME TAX EXPENSE                  (441,350)      (464,640)

  INCOME TAX EXPENSE                                     -              -

  NET LOSS AVAILABLE FOR COMMON SHARES           $(441,350)     $(464,640)

  BASIC AND DILUTED INCOME/(LOSS) PER COMMON SHARE   $(.11)         $(.12)

  WEIGHTED-AVERAGE BASIC AND DILUTED
   COMMON SHARES OUTSTANDING                     3,984,874      3,774,346

                           RIVIERA TOOL COMPANY
                         STATEMENT OF CASH FLOWS
                               (UNAUDITED)

                                                 For the Three Months Ended
                                                        November 30,
                                                    2005          2004
  CASH FLOWS FROM OPERATING ACTIVITIES
    Net loss                                     $(441,350)     $(464,640)
    Adjustments to reconcile net loss to net
     cash from operating activities:
      Depreciation and amortization                419,890        427,701
      (Increase) decrease in assets:
         Accounts receivable                    (2,398,952)     3,717,570
         Costs in excess of billings on
          contracts in process                   1,128,561       (806,568)
         Perishable tooling                          4,800        (54,150)
         Prepaid expenses and other current
          assets                                    71,414         27,737
      Increase (decrease) in liabilities:
         Accounts payable                          414,756       (992,895)
         Accrued lease expense                      12,513         23,292
         Accrued liabilities                         8,236        119,263
  Net cash (used in) provided by operating
   activities                                    $(780,132)    $1,997,310

  CASH FLOWS FROM INVESTING ACTIVITIES
    Increase (decrease) in other assets             36,017        (20,546)
    Additions to property, plant and equipment     (28,105)      (230,283)
  Net cash provided by (used in) investing
   activities                                       $7,912      $(250,829)

  CASH FLOWS FROM FINANCING ACTIVITIES
    Net borrowings (repayments) on revolving
     credit line                                 1,103,256       (747,696)
    Principal payments on notes payable to
     bank and non-revolving equipment line
     of credit                                    (292,826)      (162,468)
    Deferred interest                                    -         45,912
  Net cash provided by (used in) financing
   activities                                     $810,430      $(864,252)

  NET INCREASE IN CASH                             $38,210       $882,229

  CASH - Beginning of Period                       239,475          1,200

  CASH - End of Period                            $277,685       $883,429