Press Releases
Aug 16

Liquidity Services, Inc. Announces Fourth Quarter and Fiscal Year 2007 Financial Results

Fiscal year revenue of $198.6 million up 34% – Gross Merchandise
Volume (GMV) of $233.6 million up 35% – Adjusted earnings before
interest, taxes, depreciation and amortization (EBITDA) of $20.4
million up 36%

Fourth quarter revenue of $51.7 million up 30% – Gross Merchandise
Volume (GMV) of $58.1 million up 27% – Adjusted earnings before
interest, taxes, depreciation and amortization (EBITDA) of $5.8
million up 43%

WASHINGTON–(BUSINESS WIRE)–Dec. 6, 2007–Liquidity Services,
Inc. (NASDAQ:LQDT; www.liquidityservicesinc.com) today reported its
financial results for its fiscal year (FY-07) and fourth quarter
(Q4-07) ended September 30, 2007. Liquidity Services, Inc. is a
leading online auction marketplace for wholesale, surplus and salvage
assets.

Liquidity Services, Inc. (LSI or the Company) reported record
consolidated FY-07 revenue of $198.6 million, a growth rate of
approximately 34% over the prior year. Adjusted EBITDA for FY-07 was a
record of $20.4 million, a growth rate of approximately 36% over the
prior year. FY-07 GMV, the total sales volume of all merchandise sold
through the Company’s marketplaces during a given period, was a record
$233.6 million, a growth rate of approximately 35% over the prior
year.

The Company reported consolidated Q4-07 revenue of $51.7 million,
a growth rate of approximately 30% over the prior year’s comparable
period. Adjusted EBITDA for Q4-07 was $5.8 million, a growth rate of
approximately 43% over the prior year’s comparable period. GMV was
$58.1 million for Q4-07, a growth rate of approximately 27% over the
prior year’s comparable period.

Net income in FY-07 was a record $11.0 million or $0.39 diluted
earnings per share. Adjusted net income in FY-07 was a record $12.2
million, a growth rate of approximately 46% over the prior year, or
$0.43 adjusted diluted earnings per share, a growth rate of
approximately 34% over the prior year.

Net income in Q4-07 was a record $3.2 million or $0.11 diluted
earnings per share. Adjusted net income in Q4-07 was a record $3.5
million, a growth rate of approximately 45% over the prior year’s
comparable period, or $0.12 adjusted diluted earnings per share, a
growth rate of approximately 33% over the prior year’s comparable
period.

LSI enables buyers and sellers to transact in an efficient,
automated online auction environment. The Company’s marketplaces
provide professional buyers access to a global, organized supply of
wholesale, surplus and salvage assets presented with digital images
and other relevant product information. Additionally, LSI enables its
corporate and government sellers to enhance their financial return on
excess assets by providing a liquid marketplace and value-added
services that are integrated into a single offering. The Company
organizes its products into categories across major industry verticals
such as consumer electronics, general merchandise, apparel, scientific
equipment, aerospace parts and equipment, technology hardware, and
scrap metals. The Company’s online auction marketplaces are
www.liquidation.com, www.govliquidation.com and www.liquibiz.com. LSI
also operates a wholesale industry portal, www.goWholesale.com, that
connects advertisers with buyers seeking products for resale and
related business services.

The Company’s ability to create liquid marketplaces for wholesale,
surplus and salvage assets generates a continuous flow of goods from
its corporate and government sellers. This flow of goods in turn
attracts an increasing number of professional buyers to the
marketplaces.

“FY-07 was another strong year for LSI as our commercial business
and our scrap business with the Department of Defense (DoD), continued
to post impressive gains,” said Bill Angrick, Chairman and CEO of LSI.
“Our performance during the fiscal year reflected solid execution of
our business strategy as our commercial business grew approximately
137% over the prior year period. Our commercial GMV has grown more
than five-fold during the past two years. Our scrap business, which
grew approximately 40% over the prior year also contributed to strong
growth in GMV and Adjusted EBITDA during the fiscal year and fourth
quarter. We believe FY-07 results demonstrate that large organizations
are increasingly relying on our online platform and service offerings
to realize greater returns and efficiencies in the tracking and sale
of surplus and salvage assets. Our business development activity
remains strong and we continue to develop and test capabilities
designed to meet the long-term needs of our clients and support a much
larger commercial business. Our buyer marketplace continues to deliver
strong results for our sellers as we averaged over 5 auction
participants per completed transaction during the entire fiscal year.”

Business Outlook

The following forward-looking statements are based on current
business trends and our current operating environment, including (i)
the reengineering of certain business and inventory processes in our
Surplus business with the DoD, which has resulted in a slowdown of
property received by us from the DoD and our expectation that there
will be a modest increase in the flow of goods received by us from the
DoD over the next quarter and fiscal year and (ii) our belief that we
have yet to realize the full potential of our distribution center
network, personnel, and value-added services necessary to support a
much larger commercial business in the future, which has resulted in
less than our target profitability. Our results may be materially
affected by changes in business trends and our operating environment,
as well as by other factors, including investments we expect to make
in our infrastructure and value-added services to support new business
in both commercial and public sector markets.

Our Scrap contract with the DoD includes an incentive feature,
which can increase the amount of profit sharing distribution we
receive from 23% up to 25%. Payments under this incentive feature are
based on the amount of scrap we sell for the DoD to small businesses
during the preceding 12 months as of June 30th of each year. We are
eligible to receive this incentive in each year of the term of the
Scrap contract and have assumed for purposes of providing guidance
regarding our projected financial results for fiscal year 2008 that we
will again receive this incentive payment.

Under our Surplus contract there are incentive features that allow
us to earn up to an additional 4.5% of the profit sharing distribution
above our new base rate of 26%, which began June 1, 2007. This
incentive will be measured quarterly beginning fiscal year 2008. For
the fiscal year 2007 measurement period, we received a performance
payment of approximately $1,500,000 in the quarter ended September 30,
2007. For the purposes of providing guidance regarding our projected
financial results for the first quarter and fiscal year 2008, we have
assumed that we will receive a portion of the Surplus contract
incentive payments.

Our guidance adjusts EBITDA and Diluted EPS for the effects of the
adoption of FAS 123(R), which we estimate to be approximately $1.2
million to $1.4 million per quarter for fiscal year 2008.

GMV – We expect GMV for fiscal year 2008 to range from $285
million to $295 million. We expect GMV for Q1-08 to range from $61
million to $63 million.

Adjusted EBITDA – We expect Adjusted EBITDA for fiscal year 2008
to range from $25.5 million to $26.5 million. We expect Adjusted
EBITDA for Q1-08 to range from $5.2 million to $5.4 million.

Adjusted Diluted EPS – We estimate Adjusted Earnings Per Diluted
Share for fiscal year 2008 to range from $0.53 to $0.55. In Q1-08, we
estimate Adjusted Earnings Per Diluted Share to be $0.11.

Key FY-07 and Q4-07 Operating Metrics

Registered Buyers — At the end of FY-07, registered buyers
totaled approximately 685,000, representing a 31% increase over the
approximately 524,000 registered buyers at the end of FY-06.

Auction Participants — Auction participants, defined as
registered buyers who have bid in an auction during the period (a
registered buyer who bids in more than one auction is counted as an
auction participant in each auction in which he or she bids),
increased to 1,115,000 in FY-07, an approximately 12% increase over
the approximately 993,000 auction participants in FY-06. Auction
participants increased to 293,000 in Q4-07, an approximately 19%
increase over the approximately 246,000 auction participants in Q4-06.

Completed Transactions — Completed transactions increased to
approximately 212,000, an approximately 9% increase for FY-07 from the
approximately 194,000 completed transactions in FY-06. In addition, we
experienced a 24% increase in the average value of our transactions,
over the same period, resulting from product mix, lotting and
merchandising strategies, and buyer demand. Completed transactions
increased to approximately 56,000, an approximately 17% increase for
Q4-07 from the approximately 48,000 completed transactions in Q4-06.
In addition, we experienced a 9% increase in the average value of our
transactions, over the same period.

GMV and Revenue Mix — GMV and revenue continue to diversify due
to the continued rapid growth in our commercial and scrap businesses.
As a result, the percentage of GMV and revenue derived from the DoD
Surplus Contract (under which our revenue is based on the
profit-sharing model) during FY-07 decreased to 28.8% and 33.9%,
respectively, compared to 48.3% and 56.6%, respectively, in the prior
year period. The percentage of GMV and revenue derived from our
commercial business, which includes the acquired STR business and our
Liquidation.com marketplace, during FY-07 increased to 44.0% and
32.7%, respectively, from 25.0% and 10.2%, respectively, in the prior
year period. The table below summarizes the GMV and revenue from our
two significant contracts with the DoD (Surplus and Scrap), and our
commercial and international businesses.

                               GMV Mix
----------------------------------------------------------------------
                                           FY-07  FY-06  Q4-07  Q4-06
                                           ---------------------------
Profit-Sharing Model:
     Surplus                                28.8%  48.3%  30.6%  40.1%
     Scrap                                  23.5%  22.6%  22.8%  30.1%
                                           ---------------------------
        Total Profit Sharing                52.3%  70.9%  53.4%  70.2%

Commercial Marketplaces:
     Consignment Model                      22.4%  22.4%  17.2%  21.3%
     Purchase Model                         21.6%   2.6%  26.3%   4.2%
                                           ---------------------------
        Total Commercial Marketplaces       44.0%  25.0%  43.5%  25.5%

International and Other                      3.7%   4.1%   3.1%   4.3%
                                           ---------------------------
          Total                            100.0% 100.0% 100.0% 100.0%
                                           ===========================
                             Revenue Mix
----------------------------------------------------------------------
                                           FY-07  FY-06  Q4-07  Q4-06
                                           ---------------------------
Profit-Sharing Model:
     Surplus                                33.9%  56.6%  34.4%  46.3%
     Scrap                                  27.6%  26.5%  25.7%  34.7%
                                           ---------------------------
        Total Profit Sharing                61.5%  83.1%  60.1%  81.0%

Commercial Marketplaces:
     Consignment Model                       7.3%   7.2%   5.3%   7.5%
     Purchase Model                         25.4%   3.0%  29.5%   4.9%
                                           ---------------------------
        Total Commercial Marketplaces       32.7%  10.2%  34.8%  12.4%

International and Other                      5.8%   6.7%   5.1%   6.6%
                                           ---------------------------
          Total                            100.0% 100.0% 100.0% 100.0%
                                           ===========================
    Liquidity Services, Inc.

    Reconciliation of GAAP to Non-GAAP Measures

EBITDA and Adjusted EBITDA. EBITDA is a supplemental non-GAAP
financial measure and is equal to net income plus (a) interest income
and expense and other income, net; (b) provision for income taxes; (c)
amortization of contract intangibles; and (d) depreciation and
amortization. Our definition of Adjusted EBITDA differs from EBITDA
because we further adjust EBITDA for stock compensation expense.

                                 Three Months        Twelve Months
                              Ended September 30, Ended September 30,
                              ------------------- -------------------
                                2007      2006      2007      2006
                              --------- --------- --------- ---------
                                           (In thousands)
                                  (Unaudited)          (Audited)
Net income                       $3,180    $2,229   $11,019    $7,981
Interest expense (income) and
 other expense (income), net       (552)     (550)   (2,176)     (430)
Provision for income taxes        2,038     1,641     7,460     5,294
Amortization of contract
 intangibles                        203       203       813       813
Depreciation and amortization       366       225     1,302       727
                              --------- --------- --------- ---------

EBITDA                            5,235     3,748    18,418    14,385
Stock compensation expense          535       299     1,943       623
                              --------- --------- --------- ---------

Adjusted EBITDA                  $5,770    $4,047   $20,361   $15,008
                              ========= ========= ========= =========

Adjusted Net Income and Adjusted Basic and Diluted Earnings Per
Share. Adjusted net income is a supplemental non-GAAP financial
measure and is equal to net income plus tax effected stock
compensation expense. Adjusted basic and diluted earnings per share
are determined using Adjusted Net Income.

                         Three Months Ended     Twelve Months Ended
                            September 30,           September 30,
                       ----------------------- -----------------------
                           2007        2006        2007        2006
                       ----------- ----------- ----------- -----------
                        (Dollars in thousands, except per share data)
                             (Unaudited)             (Audited)
Net income             $     3,180 $     2,229 $    11,019 $     7,981
Stock compensation
 expense (net of tax)          319         179       1,158         374
                       ----------- ----------- ----------- -----------

Adjusted net income    $     3,499 $     2,408 $    12,177 $     8,355
                       =========== =========== =========== ===========

Adjusted basic
 earnings per common
 share                 $      0.13 $      0.09 $      0.44 $      0.35
                       =========== =========== =========== ===========

Adjusted diluted
 earnings per common
 share                 $      0.12 $      0.09 $      0.43 $      0.32
                       =========== =========== =========== ===========

Basic weighted average
 shares outstanding     27,911,902  27,532,067  27,768,679  24,080,780
                       =========== =========== =========== ===========

Diluted weighted
 average shares
 outstanding            28,013,199  28,159,384  28,146,923  26,087,809
                       =========== =========== =========== ===========

Conference Call

The Company will host a conference call to discuss the fiscal 2007
and fourth quarter 2007 results at 5 p.m. Eastern Time today.
Investors and other interested parties may access the teleconference
by dialing 800-510-9834 or 617-614-3669 and providing the participant
pass code 36249377. A live web cast of the conference call will be
provided on the Company’s investor relations website at
http://www.liquidityservicesinc.com. A replay of the web cast will be
available on the Company’s website until January 7, 2008 at 11:59 p.m.
ET. An audio replay of the teleconference will also be available until
January 7, 2008 at 11:59 p.m. ET. To listen to the replay, dial
888-286-8010 or 617-801-6888 and provide pass code 42896106. Both
replays will be available starting at 7:00 p.m. on the day of the
call.

Non-GAAP Measures

To supplement our consolidated financial statements presented in
accordance with GAAP, we use certain non-GAAP measures of certain
components of financial performance. These non-GAAP measures include
earnings before interest, taxes, depreciation and amortization
(EBITDA), Adjusted EBITDA and Adjusted Net Income and Adjusted
Earnings Per Share. These non-GAAP measures are provided to enhance
investors’ overall understanding of our current financial performance
and prospects for the future. We use EBITDA and Adjusted EBITDA: (a)
as measurements of operating performance because they assist us in
comparing our operating performance on a consistent basis because the
measures do not reflect the impact of items not directly resulting
from our core operations; (b) for planning purposes, including the
preparation of our internal annual operating budget; (c) to allocate
resources to enhance the financial performance of our business; (d) to
evaluate the effectiveness of our operational strategies; and (e) to
evaluate our capacity to fund capital expenditures and expand our
business.

We believe these non-GAAP measures provide useful information to
both management and investors by excluding certain expenses that may
not be indicative of our core operating measures. In addition, because
we have historically reported certain non-GAAP measures to investors,
we believe the inclusion of non-GAAP measures provides consistency in
our financial reporting. These measures should be considered in
addition to financial information prepared in accordance with
generally accepted accounting principles, but should not be considered
a substitute for, or superior to, GAAP results. A reconciliation of
all non-GAAP measures included in this press release, to the most
directly comparable GAAP measures, can be found in the financial
tables included in this press release.

Supplemental Operating Data

To supplement our consolidated financial statements presented in
accordance with GAAP, we use certain supplemental operating data as a
measure of certain components of operating performance. We review GMV
because it provides a measure of the volume of goods being sold in our
marketplaces and thus the activity of those marketplaces. GMV and our
other supplemental operating data, including registered buyers,
auction participants and completed transactions, also provide a means
to evaluate the effectiveness of investments that we have made and
continue to make in the areas of customer support, value-added
services, product development, sales and marketing and operations.
Therefore, we believe this supplemental operating data provides useful
information to both management and investors. In addition, because we
have historically reported certain supplemental operating data to
investors, we believe the inclusion of this supplemental operating
data provides consistency in our financial reporting. This data should
be considered in addition to financial information prepared in
accordance with generally accepted accounting principles, but should
not be considered a substitute for, or superior to, GAAP results.

Forward-Looking Statements

This document contains forward-looking statements made pursuant to
the Private Securities Litigation Reform Act of 1995. These statements
are only predictions. The outcome of the events described in these
forward-looking statements is subject to known and unknown risks,
uncertainties and other factors that may cause our actual results,
levels of activity, performance or achievements to differ materially
from any future results, levels of activity, performance or
achievements expressed or implied by these forward-looking statements.
These statements include, but are not limited to, statements regarding
the Company’s business outlook. You can identify forward-looking
statements by terminology such as “may,” “will,” “should,” “could,”
“would,” “expects,” “intends,” “plans,” “anticipates,” “believes,”
“estimates,” “predicts,” “potential,” “continues” or the negative of
these terms or other comparable terminology. Although we believe that
the expectations reflected in the forward-looking statements are
reasonable, we cannot guarantee future results, levels of activity,
performance or achievements.

There are a number of risks and uncertainties that could cause our
actual results to differ materially from the forward-looking
statements contained in this document. Important factors that could
cause our actual results to differ materially from those expressed as
forward-looking statements are set forth in our filings with the SEC
from time to time, and include, among others, our dependence on our
contracts with the DoD for a significant portion of our revenue; our
ability to successfully expand the supply of merchandise available for
sale on our online marketplaces; and our ability to attract and retain
active professional buyers to purchase this merchandise. There may be
other factors of which we are currently unaware or deem immaterial
that may cause our actual results to differ materially from the
forward-looking statements.

All forward-looking statements attributable to us or persons
acting on our behalf apply only as of the date of this document and
are expressly qualified in their entirety by the cautionary statements
included in this document. Except as may be required by law, we
undertake no obligation to publicly update or revise any
forward-looking statement to reflect events or circumstances occurring
after the date of this document or to reflect the occurrence of
unanticipated events.

              Liquidity Services, Inc. and Subsidiaries
                     Consolidated Balance Sheets
                        (Dollars in Thousands)

                                                       September 30,
                                                      ----------------
                                                        2007    2006
                                                      -------- -------
Assets
Current assets:
  Cash and cash equivalents                           $ 39,954 $54,359
  Short-term investments                                21,655  12,289
  Accounts receivable, net of allowance for doubtful
   accounts of $371 and $200 in 2007 and 2006,
   respectively                                          5,098   2,557
  Inventory                                             16,467   4,704
  Prepaid expenses and other current assets              5,486   2,001
                                                      -------- -------
    Total current assets                                88,660  75,911
Property and equipment, net                              4,202   2,362
Intangible assets, net                                   4,568   4,909
Goodwill                                                11,446   3,678
Other assets                                             2,266   1,178
                                                      -------- -------
Total assets                                          $111,142 $88,038
                                                      ======== =======
Liabilities and stockholders' equity
Current liabilities:
  Accounts payable                                    $  3,333 $ 2,073
  Accrued expenses and other current liabilities        10,298   5,283
  Profit-sharing distributions payable                   6,919   7,736
  Customer payables                                      6,328   6,658
  Current portion of capital lease obligations               5      63
  Current portion of long-term debt                         13      16
                                                      -------- -------
    Total current liabilities                           26,898  21,829
Capital lease obligations, net of current portion            5       2
Long-term debt, net of current portion                      29      42
Other long-term liabilities                              2,176     413
                                                      -------- -------
Total liabilities                                       29,108  22,286
Stockholders' equity:
  Common stock, $0.001 par value; 120,000,000 shares
   authorized; 27,939,059 and 27,584,608 shares
   issued and outstanding at September 30, 2007 and
   2006, respectively                                       28      27
  Additional paid-in capital                            60,820  55,964
  Accumulated other comprehensive income                   653     247
  Retained earnings                                     20,533   9,514
                                                      -------- -------
    Total stockholders' equity                          82,034  65,752
                                                      -------- -------
Total liabilities and stockholders' equity            $111,142 $88,038
                                                      ======== =======
              Liquidity Services, Inc. and Subsidiaries
                Consolidated Statements of Operations
       (Dollars in Thousands, Except Share and Per Share Data)

                     Three Months Ended        Twelve Months Ended
                        September 30,             September 30,
                   ------------------------  ------------------------
                      2007         2006         2007         2006
                   -----------  -----------  -----------  -----------
                         (Unaudited)                (Audited)
Revenue            $    51,668  $    39,755  $   198,620  $   147,813
Costs and
 expenses:
  Cost of goods
   sold (excluding
   amortization)        13,751        3,756       47,043       12,160
  Profit-sharing
   distributions        15,460       20,830       69,638       80,253
  Technology and
   operations            9,052        5,966       33,417       20,081
  Sales and
   marketing             3,458        2,536       13,203        8,861
  General and
   administrative        4,712        2,919       16,901       12,073
  Amortization of
   contract
   intangibles             203          203          813          813
  Depreciation and
   amortization            366          225        1,302          727
                   -----------  -----------  -----------  -----------

    Total costs
     and expenses       47,002       36,435      182,317      134,968
                   -----------  -----------  -----------  -----------

Income from
 operations              4,666        3,320       16,303       12,845
Interest income
 (expense) and
 other income, net         552          550        2,176          430
                   -----------  -----------  -----------  -----------

Income before
 provision for
 income taxes            5,218        3,870       18,479       13,275
Provision for
 income taxes           (2,038)      (1,641)      (7,460)      (5,294)
                   -----------  -----------  -----------  -----------

Net income         $     3,180  $     2,229  $    11,019  $     7,981
                   ===========  ===========  ===========  ===========

Basic earnings per
 common share      $      0.11  $      0.08  $      0.40  $      0.33
                   ===========  ===========  ===========  ===========

Diluted earnings
 per common share  $      0.11  $      0.08  $      0.39  $      0.31
                   ===========  ===========  ===========  ===========

Basic weighted
 average shares
 outstanding        27,911,902   27,532,067   27,768,679   24,080,780
                   ===========  ===========  ===========  ===========

Diluted weighted
 average shares
 outstanding        28,013,199   28,159,384   28,146,923   26,087,809
                   ===========  ===========  ===========  ===========
              Liquidity Services, Inc. and Subsidiaries
                Consolidated Statements of Cash Flows
                            (In Thousands)

                              Three Months Ended   Twelve Months Ended
                                 September 30,        September 30,
                              -------------------- -------------------
                                2007       2006      2007      2006
                              ----------------------------------------
Operating activities             (Unaudited)           (Audited)
Net income                    $  3,180  $   2,229  $ 11,019  $  7,981
Adjustments to reconcile net
 income to net cash provided
 by operating activities:
  Depreciation and
   amortization                    569        429     2,115     1,540
  Stock compensation expense       535        299     1,943       623
  Amortization of debt
   discount                         --         --        --        14
  Interest expense related to
   put warrant liability and
   debt issue costs                 --         --        --       315
  Provision for doubtful
   accounts                        171         --       171       150
  Deferred tax benefit          (2,296)      (691)   (2,296)     (691)
  Loss on early
   extinguishment of debt           --         --        --       171
  Loss on disposal of
   property and equipment           85         12        85        19
  Changes in operating assets
   and liabilities:
    Accounts receivable         (1,569)      (872)   (3,087)   (2,022)
    Inventory                   (2,165)       710    (9,986)   (2,770)
    Prepaid expenses and
     other assets               (1,311)    (1,918)   (3,849)       90
    Accounts payable             1,014        642     1,260     1,149
    Accrued expenses and
     other                       2,882     (3,397)    4,984     1,947
    Profit-sharing
     distributions payable         703        795      (816)    3,399
    Customer payables            1,161      4,486      (405)    5,377
    Other liabilities            2,275        322     3,336       371
                              --------  ---------  --------  --------

Net cash provided by
 operating activities            5,234      3,046     4,474    17,663
Investing activities
Purchases of short-term
 investments                    (7,505)    (6,374)  (36,099)  (20,037)
Proceeds from the sale of
 short-term investments          4,921      7,835    26,809     7,834
Increase in goodwill and
 intangibles                      (220)       (20)     (208)      (90)
Cash paid for acquisitions         376         --    (9,856)       --
Purchases of property and
 equipment                        (405)      (959)   (2,688)   (2,049)
                              --------  ---------  --------  --------

Net cash (used in) provided
 by investing activities        (2,833)       482   (22,042)  (14,342)
Financing activities
Proceeds from issuance of
 debt                               --         71        10       118
Repayments of debt                 (14)        (4)      (16)   (4,413)
Principal repayments of
 capital lease obligations           7        (87)      (65)     (194)
Proceeds from exercise of
 common stock options and
 warrants (net of tax)             289        378     1,037       506
Incremental tax benefit from
 exercise of common stock
 options                            26        489       807       489
Net proceeds from the
 issuance of common stock           25        (19)    1,070    43,977
                              --------  ---------  --------  --------

Net cash provided by
 financing activities              333        828     2,843    40,483
Effect of exchange rate
 differences on cash and cash
 equivalents                       117        (15)      320       177
                              --------  ---------  --------  --------

Net increase (decrease) in
 cash and cash equivalents       2,851      4,341   (14,405)   43,981
Cash and cash equivalents at
 beginning of the period        37,103     50,018    54,359    10,378
                              --------  ---------  --------  --------

Cash and cash equivalents at
 end of period                $ 39,954  $  54,359  $ 39,954  $ 54,359
                              ========  =========  ========  ========
Supplemental disclosure of
 cash flow information
Property and equipment
 acquired through capital
 leases                       $     10  $      71  $     10  $     71
Cash paid for income taxes       2,317      1,568     7,901     4,816
Cash paid for interest        $      1  $       3  $      5  $    217

CONTACT: Liquidity Services, Inc.
Julie Davis
Director, Investor Relations
202-558-6234
[email protected]

SOURCE: Liquidity Services, Inc.