Exhibit 99.2
BLUE NILE, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(in thousands)
                 
    Year to date ended  
    July 1,     July 2,  
    2007     2006  
Operating activities:
               
Net income
  $ 6,944     $ 5,487  
Adjustments to reconcile net income to net cash used in operating activities:
               
Depreciation and amortization
    776       952  
(Gain) loss on disposal of fixed assets
    (6 )     2  
Stock-based compensation
    2,723       1,859  
Deferred income taxes
    (563 )     2,009  
Tax benefit from exercise of stock options
    2,974       592  
Excess tax benefit from exercise of stock options
    (320 )     (34 )
Changes in assets and liabilities:
               
Receivables, net
    62       1,056  
Inventories
    (53 )     553  
Prepaid federal income taxes
    (1,596 )      
Other prepaid expenses and assets
    (246 )     57  
Accounts payable
    (24,124 )     (22,475 )
Accrued liabilities
    (3,134 )     (1,919 )
Deferred rent
    (95 )     (118 )
 
           
Net cash used in operating activities
    (16,658 )     (11,979 )
 
               
Investing activities:
               
Purchases of property and equipment
    (2,066 )     (1,182 )
Proceeds from the sale of property and equipment
    8       1  
Purchases of marketable securities
    (20,230 )     (25,195 )
Proceeds from the maturity of marketable securities
    40,000       53,000  
Transfers of restricted cash
    120        
 
           
Net cash provided by investing activities
    17,832       26,624  
 
               
Financing activities:
               
Repurchase of common stock
    (13,532 )     (46,370 )
Proceeds from stock option exercises
    2,668       1,087  
Excess tax benefit from exercise of stock options
    320       34  
 
           
Net cash used in financing activities
    (10,544 )     (45,249 )
 
               
Effect of exchange rate changes on cash and cash equivalents
    (5 )      
 
           
 
               
Net decrease in cash and cash equivalents
    (9,375 )     (30,604 )
 
               
Cash and cash equivalents, beginning of period
    78,540       71,921  
 
           
Cash and cash equivalents, end of period
  $ 69,165     $ 41,317