x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
¨
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF
1934
|
Delaware
|
36-4389547
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
PART
I
|
|
Item
1.
|
|
Item
2
|
|
Item
3
|
|
PART
II
|
|
Item
1.
|
|
Item
2
|
|
Item
3
|
|
Item
4
|
|
Item
5
|
|
Item
6
|
|
ITEM
1.
|
FINANCIAL
INFORMATION
|
ASSETS
|
||||
Current
Assets
|
||||
Cash
|
$ |
1,479,713
|
||
Restricted
cash
|
272,529
|
|||
Receivables
|
||||
Trade
accounts receivable (net of allowance for doubtful accounts of
$4,650)
|
98,933
|
|||
Marketing
fund contributions receivable from franchisees and stores
|
14,841
|
|||
Notes
receivable
|
5,672
|
|||
Inventories
|
53,664
|
|||
Prepaid
expenses and other current assets
|
117,452
|
|||
Total
Current Assets
|
2,042,804
|
|||
Noncurrent
Assets
|
||||
Property,
plant and equipment (net of accumulated depreciation of
$518,982)
|
72,064
|
|||
Notes
receivable (net of allowance for doubtful accounts of
$4,931)
|
1,711
|
|||
Trademarks
|
763,667
|
|||
Goodwill
|
3,542,772
|
|||
Total
Noncurrent Assets
|
4,380,214
|
|||
Total
Assets
|
$ |
6,423,018
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
Liabilities
|
||||
Current
portion of long-term debt
|
$ |
22,005
|
||
Accounts
payable
|
37,412
|
|||
Accrued
expenses and other current liabilities
|
354,204
|
|||
Unexpended
marketing fund contributions
|
207,283
|
|||
Deferred
franchise fee revenue
|
170,000
|
|||
Deferred
revenue
|
50,885
|
|||
Total
Current Liabilities
|
841,789
|
|||
Noncurrent
Liabilities
|
||||
Long-term
debt (net of current portion)
|
251,567
|
|||
Deferred
revenue (net of current portion)
|
12,510
|
|||
Total
Noncurrent Liabilities
|
264,077
|
|||
Total
Liabilities
|
1,105,866
|
|||
Stockholders'
Equity (Deficit)
|
||||
Common
stock
|
13,508,256
|
|||
Additional
paid-in capital
|
923,255
|
|||
Treasury
stock
|
(222,781 | ) | ||
Accumulated
deficit
|
(8,891,578 | ) | ||
Total
Stockholders' Equity
|
5,317,152
|
|||
Total
Liabilities and Stockholders' Equity
|
$ |
6,423,018
|
3
months ended
|
9
months ended
|
|||||||||||||||
Restated
|
Restated
|
|||||||||||||||
August
31, 2007
|
August
31, 2006
|
August
31, 2007
|
August
31, 2006
|
|||||||||||||
REVENUES
|
||||||||||||||||
Royalty
fees from franchised stores
|
$ |
557,467
|
$ |
591,519
|
$ |
1,656,363
|
$ |
1,715,490
|
||||||||
Net
sales by Company-owned stores
|
124,408
|
116,282
|
357,770
|
384,523
|
||||||||||||
Franchise
fees
|
70,000
|
20,000
|
195,000
|
225,500
|
||||||||||||
Licensing
fees and other income
|
230,147
|
217,158
|
761,365
|
644,153
|
||||||||||||
Total
Revenues
|
982,022
|
944,959
|
2,970,498
|
2,969,666
|
||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Food,
beverage and paper costs
|
41,120
|
35,893
|
113,069
|
123,779
|
||||||||||||
Store
payroll and other operating expenses
|
111,481
|
108,822
|
335,525
|
369,815
|
||||||||||||
Selling,
general and administrative expenses:
|
||||||||||||||||
Payroll-related
expenses
|
338,338
|
314,869
|
1,079,812
|
1,030,477
|
||||||||||||
Occupancy
|
35,552
|
34,903
|
108,781
|
106,564
|
||||||||||||
Advertising
and promotion
|
30,949
|
18,857
|
85,752
|
78,482
|
||||||||||||
Professional
service fees
|
40,986
|
44,554
|
153,109
|
166,173
|
||||||||||||
Travel
expenses
|
24,574
|
27,209
|
67,889
|
73,373
|
||||||||||||
Depreciation
and amortization
|
8,432
|
17,229
|
35,227
|
51,797
|
||||||||||||
Other
|
126,942
|
114,306
|
432,348
|
356,565
|
||||||||||||
Total
Operating Expenses
|
758,374
|
716,642
|
2,411,512
|
2,357,025
|
||||||||||||
Income
from operations
|
223,648
|
228,317
|
558,986
|
612,641
|
||||||||||||
Interest
income
|
16,618
|
20,421
|
51,337
|
33,129
|
||||||||||||
Interest
expense
|
(3,357 | ) | (7,067 | ) | (12,531 | ) | (23,687 | ) | ||||||||
Other
income
|
-
|
-
|
-
|
1,585
|
||||||||||||
Income
before provision for income taxes
|
236,909
|
241,671
|
597,792
|
623,668
|
||||||||||||
Provision
for income taxes
|
||||||||||||||||
Current
|
-
|
-
|
-
|
-
|
||||||||||||
Deferred
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
|||||||||||||
Net Income
|
$ |
236,909
|
$ |
241,671
|
$ |
597,792
|
$ |
623,668
|
||||||||
Net
Income per share - Basic
|
$ |
0.03
|
$ |
0.03
|
$ |
0.08
|
$ |
0.09
|
||||||||
Net
Income per share - Diluted
|
$ |
0.03
|
$ |
0.03
|
$ |
0.08
|
$ |
0.09
|
||||||||
Weighted
average shares outstanding - Basic
|
7,263,099
|
7,222,932
|
7,261,048
|
7,222,436
|
||||||||||||
Weighted
average shares outstanding - Diluted
|
7,282,574
|
7,255,733
|
7,278,535
|
7,258,862
|
||||||||||||
Cash
dividends per share
|
$ |
0.02
|
$ |
0.02
|
$ |
0.08
|
$ |
0.12
|
9
Months Ended
|
||||||||
Restated
|
||||||||
August
31, 2007
|
August
31, 2006
|
|||||||
Operating
activities
|
||||||||
Net
income
|
$ |
597,792
|
$ |
623,668
|
||||
Depreciation
and amortization
|
35,227
|
51,797
|
||||||
Loss
on sale of equipment
|
17,151
|
|||||||
Provision
for uncollectible accounts, net of recoveries
|
(6,076 | ) | (7,951 | ) | ||||
Share-based
compensation
|
25,820
|
|||||||
Changes
in:
|
||||||||
Trade
accounts receivable
|
(3,511 | ) |
31,291
|
|||||
Restricted
cash
|
(38,415 | ) | (37,455 | ) | ||||
Marketing
fund contributions receivable
|
14,637
|
8,120
|
||||||
Notes
receivable
|
9,191
|
48,635
|
||||||
Inventories
|
(7,616 | ) |
20,627
|
|||||
Prepaid
expenses and other
|
(17,013 | ) |
14,893
|
|||||
Accounts
payable
|
(18,549 | ) | (54,333 | ) | ||||
Accrued
liabilities
|
(91,300 | ) | (19,835 | ) | ||||
Unexpended
marketing fund contributions
|
20,804
|
30,247
|
||||||
Deferred
revenue
|
(99,002 | ) | (66,498 | ) | ||||
Net
Cash Provided by Operating Activities
|
421,989
|
660,357
|
||||||
Investing
activities
|
||||||||
Purchase
of equipment
|
(3,636 | ) | (6,940 | ) | ||||
Sale
of equipment
|
-
|
5,000
|
||||||
Net
Cash Used In Investing Activities
|
(3,636 | ) | (1,940 | ) | ||||
Financing
activities
|
||||||||
Repayment
of borrowings
|
(170,735 | ) | (183,104 | ) | ||||
Proceeds
from exercise of stock options
|
20,477
|
6,077
|
||||||
Payment
of dividend
|
(581,048 | ) | (866,685 | ) | ||||
Net
Cash Used In Financing Activities
|
(731,306 | ) | (1,043,712 | ) | ||||
Net
Decrease in Cash
|
(312,953 | ) | (385,295 | ) | ||||
Cash,
Beginning of Period
|
1,792,666
|
2,206,524
|
||||||
Cash,
End of Period
|
$ |
1,479,713
|
$ |
1,821,229
|
||||
Supplemental
disclosure of cash flow information:
|
||||||||
Interest
paid
|
$ |
3,460
|
$ |
13,996
|
||||
Income
taxes paid
|
$ |
-
|
$ |
-
|
Stores
open:
|
||||
Company-owned
|
1
|
|||
Franchisees
|
128
|
|||
Licensed
|
2
|
|||
Under
development
|
6
|
|||
Total
|
137
|
3
months ended
|
9
months ended
|
|||||||||||||||
Restated
|
Restated
|
|||||||||||||||
August
31, 2007
|
August
31, 2006
|
August
31, 2007
|
August
31, 2006
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net
income available to common shareholders
|
$ |
236,909
|
$ |
241,671
|
597,792
|
623,668
|
||||||||||
Denominator:
|
||||||||||||||||
Weighted
average outstanding shares
|
||||||||||||||||
Basic
|
7,263,099
|
7,222,932
|
7,261,048
|
7,222,436
|
||||||||||||
Earnings
per Share - Basic
|
$ |
0.03
|
$ |
0.03
|
$ |
0.08
|
$ |
0.09
|
||||||||
Effect
of dilutive common stock
|
19,475
|
32,801
|
17,487
|
36,426
|
||||||||||||
Weighted
average outstanding shares
|
||||||||||||||||
Diluted
|
7,282,574
|
7,255,733
|
7,278,535
|
7,258,862
|
||||||||||||
Earnings
per share - Diluted
|
$ |
0.03
|
$ |
0.03
|
$ |
0.08
|
$ |
0.09
|
3
months ended
|
9
months ended
|
|||||||||||||||
August
31, 2007
|
August
31, 2006
|
August
31, 2007
|
August
31, 2006
|
|||||||||||||
Shares
excluded from calculation of diluted EPS
|
267,500
|
72,500
|
267,500
|
72,500
|
9
months ended
|
|||
August
31, 2007
|
August
31, 2006
|
||
Options
|
Options
|
||
Options
Outstanding at beginning of period
|
432,949
|
163,034
|
|
Granted
|
0
|
75,000
|
|
Forfeited
|
0
|
(5,499)
|
|
Exercised
|
(40,167)
|
(13,986)
|
|
Options
Outstanding at end of period
|
392,782
|
218,549
|
3
months ended
|
9
months ended
|
|||||||
Restated
|
Restated
|
|||||||
August
31, 2006
|
August
31, 2006
|
|||||||
Pro
forma impact of fair value method
|
||||||||
Reported
net income
|
$ |
241,671
|
$ |
623,668
|
||||
Less: Fair
value impact of employee stock compensation
|
(8,403 | ) | (30,594 | ) | ||||
Pro
forma net income
|
$ |
233,268
|
$ |
593,074
|
||||
Earnings
per common share
|
||||||||
Basic
- as reported
|
$ |
0.03
|
$ |
0.09
|
||||
Diluted
- as reported
|
$ |
0.03
|
$ |
0.09
|
||||
Basic
- pro forma
|
$ |
0.03
|
$ |
0.08
|
||||
Diluted
- pro forma
|
$ |
0.03
|
$ |
0.08
|
||||
Weighted
average Black Scholes fair value assumptions
|
||||||||
Risk
free interest rate
|
4.39 | % | 4.39 | % | ||||
Expected
life
|
10.0
yrs
|
10.0
yrs
|
||||||
Expected
volatility
|
1.228
|
1.228
|
||||||
Expected
dividend yield
|
7.00 | % | 7.00 | % |
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||||||
Outstanding
at 8/31/07
|
Wghtd.
Avg.Remaining Life
|
Wghtd.
Avg.Exercise Price
|
Aggregate
Intrinsic Value
|
Exercisable
at 8/31/07
|
Wghtd.
Avg.Exercise Price
|
Aggregate
Intrinsic Value
|
||||||||||||||||||||
392,782
|
8.53
|
$ |
1.12
|
$ |
-
|
127,649
|
$ |
0.92
|
$ |
7,659
|
3
Months Ended 8/31/06
|
9
Months Ended 8/31/06
|
|||||||||||||||
As
Previously Reported
|
As
Restated
|
As
Previously Reported
|
As
Restated
|
|||||||||||||
Statement
of Operations Captions:
|
||||||||||||||||
Total
Revenues
|
$ |
944,959
|
$ |
944,959
|
$ |
2,969,666
|
$ |
2,969,666
|
||||||||
Food,
beverage and paper costs
|
35,893
|
35,893
|
123,779
|
123,779
|
||||||||||||
Store
payroll and other operating expenses
|
108,822
|
108,822
|
369,815
|
369,815
|
||||||||||||
Selling,
general and administrative expenses:
|
||||||||||||||||
Payroll-related
expenses
|
314,869
|
314,869
|
1,030,477
|
1,030,477
|
||||||||||||
Occupancy
|
34,903
|
34,903
|
106,564
|
106,564
|
||||||||||||
Advertising
and promotion
|
18,857
|
18,857
|
78,482
|
78,482
|
||||||||||||
Professional
service fees
|
52,999
|
44,554
|
157,728
|
166,173
|
||||||||||||
Travel
expenses
|
27,209
|
27,209
|
73,373
|
73,373
|
||||||||||||
Depreciation
and amortization
|
17,229
|
17,229
|
51,797
|
51,797
|
||||||||||||
Other
|
111,056
|
114,306
|
353,315
|
356,565
|
||||||||||||
Total
Operating Expenses
|
721,837
|
716,642
|
2,345,330
|
2,357,025
|
||||||||||||
Income
from operations
|
223,122
|
228,317
|
624,336
|
612,641
|
||||||||||||
Interest
income
|
20,421
|
20,421
|
33,129
|
33,129
|
||||||||||||
Interest
expense
|
(7,067 | ) | (7,067 | ) | (23,687 | ) | (23,687 | ) | ||||||||
Other
income
|
-
|
-
|
1,585
|
1,585
|
||||||||||||
Income
before provision for income taxes
|
$ |
236,476
|
$ |
241,671
|
$ |
635,363
|
$ |
623,668
|
||||||||
Provision
for income taxes
|
||||||||||||||||
Current
|
-
|
-
|
-
|
-
|
||||||||||||
Deferred
|
-
|
-
|
-
|
-
|
||||||||||||
-
|
-
|
-
|
-
|
|||||||||||||
Net Income
|
$ |
236,476
|
$ |
241,671
|
$ |
635,363
|
$ |
623,668
|
||||||||
Net
Income per share - Basic
|
$ |
0.03
|
$ |
0.03
|
$ |
0.09
|
$ |
0.09
|
||||||||
Net
Income per share - Diluted
|
$ |
0.03
|
$ |
0.03
|
$ |
0.09
|
$ |
0.09
|
Net
Revenues
|
Operating
Income (Loss)
|
|||||||||||||||
9
months ended
|
9
months ended
|
|||||||||||||||
Restated
|
Restated
|
|||||||||||||||
8/31/2007
|
8/31/2006
|
8/31/2007
|
8/31/2006
|
|||||||||||||
Company
Store Operations
|
$ |
663,944
|
$ |
574,625
|
$ | (112,254 | ) | $ | (192,176 | ) | ||||||
Franchise
Operations and Licensing Fees
|
2,306,554
|
2,395,041
|
1,335,141
|
1,446,735
|
||||||||||||
$ |
2,970,498
|
$ |
2,969,666
|
$ |
1,222,887
|
$ |
1,254,559
|
|||||||||
Corporate
Expenses
|
(663,901 | ) | (641,918 | ) | ||||||||||||
Interest
Income, Net of Interest Expense
|
38,806
|
11,027
|
||||||||||||||
Net
Income
|
$ |
597,792
|
$ |
623,668
|
ITEM
2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
ITEM
3.
|
CONTROLS
AND
PROCEDURES
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM
5.
|
OTHER
INFORMATION
|
ITEM
6.
|
Dated: October
11, 2007
|
/s/
Jeffrey M. Gorden
|
Jeffrey
M. Gorden
|
|
Chief
Financial Officer
|
INDEX
NUMBER
|
DESCRIPTION
|
|
List
of Subsidiaries of the Company
|
||
Section
302 of the Sarbanes-Oxley Act of 2002 Certification of
Chief Executive Officer
|
||
Section
302 of the Sarbanes-Oxley Act of 2002 Certification of
Chief Financial Officer
|
||
Section
906 of the Sarbanes-Oxley Act of 2002 Certification of
Chief Executive Officer
|
||
Section
906 of the Sarbanes-Oxley Act of 2002 Certification of
Chief Financial Officer
|