x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
For
the quarterly period ended: February 29,
2008
|
¨
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
For
the transition period from ________________ to
_________________
Commission
file number: 0-31555
|
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
|
|
ASSETS
|
||||
Current
Assets
|
||||
Cash
|
$ | 1,294,702 | ||
Restricted
cash
|
270,323 | |||
Receivables
|
||||
Trade
accounts receivable (net of allowance for doubtful accounts of
$5,142)
|
98,146 | |||
Marketing
fund contributions receivable from franchisees and stores
|
13,180 | |||
Notes
receivable (net of allowance for doubtful accounts of
$8,206)
|
2,910 | |||
Inventories
|
45,138 | |||
Prepaid
expenses and other current assets
|
113,641 | |||
Total
Current Assets
|
1,838,040 | |||
Property,
plant and equipment (net of accumulated depreciation of
$533,294)
|
73,174 | |||
Notes
receivable (net of allowance of $2,174)
|
3,296 | |||
Trademarks
|
763,667 | |||
Goodwill
|
3,542,772 | |||
Definite
lived intangible assets (net of accumulated amortization of
$308,240)
|
46,610 | |||
Deferred
tax asset
|
500,000 | |||
Total
Noncurrent Assets
|
4,929,519 | |||
Total
Assets
|
$ | 6,767,559 | ||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
Liabilities
|
||||
Current
portion of long-term debt
|
$ | 23,051 | ||
Accounts
payable
|
45,172 | |||
Accrued
expenses and other current liabilities
|
372,508 | |||
Unexpended
marketing fund contributions
|
220,762 | |||
Deferred
franchise fee revenue
|
135,000 | |||
Deferred
licensing revenue
|
59,218 | |||
Total
Current Liabilities
|
855,711 | |||
Long-term
debt (net of current portion)
|
228,516 | |||
Deferred
revenue (net of current portion)
|
(3,911 | ) | ||
Total
Noncurrent Liabilities
|
224,605 | |||
Total
Liabilities
|
1,080,316 | |||
Stockholders'
Equity
|
||||
Common
stock ($.001 par value; 15,000,000 shares authorized;8,466,953 shares
issued, and 7,263,508 shares outstanding)
|
13,508,257 | |||
Additional
paid-in capital
|
940,056 | |||
Treasury
stock
|
(222,781 | ) | ||
Accumulated
deficit
|
(8,538,289 | ) | ||
Total
Stockholders' Equity
|
5,687,243 | |||
Total
Liabilities and Stockholders' Equity
|
$ | 6,767,559 |
February
29, 2008
|
February
28, 2007
|
|||||||
REVENUES
|
||||||||
Royalty
fees from franchised stores
|
$ | 514,216 | $ | 527,477 | ||||
Net
sales by Company-owned stores
|
116,186 | 115,273 | ||||||
Franchise
fees
|
105,000 | 77,500 | ||||||
Licensing
fees and other income
|
236,045 | 230,928 | ||||||
Total
Revenues
|
971,447 | 951,178 | ||||||
OPERATING
EXPENSES
|
||||||||
Store
food, beverage and paper costs
|
39,681 | 33,807 | ||||||
Store
payroll and other operating expenses
|
118,623 | 115,340 | ||||||
Selling,
general and administrative expenses:
|
||||||||
Payroll
and payroll-related expenses
|
391,327 | 392,865 | ||||||
Occupancy
|
35,422 | 34,419 | ||||||
Advertising
and promotion
|
29,908 | 24,875 | ||||||
Professional
service fees
|
84,681 | 86,174 | ||||||
Depreciation
and amortization
|
8,647 | 15,155 | ||||||
Other
|
129,481 | 140,717 | ||||||
Total
Operating Expenses
|
837,770 | 843,352 | ||||||
Income
from operations
|
133,677 | 107,826 | ||||||
Interest
income
|
12,490 | 17,778 | ||||||
Interest
expense
|
(2,987 | ) | (5,024 | ) | ||||
Income
before provision for income taxes
|
143,180 | 120,580 | ||||||
Provision
(benefit) for income taxes
|
||||||||
Current
tax (benefit)
|
- | - | ||||||
Deferred
tax (benefit)
|
- | - | ||||||
- | - | |||||||
Net
Income
|
$ | 143,180 | $ | 120,580 | ||||
Net
Income per share - Basic
|
$ | 0.02 | $ | 0.02 | ||||
Net
Income per share - Diluted
|
$ | 0.02 | $ | 0.02 | ||||
Weighted
average shares outstanding - Basic
|
7,263,508 | 7,256,855 | ||||||
Weighted
average shares outstanding - Diluted
|
7,273,781 | 7,273,812 | ||||||
Cash
dividends paid per share
|
$ | 0.04 | $ | 0.04 |
February
29, 2008
|
February
28, 2007
|
|||||||
Operating
activities
|
||||||||
Net
income
|
$ | 143,180 | $ | 120,580 | ||||
Depreciation
and amortization
|
8,647 | 15,155 | ||||||
Loss
on sale of equipment
|
- | - | ||||||
Provision
for uncollectible accounts, net of recoveries
|
(3,928 | ) | (6,360 | ) | ||||
Share-based
compensation
|
8,018 | 8,630 | ||||||
Changes
in:
|
||||||||
Trade
accounts receivable
|
7,876 | 2,211 | ||||||
Restricted
cash
|
1,647 | 4,492 | ||||||
Marketing
fund contributions receivable
|
23,576 | 9,583 | ||||||
Notes
receivable
|
1,981 | 3,805 | ||||||
Inventories
|
(1,192 | ) | (625 | ) | ||||
Prepaid
expenses and other
|
15,933 | (12,958 | ) | |||||
Accounts
payable
|
4,702 | 61,790 | ||||||
Accrued
liabilities
|
1,049 | (69,287 | ) | |||||
Unexpended
marketing fund contributions
|
(32,854 | ) | (13,939 | ) | ||||
Deferred
revenue
|
(91,335 | ) | (59,666 | ) | ||||
Net
Cash Provided by Operating Activities
|
87,300 | 63,411 | ||||||
Investing
activities
|
||||||||
Purchase
of equipment
|
(991 | ) | (858 | ) | ||||
Capitalization
of trademark renewals
|
(11,359 | ) | - | |||||
Net
Cash Used In Investing Activities
|
(12,350 | ) | (858 | ) | ||||
Financing
activities
|
||||||||
Repayment
of borrowings
|
- | (63,601 | ) | |||||
Proceeds
from exercise of stock options
|
- | 20,477 | ||||||
Payment
of dividends
|
(290,540 | ) | (290,524 | ) | ||||
Net
Cash Used In Financing Activities
|
(290,540 | ) | (333,648 | ) | ||||
Net
Increase (Decrease) in Cash
|
||||||||
(215,590 | ) | (271,095 | ) | |||||
Cash,
Beginning of Period
|
1,510,292 | 1,792,666 | ||||||
Cash,
End of Period
|
$ | 1,294,702 | $ | 1,521,571 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Interest
paid
|
$ | - | $ | 2,099 | ||||
Income
taxes paid
|
$ | - | $ | - |
Stores
open:
|
||||
Company-owned
|
1 | |||
Franchisees
|
126 | |||
Licensed
|
3 | |||
Under
development
|
6 | |||
Total
|
136 |
3
months ended
|
||||||||
February
29, 2008
|
February
28, 2007
|
|||||||
Net
income available to common shareholders
|
$ | 143,180 | $ | 120,580 | ||||
Weighted
average outstanding shares - Basic
|
7,263,508 | 7,256,855 | ||||||
Earnings
per Share - Basic
|
$ | 0.02 | $ | 0.02 | ||||
Effect
of dilutive common stock
|
10,273 | 16,958 | ||||||
Weighted
average outstanding shares - Diluted
|
7,273,781 | 7,273,812 | ||||||
Earnings
per share - Diluted
|
$ | 0.02 | $ | 0.02 |
3
months ended
|
||||||||
February
29, 2008
|
February
28, 2007
|
|||||||
Shares
excluded from calculation of diluted EPS
|
327,500 | 267,500 |
3
months ended
|
||||||||
February
29, 2008
|
February
28, 2007
|
|||||||
Options
outstanding - beginning of period
|
392,373 | 432,949 | ||||||
Granted
|
- | - | ||||||
Forfeited
|
- | - | ||||||
Exercised
|
- | (40,167 | ) | |||||
Options
outstanding - end of period
|
392,373 | 392,782 |
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||||||
Outstanding
at 2/29/08
|
Wghtd.
Avg.Remaining Life
|
Wghtd.
Avg.Exercise Price
|
Aggregate
Intrinsic Value
|
Exercisable
at 2/29/08
|
Wghtd.
Avg.Exercise Price
|
Aggregate
Intrinsic Value
|
||||||||||||||||||||
392,373 | 8.04 | $ | 1.12 | $ | - | 173,206 | $ | 0.96 | $ | - |
Net
Revenues
|
Operating
Income (Loss)
|
|||||||||||||||
3
Months Ended
|
3
Months Ended
|
|||||||||||||||
February
29, 2008
|
February
28, 2007
|
February
29, 2008
|
February
28, 2007
|
|||||||||||||
Company
Store Operations
|
$ | 196,541 | $ | 214,591 | $ | (54,353 | ) | $ | (51,897 | ) | ||||||
Franchise
Operations and Licensing Fees
|
774,906 | 736,587 | 433,219 | 390,006 | ||||||||||||
$ | 971,447 | $ | 951,178 | $ | 378,866 | $ | 338,109 | |||||||||
Corporate
Expenses
|
(245,188 | ) | (230,282 | ) | ||||||||||||
Interest
Income, Net of Interest Expense
|
9,502 | 12,753 | ||||||||||||||
Net
Income
|
$ | 143,180 | $ | 120,580 |
ITEM 2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
ITEM 3.
|
CONTROLS AND
PROCEDURES
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY AND
USE OF PROCEEDS
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
ITEM 4.
|
SUBMISSION OF
MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM 5.
|
OTHER INFORMATION
|
ITEM 6.
|
EXHIBITS
|
Dated: April
9, 2008
|
/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
|