T
|
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
|
$ | 1,204,642 | ||
Restricted
cash
|
322,223 | |||
Receivables
|
||||
Trade
accounts receivable (net of allowance for doubtful accounts of
$5,320)
|
118,340 | |||
Marketing
fund contributions receivable from franchisees and stores
|
17,298 | |||
Notes
receivable (net of allowance for doubtful accounts of
$2,463)
|
3,873 | |||
Inventories
|
46,198 | |||
Prepaid
expenses and other current assets
|
110,612 | |||
Total
Current Assets
|
1,823,186 | |||
Property,
plant and equipment (net of accumulated depreciation of
$546,945)
|
57,035 | |||
Trademarks
|
763,667 | |||
Goodwill
|
3,542,772 | |||
Definite
lived intangible assets (net of accumulated amortization of
$311,248)
|
70,183 | |||
Deferred
tax asset
|
500,000 | |||
Total
Noncurrent Assets
|
4,933,657 | |||
Total
Assets
|
$ | 6,756,843 | ||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
Liabilities
|
||||
Current
portion of long-term debt
|
$ | 23,051 | ||
Accounts
payable
|
28,505 | |||
Accrued
expenses and other current liabilities
|
322,307 | |||
Unexpended
marketing fund contributions
|
276,003 | |||
Deferred
franchise fee revenue
|
110,000 | |||
Deferred
licensing revenue
|
20,831 | |||
Total
Current Liabilities
|
780,697 | |||
Long-term
debt (net of current portion)
|
228,516 | |||
Total
Noncurrent Liabilities
|
228,516 | |||
Total
Liabilities
|
1,009,213 | |||
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
|
951,528 | |||
Treasury
stock
|
(222,781 | ) | ||
Accumulated
deficit
|
(8,489,374 | ) | ||
Total
Stockholders' Equity
|
5,747,630 | |||
Total
Liabilities and Stockholders' Equity
|
$ | 6,756,843 |
3
Months Ended
|
9
Months Ended
|
|||||||||||||||
August
31, 2008
|
August
31, 2007
|
August
31, 2008
|
August
31, 2007
|
|||||||||||||
REVENUES
|
||||||||||||||||
Royalty
fees from franchised stores
|
$ | 531,908 | $ | 557,467 | $ | 1,604,611 | $ | 1,656,363 | ||||||||
Net
sales by Company-owned store
|
136,056 | 124,408 | 389,896 | 357,770 | ||||||||||||
Franchise
fees
|
20,000 | 70,000 | 160,000 | 195,000 | ||||||||||||
Licensing
fees and other income
|
244,421 | 230,147 | 694,418 | 761,365 | ||||||||||||
Total
Revenues
|
932,385 | 982,022 | 2,848,925 | 2,970,498 | ||||||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Store
food, beverage and paper costs
|
44,046 | 41,120 | 128,836 | 113,069 | ||||||||||||
Store
payroll and other operating expenses
|
123,711 | 111,481 | 349,863 | 335,525 | ||||||||||||
Selling,
general and administrative expenses:
|
||||||||||||||||
Payroll
and payroll-related expenses
|
331,031 | 338,338 | 1,064,664 | 1,079,812 | ||||||||||||
Occupancy
|
38,038 | 35,552 | 108,808 | 108,781 | ||||||||||||
Advertising
and promotion
|
31,384 | 30,949 | 114,971 | 85,752 | ||||||||||||
Professional
service fees
|
60,924 | 40,986 | 169,176 | 153,109 | ||||||||||||
Depreciation
and amortization
|
9,209 | 8,432 | 27,793 | 35,227 | ||||||||||||
Other
|
134,322 | 151,516 | 418,739 | 500,237 | ||||||||||||
Total
Operating Expenses
|
772,665 | 758,374 | 2,382,850 | 2,411,512 | ||||||||||||
Income
from operations
|
159,720 | 223,648 | 466,075 | 558,986 | ||||||||||||
Interest
income
|
5,607 | 16,618 | 25,522 | 51,337 | ||||||||||||
Interest
expense
|
(2,987 | ) | (3,357 | ) | (8,962 | ) | (12,531 | ) | ||||||||
Income
before provision for income taxes
|
162,340 | 236,909 | 482,635 | 597,792 | ||||||||||||
Provision
(benefit) for income taxes
|
||||||||||||||||
Current
tax (benefit)
|
- | - | - | - | ||||||||||||
Deferred
tax (benefit)
|
- | - | - | - | ||||||||||||
- | - | - | - | |||||||||||||
Net
Income
|
$ | 162,340 | $ | 236,909 | $ | 482,635 | $ | 597,792 | ||||||||
Net
Income per share - Basic
|
$ | 0.02 | $ | 0.03 | $ | 0.07 | $ | 0.08 | ||||||||
Net
Income per share - Diluted
|
$ | 0.02 | $ | 0.03 | $ | 0.07 | $ | 0.08 | ||||||||
Weighted
average shares outstanding - Basic
|
7,263,508 | 7,263,099 | 7,263,508 | 7,261,048 | ||||||||||||
Weighted
average shares outstanding - Diluted
|
7,271,548 | 7,282,574 | 7,272,847 | 7,278,535 | ||||||||||||
Cash
dividends paid per share
|
$ | 0.02 | $ | 0.02 | $ | 0.08 | $ | 0.08 |
9
Months Ended
|
||||||||
August
31, 2008
|
August
31, 2007
|
|||||||
Operating
activities
|
||||||||
Net
income
|
$ | 482,635 | $ | 597,792 | ||||
Depreciation
and amortization
|
27,793 | 35,227 | ||||||
Provision
for uncollectible accounts, net of recoveries
|
(1,777 | ) | (6,076 | ) | ||||
Share-based
compensation
|
19,490 | 25,820 | ||||||
Changes
in:
|
||||||||
Trade
accounts receivable
|
(14,031 | ) | (3,511 | ) | ||||
Restricted
cash
|
(50,253 | ) | (38,415 | ) | ||||
Marketing
fund contributions receivable
|
19,458 | 14,637 | ||||||
Notes
receivable
|
3,875 | 9,191 | ||||||
Inventories
|
(2,252 | ) | (7,616 | ) | ||||
Prepaid
expenses and other
|
18,963 | (17,013 | ) | |||||
Accounts
payable
|
(11,966 | ) | (18,549 | ) | ||||
Accrued
liabilities
|
(49,150 | ) | (91,300 | ) | ||||
Unexpended
marketing fund contributions
|
22,387 | 20,804 | ||||||
Deferred
revenue
|
(150,812 | ) | (99,002 | ) | ||||
Net
Cash Provided by Operating Activities
|
314,360 | 421,989 | ||||||
Investing
activities
|
||||||||
Purchase
of equipment
|
(990 | ) | (3,636 | ) | ||||
Capitalization
of trademark renewals
|
(37,939 | ) | - | |||||
Net
Cash Used In Investing Activities
|
(38,929 | ) | (3,636 | ) | ||||
Financing
activities
|
||||||||
Repayment
of borrowings
|
- | (170,735 | ) | |||||
Proceeds
from exercise of stock options
|
- | 20,477 | ||||||
Payment
of dividends
|
(581,081 | ) | (581,048 | ) | ||||
Net
Cash Used In Financing Activities
|
(581,081 | ) | (731,306 | ) | ||||
Net
Increase (Decrease) in Cash
|
(305,650 | ) | (312,953 | ) | ||||
Cash,
Beginning of Period
|
1,510,292 | 1,792,666 | ||||||
Cash,
End of Period
|
$ | 1,204,642 | $ | 1,479,713 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Interest
paid
|
$ | - | $ | 3,460 | ||||
Income
taxes paid
|
$ | - | $ | - |
Stores
open:
|
||||
Company-owned
|
1 | |||
Franchisees
|
118 | |||
Licensed
|
3 | |||
Under
development
|
5 | |||
Total
|
127 |
3
months ended
|
9
months ended
|
|||||||||||||||
August
31, 2008
|
August
31, 2007
|
August
31, 2008
|
August
31, 2007
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net
income available to common shareholders
|
$ | 162,340 | $ | 236,909 | $ | 482,635 | $ | 597,792 | ||||||||
Denominator:
|
||||||||||||||||
Weighted
average outstanding shares - Basic
|
7,263,508 | 7,263,099 | 7,263,508 | 7,261,048 | ||||||||||||
Earnings
per Share - Basic
|
$ | 0.02 | $ | 0.03 | $ | 0.07 | $ | 0.08 | ||||||||
Effect
of dilutive common stock
|
8,040 | 19,475 | 9,339 | 17,487 | ||||||||||||
Weighted
average outstanding shares - Diluted
|
7,271,548 | 7,282,574 | 7,272,847 | 7,278,535 | ||||||||||||
Earnings
per share - Diluted
|
$ | 0.02 | $ | 0.03 | $ | 0.07 | $ | 0.08 |
3
months ended
|
9
months ended
|
|||||||||||||||
August
31, 2008
|
August
31, 2007
|
August
31, 2008
|
August
31, 2007
|
|||||||||||||
Shares
excluded from calculation of diluted EPS
|
352,900 | 267,500 | 327,500 | 267,500 |
9 Months Ended
|
|||
August 31, 2008
|
August 31, 2007
|
||
Options
|
Options
|
||
Options
Outstanding at beginning of period
|
392,373
|
432,949
|
|
Granted
|
0
|
0
|
|
Forfeited
|
0
|
0
|
|
Exercised
|
0
|
(40,167)
|
|
Options
Outstanding at end of period
|
392,373
|
392,782
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||||||
Outstanding
|
Wghtd.
Avg.
|
Wghtd.
Avg.
|
Aggregate
|
Exercisable
|
Wghtd.
Avg.
|
Aggregate
|
||||||||||||||||||||
at
8/31/08
|
Remaining
Life
|
Exercise
Price
|
Intrinsic
Value
|
at
8/31/08
|
Exercise
Price
|
Intrinsic
Value
|
||||||||||||||||||||
392,373 | 7.54 | $ | 1.12 | $ | - | 173,206 | $ | 0.96 | $ | - |
Net
Revenues
|
Operating
Income (Loss)
|
|||||||||||||||
9
Months Ended
|
9
Months Ended
|
|||||||||||||||
August
31, 2008
|
August
31, 2007
|
August
31, 2008
|
August
31, 2007
|
|||||||||||||
Company
Store Operations
|
619,056 | $ | 663,944 | $ | (112,390 | ) | $ | (112,254 | ) | |||||||
Franchise
Operations and Licensing Fees
|
2,229,869 | 2,306,554 | 1,245,797 | 1,335,141 | ||||||||||||
$ | 2,848,925 | $ | 2,970,498 | $ | 1,133,407 | $ | 1,222,887 | |||||||||
Corporate
Expenses
|
(667,332 | ) | (663,901 | ) | ||||||||||||
Interest
Income, Net of Interest Expense
|
16,560 | 38,806 | ||||||||||||||
Net
Income
|
$ | 482,635 | $ | 597,792 |
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
CONTROLS
AND PROCEDURES
|
LEGAL
PROCEEDINGS
|
UNREGISTERED
SALES OF EQUITY AND USE OF PROCEEDS
|
DEFAULTS
UPON SENIOR SECURITIES
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
OTHER
INFORMATION
|
EXHIBITS
|
Dated: October
10, 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
|