(Mark
One)
|
x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
Illinois
|
36-3442829
|
(State
or Other Jurisdiction of Incorporation or
Organization)
|
(I.R.S.
Employer Identification No.)
|
Indicate
by check mark whether the registrant (1) filed all reports required to be
filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the past 12 months (or for such shorter period
that the registrant was required to
file such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes o
No x
|
Indicate
by check mark whether the registrant has submitted electronically and
posted on its corporate Web site, if any,
every Interactive Data file required to be submitted and posted pursuant
to Rule 405 of Regulation S-T (§232.405
of
this chapter) during the preceding 12 months (or for such shorter period
that the registrant was required to submit and
post such files). Yes o
No o
|
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer
or a smaller reporting company. See definition of “large accelerated
filer,” “accelerated filer” and “smaller reporting
company” in Rule 12b-2 of the Exchange Act.
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
Indicate
by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes
o
No x
|
As
of April 30, 2009, the issuer had 16,819,920 shares of common
stock, no par value, outstanding.
|
PART
I —
|
FINANCIAL
INFORMATION
|
Page(s)
|
ITEM
1.
|
FINANCIAL
STATEMENTS.
|
2
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
7
|
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
|
22
|
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|
24
|
ITEM 4T.
|
CONTROLS
AND PROCEDURES.
|
24
|
PART
II —
|
OTHER
INFORMATION
|
|
ITEM
1.
|
LEGAL
PROCEEDINGS.
|
24
|
ITEM 1A.
|
RISK
FACTORS.
|
24
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
|
24
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES.
|
25
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS.
|
25
|
ITEM
5.
|
OTHER
INFORMATION.
|
25
|
ITEM
6.
|
EXHIBITS.
|
25
|
SIGNATURES
|
26
|
|
EXHIBIT
INDEX
|
27
|
(Unaudited)
|
||||||||||||
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
$ | 607,098 | $ | 392,790 | $ | 277,248 | ||||||
Marketable
securities
|
4,286,451 | 6,790,850 | 5,262,168 | |||||||||
Inventories
|
3,641,748 | 3,669,990 | 3,097,542 | |||||||||
Accounts
receivable, net of allowance for doubtful accounts of $35,011 and
$39,460 at March 31, 2009 and 2008 and $110,011 at December
31, 2008
|
6,062,316 | 4,926,058 | 4,765,865 | |||||||||
Prepaid
expenses and other current assets
|
23,051 | 9,087 | 23,226 | |||||||||
Other
receivables
|
27,472 | 134,298 | 40,314 | |||||||||
Deferred
income taxes
|
862,607 | 467,695 | 919,649 | |||||||||
Refundable
income taxes
|
73,174 | — | 356,416 | |||||||||
Total
current assets
|
15,583,917 | 16,390,768 | 14,742,428 | |||||||||
Property
and equipment, net
|
13,723,923 | 9,854,945 | 11,062,714 | |||||||||
Intangible
assets
|
||||||||||||
Goodwill
and other non amortizable brand asset
|
12,253,845 | 5,414,858 | 5,414,858 | |||||||||
Other
intangible assets, net of accumulated amortization of $1,092,112
and $681,837 at March 31, 2009 and 2008 and $921,422 at December
31, 2008
|
6,765,526 | 3,175,801 | 2,936,216 | |||||||||
Total
intangible assets
|
19,019,371 | 8,590,659 | 8,351,074 | |||||||||
Other
assets
|
500,000 | 500,000 | 500,000 | |||||||||
Total
assets
|
$ | 48,827,211 | $ | 35,336,372 | $ | 34,656,216 | ||||||
LIABILITIES AND STOCKHOLDERS’
EQUITY
|
||||||||||||
Current
liabilities
|
||||||||||||
Current
maturities of notes payable
|
$ | 6,982,001 | $ | 1,131,725 | $ | 928,444 | ||||||
Accounts
payable
|
2,368,732 | 1,966,926 | 2,260,272 | |||||||||
Accrued
expenses
|
486,718 | 392,384 | 458,282 | |||||||||
Margin
payable
|
423,032 | — | — | |||||||||
Accrued
income taxes
|
— | 203,529 | — | |||||||||
Total
current liabilities
|
10,260,483 | 3,694,564 | 3,646,998 | |||||||||
Notes
payable
|
8,376,389 | 3,813,825 | 3,108,014 | |||||||||
Deferred
income taxes
|
1,763,059 | 1,679,859 | 1,607,155 | |||||||||
Stockholders’
equity
|
||||||||||||
Common
stock, no par value; 20,000,000 shares authorized; 17,273,776 shares
issued; 16,843,476 shares outstanding at March 31, 2009; 17,273,776
shares issued; 16,792,826 shares outstanding at March 31, 2008; and
17,273,776 shares issued; 16,720,842 shares outstanding at December 31,
2008
|
6,509,267 | 6,509,267 | 6,509,267 | |||||||||
Paid-in-capital
|
1,886,375 | 1,137,709 | 1,202,009 | |||||||||
Treasury
stock, at cost
|
(3,056,859 | ) | (2,437,517 | ) | (3,302,025 | ) | ||||||
Retained
earnings
|
23,931,173 | 21,360,037 | 22,383,707 | |||||||||
Accumulated
other comprehensive loss, net of taxes
|
(842,676 | ) | (421,372 | ) | (498,909 | ) | ||||||
Total
stockholders’ equity
|
28,427,280 | 26,148,124 | 26,294,049 | |||||||||
Total
liabilities and stockholders’ equity
|
$ | 48,827,211 | $ | 35,336,372 | $ | 34,656,216 |
(Unaudited)
|
||||||||||||
Three
Months Ended
|
Year
Ended
|
|||||||||||
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Sales
|
$ | 13,736,080 | $ | 11,122,238 | $ | 44,461,455 | ||||||
Cost
of goods sold
|
8,000,052 | 7,442,083 | 30,926,114 | |||||||||
Depreciation
expense
|
216,774 | 189,424 | 777,715 | |||||||||
Total
cost of goods sold
|
8,216,826 | 7,631,507 | 31,703,829 | |||||||||
Gross
profit
|
5,519,254 | 3,490,731 | 12,757,626 | |||||||||
Selling
Expenses
|
1,307,925 | 1,059,166 | 4,098,176 | |||||||||
General
and Administrative
|
1,497,126 | 985,046 | 4,149,010 | |||||||||
Amortization
expense
|
170,690 | 79,861 | 319,446 | |||||||||
Total
Operating Expenses
|
2,975,741 | 2,124,073 | 8,566,632 | |||||||||
Income
from operations
|
2,543,513 | 1,366,658 | 4,190,994 | |||||||||
Other
income (expense):
|
||||||||||||
Interest
and dividend income
|
62,211 | 103,133 | 343,329 | |||||||||
Rental
Income
|
9,347 | 11,647 | 48,886 | |||||||||
Interest
expense
|
(154,383 | ) | (85,956 | ) | (298,619 | ) | ||||||
Impairment
of marketable securities
|
(958,879 | ) | ||||||||||
Gain
(loss) on sale of marketable securities, net
|
(149,790 | ) | 51,029 | (733,647 | ) | |||||||
Total
other income (Expense)
|
(232,615 | ) | 79,853 | (1,598,930 | ) | |||||||
Income
before provision for income
taxes
|
2,310,898 | 1,446,511 | 2,592,064 | |||||||||
Provision
for income taxes
|
763,432 | 557,906 | 679,789 | |||||||||
Net
income
|
$ | 1,547,466 | $ | 888,605 | $ | 1,912,275 | ||||||
Basic
and diluted earnings per common
share
|
0.09 | 0.05 | 0.11 | |||||||||
|
||||||||||||
Weighted
average number of shares
outstanding
|
16,846,671 | 16,814,740 | 16,765,080 | |||||||||
COMPREHENSIVE INCOME
|
||||||||||||
Net
income
|
$ | 1,547,466 | $ | 888,605 | $ | 1,912,275 | ||||||
Other
comprehensive income (loss), net of tax:
|
||||||||||||
Unrealized
gains (losses) on marketable securities (net of tax
benefits)
|
(343,767 | ) | (182,376 | ) | (720,517 | ) | ||||||
Less
reclassification adjustment for (gains) losses included in net
income (net of taxes)
|
(29,954 | ) | 430,651 | |||||||||
Comprehensive
income
|
$ | 1,203,699 | $ | 676,275 | $ | 1,622,409 |
Common
Stock,
No
Par Value
|
#
|
Accumulated
|
||||||||||||||||||||||||||||||||||
20,000,000
Shares
|
of Shares
|
Other
|
||||||||||||||||||||||||||||||||||
Authorized
|
of
|
Comprehensive
|
||||||||||||||||||||||||||||||||||
#
of Shares
|
#
of Shares
|
Treasury
|
Common
|
Paid
In
|
Treasury
|
Retained
|
Income
(Loss),
|
|||||||||||||||||||||||||||||
Issued
|
Outstanding
|
Stock
|
Stock
|
Capital
|
Stock
|
Earnings
|
Net
of Tax
|
Total
|
||||||||||||||||||||||||||||
Balances
at December 31, 2007
|
17,273,776 | 16,827,726 | 446,050 | 6,509,267 | 1,120,669 | (2,078,165 | ) | 20,471,432 | (209,043 | ) | 25,814,160 | |||||||||||||||||||||||||
Redemption
of stock
|
— | (112,009 | ) | 112,009 | — | — | (1,239,488 | ) | — | — | (1,239,488 | ) | ||||||||||||||||||||||||
Issuance
of treasury stock for compensation
|
— | 8,750 | (8,750 | ) | — | 81,340 | 15,628 | — | — | 96,968 | ||||||||||||||||||||||||||
Other
comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized
losses on securities, net of taxes and reclassification
adjustment
|
— | — | — | — | — | — | — | (289,866 | ) | (289,866 | ) | |||||||||||||||||||||||||
Net
income for the year ended December 31, 2008
|
— | — | — | — | — | — | 1,912,275 | — | 1,912,275 | |||||||||||||||||||||||||||
Balances
at December 31, 2008
|
17,273,776 | 16,724,467 | 549,309 | 6,509,267 | 1,202,009 | (3,302,025 | ) | 22,383,707 | (498,909 | ) | 26,294,049 | |||||||||||||||||||||||||
Redemption
of stock
|
— | (15,195 | ) | 15,195 | — | — | (101,628 | ) | — | — | (101,628 | ) | ||||||||||||||||||||||||
Issuance
of treasury stock for compensation
|
— | 5,257 | (5,257 | ) | — | 39,628 | 11,532 | — | — | 51,160 | ||||||||||||||||||||||||||
Issuance
of treasury stock for Fresh Made acquisition
|
— | 128,947 | (128,947 | ) | — | 644,738 | 335,262 | — | — | 980,000 | ||||||||||||||||||||||||||
Other
comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized
gains on securities, net of taxes and reclassification
adjustment
|
— | — | — | — | — | — | — | (343,767 | ) | (343,767 | ) | |||||||||||||||||||||||||
Net
income for the three months ended March 31,
2009
|
— | — | — | — | — | — | 1,547,466 | — | 1,547,466 | |||||||||||||||||||||||||||
Balances
at March 31, 2009
|
17,273,776 | 16,843,476 | 430,300 | $ | 6,509,267 | $ | 1,886,375 | $ | (3,056,859 | ) | $ | 23,931,173 | $ | (842,676 | ) | $ | 28,427,280 |
March
31,
|
March
31,
|
December
31,
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
Cash flows from operating
activities:
|
||||||||||||
Net
income
|
$ | 1,547,466 | $ | 888,605 | $ | 1,912,275 | ||||||
Adjustments
to reconcile net income to net cash flows from operating
activities, net of acquisition:
|
||||||||||||
Depreciation
and amortization
|
387,464 | 269,285 | 1,092,995 | |||||||||
(Gain)Loss
on sale of marketable securities, net
|
149,790 | (51,029 | ) | 733,647 | ||||||||
Impairment
of marketable securities
|
— | — | 958,879 | |||||||||
Deferred
income taxes
|
8,549 | (39,280 | ) | (509,386 | ) | |||||||
Treasury
stock issued for compensation
|
51,160 | 20,790 | 96,968 | |||||||||
Increase
(decrease) in allowance for doubtful accounts
|
— | — | 70,551 | |||||||||
(Increase)
decrease in operating assets:
|
||||||||||||
Accounts
receivable
|
(1,136,258 | ) | (716,396 | ) | (626,754 | ) | ||||||
Other
receivables
|
106,826 | (91,187 | ) | 2,797 | ||||||||
Inventories
|
28,242 | (163,436 | ) | 409,012 | ||||||||
Refundable
income taxes
|
(155,386 | ) | 240,880 | (115,536 | ) | |||||||
Prepaid
expenses and other current assets
|
(13,965 | ) | 12,166 | (1,973 | ) | |||||||
Increase
(decrease) in operating liabilities:
|
||||||||||||
Accounts
payable
|
401,833 | 372,596 | 665,942 | |||||||||
Accrued
expenses
|
94,334 | (21,655 | ) | 44,243 | ||||||||
Margin
payable
|
423,032 | — | — | |||||||||
Accrued
income taxes
|
(197,694 | ) | 203,529 | — | ||||||||
Net
cash provided by operating activities
|
1,695,393 | 924,868 | 4,733,660 | |||||||||
Cash flows from investing
activities:
|
||||||||||||
Purchases
of marketable securities
|
(1,757,574 | ) | (1,976,684 | ) | (5,782,452 | ) | ||||||
Sale
of marketable securities
|
2,318,620 | 1,864,617 | 5,323,423 | |||||||||
Purchases
of property and equipment
|
(349,849 | ) | (365,421 | ) | (2,157,315 | ) | ||||||
Acquisition
of Fresh Made, net of cash acquired
|
(2,850,888 | ) | — | — | ||||||||
Net
cash used in investing activities
|
(2,639,691 | ) | (477,488 | ) | (2,616,344 | ) | ||||||
Cash flows from financing
activities:
|
||||||||||||
Proceeds
of note payable
|
1,729,990 | — | — | |||||||||
Purchases
of treasury stock, net
|
(101,628 | ) | (363,102 | ) | (1,239,488 | ) | ||||||
Repayment
of notes payable
|
(354,214 | ) | (287,373 | ) | (1,196,465 | ) | ||||||
Net
cash used in financing activities
|
1,274,148 | (650,475 | ) | (2,435,953 | ) | |||||||
Net
increase (decrease) in cash and cash equivalents
|
329,850 | (203,095 | ) | (318,637 | ) | |||||||
Cash
and cash equivalents at the beginning of the period
|
277,248 | 595,885 | 595,885 | |||||||||
Cash
and cash equivalents at the end of the period
|
$ | 607,098 | $ | 392,790 | $ | 277,248 |
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Amounts
insured
|
$ | 648,222 | $ | 280,180 | $ | 847,711 | ||||||
Uninsured
and uncollateralized amounts
|
— | 762,102 | — | |||||||||
Total
bank balances
|
$ | 648,222 | $ | 1,042,282 | $ | 847,711 |
Category
|
Years
|
|
Buildings
and improvements
|
31
and 39
|
|
Machinery
and equipment
|
5 –
12
|
|
Office
equipment
|
5 –
7
|
|
Vehicles
|
5
|
Category
|
Years
|
|
Recipes
|
4
|
|
Customer
lists and other customer
related intangibles
|
7-10
|
|
Lease
agreement
|
7
|
|
Trade
names
|
15
|
|
Formula
|
10
|
|
Customer
relationships
|
12
|
Cash
and cash equivalents
|
$ | 226,000 | ||
Accounts
receivable (contractual amounts totaling $546,000)
|
546,000 | |||
Other
current assets
|
373,000 | |||
Building
and other fixed assets
|
2,528,000 | |||
Customer
list
|
4,000,000 | |||
Non
amortizable goodwill and brand asset
|
6,816,000 | |||
Current
liabilities
|
(461,000 | ) | ||
Total
fair value of assets acquired and laiblities assumed
|
$ | 14,028,000 |
March
31, 2009
|
March
31, 2008
|
December
31, 2008
|
||||||||||||||||||||||
Cost
|
Accumulated
Amortization
|
Cost
|
Accumulated
Amortization
|
Cost
|
Accumulated
Amortization
|
|||||||||||||||||||
Recipes
|
$ | 43,600 | $ | 43,600 | $ | 43,600 | $ | 38,831 | $ | 43,600 | $ | 43,600 | ||||||||||||
Customer
lists and other customer related intangibles
|
4,305,200 | 284,052 | 305,200 | 151,873 | 305,200 | 182,938 | ||||||||||||||||||
Lease
acquisition
|
87,200 | 58,133 | 87,200 | 45,676 | 87,200 | 55,019 | ||||||||||||||||||
Other
|
6,638 | 6,638 | 6,638 | 3,651 | 6,638 | 4,647 | ||||||||||||||||||
Customer
relationship
|
985,000 | 218,889 | 985,000 | 136,806 | 985,000 | 198,368 | ||||||||||||||||||
Contractual
backlog
|
12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | ||||||||||||||||||
Trade
names
|
1,980,000 | 352,000 | 1,980,000 | 220,000 | 1,980,000 | 319,000 | ||||||||||||||||||
Formula
|
438,000 | 116,800 | 438,000 | 73,000 | 438,000 | 105,850 | ||||||||||||||||||
$ | 7,857,638 | $ | 1,092,112 | $ | 3,857,638 | $ | 681,837 | $ | 3,857,638 | $ | 921,422 |
2010
|
$ |
672,614
|
||
2011
|
669,375
|
|||
2012
|
661,402
|
|||
2013
|
635,450
|
|||
2014
|
624,550
|
|||
Thereafter
|
3,502,135
|
|||
$ |
6,765,526
|
March 31, 2009
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 1,429,461 | $ | 46,956 | $ | ( 363,537 | ) | $ | 1,112,880 | |||||||
Mutual
Funds
|
704,256 | 160 | ( 376,113 | ) | 328,303 | |||||||||||
Preferred
Securities
|
826,295 | — | ( 397,324 | ) | 428,971 | |||||||||||
Corporate
Bonds
|
506,165 | 2,959 | ( 25,193 | ) | 483,931 | |||||||||||
Government
agency Obligations
|
1,929,788 | 6,539 | ( 3,961 | ) | 1,932,366 | |||||||||||
Total
|
$ | 5,395,965 | $ | 56,614 | $ | ( 1,166,128 | ) | $ | 4,286,451 |
March 31, 2008
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 3,074,223 | $ | 114,067 | $ | ( 481,142 | ) | $ | 2,707,148 | |||||||
Mutual
Funds
|
927,055 | 3,744 | ( 144,622 | ) | 786,177 | |||||||||||
Preferred
Securities
|
1,655,421 | 7,680 | ( 167,259 | ) | 1,495,842 | |||||||||||
Corporate
Bonds
|
1,249,426 | 1,585 | ( 55,070 | ) | 1,195,942 | |||||||||||
Municipal
Bonds
|
4,586 | 330 | — | 4,916 | ||||||||||||
Government
agency Obligations
|
597,978 | 2,956 | ( 108 | ) | 600,825 | |||||||||||
Total
|
$ | 7,508,689 | $ | 130,362 | $ | ( 848,201 | ) | $ | 6,790,850 |
December 31, 2008
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 2,116,004 | $ | 75,333 | $ | ( 279,487 | ) | $ | 1,911,850 | |||||||
Mutual
Funds
|
888,182 | 202 | ( 339,970 | ) | 548,414 | |||||||||||
Preferred
Securities
|
1,541,423 | 13,075 | ( 308,963 | ) | 1,245,535 | |||||||||||
Corporate
Bonds
|
783,761 | 1,559 | ( 19,289 | ) | 766,031 | |||||||||||
Municipal
Bonds
|
4,586 | 414 | — | 5,000 | ||||||||||||
Government
agency Obligations
|
778,140 | 8,668 | ( 1,470 | ) | 785,338 | |||||||||||
Total
|
$ | 6,112,096 | $ | 99,251 | $ | ( 949,179 | ) | $ | 5,262,168 |
Less
Than 12 Months
|
12
Months or Greater
|
Total
|
||||||||||||||||||||||
Description
of Securities
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Equities
|
$ | 872,423 | $ | ( 316,691 | ) | $ | 59,422 | $ | ( 46,846 | ) | $ | 931,845 | $ | ( 363,537 | ) | |||||||||
Mutual
Funds
|
148,400 | ( 71,155 | ) | 172,520 | ( 304,958 | ) | 320,920 | ( 376,113 | ) | |||||||||||||||
Preferred
Securities
|
180,313 | ( 15,874 | ) | 248,658 | ( 381,450 | ) | 428,971 | ( 397,324 | ) | |||||||||||||||
Corporate
Bonds
|
24,233 | ( 714 | ) | 274,811 | ( 24,479 | ) | 299,044 | ( 25,193 | ) | |||||||||||||||
Government
Agency Obligations
|
— | — | 695,308 | ( 3,961 | ) | 695,308 | ( 3,961 | ) | ||||||||||||||||
$ | 1,225,369 | $ | ( 404,434 | ) | $ | 1,450,719 | $ | ( 761,694 | ) | $ | 2,676,088 | $ | ( 1,166,128 | ) |
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Finished
goods
|
$ | 1,397,435 | $ | 1,201,472 | $ | 1,343,811 | ||||||
Production
supplies
|
1,661,817 | 1,357,834 | 1,291,484 | |||||||||
Raw
materials
|
582,496 | 1,110,684 | 462,247 | |||||||||
Total
inventories
|
$ | 3,641,748 | $ | 3,669,990 | $ | 3,097,542 |
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Land
|
$ | 969,232 | $ | 969,232 | $ | 969,232 | ||||||
Buildings
and improvements
|
9,569,074 | 6,772,762 | 7,138,042 | |||||||||
Machinery
and equipment
|
9,605,436 | 8,166,465 | 8,229,202 | |||||||||
Vehicles
|
964,956 | 581,458 | 610,558 | |||||||||
Office
equipment
|
184,609 | 102,830 | 180,351 | |||||||||
Construction
in process
|
2,630,334 | 1,047,623 | 2,309,045 | |||||||||
23,923,641 | 17,640,370 | 19,436,430 | ||||||||||
Less
accumulated depreciation
|
10,199,718 | 7,785,425 | 8,373,716 | |||||||||
Total
property and equipment
|
$ | 13,723,923 | $ | 9,854,945 | $ | 11,062,714 |
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Accrued
payroll and payroll taxes
|
$ | 181,384 | $ | 101,670 | $ | 98,089 | ||||||
Accrued
property tax
|
225,303 | 220,253 | 291,819 | |||||||||
Other
|
80,031 | 70,461 | 68,374 | |||||||||
$ | 486,718 | $ | 392,384 | $ | 458,282 |
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Mortgage
note payable to a bank, payable in monthly installments of $3,273
including interest at 7%, with a balloon payment of $416,825 due September
25, 2011. Collateralized by real estate.
|
— | $ | 444,499 | $ | 438,926 | |||||||
Mortgage
note payable to a bank, payable in monthly installments of $19,513
including interest at 5.6%, with a balloon payment of $2,652,143 due July
14, 2010. Collateralized by real estate.
|
— | 2,816,481 | 2,760,288 | |||||||||
Note
payable to Amani Holding LLC, payable in quarterly installments of
$262,500 plus interest at the floating prime rate per annum (7.25% at
December 31, 2007) due September 1, 2010 secured by letter of
credit.
|
574,308 | 1,684,570 | 837,244 | |||||||||
Note
payable to Private Bank in monthly installments of $42,222, plus variable
interest rate, currently at 2.945%, with a balloon payment of $5,066,667
due February 6, 2014. Collateralized by substantially all
assets of the Company.
|
7,515,555 | — | — | |||||||||
Line
of credit with Private Bank at variable interest rate, currently at
2.945%, due on February 6, 2010. Collateralized by real
estate.
|
2,600,000 | — | — | |||||||||
Line
of credit with Morgan Stanley at variable interest rate, currently at
2.40%. Secured by marketable securities.
|
1,933,527 | — | — | |||||||||
Subordinated
notes payable to Ilya Mandel & Michael Edelson, payable in quarterly
installments of $341,875, plus interest at the floating rate per annum
(3.3% at March 31, 2009) due February 6, 2011.
|
2,735,000 | — | — | |||||||||
Total
notes payable
|
15,358,390 | 4,945,550 | 4,036,458 | |||||||||
Less
current maturities
|
6,982,001 | 1,131,725 | 928,444 | |||||||||
Total
long-term portion
|
$ | 8,376,389 | $ | 3,813,825 | $ | 3,108,014 |
For
the Period Ended March 31,
|
|||||
2010
|
$ | 6,982,001 | |||
2011
|
1,874,167 | ||||
2012
|
506,667 | ||||
2013
|
506,667 | ||||
2014
|
5,488,888 | ||||
Total
|
$ | 15,358,390 |
For
the
|
||||||||||||
For
the Three Months Ended
|
Year
Ended
|
|||||||||||
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Current:
|
||||||||||||
Federal
|
$ | 610,611 | $ | 488,599 | $ | 1,005,159 | ||||||
State
and local
|
144,272 | 108,587 | 184,016 | |||||||||
Total
current
|
754,883 | 597,186 | 1,189,175 | |||||||||
Deferred
|
8,549 | ( 39,280 | ) | ( 509,386 | ) | |||||||
Provision
for income taxes
|
$ | 763,432 | $ | 557,906 | $ | 679,789 |
For
the
|
||||||||||||
For
the Three Months Ended
|
Year
Ended
|
|||||||||||
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Federal
income tax expense computed
at the statutory rate
|
$ | 828,045 | $ | 491,814 | $ | 881,302 | ||||||
State
and local tax expense, net
|
116,900 | 69,433 | 124,419 | |||||||||
Permanent
differences
|
( 181,513 | ) | ( 3,341 | ) | ( 150,772 | ) | ||||||
Other
|
— | — | ( 175,160 | ) | ||||||||
Provision
for income taxes
|
$ | 763,432 | $ | 557,906 | $ | 679,789 |
March
31,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Non-current
deferred tax liabilities arising
from:
Temporary
differences -
|
||||||||||||
accumulated
depreciation and amortization
|
$ | ( 1,763,059 | ) | $ | ( 1,679,859 | ) | $ | ( 1,607,155 | ) | |||
Current
deferred tax assets arising from:
|
||||||||||||
Unrealized
losses on marketable securities
|
458,320 | 296,468 | 351,020 | |||||||||
Impairment
of marketable securities
|
204,537 | — | 396,017 | |||||||||
Inventory
|
154,315 | 154,930 | 127,177 | |||||||||
Allowance
for doubtful accounts
|
14,460 | 16,297 | 14,460 | |||||||||
Allowance
for promotions
|
30,975 | — | 30,975 | |||||||||
Total
current deferred tax assets
(liabilities)
|
862,607 | 467,695 | 919,649 | |||||||||
Net
deferred tax liability
|
$ | ( 900,452 | ) | $ | ( 1,212,164 | ) | $ | ( 687,506 | ) |
|
||||||||||||
For
the Three Months Ended March
31, |
For
the Year
Ended |
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Interest
|
$ | 74,743 | $ | 85,956 | $ | 307,620 | ||||||
Income
taxes
|
$ | 454,526 | $ | 133,250 | $ | 1,288,428 |
Quoted
Prices in Active Markets for Identical Assets
(Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level
3)
|
Balance
at
March
31, 2009
|
|||||||||||||
Assets
|
||||||||||||||||
Investment
securities- available - for - sale
|
$ | 4,286,251 | — | — | $ | 4,286,251 |
Period
|
(a)
Total
Numbers
of
Shares
(or Units)
Purchased
|
(b)
Average Price Paid per Share (or Unit)
|
(c)
Total Number of Shares (or Units) Purchased as Part of Publicly Announced
Plans or Programs
|
(d) Maximum Number (or
Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased
Under the Plans or Programs
|
|||||
January 1, 2009 to January 31, 2009 |
—
|
— |
—
|
87,991
|
|||||
February 1, 2009 to February 28, 2009 |
—
|
— |
—
|
87,991
|
|||||
March
1, 2009 to March 31, 2009*
|
15,195
|
6.69
|
15,195
|
72,796
|
|||||
*Total
|
15,195
|
$
|
6.69
|
15,195
|
72,796
|
Exhibit
Number
|
Description
of Document
|
|
3.4
|
Amended
and Restated By-laws (incorporated by reference to
Exhibit No. 3.5 of Lifeway’s Current Report
on Form 8-K dated and filed on December 10, 2002). (File
No. 000-17363)
|
|
3.5
|
Articles
of Incorporation, as amended and currently in effect (incorporated by
reference to Exhibit 3.5 of
Lifeway’s Quarterly Report on Form 10-QSB for the quarter ended
June 30, 2000 and filed
on August 8, 2000). (File No. 000-17363)
|
|
31.1
|
Officer’s
Certificate Pursuant to 15 U.S.C. 7241, as Adopted Pursuant to Section 302
of the Sarbanes-Oxley
Act of 2002.
|
|
31.2
|
Officer’s
Certificate Pursuant to 15 U.S.C. 7241, as Adopted Pursuant to Section 302
of the Sarbanes-Oxley
Act of 2002.
|
|
32.1
|
Certification
of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section
906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification
of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section
906 of the Sarbanes-Oxley Act of 2002.
|
|
Date:
|
May
15, 2009
|
By:
|
/s/
Julie Smolyansky
|
||
Julie
Smolyansky
Chief
Executive Officer, President and Director
|
|||||
Date:
|
May
15, 2009
|
By:
|
/s/
Edward P. Smolyansky
|
||
Edward
P. Smolyansky
Chief
Financial and Accounting Officer and
Treasurer
|
|||||
Exhibit
Number
|
Description
of Document
|
|
3.4
|
Amended
and Restated By-laws (incorporated by reference to
Exhibit No. 3.5 of Lifeway’s Current Report
on Form 8-K dated and filed on December 10, 2002). (File
No. 000-17363)
|
|
3.5
|
Articles
of Incorporation, as amended and currently in effect (incorporated by
reference to Exhibit 3.5 of
Lifeway’s Quarterly Report on Form 10-QSB for the quarter ended
June 30, 2000 and filed
on August 8, 2000). (File No. 000-17363)
|
|
31.1
|
Officer’s
Certificate Pursuant to 15 U.S.C. 7241, as Adopted Pursuant to Section 302
of the Sarbanes-Oxley
Act of 2002.
|
|
31.2
|
Officer’s
Certificate Pursuant to 15 U.S.C. 7241, as Adopted Pursuant to Section 302
of the Sarbanes-Oxley
Act of 2002.
|
|
32.1
|
Certification
of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section
906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification
of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted
Pursuant to Section
906 of the Sarbanes-Oxley Act of 2002.
|
|