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 EXCHANGE
ACT
|
Delaware
|
35-2177773
|
(State
of incorporation)
|
(I.R.S.
Employer Identification No.)
|
ASSETS
|
|||||||
June
30, 2007
(Unaudited)
|
December
31, 2006
|
||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
7,178,413
|
$
|
1,638,917
|
|||
Restricted
cash
|
1,590,929
|
1,580,456 | |||||
Inventory
|
1,970,957
|
1,511,230 | |||||
Trade
accounts receivable, net of allowance for doubtful accounts and returns
and discounts of $188,000 as of June 30, 2007 and $173,253 as of
December
31, 2006
|
1,365,559
|
1,183,763 | |||||
Other
receivables
|
143,388
|
24,811 | |||||
Prepaid
expenses
|
133,299
|
164,462 | |||||
Total
Current Assets
|
12,382,545
|
6,103,639 | |||||
|
|||||||
Property
and equipment, net of accumulated depreciation of $744,785 as of
June 30,
2007 and $663,251 as of December 31, 2006
|
2,124,260
|
1,795,163 | |||||
OTHER
ASSETS
|
|||||||
Brand
names
|
800,201
|
800,201 | |||||
Other
intangibles, net of accumulated amortization of $4,840 as of June
30, 2007
and $4,467 as of December 31, 2006
|
13,774
|
14,146 | |||||
Total
Other Assets
|
813,975
|
814,347 | |||||
|
|||||||
TOTAL
ASSETS
|
$
|
15,320,780
|
$
|
8,713,149
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
1,421,222
|
$
|
1,695,014
|
|||
Lines
of credit
|
1,523,438
|
1,355,526 | |||||
Current
portion of long term debt
|
43,936
|
71,860 | |||||
Accrued
interest
|
8,703
|
27,998 | |||||
Accrued
expenses
|
76,754
|
118,301 | |||||
Total
Current Liabilities
|
3,074,053
|
3,268,699 | |||||
Long
term debt, less current portion
|
830,205
|
821,362 | |||||
|
|||||||
Total
Liabilities
|
3,904,258
|
4,090,061 | |||||
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS’
EQUITY
|
|||||||
Preferred
stock, $10 par value, 500,000 shares authorized, 55,540 shares outstanding
at June 30, 2007 and 58,940 shares at December 31, 2006
|
555,402
|
589,402 | |||||
Common
stock, $.0001 par value, 11,500,000 shares authorized,
8,701,045 shares issued and outstanding at June 30, 2007 and
7,143,185 at December 31, 2006
|
870
|
714 | |||||
Additional
paid in capital
|
17,571,155
|
9,535,114 | |||||
Accumulated
deficit
|
(6,710,905
|
)
|
(5,502,142 | ) | |||
|
|||||||
Total
stockholders’ equity
|
11,416,522
|
4,623,088 | |||||
|
|||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
15,320,780
|
$
|
8,713,149
|
|||
|
Three
months ended
|
|
Six
months ended
|
|
||||||||||
|
|
June
30,
|
|
June
30,
|
|
June
30,
|
|
June
30,
|
|||||
2007
|
|
2006
|
|
2007
|
|
2006
|
|||||||
SALES
|
$
|
3,472,360
|
$
|
3,157,818
|
$
|
6,485,050
|
$
|
5,137,089
|
|||||
COST
OF SALES
|
2,791,932
|
2,589,864
|
5,265,000
|
4,278,741
|
|||||||||
GROSS
PROFIT
|
680,428
|
567,954
|
1,220,050
|
858,348
|
|||||||||
|
|||||||||||||
OPERATING
EXPENSES
|
|||||||||||||
Selling
|
888,104
|
313,462
|
1,442,269
|
600,619
|
|||||||||
General &
Administrative
|
450,148
|
743,982
|
899,491
|
1,016,210
|
|||||||||
Total
Operating Expenses
|
1,338,252
|
1,057,444
|
2,341,760
|
1,616,829
|
|||||||||
|
|||||||||||||
LOSS FROM
OPERATIONS
|
(657,824
|
)
|
(489,490
|
)
|
(1,121,710
|
)
|
(758,481
|
)
|
|||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||
Interest
Income
|
29,109
|
-
|
52,600
|
--
|
|||||||||
Interest
Expense
|
(64,330
|
)
|
(97,748
|
)
|
(111,883
|
)
|
(198,354
|
)
|
|||||
Total
Other Income (Expense)
|
(35,221
|
)
|
(97,748
|
)
|
59,283
|
(198,354
|
)
|
||||||
NET
LOSS
|
(693,045
|
)
|
(587,238
|
)
|
(1,180,993
|
)
|
(956,835
|
)
|
|||||
Preferred
stock dividend
|
(27,770
|
)
|
(29,470
|
)
|
(27,770
|
)
|
(29,470
|
)
|
|||||
|
|||||||||||||
Net
loss attributable to common shareholders
|
$
|
(720,815
|
)
|
$
|
(616,708
|
)
|
$
|
(1,208,763
|
)
|
$
|
(986,305
|
)
|
|
LOSS
PER SHARE-
Available to Common Stockholders
Basic and Diluted
|
$
|
(.10
|
)
|
$
|
(.12
|
)
|
$
|
(.17
|
)
|
$
|
(.19
|
)
|
|
|
|||||||||||||
WEIGHTED
AVERAGE SHARES OUTSTANDING, BASIC AND DILUTED
|
7,403,777
|
5,322,755
|
7,274,201
|
5,239,913
|
Common
Stock
|
|
|
|
Preferred
Stock
|
|
|
|
|
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
Additional
Paid in Capital
|
|
Shares
|
|
Amount
|
|
Accumulated
Deficit
|
|
Total
|
||||||||
Balance,
January 1, 2007
|
7,143,185
|
$
|
714
|
$
|
9,535,114
|
58,940
|
$
|
589,402
|
$
|
(5,502,142
|
)
|
$
|
4,623,088
|
|||||||||
Fair
Value of Common stock issued for services
|
440
|
-
|
3,783
|
-
|
-
|
-
|
3,783
|
|||||||||||||||
Preferred
Stock Dividend
|
3,820
|
1
|
27,769
|
-
|
-
|
(27,770
|
)
|
-
|
||||||||||||||
Preferred
stock conversion
|
13,600
|
1
|
33,999
|
(3,400
|
)
|
(34,000
|
)
|
-
|
-
|
|||||||||||||
Exercise
of Warrants
|
40,000
|
4
|
104,996
|
-
|
-
|
-
|
105,000
|
|||||||||||||||
Common
stock issued for cash, net of offering costs
|
1,500,000
|
150
|
7,862,074
|
7,862,224
|
||||||||||||||||||
Public
offering expenses
|
-
|
-
|
(45,000
|
)
|
-
|
-
|
-
|
(45,000
|
)
|
|||||||||||||
Fair
value of vested options issued to employees
|
-
|
-
|
48,420
|
-
|
-
|
-
|
48,420
|
|||||||||||||||
Net
Loss for the six months ended June 30, 2007
|
-
|
-
|
-
|
-
|
-
|
(1,180,993
|
)
|
(1,180,993
|
)
|
|||||||||||||
Balance,
June 30, 2007
|
8,701,045
|
$
|
870
|
$
|
17,571,155
|
55,540
|
$
|
555,402
|
$
|
(6,710,905
|
)
|
$
|
11,416,522
|
|||||||||
Six
Months Ended
|
|||||||
June
30,
2006
|
June
30,
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
Loss
|
$
|
(1,180,993
|
)
|
$
|
(956,835
|
) | |
Adjustments
to reconcile net loss to net cash used in operating activities:
|
|||||||
Compensation
expense from stock issuance
|
3,783
|
--
|
|||||
Fair
value of stock options issued to employees
|
48,420
|
--
|
|||||
Depreciation
and amortization
|
81,907
|
58,684
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(181,796
|
)
|
(447,578
|
) | |||
Inventory
|
(459,727
|
)
|
(67,800
|
) | |||
Prepaid
Expenses
|
31,163
|
(32,032
|
)
|
||||
Other
receivables
|
(118,576
|
)
|
4,296
|
||||
Accounts
payable
|
(273,792
|
)
|
736,612
|
||||
Accrued
expenses
|
(41,547
|
)
|
21,565
|
||||
Accrued
interest
|
(19,296
|
)
|
17,951
|
||||
Net
cash used in operating activities
|
(2,110,454
|
)
|
(665,137
|
) | |||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchase
of property and equipment
|
(410,631
|
)
|
(36,969
|
) | |||
Increase
in restricted cash
|
(10,473
|
)
|
--
|
||||
Net
cash used in investing activities
|
(421,104
|
)
|
(36,969
|
) | |||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
received from warrants exercise
|
105,000
|
--
|
|||||
Proceeds
received from borrowings on long term debt
|
163,276
|
--
|
|||||
Principal
payments on debt
|
(182,356
|
)
|
(53,870
|
)
|
|||
Proceeds
received on sale of common stock
|
9,000,000
|
1,002,779
|
|||||
Payments
for stock offering costs
|
(1,182,777
|
)
|
(237,287
|
) | |||
Net
borrowing on lines of credit
|
167,911
|
17,508
|
|||||
Net
cash provided by financing activities
|
8,071,054
|
729,130
|
|||||
NET
INCREASE IN
CASH
|
5,539,496
|
27,024
|
|||||
CASH —
Beginning of period
|
1,638,917
|
27,744
|
|||||
|
|||||||
CASH —
End of period
|
$
|
7,178,413
|
$
|
54,768
|
|||
|
|||||||
Supplemental
Disclosures of Cash Flow Information
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
131,176
|
$
|
180,403
|
|||
|
|||||||
Taxes
|
$
|
--
|
$
|
--
|
|||
|
|
||||||
Noncash
Investing and Financing Activities:
|
|||||||
Common
stock to be issued in settlement of preferred stock
dividend
|
$
|
--
|
$
|
29,470
|
|||
Deferred
stock offering costs charged to paid in capital
|
$
|
--
|
$
|
356,238
|
|||
Preferred
Stock converted to Common Stock
|
$
|
34,000
|
$
|
--
|
|||
Common
stock issued in settlement of preferred stock dividend
|
$
|
27,770
|
$
|
29,470
|
June
30, 2007
|
|
December
31, 2006
|
|||||
Raw
Materials
|
$
|
757,787
|
$
|
593,458
|
|||
Finished
Goods
|
1,213,170
|
917,772
|
|||||
$
|
1,970,957
|
$
|
1,511,230
|
||||
Risk-free
interest rate
|
4.83
|
%
|
|
Expected
lives (in years)
|
5.00
|
||
Dividend
yield
|
0
|
%
|
|
Expected
volatilty
|
70
|
%
|
|
Shares
|
Weighted
Average Exercise
Price
|
Weighted-
Average
Remaining
Contractual
Term
(Years)
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
at January 1, 2007
|
363,500
|
$
|
3.84
|
-
|
-
|
||||||||
Granted
|
139,000
|
$
|
5.90
|
-
|
-
|
||||||||
Exercised
|
-
|
-
|
-
|
-
|
|||||||||
Outstanding
at June 30, 2007
|
502,500
|
$
|
4.41
|
3.71
|
$
|
1,441,225
|
|||||||
Exercisable
at June 30, 2007
|
278,500
|
$
|
3.79
|
3.01
|
$
|
962,625
|
Risk-free
interest rate
|
5.10
|
%
|
||
Expected
lives (in years)
|
5
|
|||
Dividend
yield
|
0
|
%
|
||
Expected
volatilty
|
70
|
%
|
||
Shares
|
Weighted
Average Exercise
Price
|
Weighted-Average
Remaining
Contractual
Term
(Years)
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
at January 1, 2007
|
813,241
|
$
|
3.74
|
-
|
-
|
||||||||
Issued
|
914,995
|
$
|
7.34
|
-
|
-
|
||||||||
Exercised
|
(40,000
|
)
|
$
|
2.63
|
-
|
-
|
|||||||
Outstanding
at June 30, 2007
|
1,688,236
|
$
|
5.72
|
3.81
|
$
|
2,776,900
|
|||||||
Exercisable
at June 30, 2007
|
1,488,236
|
$
|
5.60
|
3.74
|
$
|
2,646,900
|
· |
Reed’s
Ginger Brews,
|
· |
Virgil’s
Root Beer and Cream Sodas,
|
· |
China
Colas,
|
· |
Reed’s
Ginger Juice Brews,
|
· |
Reed’s
Ginger Candies, and
|
· |
Reed’s
Ginger Ice Creams
|
Direct
sales to large retailer accounts
|
%
of total sales
|
Local
direct distribution
|
%
of total sales
|
Natural,
gourmet and mainstream distributors
|
%
of total
|
Total
sales
|
||||||||||||||||
2006
|
$ | 1,853,439 |
18
|
$ | 1,039,966 |
10
|
$ | 7,590,948 |
72
|
$ | 10,484,353 | |||||||||||
2005
|
1,536,896 |
16
|
751,999 |
8
|
7,181,390 |
76
|
9,470,285 | |||||||||||||||
2004
|
1,983,598 |
22
|
395,601 |
4
|
6,599,166 |
74
|
8,978,365 |
· |
large
retail accounts, such as Costco, BJ Wholesale, and Cost Plus World
Markets, and
|
· |
the
natural food section of mainstream national supermarket chains, such
as
Safeway, Kroger’s, Ralph’s and Bristol
Farms.
|
2002
|
2003
|
2004
|
2005
|
2006
|
|
Net
sales
|
$6,400,000
|
$6,800,000
|
$9,000,000
|
$9,500,000
|
$10,500,000
|
· |
successes
in our Southern California direct distribution
strategy,
|
· |
increases
in our core of national distribution to natural and gourmet food
stores
and mainstream supermarket chains, and increases in the mainstream
distribution of our products. These include new distribution relationships
in the following areas: Washington state, Oregon, New York, Massachusetts,
New Hampshire, Connecticut, Pennsylvania, Ohio, Michigan, Minnesota
and
Colorado. We
also are
starting up a
co
branded marketing plan
with
these new distributors in these areas of the country.
|
· |
increases
in our direct sales to large
retailers.
|
· |
inefficiencies
relating to the operation of the Brewery, our West Coast production
facility, and
|
· |
higher
freight, glass and production expenses due to the increase in the
cost of
fuel and increases in the price of ingredients in our
products.
|
· |
We
have an unsecured $50,000 line of credit with US Bank which expires
in
December 2009. Interest is payable monthly at the prime rate, as
published
in the Wall Street Journal, plus 12% per annum. Our outstanding balance
was $23,662 at June 30, 2007 and there was $26,338 available under
the
line of credit. The interest rate in effect at June 30, 2007 was
20.25%.
|
· |
We
have a line of credit with Merrill Lynch. Robert T. Reed, Jr., our
Vice
President and National Sales Manager - Mainstream and a brother of
our
Chief Executive Officer, Christopher J. Reed, has pledged certain
securities (which do not include any of our securities which are
owned by
Mr. Reed) in his personal securities account on deposit with Merrill
Lynch
as collateral for repayment of the line of credit. The amount of
the line
of credit is based on a percentage value of such securities. At June
30,
2007, the outstanding balance on the line of credit was $-0-, and
there
was approximately $701,000 available under the line of credit. The
line of
credit bears interest at a rate of 3.785% per annum plus LIBOR (9.1%
as of
June 30, 2007). In consideration for Mr. Reed’s pledging his stock account
at Merrill Lynch as collateral, we have agreed to pay Mr. Reed 5%
per
annum of the amount we borrow from Merrill Lynch, as a loan fee.
In
addition, Christopher J. Reed has pledged all of his shares of common
stock to Robert T. Reed, Jr. as collateral for the shares pledged
by
Robert T. Reed, Jr.
|
· |
We
have a line of credit with California United Bank. This line of credit
allows us to borrow a maximum amount of $1,500,000. As of June 30,
2007,
the amount borrowed on this line of credit was $1,499,776. The interest
rate on this line of credit is Prime, which was 8.25% at June 30,
2007.
The line of credit expires in June 2008. This revolving line of credit
is
secured by all Company assets, except real estate. In addition, we
have
assigned a security interest in a deposit account at the bank. The
amount
of the deposit and the security interest is $1,575,000 and may be
offset
by the bank against any balance on the line of credit. The deposit
cannot
be withdrawn during the term of the line of credit. We may terminate
the
line of credit arrangement at any time, without penalty. As of June
30,
2007, we had approximately $224 of availability on this line of credit.
During the term of this line of credit, we are required to have a
minimum
stockholders’ equity balance of
$1,500,000.
|
· |
fund
more rapid expansion,
|
· |
fund
additional marketing expenditures,
|
· |
enhance
our operating infrastructure,
|
· |
respond
to competitive pressures, and
|
· |
acquire
other businesses.
|
Commissions
related to the public offering (1)
|
$
|
800,000
|
||
Other
offering expenses (2)
|
830,000
|
|||
Expenses
related to the rescission offer (3)
|
340,000
|
|||
Investment
in a restricted money market account (4)
|
1,705,000
|
|||
Payment
to reduce line of credit (5)
|
720,000
|
|||
Payment
of accounts payable and current operating expenses
(6)
|
2,298,000
|
|||
Costs
of hiring of additional sales personnel (7)
|
797,000
|
|||
New
product launch costs (8)
|
79,000
|
|||
Sales
delivery vehicles (9)
|
20,000
|
|||
Brand
advertising (10)
|
231,000
|
|||
New
computer system and brewery equipment (11)
|
180,000
|
|||
Total
estimated proceeds used
|
$
|
8,000,000
|