[X]
|
Quarterly
report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 for the
quarterly period ended September 30,
2008
|
[ ]
|
Transition
report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 for the transition period from _____________ to
_____________
|
Yes X
|
No__
|
Large
accelerated filer __
|
Accelerated
filer __
|
|
Non
accelerated filer __
|
Smaller
reporting company X
|
Yes
__
|
No X
|
TABLE
OF CONTENTS
|
|
CONSOLIDATED
CONDENSED BALANCE SHEETS
(In
Thousands, Except Share Data)
|
||||||||
ASSETS
|
September
30,
|
December
31,
|
||||||
2008
|
2007
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 1,915 | $ | 2,846 | ||||
Franchise
receivables, net of allowance of $119 and $147,
respectively
|
1,909 | 1,842 | ||||||
Optical
purchasing group receivables, net of allowance of $60
|
6,449 | 4,840 | ||||||
Other
receivables, net of allowance of $6 and $5, respectively
|
376 | 369 | ||||||
Current
portion of franchise notes receivable, net of allowance of $29 and $38,
respectively
|
116 | 191 | ||||||
Inventories,
net
|
377 | 466 | ||||||
Prepaid
expenses and other current assets
|
713 | 447 | ||||||
Deferred
tax assets, current portion
|
623 | 600 | ||||||
Total
current assets
|
12,478 | 11,601 | ||||||
Property
and equipment, net
|
1,267 | 1,496 | ||||||
Franchise
notes receivable
|
137 | 121 | ||||||
Deferred
tax asset, net of current portion
|
1,340 | 1,074 | ||||||
Goodwill
|
4,115 | 4,237 | ||||||
Intangible
assets, net
|
3,110 | 3,065 | ||||||
Other
assets
|
239 | 271 | ||||||
Total
assets
|
$ | 22,686 | $ | 21,865 |
LIABILITIES AND SHAREHOLDERS’
EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 4,795 | $ | 5,607 | ||||
Optical
purchasing group payables
|
5,711 | 4,486 | ||||||
Accrual
for store closings
|
212 | 300 | ||||||
Short-term
debt
|
4,371 | 32 | ||||||
Related
party obligations
|
105 | 404 | ||||||
Total
current liabilities
|
15,194 | 10,829 | ||||||
Long-term
debt
|
54 | 4,424 | ||||||
Related
party borrowings, net of current portion
|
694 | 770 | ||||||
Franchise
deposits and other liabilities
|
350 | 442 | ||||||
Total
liabilities
|
16,292 | 16,465 | ||||||
Commitments
and contingencies
|
||||||||
Shareholders'
equity:
|
||||||||
Preferred
stock, $0.01 par value per share; 5,000,000 shares
authorized: Senior Convertible Preferred Stock, $100,000
liquidation preference per share; 0.74 shares issued and
outstanding
|
74 | 74 | ||||||
Common
stock, $0.01 par value per share; 150,000,000 shares authorized;
125,475,143 shares issued and 125,292,806 shares
outstanding
|
1,254 | 1,254 | ||||||
Treasury
stock, at cost, 182,337 shares
|
(204 | ) | (204 | ) | ||||
Additional
paid-in capital
|
128,017 | 127,971 | ||||||
Accumulated
comprehensive (loss) income
|
(130 | ) | 165 | |||||
Accumulated
deficit
|
(122,617 | ) | (123,860 | ) | ||||
Total
shareholders' equity
|
6,394 | 5,400 | ||||||
Total
liabilities and shareholders' equity
|
$ | 22,686 | $ | 21,865 |
CONSOLIDATED
CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)
(In
Thousands, Except Per Share Data)
|
||||||||||||||||
For
the Three Months Ended September 30,
|
For
the Nine Months Ended September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenues:
|
||||||||||||||||
Optical
purchasing group sales
|
$ | 15,707 | $ | 11,603 | $ | 46,369 | $ | 20,525 | ||||||||
Franchise
royalties
|
1,481 | 1,632 | 4,727 | 5,138 | ||||||||||||
Retail
sales – Company-owned stores
|
966 | 1,435 | 3,062 | 4,040 | ||||||||||||
Membership
fees – VisionCare of California
|
928 | 889 | 2,648 | 2,616 | ||||||||||||
Franchise
related fees and other revenues
|
31 | 103 | 279 | 231 | ||||||||||||
Total
revenue
|
19,113 | 15,662 | 57,085 | 32,550 | ||||||||||||
Costs
and operating expenses:
|
||||||||||||||||
Cost
of optical purchasing group sales
|
14,955 | 11,088 | 44,114 | 19,390 | ||||||||||||
Cost
of retail sales
|
240 | 436 | 737 | 1,119 | ||||||||||||
Selling,
general and administrative expenses
|
3,668 | 4,330 | 11,126 | 11,783 | ||||||||||||
Total
costs and operating expenses
|
18,863 | 15,854 | 55,977 | 32,292 | ||||||||||||
Operating
income (loss)
|
250 | (192 | ) | 1,108 | 258 | |||||||||||
Other
income (expense):
|
||||||||||||||||
Interest
on franchise notes receivable
|
5 | 6 | 19 | 29 | ||||||||||||
Gain
on settlement of litigation
|
- | 1,012 | - | 1,012 | ||||||||||||
Other
income
|
20 | 194 | 93 | 246 | ||||||||||||
Interest
expense
|
(80 | ) | (68 | ) | (266 | ) | (177 | ) | ||||||||
Total
other (expense) income
|
(55 | ) | 1,144 | (154 | ) | 1,110 | ||||||||||
Income
before benefit from (provision for) income taxes
|
195 | 952 | 954 | 1,368 | ||||||||||||
Benefit
from (provision for) income taxes
|
24 | (45 | ) | 289 | 338 | |||||||||||
Net
income
|
219 | 907 | 1,243 | 1,706 | ||||||||||||
Comprehensive
income:
|
||||||||||||||||
Foreign
currency translation adjustments
|
(325 | ) | (10 | ) | (292 | ) | (10 | ) | ||||||||
Comprehensive
(loss) income
|
$ | (106 | ) | $ | 897 | $ | 951 | $ | 1,696 | |||||||
Net
income per share:
|
||||||||||||||||
Basic
and diluted
|
$ | 0.00 | $ | 0.01 | $ | 0.01 | $ | 0.02 | ||||||||
Weighted-average
number of common shares outstanding:
|
||||||||||||||||
Basic
|
125,293 | 72,169 | 125,293 | 70,946 | ||||||||||||
Diluted
|
129,998 | 106,546 | 130,822 | 102,260 |
CONSOLIDATED
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
(Dollars
in Thousands)
|
||||||||
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 1,243 | $ | 1,706 | ||||
Adjustments
to reconcile net income to net cash (used in) provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
483 | 345 | ||||||
Provision
for doubtful accounts
|
58 | 51 | ||||||
Deferred
tax benefits
|
(289 | ) | (361 | ) | ||||
Gain
on the sale of property and equipment
|
(59 | ) | (11 | ) | ||||
Non-cash
compensation charges related to options and warrants
|
46 | 104 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Franchise
and other receivables
|
(246 | ) | (959 | ) | ||||
Settlement
receivable
|
- | (1,062 | ) | |||||
Optical
purchasing group receivables
|
(1,609 | ) | (493 | ) | ||||
Inventories
|
89 | (64 | ) | |||||
Prepaid
expenses and other current assets
|
(266 | ) | (398 | ) | ||||
Other
assets
|
32 | 148 | ||||||
Accounts
payable and accrued liabilities
|
(812 | ) | 1,285 | |||||
Optical
purchasing group payables
|
1,225 | 245 | ||||||
Franchise
deposits and other liabilities
|
(180 | ) | (49 | ) | ||||
Net
cash (used in) provided by operating activities
|
(285 | ) | 487 | |||||
Cash
flows from investing activities:
|
||||||||
Acquisition
of 1725758 Ontario Inc.
|
- | (3,517 | ) | |||||
Proceeds
from franchise and other notes receivable
|
173 | 251 | ||||||
Costs
associated with enhancing trademark value
|
(371 | ) | - | |||||
Franchise
notes receivable issued
|
(20 | ) | (131 | ) | ||||
Purchases
of property and equipment
|
(22 | ) | (863 | ) | ||||
Net
cash used in investing activities
|
(240 | ) | (4,260 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Borrowings
under credit facility
|
- | 4,359 | ||||||
Payments
on borrowings
|
(406 | ) | (389 | ) | ||||
Net
cash (used in) provided by financing activities
|
(406 | ) | 3,970 | |||||
Net
cash (used in) provided by operations
|
(931 | ) | 197 | |||||
Cash
and cash equivalents – beginning of period
|
2,846 | 1,289 | ||||||
Cash
and cash equivalents – end of period
|
$ | 1,915 | $ | 1,486 | ||||
Supplemental
disclosures of cash flow information:
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 224 | $ | 43 | ||||
Taxes
|
$ | 33 | $ | 34 | ||||
Non-cash
investing and financing activities:
|
||||||||
Notes
receivable in connection with the sale of one Company-owned store
(inclusive of all inventory and property and equipment)
|
$ | 74 | $ | - | ||||
|
Business
|
|
Principles
of Consolidation
|
|
Basis
of Presentation
|
For
the Three Months Ended September 30,
|
For
the Nine Months Ended September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net
income (in thousands):
|
$ | 219 | $ | 907 | $ | 1,243 | $ | 1,706 | ||||||||
Denominator:
|
||||||||||||||||
Weighted-average
shares of common stock outstanding
|
125,293 | 72,169 | 125,293 | 70,946 | ||||||||||||
Dilutive
effect of stock options, warrants and restricted stock
|
4,705 | 34,377 | 5,529 | 31,314 | ||||||||||||
Weighted-average
shares of common stock outstanding, assuming dilution
|
129,998 | 106,546 | 130,822 | 102,260 | ||||||||||||
Net
income per share:
|
||||||||||||||||
Basic
and diluted
|
$ | 0.00 | $ | 0.01 | $ | 0.01 | $ | 0.02 | ||||||||
As
of September 30,
|
As
of December 31,
|
|||||||
2008
|
2007
|
|||||||
Total
Assets:
|
||||||||
Optical
Purchasing Group Business
|
$ | 15,203 | $ | 11,682 | ||||
Franchise
|
4,153 | 4,507 | ||||||
Company
Store
|
1,082 | 1,301 | ||||||
VisionCare
of California
|
701 | 568 | ||||||
Corporate
Overhead
|
1,486 | 3,731 | ||||||
Other
|
61 | 76 | ||||||
Total
assets
|
$ | 22,686 | $ | 21,865 |
For
the Three Months
Ended
September 30,
|
For
the Nine Months
Ended
September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 15,707 | $ | 11,603 | $ | 46,369 | $ | 20,525 | ||||||||
Franchise
|
1,482 | 1,735 | 4,889 | 5,369 | ||||||||||||
Company
Store
|
966 | 1,435 | 3,062 | 4,040 | ||||||||||||
VisionCare
of California
|
928 | 889 | 2,648 | 2,616 | ||||||||||||
Corporate
Overhead
|
- | - | - | - | ||||||||||||
Other
|
30 | - | 117 | - | ||||||||||||
Net
revenues
|
$ | 19,113 | $ | 15,662 | $ | 57,085 | $ | 32,550 | ||||||||
Income
(Loss) before Income Tax Benefit:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 341 | $ | 243 | $ | 981 | $ | 430 | ||||||||
Franchise
|
748 | 2,031 | 2,916 | 4,343 | ||||||||||||
Company
Store
|
(128 | ) | (322 | ) | (268 | ) | (671 | ) | ||||||||
VisionCare
of California
|
43 | 3 | 48 | 28 | ||||||||||||
Corporate
Overhead
|
(818 | ) | (1,003 | ) | (2,673 | ) | (2,762 | ) | ||||||||
Other
|
9 | - | (50 | ) | - | |||||||||||
Income
before income tax benefit
|
$ | 195 | $ | 952 | $ | 954 | $ | 1,368 | ||||||||
Depreciation
and Amortization:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 73 | $ | 39 | $ | 226 | $ | 116 | ||||||||
Franchise
|
35 | 24 | 90 | 66 | ||||||||||||
Company
Store
|
20 | 32 | 55 | 85 | ||||||||||||
VisionCare
of California
|
5 | 5 | 16 | 12 | ||||||||||||
Corporate
Overhead
|
35 | 24 | 90 | 66 | ||||||||||||
Other
|
2 | - | 6 | - | ||||||||||||
Total
depreciation and amortization
|
$ | 170 | $ | 124 | $ | 483 | $ | 345 | ||||||||
Interest
Expense:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 68 | $ | 50 | $ | 227 | $ | 137 | ||||||||
Franchise
|
- | - | - | - | ||||||||||||
Company
Store
|
- | - | - | - | ||||||||||||
VisionCare
of California
|
- | - | - | - | ||||||||||||
Corporate
Overhead
|
12 | 18 | 39 | 40 | ||||||||||||
Other
|
- | - | - | - | ||||||||||||
Total
interest expense
|
$ | 80 | $ | 68 | $ | 266 | $ | 177 |
For
the Three Months
Ended
September 30,
|
For
the Nine Months
Ended
September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 15,707 | $ | 15,402 | $ | 46,369 | $ | 44,067 | ||||||||
Franchise
|
1,482 | 1,735 | 4,889 | 5,369 | ||||||||||||
Company
Store
|
966 | 1,435 | 3,062 | 4,040 | ||||||||||||
VisionCare
of California
|
928 | 889 | 2,648 | 2,616 | ||||||||||||
Corporate
Overhead
|
- | - | - | - | ||||||||||||
Other
|
30 | - | 117 | - | ||||||||||||
Net
revenues
|
$ | 19,113 | $ | 19,461 | $ | 57,085 | $ | 56,092 | ||||||||
Income
(Loss) before Income Tax Benefit:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 341 | $ | 389 | $ | 981 | $ | 874 | ||||||||
Franchise
|
748 | 2,031 | 2,916 | 4,343 | ||||||||||||
Company
Store
|
(128 | ) | (322 | ) | (268 | ) | (671 | ) | ||||||||
VisionCare
of California
|
43 | 3 | 48 | 28 | ||||||||||||
Corporate
Overhead
|
(818 | ) | (1,003 | ) | (2,673 | ) | (2,762 | ) | ||||||||
Other
|
9 | - | (50 | ) | - | |||||||||||
Income
before income tax benefit
|
$ | 195 | $ | 1,098 | $ | 954 | $ | 1,812 | ||||||||
Depreciation
and Amortization:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 73 | $ | 67 | $ | 226 | $ | 207 | ||||||||
Franchise
|
35 | 24 | 90 | 66 | ||||||||||||
Company
Store
|
20 | 32 | 55 | 85 | ||||||||||||
VisionCare
of California
|
5 | 5 | 16 | 12 | ||||||||||||
Corporate
Overhead
|
35 | 24 | 90 | 66 | ||||||||||||
Other
|
2 | - | 6 | - | ||||||||||||
Total
depreciation and amortization
|
$ | 170 | $ | 152 | $ | 483 | $ | 436 | ||||||||
Interest
Expense:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 68 | $ | 61 | $ | 227 | $ | 267 | ||||||||
Franchise
|
- | - | - | - | ||||||||||||
Company
Store
|
- | - | - | - | ||||||||||||
VisionCare
of California
|
- | - | - | - | ||||||||||||
Corporate
Overhead
|
12 | 18 | 39 | 40 | ||||||||||||
Other
|
- | - | - | - | ||||||||||||
Total
interest expense
|
$ | 80 | $ | 79 | $ | 266 | $ | 307 |
For
the Three Months
Ended
September 30,
|
For
the Nine Months
Ended
September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
United
States
|
$ | 18,816 | $ | 15,464 | $ | 56,194 | $ | 32,352 | ||||||||
Canada
|
297 | 198 | 891 | 198 | ||||||||||||
Net
revenues
|
$ | 19,113 | $ | 15,662 | $ | 57,085 | $ | 32,550 | ||||||||
Income
(Loss) before Income Tax Benefit:
|
||||||||||||||||
United
States
|
$ | 203 | $ | 929 | $ | 864 | $ | 1,345 | ||||||||
Canada
|
(8 | ) | 23 | 90 | 23 | |||||||||||
Income
before income tax benefit
|
$ | 195 | $ | 952 | $ | 954 | $ | 1,368 | ||||||||
United
States
|
Canada
|
Total
|
||||||||||
Total
Assets
|
$ | 22,484 | $ | 202 | $ | 22,686 | ||||||
Depreciation
and Amortization
|
476 | 7 | 483 | |||||||||
Goodwill
|
4,115 | - | 4,115 | |||||||||
Intangible
Assets
|
3,110 | - | 3,110 | |||||||||
Interest
Expense
|
266 | - | 266 | |||||||||
For
the Three Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Optical
purchasing group sales
|
$ | 15,707 | $ | 11,603 | $ | 4,104 | 35.4 | % | ||||||||
Cost
of optical purchasing group sales
|
14,955 | 11,088 | 3,867 | 34.9 | % | |||||||||||
Gross
margin
|
752 | 515 | 237 | 46.0 | % | |||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
133 | 96 | 37 | 38.5 | % | |||||||||||
Rent
and related overhead
|
33 | 40 | (7 | ) | (17.5 | %) | ||||||||||
Depreciation
and amortization
|
73 | 39 | 34 | 87.2 | % | |||||||||||
Credit
card and bank fees
|
79 | 40 | 39 | 97.5 | % | |||||||||||
Other
general and administrative costs
|
34 | 11 | 23 | 209.1 | % | |||||||||||
Total
selling, general and administrative expenses
|
352 | 226 | 126 | 55.8 | % | |||||||||||
Operating
Income
|
400 | 289 | 111 | 38.4 | % |
Other
Income (Expense):
|
||||||||||||||||
Other
income
|
9 | 4 | 5 | 125.0 | % | |||||||||||
Interest
expense
|
(68 | ) | (50 | ) | (18 | ) | (36.0 | %) | ||||||||
Total
other expense
|
(59 | ) | (46 | ) | (13 | ) | (28.3 | %) | ||||||||
Income
before income tax benefit
|
$ | 341 | $ | 243 | $ | 98 | 40.3 | % |
For
the Nine Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Optical
purchasing group sales
|
$ | 46,369 | $ | 20,525 | $ | 25,844 | 125.9 | % | ||||||||
Cost
of optical purchasing group sales
|
44,114 | 19,390 | 24,724 | 127.5 | % | |||||||||||
Gross
margin
|
2,255 | 1,135 | 1,120 | 98.7 | % | |||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
390 | 256 | 134 | 52.3 | % | |||||||||||
Rent
and related overhead
|
194 | 95 | 99 | 104.2 | % | |||||||||||
Depreciation
and amortization
|
226 | 116 | 110 | 94.8 | % | |||||||||||
Credit
card and bank fees
|
214 | 84 | 130 | 154.8 | % | |||||||||||
Other
general and administrative costs
|
51 | 27 | 24 | 88.9 | % | |||||||||||
Total
selling, general and administrative expenses
|
1,075 | 578 | 497 | 86.0 | % | |||||||||||
Operating
Income
|
1,180 | 557 | 623 | 111.8 | % |
Other
Income (Expense):
|
||||||||||||||||
Other
income
|
28 | 10 | 18 | 180.0 | % | |||||||||||
Interest
expense
|
(227 | ) | (137 | ) | (90 | ) | (65.7 | %) | ||||||||
Total
other expense
|
(199 | ) | (127 | ) | (72 | ) | (56.7 | %) | ||||||||
Income
before income tax benefit
|
$ | 981 | $ | 430 | $ | 551 | 128.1 | % |
For
the Three Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Royalties
|
$ | 1,481 | $ | 1,632 | $ | (151 | ) | (9.3 | %) | |||||||
Franchise
fees
|
1 | 103 | (102 | ) | (99.0 | %) | ||||||||||
Net
revenues
|
1,482 | 1,735 | (253 | ) | (14.6 | %) | ||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
264 | 305 | (41 | ) | (13.4 | %) | ||||||||||
Professional
fees
|
165 | 147 | 18 | 12.2 | % | |||||||||||
Trade
shows
|
123 | 103 | 20 | 19.4 | % | |||||||||||
Rent
and related overhead
|
77 | 104 | (27 | ) | (26.0 | %) | ||||||||||
Bad
debt
|
39 | 49 | (10 | ) | (20.4 | %) | ||||||||||
Other
general and administrative costs
|
88 | 29 | 59 | 203.4 | % | |||||||||||
Total
selling, general and administrative expenses
|
756 | 737 | 19 | 2.6 | % | |||||||||||
Operating
Income
|
726 | 998 | (272 | ) | (27.3 | %) |
Other
Income (Expense):
|
||||||||||||||||
Interest
on franchise notes receivable
|
5 | 6 | (1 | ) | (16.7 | %) | ||||||||||
Other
income
|
17 | 15 | 2 | 13.3 | % | |||||||||||
Gain
on settlement of litigation
|
- | 1,012 | (1,012 | ) | n/a | |||||||||||
Total
operating income
|
22 | 1,033 | (1,011 | ) | (97.9 | %) | ||||||||||
Income
before income tax benefit
|
$ | 748 | $ | 2,031 | $ | (1,283 | ) | (63.2 | %) |
For
the Nine Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Royalties
|
$ | 4,728 | $ | 5,138 | $ | (410 | ) | (8.0 | %) | |||||||
Franchise
fees
|
161 | 231 | (70 | ) | (30.3 | %) | ||||||||||
Net
revenues
|
4,889 | 5,369 | (480 | ) | (8.9 | %) | ||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
841 | 902 | (61 | ) | (6.8 | %) | ||||||||||
Professional
fees
|
386 | 402 | (16 | ) | (4.0 | %) | ||||||||||
Trade
shows
|
282 | 290 | (8 | ) | (2.8 | %) | ||||||||||
Rent
and related overhead
|
231 | 314 | (83 | ) | (26.4 | %) | ||||||||||
Other
general and administrative costs
|
285 | 193 | 92 | 47.7 | % | |||||||||||
Total
selling, general and administrative expenses
|
2,025 | 2,101 | (76 | ) | (3.6 | %) | ||||||||||
Operating
Income
|
2,864 | 3,268 | (404 | ) | (12.4 | %) |
Other
Income (Expense):
|
||||||||||||||||
Interest
on franchise notes receivable
|
19 | 29 | (10 | ) | (34.5 | %) | ||||||||||
Other
income
|
33 | 34 | (1 | ) | (2.9 | %) | ||||||||||
Gain
on settlement of litigation
|
- | 1,012 | (1,012 | ) | n/a | |||||||||||
Total
operating income
|
52 | 1,075 | (1,023 | ) | (95.2 | %) | ||||||||||
Income
before income tax benefit
|
$ | 2,916 | $ | 4,343 | $ | (1,427 | ) | (32.9 | %) |
For
the Three Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Retail
sales
|
$ | 966 | $ | 1,435 | $ | (469 | ) | (32.7 | %) | |||||||
Cost
of retail sales
|
240 | 436 | 196 | 45.0 | % | |||||||||||
Gross
margin
|
726 | 999 | (273 | ) | (27.3 | %) | ||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
422 | 627 | (205 | ) | (32.7 | %) | ||||||||||
Rent
and related overhead
|
308 | 392 | (84 | ) | (21.4 | %) | ||||||||||
Advertising
|
78 | 234 | (156 | ) | (66.7 | %) | ||||||||||
Other
general and administrative costs
|
46 | 68 | (22 | ) | (32.4 | %) | ||||||||||
Total
selling, general and administrative expenses
|
854 | 1,321 | (467 | ) | (35.4 | %) | ||||||||||
Operating
(Loss) Income
|
$ | (128 | ) | $ | (322 | ) | $ | 194 | 60.2 | % |
For
the Nine Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Retail
sales
|
$ | 3,062 | $ | 4,040 | $ | (978 | ) | (24.2 | %) | |||||||
Cost
of retail sales
|
737 | 1,119 | (382 | ) | (34.1 | %) | ||||||||||
Gross
margin
|
2,325 | 2,921 | (596 | ) | (20.4 | %) | ||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
1,340 | 1,768 | (428 | ) | (24.2 | %) | ||||||||||
Rent
and related overhead
|
882 | 1,095 | (213 | ) | (19.5 | %) | ||||||||||
Advertising
|
211 | 534 | (323 | ) | (60.1 | %) | ||||||||||
Other
general and administrative costs
|
160 | 195 | (35 | ) | (17.9 | %) | ||||||||||
Total
selling, general and administrative expenses
|
2,593 | 3,592 | (999 | ) | (27.8 | %) | ||||||||||
Operating
(Loss) Income
|
$ | (268 | ) | $ | (671 | ) | $ | 403 | 60.1 | % |
For
the Three Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Membership
fees
|
$ | 928 | $ | 889 | $ | 39 | 4.4 | % | ||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
804 | 817 | (13 | ) | (1.6 | %) | ||||||||||
Rent
and related overhead
|
36 | 39 | (3 | ) | (7.7 | %) | ||||||||||
Other
general and administrative costs
|
43 | 34 | 9 | 26.5 | % | |||||||||||
Total
selling, general and administrative expenses
|
883 | 890 | (7 | ) | (0.8 | %) | ||||||||||
Operating
Income (Loss)
|
45 | (1 | ) | 46 | 4600.0 | % |
Other
Income (Expense):
|
||||||||||||||||
Other
income
|
(2 | ) | 4 | (6 | ) | (150.0 | %) | |||||||||
Total
other (expense) income
|
(2 | ) | 4 | (6 | ) | (150.0 | %) | |||||||||
Income
before income tax benefit
|
$ | 43 | $ | 3 | $ | 40 | 1333.3 | % |
For
the Nine Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Membership
fees
|
$ | 2,648 | $ | 2,616 | $ | 32 | 1.2 | % | ||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
2,387 | 2,375 | 12 | 0.5 | % | |||||||||||
Rent
and related overhead
|
109 | 114 | (5 | ) | (4.4 | %) | ||||||||||
Other
general and administrative costs
|
110 | 116 | (6 | ) | (5.1 | %) | ||||||||||
Total
selling, general and administrative expenses
|
2,606 | 2,605 | 1 | 0.0 | % | |||||||||||
Operating
Income
|
42 | 11 | 31 | 281.8 | % |
Other
Income (Expense):
|
||||||||||||||||
Other
income
|
6 | 17 | (11 | ) | (64.7 | %) | ||||||||||
Total
other income
|
6 | 17 | (11 | ) | (64.7 | %) | ||||||||||
Income
before income tax benefit
|
$ | 48 | $ | 28 | $ | 20 | 71.4 | % |
For
the Three Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
$ | 534 | $ | 620 | $ | (86 | ) | (13.8 | %) | |||||||
Professional
fees
|
134 | 131 | 3 | 2.3 | % | |||||||||||
Insurance
|
66 | 64 | 2 | 3.1 | % | |||||||||||
Rent
and related overhead
|
(29 | ) | 89 | (118 | ) | (132.6 | %) | |||||||||
Other
general and administrative costs
|
97 | 252 | (155 | ) | (61.5 | %) | ||||||||||
Total
selling, general and administrative expenses
|
802 | 1,156 | (354 | ) | (30.6 | %) | ||||||||||
Operating
Loss
|
(802 | ) | (1,156 | ) | 354 | 30.6 | % |
Other
Income (Expense):
|
||||||||||||||||
Other
(expense) income
|
(4 | ) | 171 | (175 | ) | (102.3 | %) | |||||||||
Interest
expense
|
(12 | ) | (18 | ) | 6 | (33.3 | %) | |||||||||
Total
other (expense) income
|
(16 | ) | 153 | (169 | ) | (110.5 | %) | |||||||||
Loss
before income tax benefit
|
$ | (818 | ) | $ | (1,003 | ) | $ | 185 | 18.4 | % |
For
the Nine Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
$ | 1,657 | $ | 1,637 | $ | 20 | 1.2 | % | ||||||||
Professional
fees
|
436 | 365 | 71 | 19.5 | % | |||||||||||
Insurance
|
193 | 185 | 8 | 4.3 | % | |||||||||||
Rent
and related overhead
|
92 | 265 | (173 | ) | (65.3 | %) | ||||||||||
Depreciation
|
90 | 66 | 24 | 36.4 | % | |||||||||||
Compensation
expense
|
46 | 105 | (59 | ) | (56.2 | %) | ||||||||||
Other
general and administrative costs
|
146 | 284 | (138 | ) | (48.6 | %) | ||||||||||
Total
selling, general and administrative expenses
|
2,660 | 2,907 | (247 | ) | (8.5 | %) | ||||||||||
Operating
Loss
|
(2,660 | ) | (2,907 | ) | 247 | 8.5 | % |
Other
Income (Expense):
|
||||||||||||||||
Other
income
|
26 | 185 | (159 | ) | (85.9 | %) | ||||||||||
Interest
expense
|
(39 | ) | (40 | ) | 1 | 2.5 | % | |||||||||
Total
other (expense) income
|
(13 | ) | 145 | (158 | ) | (109.0 | %) | |||||||||
Loss
before income tax benefit
|
$ | (2,673 | ) | $ | (2,762 | ) | $ | 89 | 3.2 | % |
For
the Three Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Commissions
|
$ | 20 | $ | - | $ | 20 | n/a | |||||||||
Other
|
10 | - | 10 | n/a | ||||||||||||
Net
revenues
|
30 | - | 30 | n/a | ||||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
12 | - | 12 | n/a | ||||||||||||
Advertising
|
4 | - | 4 | n/a | ||||||||||||
Other
general and administrative costs
|
5 | - | 5 | n/a | ||||||||||||
Total
selling, general and administrative expenses
|
21 | - | 21 | n/a | ||||||||||||
Operating
Income
|
$ | 9 | $ | - | $ | 9 | n/a |
For
the Nine Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Commissions
|
$ | 89 | $ | - | $ | 89 | n/a | |||||||||
Other
|
28 | - | 28 | n/a | ||||||||||||
Net
revenues
|
117 | - | 117 | n/a | ||||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
30 | - | 30 | n/a | ||||||||||||
Advertising
|
95 | - | 95 | n/a | ||||||||||||
Other
general and administrative costs
|
42 | - | 42 | n/a | ||||||||||||
Total
selling, general and administrative expenses
|
167 | - | 167 | n/a | ||||||||||||
Operating
Loss
|
$ | (50 | ) | $ | - | $ | (50 | ) | n/a |
For
the Three Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
EBITDA
Reconciliation:
|
||||||||||||||||
Net
income
|
$ | 219 | $ | 907 | $ | (688 | ) | (75.9 | %) | |||||||
Interest
|
80 | 68 | 12 | 17.6 | % | |||||||||||
Taxes
|
(24 | ) | 45 | (69 | ) | (153.3 | %) | |||||||||
Depreciation
and amortization
|
170 | 125 | 45 | 36.0 | % | |||||||||||
EBITDA
|
$ | 445 | $ | 1,145 | $ | (700 | ) | (61.1 | %) |
For
the Nine Months Ended September 30 (in thousands):
|
||||||||||||||||
2008
|
2007
|
$
Change
|
%
Change
|
|||||||||||||
EBITDA
Reconciliation:
|
||||||||||||||||
Net
income
|
$ | 1,243 | $ | 1,706 | $ | (463 | ) | (27.2 | %) | |||||||
Interest
|
266 | 177 | 89 | 50.3 | % | |||||||||||
Taxes
|
(289 | ) | (338 | ) | 49 | 14.5 | % | |||||||||
Depreciation
and amortization
|
483 | 345 | 138 | 40.0 | % | |||||||||||
EBITDA
|
$ | 1,703 | $ | 1,890 | $ | (187 | ) | (9.9 | %) |
(a) Disclosure
Controls and Procedures
|
(b) Changes
in Internal Controls over Financial Reporting
There
has been no change in the Company’s internal control over financial
reporting identified in connection with the evaluation required by
paragraph (d) of Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act
of 1934, as amended, during the three months ended September 30, 2008
that has materially affected or is reasonably likely to materially affect
the Company’s internal control over financial reporting.
(c) Limitations
|