|
Annex
|
|
|
Financial
Information for the period ended June 30, 2008
|
A
|
|
(audited)
December
31,
2007
|
|
(unaudited)
June
30,
2008
|
||||
ASSETS
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
668
|
$
|
6,144
|
|||
Accounts
receivable, net
|
1,099
|
1,513
|
|||||
Inventory
|
845
|
1,813
|
|||||
Prepaid
expenses and other current assets
|
489
|
1,127
|
|||||
Total
current assets
|
3,101
|
10,597
|
|||||
Property
and equipment, net
|
5,465
|
8,001
|
|||||
Identifiable
intangible assets, net
|
3,853
|
6,513
|
|||||
Deposits
and other assets
|
521
|
292
|
|||||
TOTAL
ASSETS
|
$
|
12,940
|
$
|
25,403
|
|||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
2,040
|
$
|
2,867
|
|||
Accrued
liabilities
|
780
|
665
|
|||||
Current
portion of notes payable,
|
1,474
|
1,410
|
|||||
Current
portion of capital lease obligations
|
463
|
797
|
|||||
Total
current liabilities
|
4,757
|
5,739
|
|||||
Deferred
rent
|
52
|
151
|
|||||
Notes
payable, net of current portion
|
1,044
|
1,752
|
|||||
Capital
lease obligations, net of current portion
|
440
|
1,230
|
|||||
TOTAL
LIABILITIES
|
6,293
|
8,872
|
|||||
Commitments
and Contingencies (see Note 8)
|
|||||||
Stock
subscription
|
-
|
5,000
|
|||||
Shareholders’
equity:
|
|||||||
Preferred
Stock - $0.001 par value per share, 10,000,000 shares authorized,
no
shares issued and outstanding
|
-
|
-
|
|||||
Common
stock and additional paid-in capital - $0.001 par value per share,
500,000,000 shares authorized, 27,758,326 and 36,903,543 shares issued
and
outstanding
|
33,215
|
44,544
|
|||||
Accumulated
deficit
|
(26,568
|
)
|
(33,013
|
)
|
|||
TOTAL
SHAREHOLDERS’ EQUITY
|
6,647
|
11,531
|
|||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
12,940
|
$
|
25,403
|
Three
Months Ended
June
30,
|
Six
Months Ended
June
30,
|
|
|||||||||||
|
2007
|
|
2008
|
|
2007
|
|
2008
|
||||||
Sales
|
$
|
3,854
|
$
|
6,020
|
$
|
7,472
|
$
|
11,195
|
|||||
|
|||||||||||||
Cost
of sales
|
1,799
|
2,378
|
3,641
|
4,359
|
|||||||||
|
|||||||||||||
Gross
profit
|
2,055
|
3,642
|
3,831
|
6,836
|
|||||||||
|
|||||||||||||
Operating
expenses
|
3,915
|
5,133
|
7,384
|
9,338
|
|||||||||
Depreciation
and amortization
|
704
|
2,066
|
1,138
|
3,836
|
|||||||||
Total
operating expenses
|
4,619
|
7,199
|
8,522
|
13,174
|
|||||||||
|
|||||||||||||
Loss
from operations
|
(2,564
|
)
|
(3,557
|
)
|
(4,691
|
)
|
(6,338
|
)
|
|||||
Interest
income (expense), net
|
(68
|
)
|
(42
|
)
|
(415
|
)
|
(107
|
)
|
|||||
Other
income (expense), net
|
(14
|
)
|
-
|
(14
|
)
|
-
|
|||||||
Loss
before income taxes
|
(2,646
|
)
|
(3,599
|
)
|
(5,120
|
)
|
(6,445
|
)
|
|||||
|
|||||||||||||
Income
taxes
|
-
|
-
|
-
|
-
|
|||||||||
|
|||||||||||||
Net
loss
|
$
|
(2,646
|
)
|
$
|
(3,599
|
)
|
$
|
(5,120
|
)
|
$
|
(6,445
|
)
|
|
Basic
and diluted net loss per share
|
$
|
(0.13
|
)
|
$
|
(0.10
|
)
|
$
|
(0.32
|
)
|
$
|
(0.19
|
)
|
|
Weighted
average shares outstanding
|
20,683
|
36,600
|
15,788
|
34,039
|
Common
Stock
|
Total
|
||||||||||||
and
Additional
|
Accumulated
|
Stockholders’
|
|||||||||||
Paid
In Capital
|
Deficit
|
Equity
|
|||||||||||
Shares
|
Amount
|
||||||||||||
Balance
at December 31, 2007
|
27,758,326
|
$
|
33,215
|
$
|
(26,568
|
)
|
$
|
6,647
|
|||||
Issuance
of common shares and warrants for cash
|
8,571,429
|
12,000
|
-
|
12,000
|
|||||||||
Stock
issued in connection with acquisition of assets
|
573,788
|
750
|
750
|
||||||||||
Stock
issuance costs
|
-
|
(1,386
|
)
|
-
|
(1,386
|
)
|
|||||||
Stock
subscription issuance costs
|
-
|
(327
|
)
|
-
|
(327
|
)
|
|||||||
Share
based compensation
|
-
|
292
|
-
|
292
|
|||||||||
Net
loss
|
-
|
-
|
(6,445
|
)
|
(6,445
|
)
|
|||||||
Balance
at June 30, 2008
|
36,903,543
|
$
|
44,544
|
$
|
(33,013
|
)
|
$
|
11,531
|
Six
Months Ended
June
30,
|
|||||||
|
2007
|
2008
|
|||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(5,120
|
)
|
$
|
(6,445
|
)
|
|
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
|||||||
Depreciation
and amortization
|
1,138
|
3,836
|
|||||
Share-based
compensation cost
|
96
|
292
|
|||||
Amortization
of debt issue costs and debt discount included in interest
expense
|
232
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(309
|
)
|
(414
|
)
|
|||
Inventory
|
(53
|
)
|
(968
|
)
|
|||
Prepaid
expenses and other current assets
|
(230
|
)
|
(638
|
)
|
|||
Accounts
payable
|
45
|
672
|
|||||
Accrued
liabilities
|
(345
|
)
|
(115
|
)
|
|||
Other
|
(131
|
)
|
33
|
||||
Net
cash used by operating activities
|
(4,677
|
)
|
(3,747
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Purchases
of property, equipment and other assets
|
(1,030
|
)
|
(1,393
|
)
|
|||
Purchase
of intangible assets
|
(837
|
)
|
(4,054
|
)
|
|||
Net
cash used in investing activities
|
(1,867
|
)
|
(5,447
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Principal
payments on notes payables
|
(397
|
)
|
(410
|
)
|
|||
Principal
payments on capital lease obligations
|
(38
|
)
|
(537
|
)
|
|||
Proceeds
from issuance of notes payable, net
|
500
|
50
|
|||||
Proceeds
from sale of common stock, net
|
-
|
10,894
|
|||||
Proceeds
from stock subscription, net
|
-
|
4,673
|
|||||
Redemption
of common stock
|
12,025
|
-
|
|||||
Net
cash provided by financing activities
|
12,090
|
14,670
|
|||||
Net
increase in cash and cash equivalents
|
5,545
|
5,476
|
|||||
Cash
and cash equivalents:
|
|||||||
Beginning
of period
|
865
|
668
|
|||||
End
of period
|
$
|
6,410
|
$
|
6,144
|
|||
Supplemental
disclosure of cash flow information:
|
|||||||
Cash
paid for interest
|
$
|
340
|
$
|
176
|
|||
Cash
paid for income taxes
|
-
|
-
|
|||||
Non-cash
investing and financing activities:
|
|||||||
Assets
acquired through issuance of notes payable
|
$
|
160
|
$
|
1,140
|
|||
Assets
purchased through issuance of common stock
|
$
|
400
|
$
|
750
|
|||
Fixed
assets acquired though capital lease
|
$
|
227
|
$
|
1,524
|
|||
Assets
purchased through accounts payable
|
-
|
150
|
|||||
Conversion
of debt into common stock
|
$
|
4,600
|
$
|
-
|
|||
Conversion
of preferred stock into common stock
|
$
|
5,700
|
$
|
-
|
Inventories
consist of the following (in thousands):
|
December
31,
2007
|
June
30,
2008
|
|||||
Food
and beverages
|
$
|
820
|
$
|
1,689
|
|||
Paper
products
|
25
|
124
|
|||||
Total
inventories
|
$
|
845
|
$
|
1,813
|
December
31,
2007
|
|
June
30,
2008
|
|||||
Leasehold
improvements
|
$
|
2,389
|
$
|
3,120
|
|||
Furniture,
fixtures and equipment
|
3,878
|
5,226
|
|||||
Vehicles
|
1,156
|
1,373
|
|||||
Leased
equipment
|
686
|
1,927
|
|||||
8,109
|
11,646
|
||||||
Less
accumulated depreciation and amortization
|
2,644
|
3,645
|
|||||
Total
property and equipment, net
|
$
|
5,465
|
$
|
8,001
|
|
December
31,
2007
|
June
30,
2008
|
|||||
Customer
based intangible assets
|
$
|
6,303
|
$
|
11,754
|
|||
Non-compete
intangible assets
|
589
|
589
|
|||||
Other
identifiable intangible assets
|
-
|
28
|
|||||
6,892
|
12,371
|
||||||
Less
accumulated amortization
|
(3,039
|
)
|
(5,858
|
)
|
|||
Total
identifiable intangible assets, net
|
$
|
3,853
|
$
|
6,513
|
December
31,
2007
|
March
31,
2008
|
||||||
Notes
payable, 6% to 25% interest collateralized by vehicles and
equipment
|
$
|
141
|
$
|
-
|
|||
Convertible
note payable, 8.25% interest, collateralized by substantially
all
assets
|
759
|
567
|
|||||
Notes
payable, 7.75% interest, collateralized by certain assets, due
April
2010
|
418
|
418
|
|||||
Note
payable, 9.25% interest, due March 2009
|
97
|
60
|
|||||
Note
payable, 8.0% interest, due October 2009
|
54
|
39
|
|||||
Notes
payable, 18% interest, due May 2009
|
500
|
400
|
|||||
Notes
payable, 10.5% interest, due December 2009
|
549
|
550
|
|||||
Notes
payable, no interest, monthly straight-line payment
|
-
|
178
|
|||||
Note
payable, 5% (prime rate) interest, due November 2009
|
-
|
950
|
|||||
Total
notes payable
|
2,518
|
3,162
|
|||||
Less:
current portion of notes payable
|
(1,474
|
)
|
(1,410
|
)
|
|||
Notes
payable, net of current portion
|
$
|
1,044
|
$
|
1,752
|
One
year (7/2008 - 6/2009)
|
$
|
1,410
|
||
Two
years (7/2009 - 6/2010)
|
1,689
|
|||
Three
years (7/2010 - 6/2011)
|
63
|
|||
Total
|
$
|
3,162
|
Exercise
Price
|
Number
of warrants
|
|||
$
1.38
|
66,629
|
|||
1.68
|
2,151,986
|
|||
2.10
|
2,229,430
|
|||
2.50
|
7,938,563
|
|||
3.00
|
625,000
|
|||
Total
|
13,011,608
|
|
Options
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
|
|||||||||
Outstanding
at December 31, 2007
|
3,050,938
|
$
|
1.50
|
||||||||||
Grants
|
2,439,730
|
1.38
|
|||||||||||
Cancellations
|
(457,369
|
)
|
2.10
|
||||||||||
Outstanding
at June 30, 2008
|
5,033,299
|
$
|
1.39
|
9.1
years
|
$
|
376,000
|
|||||||
Exercisable
at June 30, 2008
|
1,121,775
|
$
|
1.14
|
8.5
years
|
$
|
300,000
|
|||||||
Available
for grant at June 30, 2008
|
2,269,794
|
Outstanding
Options
|
|
Exercisable
Options
|
|
|||||||||||||
Range
of
Exercise
Prices
Per
Share
|
|
Number
Outstanding
|
|
Weighted
Average
Remaining
Life
(Years)
|
|
Weighted
Average
Exercise
Price
|
|
Number
Exercisable
|
|
Weighted
Average
Exercise
Price
|
||||||
$
0.17
|
307,385
|
7.7
|
$
|
0.17
|
274,239
|
$
|
0.17
|
|||||||||
$
0.34
|
118,628
|
8.0
|
$
|
0.34
|
59,314
|
$
|
0.34
|
|||||||||
$
1.30 - $ 1.38
|
2,805,674
|
9.2
|
$
|
1.38
|
442,530
|
$
|
1.38
|
|||||||||
$
1.40 - $ 1.48
|
1,090,511
|
9.5
|
$
|
1.43
|
211,058
|
$
|
1.41
|
|||||||||
$
1.60 - $ 1.92
|
249,500
|
9.2
|
$
|
1.82
|
-
|
$
|
-
|
|||||||||
$
2.23
|
461,601
|
8.9
|
$
|
2.23
|
134,634
|
$
|
2.23
|
|||||||||
$
0.17 - $ 2.23
|
5,033,299
|
9.1
|
$
|
1.38
|
1,121,775
|
$
|
1.14
|
Furniture,
fixtures, equipment and vehicles
|
$
|
105
|
||
Customer
based intangible assets
|
1,731
|
|||
Total
|
$
|
1,836
|
Furniture,
fixtures and equipment
|
$
|
186
|
||
Customer
based intangible assets
|
3,721
|
|||
Total
|
$
|
3,907
|
Operating
Leases
|
Capital
Leases
|
Total
|
||||||||
1
year (July 2008 - June 2009)
|
$
|
1,761
|
$
|
980
|
$
|
2,741
|
||||
2
years (July 2009 - June 2010)
|
1,519
|
634
|
2,153
|
|||||||
3
years (July 2010 - June 2011)
|
1,306
|
507
|
1,813
|
|||||||
4
years (July 2011 - June 2012)
|
980
|
198
|
1,178
|
|||||||
5
years and thereafter (July 2012 and beyond)
|
2,181
|
65
|
2,246
|
|||||||
7,747
|
2,384
|
10,131
|
||||||||
Less
amounts representing interest
|
-
|
(357
|
)
|
(357
|
)
|
|||||
Total
lease obligations
|
$
|
7,747
|
$
|
2,027
|
$
|
9,774
|