x |
Quarterly
Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
|
o |
Transition
Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of
1934
|
DELAWARE
|
65-0427966
|
(State
or other jurisdiction of
|
(IRS)
Employer Identification Number
|
incorporation
or organization)
|
Class
|
Outstanding
at
July 23, 2007
|
|||
Common
stock, $0.01 par value
|
20,871,268
|
Part
I.
|
Financial
Information
|
Page
Number
|
Item
1.
|
Financial
Statements
|
|
Consolidated
Balance Sheets
|
4
|
|
Consolidated
Statements of Operations (Unaudited)
|
5-6
|
|
|
||
Consolidated
Statement of Stockholders’ Equity (Unaudited)
|
7
|
|
|
||
Consolidated
Statements of Cash Flow (Unaudited)
|
8-9
|
|
|
||
Notes
to Consolidated Financial Statements - (Unaudited)
|
10-13
|
|
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial
|
|
Condition
and Results of Operations
|
14-20
|
|
|
||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
21
|
|
||
Item
4T.
|
Controls
and Procedures
|
21
|
|
||
Part
II.
|
Other
Information
|
22
|
|
||
Signatures
|
24
|
(Unaudited)
|
|
|
|
||||
|
|
July
1, 2007
|
|
December
31, 2006
|
|||
ASSETS
|
|||||||
Cash
|
$
|
630,444
|
$
|
734,122
|
|||
Inventories
|
512,962
|
543,183
|
|||||
Other
current assets
|
1,052,589
|
383,598
|
|||||
Receivables
from related parties
|
103,993
|
34,305
|
|||||
Total
current assets
|
2,299,988
|
1,695,208
|
|||||
Property
and equipment, net
|
7,654,024
|
9,170,821
|
|||||
Goodwill
|
2,474,407
|
2,474,407
|
|||||
Other
assets
|
565,089
|
481,641
|
|||||
Prepaid
rent
|
13,319
|
14,629
|
|||||
TOTAL
ASSETS
|
$
|
13,006,827
|
$
|
13,836,706
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Accounts
payable
|
$
|
2,296,886
|
$
|
3,248,031
|
|||
Accrued
expenses
|
2,214,128
|
2,043,678
|
|||||
Sales
tax payable
|
242,664
|
225,639
|
|||||
Notes
and deferred interest payable to related parties
|
1,576,407
|
-
|
|||||
Current
portion of long-term debt
|
1,311,676
|
623,526
|
|||||
Total
current liabilities
|
7,641,761
|
6,140,874
|
|||||
Notes
and deferred interest payable to related parties
|
-
|
1,527,453
|
|||||
Long-term
debt, less current portion
|
114,109
|
171,847
|
|||||
Deferred
rent
|
1,212,838
|
1,135,873
|
|||||
Total
liabilities
|
8,968,708
|
8,976,047
|
|||||
Minority
partner interest
|
557,624
|
521,876
|
|||||
STOCKHOLDERS’
EQUITY:
|
|||||||
Preferred
stock, $0.01 par value; authorized 2,000,000 shares;
|
|||||||
Series
A - 22,694 shares issued and outstanding
|
227
|
227
|
|||||
Series
B - 220,886 and 373,849 shares issued and outstanding
|
2,209
|
3,738
|
|||||
Common
stock, $0.01 par value; authorized 58,000,000 shares;
|
|||||||
20,871,268
and 17,586,988 shares issued and outstanding
|
208,713
|
175,870
|
|||||
Additional
paid-in-capital
|
25,486,917
|
25,259,714
|
|||||
Accumulated
deficit
|
(22,217,571
|
)
|
(21,100,766
|
)
|
|||
Total
stockholders’ equity
|
3,480,495
|
4,338,783
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
13,006,827
|
$
|
13,836,706
|
13
Week Period Ended
|
|||||||
July
1, 2007
|
|
July
2, 2006
|
|||||
REVENUES
|
$
|
11,481,088
|
$
|
13,054,187
|
|||
RESTAURANT
OPERATING COSTS:
|
|||||||
Food
and beverage
|
3,723,531
|
4,207,505
|
|||||
Labor
|
3,543,021
|
3,895,247
|
|||||
Other
|
3,343,186
|
3,416,433
|
|||||
Depreciation
and amortization
|
453,807
|
567,168
|
|||||
Provision
for impairment of assets
|
609,508
|
-
|
|||||
Total
restaurant operating costs
|
11,673,053
|
12,086,353
|
|||||
RESTAURANT
OPERATING (LOSS) INCOME
|
(191,965
|
)
|
967,834
|
||||
General
and administrative expenses
|
917,267
|
976,432
|
|||||
LOSS
FROM OPERATIONS
|
(1,109,232
|
)
|
(8,598
|
)
|
|||
OTHER
(EXPENSE) INCOME:
|
|||||||
Lease
buy-out
|
-
|
212,198
|
|||||
Interest
expense, net
|
(75,480
|
)
|
(67,394
|
)
|
|||
Other
expense, net
|
74,665
|
(90,609
|
)
|
||||
Total
other (expense) income
|
(815
|
)
|
54,195
|
||||
(LOSS)
INCOME BEFORE ELIMINATION OF MINORITY
|
|||||||
PARTNER
INTEREST
|
(1,110,047
|
)
|
45,597
|
||||
ELIMINATION
OF MINORITY PARTNER INTEREST
|
(41,683
|
)
|
(54,728
|
)
|
|||
NET
LOSS APPLICABLE TO COMMON STOCK
|
$
|
(1,151,730
|
)
|
$
|
(9,131
|
)
|
|
NET
LOSS PER SHARE OF COMMON STOCK:
|
|||||||
Basic
and diluted
|
$
|
(0.06
|
)
|
$
|
(0.00
|
)
|
|
AVERAGE
NUMBER OF COMMON SHARES OUTSTANDING:
|
|||||||
Basic
and diluted
|
20,051,503
|
16,225,810
|
26
Week Period Ended
|
|||||||
July
1, 2007
|
|
July
2, 2006
|
|||||
REVENUES
|
$
|
24,915,992
|
$
|
27,640,733
|
|||
RESTAURANT
OPERATING COSTS:
|
|||||||
Food
and beverage
|
8,079,043
|
8,850,963
|
|||||
Labor
|
7,433,209
|
8,251,855
|
|||||
Other
|
6,864,484
|
6,851,086
|
|||||
Depreciation
and amortization
|
960,141
|
1,065,262
|
|||||
Provision
for impairment of assets
|
609,508
|
-
|
|||||
Total
restaurant operating costs
|
23,946,385
|
25,019,166
|
|||||
RESTAURANT
OPERATING INCOME
|
969,607
|
2,621,567
|
|||||
General
and administrative expenses
|
1,942,140
|
2,154,832
|
|||||
(LOSS)
INCOME FROM OPERATIONS
|
(972,533
|
)
|
466,735
|
||||
OTHER
(EXPENSE) INCOME:
|
|||||||
Lease
buy-out
|
-
|
212,198
|
|||||
Interest
expense, net
|
(141,407
|
)
|
(138,270
|
)
|
|||
Other
expense, net
|
113,894
|
(146,878
|
)
|
||||
Total
other expense, net
|
(27,513
|
)
|
(72,950
|
)
|
|||
(LOSS)
INCOME BEFORE ELIMINATION OF MINORITY
|
|||||||
PARTNER
INTEREST
|
(1,000,046
|
)
|
393,785
|
||||
ELIMINATION
OF MINORITY PARTNER INTEREST
|
(116,759
|
)
|
(141,694
|
)
|
|||
NET
(LOSS) INCOME APPLICABLE TO COMMON STOCK
|
$
|
(1,116,805
|
)
|
$
|
252,091
|
||
NET
(LOSS) INCOME PER SHARE OF COMMON STOCK:
|
|||||||
Basic
|
$
|
(0.06
|
)
|
$
|
0.02
|
||
Diluted
|
$
|
(0.06
|
)
|
$
|
0.01
|
||
AVERAGE
NUMBER OF COMMON SHARES OUTSTANDING:
|
|||||||
Basic
|
18,947,464
|
16,202,662
|
|||||
Diluted
|
18,947,464
|
26,292,963
|
PREFERRED
STOCK
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Series
A
|
|
|
|
Series
B
|
|
|
|
COMMON
STOCK
|
|
ADDITIONAL
PAID-IN |
|
ACCUMULATED
|
|
|
|
|||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
CAPITAL
|
|
DEFICIT
|
|
TOTAL
|
||||||||||
Balance
at December 31, 2006
|
22,694
|
$
|
227
|
373,849
|
$
|
3,738
|
17,586,988
|
$
|
175,870
|
$
|
25,259,714
|
$
|
(21,100,766
|
)
|
$
|
4,338,783
|
||||||||||||
Net
loss
|
(1,116,805
|
)
|
(1,116,805
|
)
|
||||||||||||||||||||||||
Common
stock issued for extension
|
||||||||||||||||||||||||||||
of
line of credit
|
224,000
|
$
|
2,240
|
$
|
98,560
|
100,800
|
||||||||||||||||||||||
Stock
option expense under SFAS 123R
|
156,997
|
156,997
|
||||||||||||||||||||||||||
Issuance
of common stock
|
1,000
|
$
|
10
|
710
|
720
|
|||||||||||||||||||||||
Preferred
stock converted
|
(152,963
|
)
|
(1,529
|
)
|
3,059,280
|
30,593
|
(29,064
|
)
|
-
|
|||||||||||||||||||
Balance
at July 1, 2007
|
22,694
|
$
|
227
|
220,886
|
$
|
2,209
|
20,871,268
|
$
|
208,713
|
$
|
25,486,917
|
$
|
(22,217,571
|
)
|
$
|
3,480,495
|
26
Week Period Ended
|
|
||||||
OPERATING
ACTIVITIES:
|
|
July
1, 2007
|
July
2, 2006
|
||||
Net
(loss) income
|
$
|
(1,116,805
|
)
|
$
|
252,091
|
||
Adjustments
to reconcile net (loss) income to
|
|||||||
net
cash provided by (used in) operating activities:
|
|||||||
Depreciation
and amortization
|
960,141
|
1,068,777
|
|||||
Stock
compensation expense
|
720
|
-
|
|||||
Stock
option expense
|
156,997
|
97,038
|
|||||
Minority
partner net income allocation
|
116,149
|
141,694
|
|||||
(Gain)
loss on disposal of assets
|
(85,490
|
)
|
9,576
|
||||
Lease
buy-out option
|
-
|
(212,198
|
)
|
||||
Provision
for impairment of assets
|
609,508
|
-
|
|||||
Changes
in current assets and liabilities
|
(1,414,599
|
)
|
(1,548,605
|
)
|
|||
Changes
in assets and liabilities:
|
|||||||
Decrease
in prepaid rent
|
1,310
|
16,123
|
|||||
Decrease
in other assets
|
2,474
|
34,988
|
|||||
Increase
in deferred rent
|
76,965
|
51,087
|
|||||
Total
adjustments
|
424,175
|
(341,520
|
)
|
||||
Net
cash used in operating activities
|
(692,630
|
)
|
(89,429
|
)
|
|||
INVESTING
ACTIVITIES:
|
|||||||
Proceeds
from sale of lease buy-out
|
267,467
|
212,198
|
|||||
Purchase
of property and equipment
|
(228,526
|
)
|
(1,486,094
|
)
|
|||
Net
cash provided by (used in) investing activities
|
38,941
|
(1,273,896
|
)
|
||||
FINANCING
ACTIVITIES:
|
|||||||
Proceeds
from debt financing
|
1,160,752
|
1,600,079
|
|||||
Repayment
of debt
|
(530,340
|
)
|
(441,672
|
)
|
|||
Proceeds
from issuance of stock
|
-
|
22,500
|
|||||
Distributions
to minority partner
|
(80,401
|
)
|
(128,692
|
)
|
|||
Net
cash provided by financing activities
|
550,011
|
1,052,215
|
|||||
Net
decrease in cash
|
(103,678
|
)
|
(311,110
|
)
|
|||
CASH
AT BEGINNING OF PERIOD
|
734,122
|
1,360,740
|
|||||
CASH
AT END OF PERIOD
|
$
|
630,444
|
$
|
1,049,630
|
26
Week Period Ended
|
|||||||
July
1, 2007
|
July
2, 2006
|
||||||
Cash
flows (outflows) from changes in current assets and
liabilities:
|
|||||||
Inventories
|
$
|
30,221
|
$
|
(15,738
|
)
|
||
Receivables
from related parties
|
(69,688
|
)
|
50,199
|
||||
Other
current assets
|
(668,991
|
)
|
(704,536
|
)
|
|||
Accounts
payable
|
(951,145
|
)
|
(1,017,779
|
)
|
|||
Accrued
expenses
|
179,025
|
69,926
|
|||||
Sales
tax payable
|
17,025
|
40,431
|
|||||
Increase
in accrued interest to related parties
|
48,954
|
28,892
|
|||||
Change
in current assets and liabilities
|
$
|
(1,414,599
|
)
|
$
|
(1,548,605
|
)
|
|
Supplemental
disclosure of cash flow information:
|
|||||||
Cash
paid for interest
|
$
|
119,905
|
$
|
112,014
|
|||
Cash
from hurricane-related insurance recoveries
|
$
|
-
|
$
|
49,336
|
· |
Financing
costs of $100,800 for the issuance of 224,000 shares of our common
stock
relating to the extension of the related party line of credit was
applied
to Common Stock and Paid in Capital in the first quarter of
2007.
|
· |
Accrued
bonuses of $8,575 and $3,515 were used to reduce depreciation expense
in
2007 and 2006, respectively.
|
13
Week Period Ended
|
July
1, 2007
|
July
2, 2006
|
|||||
Net
loss applicable to common stock
|
$
|
(1,151,730
|
)
|
$
|
(9,131
|
)
|
|
Weighted
common shares outstanding
|
20,051,503
|
16,225,810
|
|||||
Basic
net loss per share of common stock
|
$
|
(0.06
|
)
|
$
|
(0.00
|
)
|
|
Effect
of dilutive securities:
|
|||||||
Preferred
stock
|
-
|
-
|
|||||
Warrants
|
-
|
-
|
|||||
Stock
options
|
-
|
-
|
|||||
Diluted
weighted common shares outstanding
|
20,051,503
|
16,225,810
|
|||||
Diluted
net loss per share of common stock
|
$
|
(0.06
|
)
|
$
|
(0.00
|
)
|
|
26
Week Period Ended
|
July
1, 2007
|
|
|
July
2, 2006
|
|||
Net
(loss) income applicable to common stock
|
$
|
(1,116,805
|
)
|
$
|
252,091
|
||
Weighted
common shares outstanding
|
18,947,464
|
16,202,662
|
|||||
Basic
net (loss) income per share of common stock
|
$
|
(0.06
|
)
|
$
|
0.02
|
||
Effect
of dilutive securities:
|
|||||||
Preferred
stock
|
-
|
8,939,966
|
|||||
Warrants
|
-
|
684,127
|
|||||
Stock
options
|
-
|
466,208
|
|||||
Diluted
weighted common shares outstanding
|
18,947,464
|
26,292,963
|
|||||
Diluted
net (loss) income per share of common stock
|
$
|
(0.06
|
)
|
$
|
0.01
|
|
Quarter
Ended
|
||||||||||||
Assumptions
used in computing
fair value of option grants: |
July
1, 2007
|
|
April
1, 2007
|
|
December
31, 2006
|
|
October
1, 2006
|
||||||
Volatility
|
55.4
|
%
|
26.6
|
%
|
30.0
|
%
|
24.2
|
%
|
|||||
Weighted-average
estimated life
|
3.5
years
|
3.5
years
|
3.5
years
|
3.5
years
|
|||||||||
Weighted-average
risk-free interest rate
|
4.76
|
%
|
4.68
|
%
|
4.68
|
%
|
5.00
|
%
|
|||||
Dividend
yield
|
0
|
0
|
0
|
0
|
13
Week Period Ended
|
|
26
Week Period Ended
|
|
||||||||||
|
|
July
1, 2007
|
|
July
2, 2006
|
|
July
1, 2007
|
|
July
2, 2006
|
|||||
Revenues:
|
|||||||||||||
Restaurant
sales
|
99.5
|
%
|
99.7
|
%
|
99.6
|
%
|
99.7
|
%
|
|||||
Management
fees
|
0.5
|
%
|
0.3
|
%
|
0.4
|
%
|
0.3
|
%
|
|||||
Total
revenues
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||
Restaurant
operating costs:
|
|||||||||||||
Food
and beverage (1)
|
32.6
|
%
|
32.3
|
%
|
32.5
|
%
|
32.1
|
%
|
|||||
Labor
(1)
|
31.0
|
%
|
29.9
|
%
|
29.9
|
%
|
29.9
|
%
|
|||||
Other
(1)
|
29.2
|
%
|
26.3
|
%
|
27.7
|
%
|
24.9
|
%
|
|||||
Depreciation
and amortization (1)
|
4.0
|
%
|
4.4
|
%
|
3.9
|
%
|
3.9
|
%
|
|||||
Provision
for impairment of assets (1)
|
5.3
|
%
|
0.0
|
%
|
2.5
|
%
|
0.0
|
%
|
|||||
Total
restaurant operating costs (1)
|
102.1
|
%
|
92.9
|
%
|
96.5
|
%
|
90.8
|
%
|
|||||
Restaurant
operating (loss) income (1)
|
-1.7
|
%
|
7.4
|
%
|
3.9
|
%
|
9.5
|
%
|
|||||
General
and administrative expenses
|
8.0
|
%
|
7.5
|
%
|
7.8
|
%
|
7.8
|
%
|
|||||
(Loss)
income from operations
|
-9.7
|
%
|
-0.1
|
%
|
-3.9
|
%
|
1.7
|
%
|
|||||
|
|||||||||||||
Lease
buy-out
|
0.0
|
%
|
1.6
|
%
|
0.0
|
%
|
0.7
|
%
|
|||||
Interest
expense, net
|
-0.7
|
%
|
-0.5
|
%
|
-0.6
|
%
|
-0.5
|
%
|
|||||
Other
expense
|
0.3
|
%
|
-1.1
|
%
|
0.0
|
%
|
-1.0
|
%
|
|||||
Net
(loss) income
|
-10.1
|
%
|
-0.1
|
%
|
-4.5
|
%
|
0.9
|
%
|
|
Thirteen
Week Period Ended
|
Twenty-Six
Week Period Ended
|
|||||||||||
NON-RECURRING
ITEMS:
|
July
1, 2007
|
July
2, 2006
|
July
1, 2007
|
July
2, 2006
|
|||||||||
|
|
|
|
|
|||||||||
Net
(loss) income, as reported
|
$
|
(1,152
|
)
|
$
|
(9
|
)
|
$
|
(1,117
|
)
|
$
|
252
|
||
|
|||||||||||||
Non-recurring
(expense) income:
|
|||||||||||||
Workers'
comp insurance refund and reserve adjustment
|
-
|
152
|
-
|
152
|
|||||||||
Lease
renewal costs
|
-
|
-
|
(39
|
)
|
-
|
||||||||
Provision
for impairment of assets
|
(610
|
)
|
-
|
(610
|
)
|
-
|
|||||||
Non-recurring
items affecting (loss) income from operations
|
(610
|
)
|
152
|
(649
|
)
|
152
|
|||||||
|
|||||||||||||
Ocala
sale-leaseback
|
-
|
212
|
-
|
212
|
|||||||||
Legal
settlement proceeds
|
-
|
-
|
85
|
-
|
|||||||||
Lease
termination fee
|
-
|
-
|
-
|
(23
|
)
|
||||||||
Gain
(loss) on disposal of assets
|
86
|
(39
|
)
|
86
|
(39
|
)
|
|||||||
Total
non-recurring (expense) income
|
(524
|
)
|
325
|
(478
|
)
|
302
|
|||||||
|
|||||||||||||
Net
loss, excluding non-recurring items
|
(628
|
)
|
(334
|
)
|
(639
|
)
|
(50
|
)
|
26
Weeks Ended
|
|||||||
July
1, 2007
|
July
2, 2006
|
||||||
Net
cash used in operating activities
|
$
|
(693
|
)
|
$
|
(89
|
)
|
|
Net
cash provided by (used in) investing activities
|
39
|
(1,274
|
)
|
||||
Net
cash provided by financing activities
|
550
|
1,052
|
|||||
Net
decrease in cash
|
$
|
(104
|
)
|
$
|
(311
|
)
|