[X]
|
Quarterly
report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 for the
quarterly period ended June 30,
2010
|
[ ]
|
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 _
|
Yes__
|
No
__
|
Large
accelerated filer __
|
Accelerated
filer __
|
|
Non-accelerated
filer __
(Do
not check if a smaller reporting company)
|
Smaller
reporting company X
|
Yes
|
No X
|
CONSOLIDATED
CONDENSED BALANCE SHEETS
(In
Thousands, Except Share Data)
|
||||||||
ASSETS
|
June
30,
|
December
31,
|
||||||
2010
|
2009
|
|||||||
(unaudited)
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 1,349 | $ | 1,576 | ||||
Franchise
receivables, net of allowance of $179 and $188,
respectively
|
1,849 | 1,665 | ||||||
Optical
purchasing group receivables, net of allowance of $154 and $155,
respectively
|
6,166 | 4,594 | ||||||
Other
receivables, net of allowance of $47 and $15, respectively
|
291 | 237 | ||||||
Current
portion of franchise notes receivable, net of allowance of
$42
|
242 | 221 | ||||||
Inventories,
net
|
342 | 309 | ||||||
Prepaid
expenses and other current assets
|
376 | 447 | ||||||
Deferred
tax assets
|
171 | 276 | ||||||
Total
current assets
|
10,786 | 9,325 | ||||||
Property
and equipment, net
|
779 | 872 | ||||||
Franchise
notes receivable
|
366 | 290 | ||||||
Deferred
tax asset, net of current portion
|
614 | 534 | ||||||
Goodwill
|
3,651 | 3,651 | ||||||
Intangible
assets, net
|
2,747 | 2,839 | ||||||
Other
assets
|
272 | 238 | ||||||
Total
assets
|
$ | 19,215 | $ | 17,749 |
LIABILITIES AND SHAREHOLDERS’
EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 4,530 | $ | 4,564 | ||||
Optical
purchasing group payables
|
5,703 | 4,336 | ||||||
Put
option liability – related party
|
700 | 700 | ||||||
Short-term
debt
|
4,122 | 1,116 | ||||||
Related
party obligations
|
338 | 334 | ||||||
Total
current liabilities
|
15,393 | 11,050 | ||||||
Long-term
debt
|
27 | 3,792 | ||||||
Related
party borrowings, net of current portion
|
25 | 83 | ||||||
Franchise
deposits and other liabilities
|
280 | 262 | ||||||
Total
liabilities
|
15,725 | 15,187 | ||||||
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 and 128,992,938 shares issued, respectively, and 125,292,806
and 128,810,601 shares outstanding, respectively
|
1,254 | 1,289 | ||||||
Additional
paid-in capital
|
128,059 | 128,024 | ||||||
Accumulated
comprehensive loss
|
(328 | ) | (150 | ) | ||||
Accumulated
deficit
|
(125,365 | ) | (126,471 | ) | ||||
Treasury
stock, at cost, 182,337 shares
|
(204 | ) | (204 | ) | ||||
Total
shareholders' equity
|
3,490 | 2,562 | ||||||
Total
liabilities and shareholders' equity
|
$ | 19,215 | $ | 17,749 |
CONSOLIDATED
CONDENSED STATEMENTS OF OPERATIONS
AND
COMPREHENSIVE INCOME (LOSS)
(Unaudited)
(In Thousands, Except Per Share Data)
|
||||||||||||||||
For
the Three Months Ended June 30,
|
For
the Six Months
Ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Revenues:
|
||||||||||||||||
Optical
purchasing group sales
|
$ | 15,105 | $ | 14,062 | $ | 28,012 | $ | 25,365 | ||||||||
Franchise
royalties
|
1,386 | 1,410 | 2,871 | 2,900 | ||||||||||||
Membership
fees – VisionCare of California
|
891 | 872 | 1,781 | 1,747 | ||||||||||||
Retail
sales – Company-owned stores
|
684 | 500 | 1,633 | 1,030 | ||||||||||||
Franchise
related fees and other revenues
|
153 | 65 | 241 | 143 | ||||||||||||
Total
revenues
|
18,219 | 16,909 | 34,538 | 31,185 | ||||||||||||
Costs
and operating expenses:
|
||||||||||||||||
Cost
of optical purchasing group sales
|
14,454 | 13,469 | 26,712 | 24,254 | ||||||||||||
Cost
of retail sales – Company-owned stores
|
218 | 99 | 411 | 259 | ||||||||||||
Selling,
general and administrative expenses
|
3,065 | 3,371 | 6,306 | 6,451 | ||||||||||||
Total
costs and operating expenses
|
17,737 | 16,939 | 33,429 | 30,964 | ||||||||||||
Operating
income (loss)
|
482 | (30 | ) | 1,109 | 221 | |||||||||||
Other
(expense) income:
|
||||||||||||||||
Interest
on franchise notes receivable
|
8 | 6 | 15 | 13 | ||||||||||||
Other
income, net
|
24 | 15 | 166 | 58 | ||||||||||||
Interest
expense, net
|
(58 | ) | (58 | ) | (104 | ) | (115 | ) | ||||||||
Total
other (expense) income
|
(26 | ) | (37 | ) | 77 | (44 | ) | |||||||||
Income
(loss) before provision for (benefit from) income taxes
|
456 | (67 | ) | 1,186 | 177 | |||||||||||
Provision
for (benefit from) income taxes
|
30 | (3 | ) | 80 | 11 | |||||||||||
Net
income (loss)
|
426 | (64 | ) | 1,106 | 166 | |||||||||||
Comprehensive
income (loss):
|
||||||||||||||||
Foreign
currency translation adjustments
|
(175 | ) | (264 | ) | (178 | ) | 54 | |||||||||
Comprehensive
income (loss)
|
$ | 251 | $ | (328 | ) | $ | 928 | $ | 220 | |||||||
Net
income (loss) per share:
|
||||||||||||||||
Basic
and diluted
|
$ | 0.00 | $ | (0.00 | ) | $ | 0.01 | $ | 0.00 | |||||||
Weighted-average
number of common shares outstanding:
|
||||||||||||||||
Basic
|
128,666 | 125,293 | 128,738 | 125,293 | ||||||||||||
Diluted
|
128,749 | 125,293 | 128,862 | 125,560 |
CONSOLIDATED
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in Thousands)
|
||||||||
For
the Six Months
Ended
June 30,
|
||||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 1,106 | $ | 166 | ||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
275 | 321 | ||||||
Provision
for doubtful accounts
|
21 | 183 | ||||||
Deferred
tax assets
|
25 | - | ||||||
Loss
on the sale of property and equipment
|
22 | - | ||||||
Disposal
of property and equipment
|
- | 15 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Franchise
and other receivables
|
(275 | ) | (47 | ) | ||||
Optical
purchasing group receivables
|
(1,556 | ) | (1,831 | ) | ||||
Notes
receivable
|
(97 | ) | (47 | ) | ||||
Inventories
|
(33 | ) | (22 | ) | ||||
Prepaid
expenses and other current assets
|
71 | (41 | ) | |||||
Other
assets
|
(4 | ) | (35 | ) | ||||
Accounts
payable and accrued liabilities
|
(34 | ) | (346 | ) | ||||
Optical
purchasing group payables
|
1,367 | 1,652 | ||||||
Franchise
deposits and other liabilities
|
18 | (34 | ) | |||||
Net
cash provided by (used in) operating activities
|
906 | (66 | ) | |||||
Cash
flows from investing activities:
|
||||||||
Settlement
on accounts payable related to enhancing trademark value
|
- | 102 | ||||||
Proceeds
from sale of Company-owned store
|
50 | - | ||||||
Costs
associated with enhancing trademark value
|
- | (98 | ) | |||||
Purchases
of property and equipment
|
(132 | ) | (18 | ) | ||||
Net
cash used in investing activities
|
(82 | ) | (14 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Costs
associated with extending credit facility
|
(60 | ) | - | |||||
Borrowings
under credit facility
|
- | 150 | ||||||
Payments
under credit facility
|
(750 | ) | (500 | ) | ||||
Payments
on related party obligations and other debt
|
(63 | ) | (58 | ) | ||||
Net
cash used in financing activities
|
(873 | ) | (408 | ) | ||||
Net
decrease in cash before effect of foreign exchange rate
changes
|
(49 | ) | (488 | ) | ||||
Effect
of foreign exchange rate changes
|
(178 | ) | 54 | |||||
Net
decrease in cash and cash equivalents
|
(227 | ) | (434 | ) | ||||
Cash
and cash equivalents – beginning of period
|
1,576 | 2,090 | ||||||
Cash
and cash equivalents – end of period
|
$ | 1,349 | $ | 1,656 | ||||
Supplemental
disclosures of cash flow information:
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | 98 | $ | 102 | ||||
Income
taxes
|
$ | 26 | $ | 16 | ||||
Notes
receivable in connection with franchisee settlement (inclusive of all
franchise related receivables)
|
$ | 113 | $ | 95 | ||||
For
the Three Months Ended June 30,
|
For
the Six Months Ended June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net
income (loss):
|
$ | 426 | $ | (64 | ) | $ | 1,106 | $ | 166 | |||||||
Denominator:
|
||||||||||||||||
Weighted-average
shares of common stock outstanding
|
128,666 | 125,293 | 128,738 | 125,293 | ||||||||||||
Dilutive
effect of stock options, warrants and restricted stock
|
83 | - | 124 | 267 | ||||||||||||
Weighted-average
shares of common stock outstanding, assuming dilution
|
128,749 | 125,293 | 128,862 | 125,560 | ||||||||||||
Net
income (loss) per share:
|
||||||||||||||||
Basic
and diluted
|
$ | 0.00 | $ | (0.00 | ) | $ | 0.01 | $ | 0.00 | |||||||
As
of
June
30,
2010
|
As
of December 31, 2009
|
|||||||
(unaudited)
|
||||||||
Total
Assets:
|
||||||||
Optical
Purchasing Group Business
|
$ | 12,370 | $ | 11,161 | ||||
Franchise
|
5,166 | 4,915 | ||||||
Company
Store
|
775 | 655 | ||||||
VisionCare
of California
|
574 | 630 | ||||||
Corporate
Overhead
|
323 | 386 | ||||||
Other
|
7 | 2 | ||||||
Total
assets
|
$ | 19,215 | $ | 17,749 |
Total
Goodwill:
|
||||||||
Optical
Purchasing Group Business
|
$ | 2,385 | $ | 2,385 | ||||
Franchise
|
1,266 | 1,266 | ||||||
Company
Store
|
- | - | ||||||
VisionCare
of California
|
- | - | ||||||
Corporate
Overhead
|
- | - | ||||||
Other
|
- | - | ||||||
Total
goodwill
|
$ | 3,651 | $ | 3,651 |
Total
Intangible Assets:
|
||||||||
Optical
Purchasing Group Business
|
$ | 1,793 | $ | 1,885 | ||||
Franchise
|
954 | 954 | ||||||
Company
Store
|
- | - | ||||||
VisionCare
of California
|
- | - | ||||||
Corporate
Overhead
|
- | - | ||||||
Other
|
- | - | ||||||
Total
intangible assets
|
$ | 2,747 | $ | 2,839 | ||||
For
the Three Months
Ended
June 30,
|
For
the Six Months
Ended
June 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
||||||||||||
Net
Revenues:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 15,105 | $ | 14,062 | $ | 28,012 | $ | 25,365 | ||||||||
Franchise
|
1,436 | 1,479 | 3,001 | 3,040 | ||||||||||||
VisionCare
of California
|
891 | 872 | 1,781 | 1,747 | ||||||||||||
Company
Store
|
684 | 500 | 1,633 | 1,030 | ||||||||||||
Corporate
Overhead
|
- | - | - | - | ||||||||||||
Other
|
103 | (4 | ) | 111 | 3 | |||||||||||
Net
revenues
|
$ | 18,219 | $ | 16,909 | $ | 34,538 | $ | 31,185 | ||||||||
Income
(loss) before (Benefit from) Provision for Income Taxes:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 277 | $ | 158 | $ | 613 | $ | 382 | ||||||||
Franchise
|
925 | 486 | 1,979 | 1,189 | ||||||||||||
VisionCare
of California
|
(1 | ) | 12 | 13 | 28 | |||||||||||
Company
Store
|
(35 | ) | (133 | ) | (28 | ) | (234 | ) | ||||||||
Corporate
Overhead
|
(672 | ) | (585 | ) | (1,342 | ) | (1,189 | ) | ||||||||
Other
|
(38 | ) | (5 | ) | (49 | ) | 1 | |||||||||
Income
(loss) before (benefit from) provision for income taxes
|
$ | 456 | $ | (67 | ) | $ | 1,186 | $ | 177 | |||||||
Depreciation
and Amortization:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 70 | $ | 77 | $ | 143 | $ | 153 | ||||||||
Franchise
|
14 | 63 | 33 | 124 | ||||||||||||
VisionCare
of California
|
7 | 6 | 11 | 11 | ||||||||||||
Company
Store
|
14 | 27 | 30 | 33 | ||||||||||||
Corporate
Overhead
|
22 | - | 49 | - | ||||||||||||
Other
|
9 | - | 9 | - | ||||||||||||
Total
depreciation and amortization
|
$ | 136 | $ | 173 | $ | 275 | $ | 321 | ||||||||
Interest
Expense, Net:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | 47 | $ | 45 | $ | 82 | $ | 88 | ||||||||
Franchise
|
4 | 13 | 8 | 27 | ||||||||||||
VisionCare
of California
|
- | - | - | - | ||||||||||||
Company
Store
|
- | - | - | - | ||||||||||||
Corporate
Overhead
|
7 | - | 14 | - | ||||||||||||
Other
|
- | - | - | - | ||||||||||||
Total
interest expense, net
|
$ | 58 | $ | 58 | $ | 104 | $ | 115 |
Capital
Expenditures:
|
||||||||||||||||
Optical
Purchasing Group Business
|
$ | - | $ | - | $ | 8 | $ | - | ||||||||
Franchise
|
- | 2 | 4 | 8 | ||||||||||||
VisionCare
of California
|
- | - | - | - | ||||||||||||
Company
Store
|
30 | - | 36 | 3 | ||||||||||||
Corporate
Overhead
|
8 | 1 | 84 | 7 | ||||||||||||
Other
|
- | - | - | - | ||||||||||||
Total
capital expenditures
|
$ | 38 | $ | 3 | $ | 132 | $ | 18 |
For
the Three Months
Ended
June 30,
|
For
the Six Months
Ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
United
States
|
$ | 6,860 | $ | 6,652 | $ | 13,572 | $ | 13,102 | ||||||||
Canada
|
11,359 | 10,257 | 20,966 | 18,083 | ||||||||||||
Net
revenues
|
$ | 18,219 | $ | 16,909 | $ | 34,538 | $ | 31,185 | ||||||||
Income
(Loss) before (Benefit from) Provision for Income Taxes:
|
||||||||||||||||
United
States
|
$ | 207 | $ | (289 | ) | $ | 614 | $ | (305 | ) | ||||||
Canada
|
249 | 222 | 572 | 482 | ||||||||||||
Income
(loss) before (benefit from) provision for income taxes
|
$ | 456 | $ | (67 | ) | $ | 1,186 | $ | 177 | |||||||
As
of
June
30,
2010
|
As
of December 31, 2009
|
|||||||
(unaudited)
|
||||||||
Total
Assets:
|
||||||||
United
States
|
$ | 14,583 | $ | 14,195 | ||||
Canada
|
4,632 | 3,554 | ||||||
Total
assets
|
$ | 19,215 | $ | 17,749 |
Total
Goodwill:
|
||||||||
United
States
|
$ | 3,651 | $ | 3,651 | ||||
Canada
|
- | - | ||||||
Total
goodwill
|
$ | 3,651 | $ | 3,651 |
Total
Intangible Assets, net:
|
||||||||
United
States
|
$ | 2,747 | $ | 2,839 | ||||
Canada
|
- | - | ||||||
Total
intangible assets, net
|
$ | 2,747 | $ | 2,839 |
For
the Three Months
Ended
June 30,
|
For
the Six Months
Ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Depreciation
and Amortization:
|
||||||||||||||||
United
States
|
$ | 136 | $ | 170 | $ | 275 | $ | 315 | ||||||||
Canada
|
- | 3 | - | 6 | ||||||||||||
Total
depreciation and amortization
|
$ | 136 | $ | 173 | $ | 275 | $ | 321 | ||||||||
Interest
Expense, net:
|
||||||||||||||||
United
States
|
$ | 58 | $ | 58 | $ | 104 | $ | 115 | ||||||||
Canada
|
- | - | - | - | ||||||||||||
Interest
expense, net
|
$ | 58 | $ | 58 | $ | 104 | $ | 115 | ||||||||
Capital
Expenditures:
|
||||||||||||||||
United
States
|
$ | 38 | $ | 3 | $ | 132 | $ | 18 | ||||||||
Canada
|
- | - | - | - | ||||||||||||
Capital
expenditures
|
$ | 38 | $ | 3 | $ | 132 | $ | 18 | ||||||||
For
the Three Months Ended June 30 (in thousands):
|
||||||||||||||||
2010
|
2009
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Optical
purchasing group sales
|
$ | 15,105 | $ | 14,062 | $ | 1,043 | 7.4 | % | ||||||||
Cost
of optical purchasing group sales
|
14,454 | 13,469 | 985 | 7.3 | % | |||||||||||
Gross
margin
|
651 | 593 | 58 | 9.8 | % | |||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
124 | 132 | (8 | ) | (6.1 | %) | ||||||||||
Depreciation
and amortization
|
70 | 77 | (7 | ) | (9.1 | %) | ||||||||||
Rent
and related overhead
|
62 | 56 | 6 | 10.7 | % | |||||||||||
Credit
card and bank fees
|
36 | 25 | 11 | 44.0 | % | |||||||||||
Professional
fees
|
36 | 48 | (12 | ) | (25.0 | %) | ||||||||||
Bad
debt (recovery)
|
(1 | ) | 91 | (92 | ) | (101.1 | %) | |||||||||
Other
general and administrative costs
|
28 | 4 | 24 | 600.0 | % | |||||||||||
Total
selling, general and administrative expenses
|
355 | 433 | (78 | ) | (18.0 | %) | ||||||||||
Operating
Income
|
296 | 160 | 136 | 85.0 | % |
Other
Income (Expense):
|
||||||||||||||||
Other
income
|
28 | 43 | (15 | ) | (34.9 | %) | ||||||||||
Interest
expense, net
|
(47 | ) | (45 | ) | (2 | ) | (4.4 | %) | ||||||||
Total
other expense
|
(19 | ) | (2 | ) | (17 | ) | (850.0 | %) | ||||||||
Income
before provision for (benefit from) income taxes
|
$ | 277 | $ | 158 | $ | 119 | 75.3 | % |
For
the Six Months Ended June 30 (in thousands):
|
||||||||||||||||
2010
|
2009
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Optical
purchasing group sales
|
$ | 28,012 | $ | 25,365 | $ | 2,647 | 10.4 | % | ||||||||
Cost
of optical purchasing group sales
|
26,712 | 24,254 | 2,458 | 10.1 | % | |||||||||||
Gross
margin
|
1,300 | 1,111 | 189 | 17.0 | % | |||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
236 | 231 | 5 | 2.2 | % | |||||||||||
Depreciation
and amortization
|
143 | 153 | (10 | ) | (6.5 | %) | ||||||||||
Rent
and related overhead
|
123 | 116 | 7 | 6.0 | % | |||||||||||
Professional
fees
|
88 | 73 | 15 | 20.5 | % | |||||||||||
Credit
card and bank fees
|
63 | 45 | 18 | 40.0 | % | |||||||||||
Bad
debt (recovery)
|
(16 | ) | 91 | (107 | ) | (117.6 | %) | |||||||||
Other
general and administrative costs
|
35 | 15 | 20 | 133.3 | % | |||||||||||
Total
selling, general and administrative expenses
|
672 | 724 | (52 | ) | (7.2 | %) | ||||||||||
Operating
Income
|
628 | 387 | 241 | 62.3 | % |
Other
Income (Expense):
|
||||||||||||||||
Other
income
|
67 | 83 | (16 | ) | (19.3 | %) | ||||||||||
Interest
expense
|
(82 | ) | (88 | ) | 6 | 6.8 | % | |||||||||
Total
other expense
|
(15 | ) | (5 | ) | (10 | ) | (200.0 | %) | ||||||||
Income
before provision for (benefit from) income taxes
|
$ | 613 | $ | 382 | $ | 231 | 60.5 | % |
For
the Three Months Ended June 30 (in thousands):
|
||||||||||||||||
2010
|
2009
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Royalties
|
$ | 1,386 | $ | 1,410 | $ | (24 | ) | (1.7 | %) | |||||||
Franchise
and other related fees
|
50 | 69 | (19 | ) | (27.5 | %) | ||||||||||
Net
revenues
|
1,436 | 1,479 | (43 | ) | (2.9 | %) | ||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
211 | 336 | (125 | ) | (37.2 | %) | ||||||||||
Professional
fees
|
149 | 153 | (4 | ) | (2.6 | %) | ||||||||||
Rent
and related overhead
|
55 | 122 | (67 | ) | (54.9 | %) | ||||||||||
Bad
debt
|
38 | 45 | (7 | ) | (15.6 | %) | ||||||||||
POS
system installation costs
|
20 | 21 | (1 | ) | (4.8 | %) | ||||||||||
Depreciation
|
14 | 63 | (49 | ) | (77.8 | %) | ||||||||||
Convention
and trade show expenses
|
2 | 91 | (89 | ) | (97.8 | %) | ||||||||||
Other
general and administrative costs
|
21 | 117 | (96 | ) | (82.1 | %) | ||||||||||
Total
selling, general and administrative expenses
|
510 | 948 | (438 | ) | (46.2 | %) | ||||||||||
Operating
Income
|
926 | 531 | 395 | 74.4 | % |
Other
Income (Expense):
|
||||||||||||||||
Interest
on franchise notes receivable
|
8 | 6 | 2 | 33.3 | % | |||||||||||
Other
expense, net
|
(5 | ) | (38 | ) | 33 | 86.8 | % | |||||||||
Interest
expense, net
|
(4 | ) | (13 | ) | 9 | 69.2 | % | |||||||||
Total
other expense
|
(1 | ) | (45 | ) | 44 | 97.8 | % | |||||||||
Income
before provision for (benefit from) income taxes
|
$ | 925 | $ | 486 | $ | 439 | 90.3 | % |
For
the Six Months Ended June 30 (in thousands):
|
||||||||||||||||
2010
|
2009
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Royalties
|
$ | 2,871 | $ | 2,900 | $ | (29 | ) | (1.0 | %) | |||||||
Franchise
and other related fees
|
130 | 140 | (10 | ) | (7.1 | %) | ||||||||||
Net
revenues
|
3,001 | 3,040 | (39 | ) | (1.3 | %) | ||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
494 | 710 | (216 | ) | (30.4 | %) | ||||||||||
Professional
fees
|
336 | 280 | 56 | 20.0 | % | |||||||||||
Rent
and related overhead
|
141 | 227 | (86 | ) | (37.9 | %) | ||||||||||
POS
system installation costs
|
43 | 24 | 19 | 79.2 | % | |||||||||||
Depreciation
|
33 | 124 | (91 | ) | (73.4 | %) | ||||||||||
Convention
and trade show expenses
|
24 | 175 | (151 | ) | (86.3 | %) | ||||||||||
Other
general and administrative costs
|
55 | 261 | (206 | ) | (78.9 | %) | ||||||||||
Total
selling, general and administrative expenses
|
1,126 | 1,801 | (675 | ) | (37.5 | %) | ||||||||||
Operating
Income
|
1,875 | 1,239 | 636 | 51.3 | % |
Other
Income (Expense):
|
||||||||||||||||
Interest
on franchise notes receivable
|
15 | 13 | 2 | 15.4 | % | |||||||||||
Other
income (expense), net
|
97 | (36 | ) | 133 | 369.4 | % | ||||||||||
Interest
expense, net
|
(8 | ) | (27 | ) | 19 | 70.4 | % | |||||||||
Total
other income (expense)
|
104 | (50 | ) | 154 | 308.0 | % | ||||||||||
Income
before provision for (benefit from) income taxes
|
$ | 1,979 | $ | 1,189 | $ | 790 | 66.4 | % |
For
the Three Months Ended June 30 (in thousands):
|
||||||||||||||||
2010
|
2009
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Retail
sales
|
$ | 575 | $ | 433 | $ | 142 | 32.8 | % | ||||||||
Exam
fees
|
109 | 67 | 42 | 62.7 | % | |||||||||||
Net
revenues
|
684 | 500 | 184 | 36.8 | % | |||||||||||
Cost
of retail sales
|
177 | 99 | 78 | 78.8 | % | |||||||||||
Gross
margin
|
507 | 401 | 106 | 26.4 | % | |||||||||||
Selling,
General and Administrative Expenses:
|
||||||||||||||||
Salaries
and related benefits
|
304 | 228 | 76 | 33.3 | % | |||||||||||
Rent
and related overhead
|
157 | 227 | (70 | ) | (30.8 | %) | ||||||||||
Advertising
|
(14 | ) | 30 | (44 | ) | (146.7 | %) | |||||||||
Other
general and administrative costs
|
95 | 49 | 46 | 93.9 | % | |||||||||||
Total
selling, general and administrative expenses
|
542 | 534 | 8 | 1.5 | % | |||||||||||
Loss
before provision for (benefit from) income taxes
|
$ | (35 | ) | $ | (133 | ) | $ | 98 | 73.7 | % |
For
the Six Months Ended June 30 (in thousands):
|
||||||||||||||||
2010
|
2009
|
$
Change
|
%
Change
|
|||||||||||||
Net
Revenues:
|
||||||||||||||||
Retail
sales
|
$ | 1,398 | $ | 856 | $ | 542 | 63.3 | % | ||||||||
Exam
fees
|
235 | 174 | 61 | 35.1 | % | |||||||||||
Net
revenues
|
1,633 |