f10q-spicy_063011.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2011
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________________ to _______________
000-53000
(Commission file number)
SPICY PICKLE FRANCHISING, INC.
(Exact name of registrant as specified in its charter)
Colorado
(State or other jurisdiction
of incorporation or organization)
|
38-3750924
(IRS Employer Identification No.)
|
90 Madison Street, Suite 700, Denver, Colorado
(Address of principal executive offices)
|
80206
(Zip Code)
|
(303) 297-1902
(Registrant’s telphone number, including area code)
Not applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes ¨ No þ (Not required)
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ¨
|
|
|
|
Non-accelerated filer ¨
|
|
|
Smaller reporting company þ
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ¨ No þ
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: As of August 8, 2011 there were 86,819,274 shares of common stock outstanding.
|
|
Page
Number
|
|
|
|
PART I.
|
FINANCIAL INFORMATION
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
Condensed Consolidated Balance Sheets as of June 30, 2011
(unaudited) and December 31, 2010
|
3
|
|
|
|
|
Condensed Consolidated Statements of Operations and Comprehensive Loss (unaudited)
for the three and six months ended June 30, 2011 and 2010
|
4
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows (unaudited)
for the six months ended June 30, 2011 and 2010
|
5
|
|
|
|
|
Notes to Condensed Consolidated Financial Statements (unaudited)
|
6
|
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
15
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
28
|
|
|
|
Item 4.
|
Controls and Procedures
|
28
|
|
|
|
PART II.
|
OTHER INFORMATION
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
30
|
|
|
|
Item 1A.
|
Risk Factors
|
30
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
30
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
30
|
|
|
|
Item 4.
|
(Removed and Reserved)
|
30
|
|
|
|
Item 5.
|
Other Information
|
30
|
|
|
|
Item 6.
|
Exhibits
|
30
|
|
|
|
SIGNATURES
|
32
|
Spicy Pickle Franchising, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
June 30, 2011
|
|
December 31, 2010
|
|
|
|
(Unaudited)
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
173,941
|
|
|
$
|
247,349
|
|
Accounts receivable
|
|
|
154,206
|
|
|
|
241,812
|
|
Other short-term receivables
|
|
|
56,289
|
|
|
|
233,791
|
|
Inventory
|
|
|
34,373
|
|
|
|
30,977
|
|
Prepaid expenses and other current assets
|
|
|
83,722
|
|
|
|
39,092
|
|
Total current assets
|
|
|
502,531
|
|
|
|
793,021
|
|
Property and equipment, net of accumulated depreciation
|
|
|
1,057,399
|
|
|
|
1,328,492
|
|
Other assets:
|
|
|
|
|
|
|
|
|
Deposits and other assets
|
|
|
43,218
|
|
|
|
50,091
|
|
Other long-term receivables
|
|
|
301,718
|
|
|
|
-
|
|
Goodwill
|
|
|
1,369,625
|
|
|
|
1,517,325
|
|
Other intangible assets, net of amortization
|
|
|
775,320
|
|
|
|
950,856
|
|
Total other assets
|
|
|
2,489,881
|
|
|
|
2,518,272
|
|
Total assets
|
|
$
|
4,049,811
|
|
|
$
|
4,639,785
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
90,000
|
|
|
$
|
122,500
|
|
Accounts payable
|
|
|
438,611
|
|
|
|
481,637
|
|
Accrued expenses and compensation
|
|
|
582,807
|
|
|
|
277,597
|
|
Deferred franchise revenue
|
|
|
136,000
|
|
|
|
142,000
|
|
Dividends accrued
|
|
|
68,521
|
|
|
|
68,521
|
|
Total current liabilities
|
|
|
1,315,939
|
|
|
|
1,092,255
|
|
Notes payable to related parties
|
|
|
3,245,181
|
|
|
|
2,225,837
|
|
Long-term debt, net of current portion
|
|
|
272,500
|
|
|
|
317,500
|
|
Deferred rent expense
|
|
|
93,888
|
|
|
|
150,634
|
|
Other long-term liabilities
|
|
|
222,191
|
|
|
|
-
|
|
Total long-term liabilities
|
|
|
3,833,760
|
|
|
|
2,693,971
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Spicy Pickle Franchising Inc. stockholders' equity (deficit)
|
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value, 20,000,000 shares
|
|
|
|
|
|
|
|
|
authorized, none issued or outstanding
|
|
|
-
|
|
|
|
-
|
|
Common stock, $.001 par value, 200,000,000 shares
|
|
|
|
|
|
|
|
|
authorized, 86,156,774 and 85,494,274 shares issued
|
|
|
|
|
|
|
|
|
and outstanding in 2011 and 2010, respectively
|
|
|
86,157
|
|
|
|
85,494
|
|
Additional paid in capital
|
|
|
17,424,396
|
|
|
|
17,358,757
|
|
Fair value of common stock warrants
|
|
|
628,010
|
|
|
|
628,010
|
|
Accumulated (deficit)
|
|
|
(19,234,142
|
)
|
|
|
(17,260,802
|
)
|
Accumulated comprehensive (loss)
|
|
|
(4,309
|
)
|
|
|
(9,855
|
)
|
Total Spicy Pickle Franchising, Inc. stockholders' equity (deficit)
|
|
|
(1,099,888
|
)
|
|
|
801,604
|
|
Non-controlling interest
|
|
|
-
|
|
|
|
51,955
|
|
Total equity
|
|
|
(1,099,888
|
)
|
|
|
853,559
|
|
Total liabilities and stockholders’ equity (deficit)
|
|
$
|
4,049,811
|
|
|
$
|
4,639,785
|
|
See the accompanying notes to the consolidated financial statements
Spicy Pickle Franchising, Inc.
|
Condensed Consolidated Statements of Operations and Comprehensive Loss
|
For The Three Months and Six Months Ended June 30, 2011 and 2010
|
(Unaudited)
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant and bakery sales
|
|
$
|
658,361
|
|
|
$
|
674,063
|
|
|
$
|
1,120,699
|
|
|
$
|
1,292,760
|
|
Franchise fees, royalties, and rebates
|
|
|
367,517
|
|
|
|
541,378
|
|
|
|
678,747
|
|
|
|
895,832
|
|
Total revenues
|
|
|
1,025,878
|
|
|
|
1,215,441
|
|
|
|
1,799,446
|
|
|
|
2,188,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant and bakery:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
266,170
|
|
|
|
239,179
|
|
|
|
439,117
|
|
|
|
452,851
|
|
Labor
|
|
|
241,152
|
|
|
|
229,480
|
|
|
|
427,664
|
|
|
|
489,868
|
|
Occupancy
|
|
|
140,554
|
|
|
|
114,548
|
|
|
|
245,778
|
|
|
|
227,624
|
|
Depreciation
|
|
|
58,825
|
|
|
|
85,471
|
|
|
|
113,825
|
|
|
|
154,572
|
|
Other operating costs
|
|
|
92,567
|
|
|
|
114,044
|
|
|
|
159,367
|
|
|
|
206,583
|
|
Total restaurant and bakery operating costs
|
|
|
799,268
|
|
|
|
782,722
|
|
|
|
1,385,751
|
|
|
|
1,531,498
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise and general:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
1,014,722
|
|
|
|
581,047
|
|
|
|
1,874,571
|
|
|
|
1,542,363
|
|
Depreciation and amortization
|
|
|
34,113
|
|
|
|
27,596
|
|
|
|
177,699
|
|
|
|
55,363
|
|
Total franchise and general
|
|
|
1,048,835
|
|
|
|
608,643
|
|
|
|
2,052,270
|
|
|
|
1,597,726
|
|
Total operating costs and expenses
|
|
|
1,848,103
|
|
|
|
1,391,365
|
|
|
|
3,438,021
|
|
|
|
3,129,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) from operations
|
|
|
(822,225
|
)
|
|
|
(175,924
|
)
|
|
|
(1,638,575
|
)
|
|
|
(940,632
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense)
|
|
|
(67,036
|
)
|
|
|
(54,296
|
)
|
|
|
(139,388
|
)
|
|
|
(89,760
|
)
|
Gain (loss) on disposal of assets
|
|
|
(195,377
|
)
|
|
|
-
|
|
|
|
(195,377
|
)
|
|
|
-
|
|
Total other income (expense):
|
|
|
(262,413
|
)
|
|
|
(54,296
|
)
|
|
|
(334,765
|
)
|
|
|
(89,760
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) attributable to common shareholders
|
|
|
(1,084,638
|
)
|
|
|
(230,220
|
)
|
|
|
(1,973,340
|
)
|
|
|
(1,030,392
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation gain (loss)
|
|
|
5,940
|
|
|
|
(10,688
|
)
|
|
|
5,546
|
|
|
|
(10,655
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss)
|
|
$
|
(1,078,698
|
)
|
|
$
|
(240,908
|
)
|
|
$
|
(1,967,794
|
)
|
|
$
|
(1,041,047
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share information - basic and fully diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
85,967,488
|
|
|
|
82,494,274
|
|
|
|
85,732,188
|
|
|
|
82,494,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) per share
|
|
$
|
(0.01)
|
|
|
$
|
(0.00)
|
|
|
$
|
(0.02)
|
|
|
$
|
(0.01)
|
|
See accompanying notes to condensed consolidated financial statements
Spicy Pickle Franchising, Inc.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
Six Months Ended June 30, 2011 and 2010
|
|
(Unaudited)
|
|
|
|
|
|
2011
|
|
|
2010
|
|
Net cash (used in) operating activities
|
|
$
|
(968,252
|
)
|
|
$
|
(771,252
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(59,791
|
)
|
|
|
(11,980
|
)
|
Proceeds from the sale of assets
|
|
|
25,500
|
|
|
|
-
|
|
Net cash (used in) provided by investing activities
|
|
|
(34,291
|
)
|
|
|
(11,980
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from note payable to related parties
|
|
|
1,000,000
|
|
|
|
500,000
|
|
Proceeds from note payable
|
|
|
-
|
|
|
|
9,000
|
|
Repayment of notes payable
|
|
|
(77,500
|
)
|
|
|
(63,692
|
)
|
Net cash provided by financing activities
|
|
|
922,500
|
|
|
|
445,308
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate changes
|
|
|
6,635
|
|
|
|
(10,753
|
)
|
|
|
|
|
|
|
|
|
|
Net (decrease) in cash and cash equivalents
|
|
|
(73,408
|
)
|
|
|
(348,677
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
247,349
|
|
|
|
809,790
|
|
Cash and cash equivalents, end of period
|
|
$
|
173,941
|
|
|
$
|
461,113
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
Cash paid for interest
|
|
$
|
19,708
|
|
|
$
|
17,130
|
|
See the accompanying notes to the consolidated financial statements
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
1. Basis of Presentation of Interim Period
Throughout this report, the terms “our,” “we,” “us,” and “Company” refer to Spicy Pickle Franchising, Inc. including its subsidiaries. The accompanying unaudited financial statements of Spicy Pickle Franchising, Inc. at June 30, 2011 and 2010 have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial statements, instructions to Form 10-Q, and Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. These condensed financial statements should be read in conjunction with the financial statements and notes thereto included in our annual report on Form 10-K for the year ended December 31, 2010. In management's opinion, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation to make our financial statements not misleading have been included. The results of operations for the periods ended June 30, 2011 and 2010 presented are not necessarily indicative of the results to be expected for the full year. The December 31, 2010 balance sheet has been derived from our audited financial statements included in our annual report on Form 10-K for the year ended December 31, 2010.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Recent Pronouncements
We have reviewed all recently issued, but not yet effective, accounting pronouncements and do not believe the future adoption of any such pronouncements may be expected to cause a material impact on our financial condition or the results of our operations.
2. Per Share Information
Earnings per share are based on the weighted average number of shares outstanding during the period after consideration of the dilutive effect, if any, for common stock equivalents, including stock options, restricted stock, and other stock-based compensation. Earnings per common share are computed in accordance with ASC Topic 260, Earnings Per Share which requires companies to present basic earnings per share and diluted earnings per share. Basic earnings per share are computed by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common share are computed by dividing net income by the weighted average number of shares of common stock outstanding and dilutive securities outstanding during the year. We had a net loss for the six month periods ended June 30, 2011 and 2010, and accordingly, any outstanding equivalents would be anti-dilutive.
3. Acquisition and Disposal of Assets
During the six months ended June 30, 2011 the company purchased three restaurants from franchisees. Two of the locations were Spicy Pickle restaurants and one location was a BG Urban Café restaurant. The purchase of the BG Urban Café restaurant represents the first company owned and operated location within the BG Urban Café franchise. The purchases were made in exchange for assumption of certain liabilities and relief of amounts owed to the company by the franchisees, the total of such amounts was approximately $265,655. Additionally, the company sold two company owned Spicy Pickle restaurants to the minority owner in one of the locations purchased. The two locations are now solely franchise owned and operated. The sale of the two locations was made in exchange for a note receivable due over approximately seven years in the amount of $335,000. One company owned Spicy Pickle location was closed subsequent to the end of the quarter (see note 12). The total amount of loss associated with the closing of that location is $218,152. Finally, the company has an agreement in place to purchase another Spicy Pickle restaurant from a current franchisee in exchange for assumptions of future liabilities (see note 12). As of June 30, 2011 the purchase price allocation of the acquisitions of the aforementioned restaurants’ operations is preliminary dependent on finalization of the Company’s valuation assessment in accordance with ASC 805, “Business Combinations.”
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
4. Goodwill and Other Intangible Assets
Goodwill and other intangible assets include the following at June 30, 2011 and December 31, 2010:
|
|
2011
|
|
|
2010
|
|
Goodwill:
|
|
|
|
|
|
|
Related to franchise operation (BG Urban Café)
|
|
$
|
1,276,882
|
|
|
$
|
1,276,882
|
|
Related to restaurant operations
|
|
|
92,743
|
|
|
|
240,443
|
|
Total goodwill
|
|
$
|
1,369,625
|
|
|
$
|
1,517,325
|
|
Trademarks and acquired franchise agreements
|
|
|
|
|
|
|
|
|
Acquired trademarks
|
|
$
|
291,000
|
|
|
$
|
291,000
|
|
Acquired franchise agreements
|
|
|
822,667
|
|
|
|
971,000
|
|
Total gross trademarks and acquired franchise agreements
|
|
|
1,113,667
|
|
|
|
1,262,000
|
|
Accumulated amortization of acquired trademarks
|
|
|
(291,000
|
)
|
|
|
(174,600
|
)
|
Accumulated amortization of acquired franchise agreements
|
|
|
(186,968
|
)
|
|
|
(176,544
|
)
|
Total accumulated amortization of trademarks and acquired franchise agreements
|
|
|
(477,968
|
)
|
|
|
(351,144
|
)
|
Total trademarks and acquired franchise agreements
|
|
|
635,699
|
|
|
|
910,856
|
|
Reacquired franchise agreements
|
|
|
139,621
|
|
|
|
40,000
|
|
|
|
|
|
|
|
|
|
|
Total other intangibles
|
|
$
|
775,320
|
|
|
$
|
950,856
|
|
Amortization expense related to trademarks and acquired franchise agreements for the three months ended June 30, 2011 and 2010 was $138,468 and $22,068, respectively, and $160,536 and $44,136 for the six months ended June 30, 2011 and 2010, respectively. Estimated future amortization expense by category as of June 30, 2011 was as follows:
Year
|
|
Trademarks
|
|
|
Franchise Agreements
|
|
|
Total Amortization
|
|
2011
|
|
$ |
- |
|
|
$ |
37,392 |
|
|
$ |
37,392 |
|
2012
|
|
|
- |
|
|
|
74,784 |
|
|
|
74,784 |
|
2013
|
|
|
- |
|
|
|
74,784 |
|
|
|
74,784 |
|
2014
|
|
|
- |
|
|
|
74,784 |
|
|
|
74,784 |
|
2015
|
|
|
- |
|
|
|
74,784 |
|
|
|
74,784 |
|
Later years
|
|
|
- |
|
|
|
299,171 |
|
|
|
299,171 |
|
|
|
$ |
- |
|
|
$ |
635,699 |
|
|
$ |
635,699 |
|
We recognize goodwill and identifiable intangibles arising from the allocation of the purchase prices of assets acquired in accordance with ASC Topic 805, Business Combinations (“ASC 805”). Goodwill represents the excess of cost over fair value of all identifiable assets less any liabilities assumed. In association with the acquisition and disposal of assets during the six months ended 2011 the company closed one location at a loss that had goodwill of $87,946 and sold another location for a gain that had goodwill associated with it of $59,754. As a result, goodwill decreased $147,700 during the six months ended 2011. Additionally, ASC 805 gives guidance on five types of assets: marketing-related, customer-related, artistic-related, contract-related, and technology based intangible assets. We identified identifiable intangibles that are market-related and contract-related.
Acquired trademarks represent the trademarks associated with the Bread Garden franchise business acquired in 2008. These trademarks were determined to have an indefinite life. In August 2010, we entered into an agreement with the entity from which we obtained the rights to the trademarks, whereby we ceased using the trademarks by March 31, 2011. In exchange for not using the trademarks we are no longer obligated to pay any overriding royalties on the Bread Garden name. In addition we received $75,000 to defray the cost of rebranding the restaurants in Canada and we have accounted for that as a reduction of the expense. The Bread Garden restaurants
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
have been rebranded using BG Urban Café as the new trademark. We are in the process of registering the trademark in Canada. In accordance with ASC Topic 350, Intangibles Goodwill and Other, the trademarks for the Bread Garden were deemed to have a determinable life and we amortized the original acquisition cost through March 31, 2011.
Acquired franchise agreements represent franchise agreements between Bread Garden Franchising, Inc., the company that we purchased the assets from, and the then existing franchisees. Reacquired franchise agreements represent franchise agreements that were in place between us and the franchisees that we purchased assets from in the acquisition of four restaurants and have an indefinite life. During 2010 one of those restaurants was closed. Acquired franchise agreements have determinable lives between 5.5 years and 11 years. Amortization expenses related to acquired franchise agreements was $22,068 for the three months ended June 30, 2011 and 2010, and $44,136 for the six months ended June 30, 2011 and 2010. Additionally, during the second quarter of 2011, one of the franchised restaurants acquired in the original purchase was purchased by the Company from the franchisee and accordingly, $114,621, net of amortization, was reclassified from acquired franchise agreements to reacquired franchise agreements.
In making an estimate of future cash flow as they relate to our franchise operations of the BG Urban Cafes, we considered the following items:
·
|
The economic forecast in Canada with particular emphasis on British Columbia and western Canada.
|
·
|
Industry forecast for the restaurant industry in Canada with particular emphasis on British Columbia and western Canada.
|
·
|
Historical operating history of acquired assets as adjusted for forecast.
|
·
|
Management’s estimates of new franchisees.
|
We performed the goodwill impairment analysis at December 31, 2010 and determined the fair value of goodwill and other indefinite lived intangibles as related to the BG Urban Café franchise operations was in excess of the carrying value.
In making an estimate of future cash flow as they relate to our Spicy Pickle restaurant operations, we considered the following items:
·
|
The economic forecast in United States.
|
·
|
Industry forecast for the restaurant industry in United States with emphasis on the fast casual segment.
|
·
|
Historical operating history of acquired assets as adjusted for forecast.
|
·
|
Changes to our menu and introduction of a new day part in our restaurants.
|
We performed the goodwill impairment analysis at December 31, 2010 and determined the fair value of goodwill and other indefinite lived intangibles as related to the restaurant operations was impaired in the amount of $80,136. This impairment was incurred due to the previously mentioned closure of one company store.
We will test for impairment between our annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the asset. Since our last annual test no events have occurred that would indicate the fair value of the asset has been impaired.
5. Fair Value
ASC Topic 825, Financial Instruments (“ASC 825”), permits entities to choose to measure many financial instruments and certain other items at fair value. We did not elect the fair value reporting option for any assets and liabilities not previously recorded at fair value.
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
ASC Topic 820, Fair Value Measurement and Disclosures (“ASC 820”), is applicable to all financial assets and liabilities and for nonfinancial assets and liabilities recognized or disclosed at fair value in the consolidated financial statements on a recurring basis. ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The standard also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:
Level 1
|
Quoted market prices in active markets for identical assets or liabilities.
|
Level 2
|
Observable market-based inputs or unobservable inputs that are corroborated by market data.
|
Level 3
|
Unobservable inputs that are not corroborated by market data.
|
We have identified the following as financial assets and liabilities:
Cash and cash equivalents
Accounts receivable, trade
Accounts payable, accrued expenses and accrued dividends
Notes payable to related parties
Long-term debt
At June 30, 2011 and December 31, 2010, the carrying amount of cash, accounts receivable, accounts payable, accrued expenses and accrued dividends, are short term in nature and approximate fair value. Interest rates associated with the notes payable to related party and long term debt are based upon rates associated with similar companies in our financial condition and the carrying amounts approximate fair value.
6. Related Party Transactions
The Company has a Convertible Note that is due May 1, 2013 and bears interest at one percent above the prime rate. Interest is payable semi-annually. The holders of the Convertible Note may convert any amount of the principal and accrued interest due into our Common Stock at the rate of $0.13 per share. In addition, for every two dollars converted into Common Stock, we will issue to the holder of the Convertible Note a warrant to purchase one share of Common Stock. The exercise price of the warrant will be equal to 120% of the price per share of the Common Stock calculated using the average of the volume weighted average prices per share for the 10 trading days prior to the election to convert.
The conversion feature in the Convertible Note is considered to be a beneficial conversion feature. We have accounted for the beneficial conversion feature in accordance with ASC Topic 470, Liabilities. We accounted for a portion of the proceeds, $157,164, from the Convertible Note which related to the intrinsic value of the beneficial conversion feature by allocating that amount to additional paid in capital. The following summarizes the carrying amount of the Convertible Promissory Note:
|
|
June 30,
2011
|
|
|
December 31, 2010
|
|
Face value of the note to be repaid if not converted
|
|
$ |
817,252 |
|
|
$ |
817,252 |
|
Amount allocated to additional paid in capital
|
|
|
(72,071 |
) |
|
|
(91,415 |
) |
Note payable to related parties
|
|
$ |
745,181 |
|
|
$ |
725,837 |
|
In accordance with ASC Topic 835, Interest, the amount allocated to the beneficial conversion will be amortized as interest expense over the life of the note in such a way as to result in a constant rate of interest. The amount of amortization for the three months ended June 30, 2011 and 2010, respectively, was $9,672 and $12,727 and for the six months ended June 30, 2011 and 2010, respectively, was $19,344 and $29,567.
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The annual interest rate giving effect to the amortization of the beneficial conversion is 9.188% per annum. When combined with the stated interest rate of one percent above the prime rate, the effective rate is 10.188% over the prime rate. At June 30, 2011, the interest rate on the borrowings was 12.438%.
During the year ended December 31, 2010, we entered into an agreement with two members of our Board of Directors whereby they will loan the Company up to $2,000,000 as a revolving line of credit. The line of credit is evidenced by a Convertible Promissory Note and Secured Loan Agreement (the “First Note”). The First Note bears interest at the rate of 10% per annum and matures on May 1, 2013. At the lenders' option the First Note is convertible into our common stock at $0.105 per share, the value of the common stock on the date the First Note was executed. In addition for every two shares of common stock issued on conversion we will issue to the lenders a warrant to purchase one share of common stock at a price equal to 120% of the average volume weighted average price per share for the 10 days prior to the conversion. The First Note is also secured by the assets of the Company. Interest expense recognized on the First Note was $50,000 and $6,667 for the three months ended June 30, 2011 and 2010, respectively. Interest expense recognized on the First Note was $92,569 and $6,667 for the six months ended June 30, 2011 and 2010, respectively. As of June 30, 2011, we have drawn down the full $2,000,000 available on the loan.
At the same time as the above, the holders of the Convertible Note described above agreed to extend the due date of their Convertible Note (originally January 31, 2012) to coincide with the Note. As consideration for the extension of the due date, the holders will receive a security interest in the assets of the Company on a pro rata basis with the lenders above. One of the holders of the Convertible Note is also a lender of the First Note while both of the holders of the Convertible Note are also lenders of the Second Note.
During April 2011 we entered into an agreement with three members of our Board of Directors, two of which participated in the First Note, whereby they will loan the Company up to $1,000,000 as a revolving line of credit. The line of credit is evidenced by a Convertible Promissory Note and Secured Loan Agreement (the “Second Note”). The Second Note bears interest at the rate of 10% per annum and matures on May 1, 2013. At the lenders option the Second Note is convertible into our common stock at $0.08 per share. In addition for every two shares of common stock issued on conversion we will issue to the lenders a warrant to purchase one share of common stock at a price equal to 120% of the average volume weighted average price per share for the 10 days prior to the conversion. The Second Note is also secured by the assets of the Company. Interest expense recognized on the Second Note was $6,875 for the three and six months ended June 30, 2011. There was no such interest expense for the three or six months ended 2010. As of June 30, 2011, we have drawn $500,000 on the Second Note and have $500,000 remaining available on the loan.
7. Long-term Debt
Long-term debt represents notes issued in connection with the acquisition of certain assets acquired in prior years. The notes bear interest at the rate of 10% per annum. During the quarter ended March 31, 2011 the terms of the note were amended. The new terms required a payment of $40,000 in February 2011 and then monthly payments through November 30, 2012, with principal payments of $7,500 per month plus accrued interest and with a balloon payment of $235,000 on December 31, 2012. The notes are now secured by all of the assets of the Company. In the event of default these notes will rank equal to the security interest granted to the note holders described in Note 5, pro-rata with the amounts then outstanding with respect to the secured parties. The remaining maturities of the long term debt are as follows:
Long term debt
|
|
Next 12 Months
|
|
|
Thereafter
|
|
Notes issued for acquisition of assets
|
|
$ |
90,000 |
|
|
$ |
272,500 |
|
Total long term debt
|
|
$ |
90,000 |
|
|
$ |
272,500 |
|
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
8. Stockholders’ Equity
During the six months ended June 30, 2011, we issued 662,500 shares of common stock for compensation to four of our board of directors. The stock was issued in lieu of cash pursuant to the company’s board of director compensation plan. The stock was valued at the trading price, $0.06 per share, at the date of grant, April 20, 2011. We included $39,750 as compensation expense related to the stock issuance. During the six months ended June 30, 2010, we issued 1,500,000 shares of our common stock to two officers (related parties). The stock was issued as consideration for the reduction of salaries. The stock was valued at the trading price, $0.11 per share, at the date of grant, January 26, 2010. We included $165,000 as compensation expense.
9. Income Taxes
We account for income taxes in interim periods in accordance with ASC Topic 740, Income Taxes (“ASC 740”). We have determined an estimated annual effective tax rate. The rate will be revised, if necessary, as of the end of each successive interim period during our fiscal year to our best current estimate. As of June 30, 2011, the estimated effective tax rate for the year will be zero.
ASC 740 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This pronouncement also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition.
10. Stock-Based Compensation
In October 2006, our Board of Directors adopted the 2006 Stock Option Plan (“2006 Plan”), which was approved by our stockholders the same month. The 2006 Plan provides for the grant of up to 7,500,000 shares of our common stock (subject to certain adjustments in the event of stock splits or other similar events) as incentive stock options. Our Board of Directors has delegated authority to grant awards under the 2006 Plan to a Compensation Committee. During the six months ended June 30, 2011, 1,000,000 options were granted to employees under the 2006 Plan, no options were granted during the six months ended June 30, 2010.
In December 2009, our Board of Directors adopted the 2009 Restricted Stock Plan (“2009 Restricted Stock Plan”). The 2009 Restricted Stock Plan provides for the grant of up to 5,000,000 shares of our common stock (subject to certain adjustments in the event of stock splits or other similar events). Our Board of Directors has delegated authority to grant awards under the 2009 Plan to a Compensation Committee. No shares were granted under the 2009 Restricted Stock Plan during the six months ended June 30, 2011; however, during the three months ended June 30, 2010, 1,500,000 shares of our common stock with a value of $165,000 were issued (see note 7).
In May 2011, our Board of Directors adopted the 2011 Stock Option Plan (“2011 Plan”), which was approved by our stockholders the same month. The 2011 Plan provides for the grant of up to 15,00,000 shares of our common stock (subject to certain adjustments in the event of stock splits or other similar events) as incentive stock options. Our Board of Directors has delegated authority to grant awards under the 2011 Plan to a Compensation Committee. During the six months ended June 30, 2011 and 2010, no options were granted to employees under the 2011 Plan,
Total compensation expense of all employee stock-based compensation recognized under ASC 718 for the three months ended June 30, 2011 and 2010 was $11,338 and $3,886, respectively, and for the six months ended June 30, 2011 and 2010 was 26,552 and 133,765, respectively, which consisted of stock-based compensation expense related to employee stock options.
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
A summary of stock option activity under 2006 Plan is set forth below:
|
|
|
|
|
Weighted
|
|
|
Weighted Average
|
|
|
Aggregate
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
Intrinsic
|
|
|
|
Options
|
|
|
Exercise Price
|
|
|
Term (in years)
|
|
|
Value
|
|
Outstanding December 31, 2010
|
|
|
7,200,000 |
|
|
$ |
0.13 |
|
|
|
3.33 |
|
|
$ |
124,363 |
|
Granted
|
|
|
1,000,000 |
|
|
$ |
0.08 |
|
|
|
4.57 |
|
|
|
24,083 |
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
Cancelled
|
|
|
(2,015,000 |
) |
|
$ |
0.20 |
|
|
|
|
|
|
|
(32,845 |
) |
Outstanding June 30, 2011
|
|
|
6,185,000 |
|
|
$ |
0.10 |
|
|
|
3.55 |
|
|
$ |
115,601 |
|
Exercisable June 30, 2011
|
|
|
2,685,000 |
|
|
$ |
0.14 |
|
|
|
2.59 |
|
|
$ |
45,646 |
|
We also issued stock options to certain employees of our Canadian subsidiary. These options were not included in the 2006 Plan. A summary of stock option activity to those employees is set forth below:
|
|
|
|
|
Weighted
|
|
|
Weighted Average
|
|
|
Aggregate
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
Intrinsic
|
|
|
|
Options
|
|
|
Exercise Price
|
|
|
Term (in years)
|
|
|
Value
|
|
Outstanding December 31, 2010
|
|
|
1,112,500 |
|
|
$ |
0.20 |
|
|
|
3.19 |
|
|
$ |
18,135 |
|
Granted
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
- |
|
Exercised
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
- |
|
Cancelled
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
Outstanding June 30, 2011
|
|
|
1,112,500 |
|
|
$ |
0.20 |
|
|
|
2.69 |
|
|
$ |
18,135 |
|
Exercisable June 30, 2011
|
|
|
1,112,500 |
|
|
$ |
0.20 |
|
|
|
2.69 |
|
|
$ |
18,135 |
|
In addition, during the year ended December 31, 2010, we granted options which were not covered by our formal plans. These options are non-qualified stock options. The following table summarizes those options granted:
|
|
|
|
|
Weighted
|
|
|
Weighted Average
|
|
|
Aggregate
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
Intrinsic
|
|
|
|
Options
|
|
|
Exercise Price
|
|
|
Term (in years)
|
|
|
Value
|
|
Outstanding December 31, 2010
|
|
|
4,200,000 |
|
|
$ |
0.12 |
|
|
|
4.6 |
|
|
$ |
201,703 |
|
Granted
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
Exercised
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
Cancelled
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
Outstanding June 30, 2011
|
|
|
4,200,000 |
|
|
$ |
0.12 |
|
|
|
4.1 |
|
|
$ |
201,703 |
|
Exercisable June 30, 2011
|
|
|
4,200,000 |
|
|
$ |
0.12 |
|
|
|
4.1 |
|
|
$ |
201,703 |
|
The following table summarizes information concerning outstanding and exercisable options at June 30, 2011:
|
|
Options Outstanding |
|
|
Options Exercisable
|
|
Range of Exercise Price
|
|
Number Outstanding
|
|
|
Weighted
Average
Remaining Contractual Life
|
|
|
Weighted
Average Exercise Price
|
|
|
|
|
|
Weighted
Average
Remaining Contractual Life
|
|
|
Weighted
Average
Exercise Price
|
|
$ |
0.06 - $0.20 |
|
|
|
11,497,500 |
|
|
|
3.7 |
|
|
$ |
0.12 |
|
|
|
7,997,500 |
|
|
|
3.4 |
|
|
$ |
0.14 |
|
The total compensation cost related to non-vested awards not yet recognized as expense as of June 30, 2011 is $40,759 and will be recognized over the remaining period of 2.7 years.
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
11. Business Segment information
We operate in two business segments. Our Restaurant Operations segment is comprised of restaurants owned by the Company. The company-owned restaurants conduct business under the Spicy Pickle and BG Urban Café name. These restaurants specialize in fast casual dining featuring fresh, made-to-order, premium submarine, deli and panini sandwiches, salads, soups and soft drinks. Information for this segment for the periods ended June 30, 2011 and 2010 include the operating activities of seven company-owned restaurants (six Spicy Pickle restaurants and one BG Urban Café restaurant during 2011 and one company-owned bakery and six company-owned Spicy Pickle restaurants in 2010.
Our Franchise Operations segment is comprised of the operating activities of the franchise business unit, which licenses qualified operators to conduct business under the Spicy Pickle name or the BG Urban Café name, and also of the costs to monitor the operations of these restaurants. Under the terms of the agreements, the licensed operators pay royalties and fees to the Company in return for the use of the Spicy Pickle or the BG Urban Café name, as the case may be.
We are operating in two geographic segments, United States and Canada.
During 2010, segment information for the Restaurant Operations segment and the United States segment include the operations of a company-owned bakery. The bakery is not included in these segments during 2011 as it was closed on December 31, 2010. Segment information related to the Company's two business segments follows:
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company restaurants operations
|
|
$
|
658,361
|
|
|
$
|
674,063
|
|
|
$
|
1,120,699
|
|
|
$
|
1,292,760
|
|
Franchise operations
|
|
|
367,517
|
|
|
|
541,378
|
|
|
|
678,747
|
|
|
|
895,832
|
|
Total Revenues
|
|
$
|
1,025,878
|
|
|
$
|
1,215,441
|
|
|
$
|
1,799,446
|
|
|
$
|
2,188,592
|
|
Segment profit (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company restaurants operations
|
|
$
|
(140,907
|
)
|
|
$
|
(108,659
|
)
|
|
$
|
(265,052
|
)
|
|
$
|
(238,738
|
)
|
Franchise operations
|
|
|
(681,318
|
)
|
|
|
(67,265
|
)
|
|
|
(1,373,523
|
)
|
|
|
(701,894
|
)
|
Total segment (loss)
|
|
|
(822,225
|
)
|
|
|
(175,924
|
)
|
|
|
(1,638,575
|
)
|
|
|
(940,632
|
)
|
Other income (expense)
|
|
|
(262,413
|
)
|
|
|
(54,296
|
)
|
|
|
(334,765
|
)
|
|
|
(89,760
|
)
|
Net loss
|
|
$
|
(1,084,638
|
)
|
|
$
|
(230,220
|
)
|
|
$
|
(1,973,340
|
)
|
|
$
|
(1,030,392
|
)
|
12. Subsequent Events
We evaluated all activity of the Company and concluded that no subsequent events have occurred that would require recognition in our financial statements or disclosed in the notes to our financial statements except as follows.
Subsequent to June 30, 2011, we entered into an agreement to terminate the lease at one of our company owned Spicy Pickle restaurants located in Colorado during July 2011. The agreement requires a payment by the Company in the amount of approximately fifty thousand dollars to the landlord. The equipment from the location will be used at other currently Company owned Spicy Pickle restaurants or other Spicy Pickle restaurants opening in the future. All of the anticipated loss associated with the closure of the store has been recorded in the current quarter financial statements.
Spicy Pickle Franchising, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Subsequent to June 30, 2011, we entered into an agreement to purchase one of our franchise owned Spicy Pickle restaurants located in Colorado during July 2011. At the current moment, the agreement is still contingent upon obtaining a fully executed lease assignment and extension from the landlord.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of financial condition and results of operations should be read in conjunction with our financial statements and related notes included elsewhere in this report. This discussion contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results could differ materially from those anticipated in the forward-looking statements.
Overview
Our business is the franchise and operation of Spicy Pickle™ and BG Urban Café restaurants (f/k/a Bread Garden® restaurants). Spicy Pickle is a fast casual restaurant where made-to-order panini, submarine-style sandwiches, pizzetti (Neapolitan thin crust pizza), and salads created by our founders are served using fresh-baked breads and high-quality ingredients. Spicy Pickle restaurants are located in nine states in the United States. BG Urban Café restaurants also specialize in fast casual dining. Unlike our Spicy Pickle restaurants, our BG Urban Café restaurants offer a full line of specialty coffees, pastries, and desserts along with hot entrees, salads, soups, and sandwiches. BG Urban Cafés are located primarily in metropolitan Vancouver, British Columbia, Canada.
We market our menu primarily through targeted local store marketing efforts, mail drops, media advertising, and print campaigns, as well as through other grass roots efforts. The "Spicy Pickle" brand name has existed for ten years. The “Bread Garden” brand name has existed since 1979.
The first Spicy Pickle restaurant was launched in 1999 by two individuals under the name Spicy Pickle, LLC. In late 2001, there were three restaurants, two in Denver and one in Lakewood, a Denver suburb. By January 2003, we organized Spicy Pickle Franchising, LLC and launched the Spicy Pickle brand as a national franchise.
As of June 30, 2011, we had 24 franchised Spicy Pickle restaurants and six company-owned Spicy Pickle restaurants opened. Previously co-located with one of the restaurants was a bakery which provided fresh baked breads to the local area Denver restaurants. On December 31, 2010 the bakery closed. Bread is now baked system wide in the restaurants.
Our franchise agreements include build-out schedules for franchisee restaurants. At June 30, 2011, we have signed agreements with franchisees to open 10 additional restaurants under the Spicy Pickle Brand. However there can be no assurances that all of the additional restaurants will be built out and opened. We review the schedule of build-outs on an ongoing basis and when we determine that a franchisee will not open a restaurant we terminate the agreement. We continue to interview prospective franchisees and rely on the cash deposits from the franchise sales as well as royalty fees from the existing restaurants to support the expenses of the business.
Our locations and marketing efforts are directed principally to white collar administrative, managerial, professional, and sales personnel, who are generally found in and near downtown districts, technological centers, universities, hospitals and government complexes.
We currently derive our revenue from the sale of franchises, from royalties paid by franchisees and from the sale of food and beverages at the company-owned restaurants. Our business is headquartered in Denver, Colorado, and we have a high concentration of restaurants in the Rocky Mountain region. Additionally, we have franchises opened and planned in a number of other regions in the United States.
Our Spicy Pickle restaurant locations (including both company-owned and franchisee-owned), including those under construction and lease negotiation as of June 30, 2011, are:
Location
|
Restaurants Operating
|
Under Construction
|
In Lease Negotiation
|
Arizona
|
1
|
|
|
Colorado
|
14
|
|
1
|
Illinois
|
1
|
|
|
Mississippi
|
1
|
|
|
Nevada
|
3
|
1
|
|
Ohio
|
1
|
|
|
Oklahoma
|
1
|
|
|
Location |
Restaurants Operating |
Under Construction |
In Lease Negotiation |
Oregon
|
1
|
|
|
Texas
|
7
|
|
1
|
Montana
|
|
1
|
|
North Dakota
|
|
1
|
|
Total
|
30
|
3
|
2
|
Subsequent to June 30, 2011, one location listed as under construction in Nevada has opened and one location listed as operating in Colorado has closed.
In October 2008, we acquired the franchise rights to the Bread Garden restaurant chain. We believe that our core competence is the building and operation of franchised restaurant chains. Our purpose in acquiring the Bread Garden (currently BG Urban Café) restaurant chain was to allow us to better utilize our existing infrastructure by expanding our operating base. In addition we made the acquisition to increase our revenues. We are currently working towards increasing the number of franchised restaurants in the BG Urban Café chain. We are also working to improve the menu offerings, develop new operating procedures and manuals, and to develop a more comprehensive marketing strategy.
As of June 30, 2011, we had 12 franchised BG Urban Café restaurants and one company-owned BG Urban Café restaurant opened. Our BG Urban Café locations including those under construction and in lease negotiation as of June 30, 2011 are:
Location
|
Restaurants Operating
|
Under Construction
|
In Lease Negotiation
|
Vancouver, British Columbia
|
4
|
|
|
Richmond, British Columbia
|
2
|
|
|
Burnaby, British Columbia
|
1
|
|
|
West Vancouver, British Columbia
|
1
|
|
1
|
Coquitlam, British Columbia
|
2
|
|
|
Kamloops, British Columbia
|
2
|
|
|
Whistler Resort, British Columbia
|
1
|
|
|
Total
|
13
|
-
|
-
|
We intend to increase our revenues by selling new franchises and expanding consumption of our food products at all restaurants. General economic and industry conditions may affect our ability to do so and our revenue performance.
We have been developing our franchise network through the sale of franchises and through acquisition. We have relied on fund raising and the sales of new franchises to augment the cash we receive from continuing royalty payments for our cash flow. The unanticipated economic conditions that surfaced in 2008 and continued into 2010 resulted in a significant reduction in the sales of new franchises which has resulted in a significant decrease in our cash position. As soon as it became apparent that the economic downturn would not correct itself in the short term, we significantly reduced our corporate overhead, mostly in the area of personnel cost.
Critical Accounting Policies and Estimates
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplates continuation of the Company as a going concern. The Company incurred a net loss of $1,084,638 and $1,973,340 for the three and six months ended June 30, 2011, respectively, and has incurred significant net losses since inception.
We have been developing our franchise network through the sale of franchises and through acquisition. We have relied on fund raising and the sales of new franchises to augment the cash we receive from continuing royalty payments and rebates for our cash flow. Recent economic conditions have resulted in a significant reduction in the sales of new franchises which has resulted in a significant decrease in our cash position.
Our ability to fund our operations will depend on the length of time of the current economic downturn, our future performance and our ability to successfully implement our business and growth strategies. In the event that we need additional capital and are unable to obtain it, we could be left without sufficient liquidity. The nature of our business is that a portion of our revenue is a continuing stream from franchisees. We will continually monitor our expenses and reduce those expenses as best we can to match the revenue flow. During the current six months ended June 30, 2011, Management secured additional available funds under a line of credit facility with three related parties (see note 6). Furthermore, Management may elect to raise money during the year ended December 31, 2011 to meet any shortfalls from operations. However a realization of a significant portion of the assets in the accompanying balance sheet is dependent on our continued operations, which in turn is dependent on the increase in sales of new franchises, the number of operating franchise restaurants, or the additional capital raised through a placement of our securities.
The preparation of our financial statements in conformity with generally accepted accounting principles ("GAAP") requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported revenues and expenses during the reporting periods. Actual results could differ from those estimates. A summary of accounting policies that have been applied to the historical financial statements presented in this report can be found in the footnotes thereto. We consider certain of these accounting policies to be critical as they are important to the portrayal of our financial condition and results of operations and may require judgments on the part of management about matters that are uncertain. We have identified the following accounting policies that are important to the presentation of financial information in this report.
Revenue Recognition
Initial Franchise Fees - We enter into franchise agreements, which grant franchisees the exclusive right to develop and operate businesses at certain locations. Initial franchise fees are recognized as revenue when all material services and conditions required to be performed by us have been substantially completed, which is generally when the business commences operations. Initial franchise fees are currently $30,000 for a Spicy Pickle Restaurant and CND $35,000 for a BG Urban Café restaurant. Franchise fees recognized were $30,346 and $175,000 for the three months ended June 30, 2011 and 2010, respectively, and $30,346 and $235,000 for the six months ended June 30, 2011 and 2010, respectively.
Royalty Fees - Pursuant to the franchise agreements, franchisees are required to pay royalties to us based on 5% of weekly gross receipts as reported to us through the franchisees’ point of sales systems. The royalties are recognized as revenue in the period corresponding to the sales reporting period. Royalty fees were $220,360 and $253,970 for the three months ended June 30, 2011 and 2010, respectively, and $439,000 and $487,760 for the six months ended June 30, 2011 and 2010, respectively.
Rebates - Rebates received from purveyors that supply products to our franchisees and Company owned restaurants are included in Franchise Fees and Royalties. The rebates are recorded when earned. Rebate revenue was $116,811 and $112,408, for the three months ended June 30, 2011 and 2010, respectively, and $209,401 and $173,072, for the six months ended June 30, 2011 and 2010, respectively.
All sales taxes are presented on a net basis and are excluded from revenue.
Advertising Costs
Franchisees must contribute to an advertising fund established by us at a rate of 2% for the Spicy Pickle brand and of up to 2% for the BG Urban Café brand of total franchisee gross receipts. Additional marketing programs may be instituted which allow franchisees the option of choosing to participate in the program and, as a result, contributing additional fees for that program specifically. At our discretion, we may spend more or less than actual advertising receipts from the franchises. Advertising fees recognized were $100,307 and $97,178 for the three months ended June 30, 2011 and 2010, respectively, and $202,115 and $183,652 for the six months ended June 30, 2011 and 2010, respectively. These fees are offset against advertising expenses, which are recognized when incurred. We incurred advertising expense of $227,351 and $95,762 for the three months ended June 30, 2011 and 2010, respectively, and $416,639 and $185,860 for the six months ended June 30, 2011 and 2010, respectively. The net amounts reflected in
the financial statements are $127,043 and $0 for the three months ended June 30, 2011 and 2010, respectively, and $214,524 and $2,208 for the six months ended June 30, 2011 and 2010, respectively.
Rent Expense
We recognizes rent expense on a straight-line basis over the reasonably assured lease term as defined in ASC Topic 840, Leases (“ASC 840”). In addition, certain of our lease agreements provide for scheduled rent increases during the lease terms or for rental payments commencing at a date other than the date of initial occupancy. We include any rent escalations and construction period and other rent holidays in its determination of straight-line rent expense. Therefore, rent expense for new locations is charged to expense beginning with the start of the construction period. The associated liability for deferred rent expense was $93,888 and $150,634 at June 30, 2011 and December 31, 2010, respectively, and will be charged to rent expense over the life of the leases to which it relates.
Equity-Based Compensation
Stock-based compensation is presented in accordance with the guidance of ASC Topic 718, Compensation – Stock Compensation (“ASC 718”). Under the provisions of ASC 718, companies are required to estimate the fair value of share-based payment awards on the date of grant using an option-pricing model. The value of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service periods in our statement of operations.
We issued share-based payments under our 2006 Stock Option Plan which is a qualified stock option plan and to employees of our Canadian subsidiary, and certain directors on an individual by individual basis.
In both instances we used the Black-Scholes option-pricing model (“Black-Scholes model”) to determine fair value. The determination of fair value of share-based payment awards on the date of grant using an option-pricing model is affected by our stock price as well as assumptions regarding a number of highly complex and subjective variables. These variables include, but are not limited to, our expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviors. Although the fair value of employee stock options is determined in accordance with ASC 718 using an option-pricing model, that value may not be indicative of the fair value observed in a willing buyer/willing seller market transaction.
Goodwill and Other Intangibles
Goodwill and other intangible assets include the following:
|
|
2011
|
|
|
2010
|
|
Goodwill:
|
|
|
|
|
|
|
Related to franchise operation (BG Urban Café)
|
|
$
|
1,276,882
|
|
|
$
|
1,276,882
|
|
Related to restaurant operations
|
|
|
92,743
|
|
|
|
240,443
|
|
Total goodwill
|
|
$
|
1,369,625
|
|
|
$
|
1,517,325
|
|
Trademarks and acquired franchise agreements
|
|
|
|
|
|
|
|
|
Acquired trademarks
|
|
$
|
291,000
|
|
|
$
|
291,000
|
|
Acquired franchise agreements
|
|
|
822,667
|
|
|
|
971,000
|
|
Total gross trademarks and acquired franchise agreements
|
|
|
1,113,667
|
|
|
|
1,262,000
|
|
Accumulated amortization of acquired trademarks
|
|
|
(291,000
|
)
|
|
|
(174,600
|
)
|
Accumulated amortization of acquired franchise agreements
|
|
|
(186,968
|
)
|
|
|
(176,544
|
)
|
Total accumulated amortization of trademarks and acquired franchise agreements
|
|
|
(477,968
|
)
|
|
|
(351,144
|
)
|
Total trademarks and acquired franchise agreements
|
|
|
635,699
|
|
|
|
910,856
|
|
Reacquired franchise agreements
|
|
|
139,621
|
|
|
|
40,000
|
|
|
|
|
|
|
|
|
|
|
Total other intangibles
|
|
$
|
775,320
|
|
|
$
|
950,856
|
|
We recognize goodwill and identifiable intangibles arising from the allocation of the purchase prices of assets acquired in accordance with ASC Topic 805, Business Combinations (“ASC 805”). Goodwill represents the excess of cost over fair value of all identifiable assets less any liabilities assumed. In association with the acquisition and
disposal of assets during the six months ended 2011 the company closed one location at a loss that had goodwill of $87,946 and sold another location for a gain that had goodwill associated with it of $59,754. As a result, goodwill decreased $147,700 during the six months ended 2011. Additionally, ASC 805 gives guidance on five types of assets: marketing-related, customer-related, artistic-related, contract-related, and technology based intangible assets. We identified identifiable intangibles that are market-related and contract-related.
Acquired trademarks represent the trademarks associated with the Bread Garden franchise business acquired in 2008. These trademarks were determined to have an indefinite life. In August 2010, we entered into an agreement with the entity from which we obtained the rights to the trademarks, whereby we ceased using the trademarks on March 31, 2011. In exchange for not using the trademarks, we are no longer obligated to pay any overriding royalties on the Bread Garden name. In addition we received $75,000 to defray the cost of rebranding the restaurants in Canada and have accounted for that as a reduction of the expense during the quarter ended June 30, 2011. The Bread Garden restaurants have been rebranded using BG Urban Café as the new trademark. We are in the process of registering the trademark in Canada. In accordance with ASC Topic 350, Intangibles Goodwill and Other(“ASC 350”), the trademarks for the Bread Garden now have a determinable life and were fully amortized as of June 30, 2011. Amortization expense related to the acquired trademarks was $116,400 for the six months ended June 30, 2011. There was no amortization for the six months ended June 30, 2010.
Acquired franchise agreements represent franchise agreements between Bread Garden Franchising, Inc., the company that we purchased the assets from, and the then existing franchisees. Reacquired franchise agreements represent franchise agreements that were in place between us and the franchisees that we purchased assets from in the acquisition of three restaurants and have an indefinite life. During 2010 one of those restaurants were closed. Acquired franchise agreements have determinable lives between 5.5 years and 11 years. Amortization expenses related to acquired franchise agreements was $22,068 in the three months ended June 30, 2011 and 2010 and $44,136 in the six months ended June 30, 2011 and 2010. Additionally, during the second quarter of 2011, one of the franchised restaurants acquired in the original purchase was purchased by the Company from the franchisee and accordingly, $114,621, net of amortization, was reclassified from acquired franchise agreements to reacquired franchise agreements.
Goodwill and other intangible assets with indefinite lives are not subject to amortization, but are tested for impairment annually or more frequently if events or changes in circumstances indicate that the asset might be impaired. ASC 350, requires a two-step approach for testing impairment. For goodwill, the fair value of each reporting unit is compared to its carrying value to determine whether an indication of impairment exists. If impairment is indicated, the fair value of the reporting unit’s goodwill is determined by allocating the unit’s fair value to its assets and liabilities (including any unrecognized intangible assets) as if the reporting unit had been acquired in a business combination. For intangibles with indefinite lives, the fair value is compared to the carrying value. The amount of impairment for goodwill and other intangible assets is measured as the excess of its carrying amount over its fair value.
In accordance with ASC 350 we perform an impairment analysis of the goodwill and indefinite lived intangibles assets on an annual basis. We determine our reporting units in accordance with the guidance in the ASC Topic 280 Segment Reporting (“ASC 280”). We look at the following specific items:
a)
|
The nature of the products and services
|
b)
|
The nature of the production processes
|
c)
|
The type or class of customer for their products and services
|
d)
|
The methods used to distribute their products or provide their services
|
In making an estimate of future cash flow as they relate to our franchise operations of the BG Urban Cafés, we considered the following items:
·
|
The economic forecast in Canada with particular emphasis on British Columbia and western Canada.
|
·
|
Industry forecast for the restaurant industry in Canada with particular emphasis on British Columbia and western Canada.
|
·
|
Historical operating history of acquired assets as adjusted for forecast.
|
·
|
Management’s estimates of new franchisees.
|
We performed the goodwill impairment analysis at December 31, 2010 and determined the fair value of goodwill and other indefinite lived intangibles as related to the BG Urban Café franchise operations was in excess of the carrying value.
In making an estimate of future cash flow as for our Spicy Pickle restaurant operations, we considered the following items:
·
|
The economic forecast in United States.
|
·
|
Industry forecast for the restaurant industry in United States with emphasis on the fast casual segment.
|
·
|
Historical operating history of acquired assets as adjusted for forecast.
|
·
|
Changes to our menu and introduction of a new day part in our restaurants.
|
We performed the goodwill impairment analysis at December 31, 2010 and determined the fair value of goodwill and other indefinite lived intangibles as related to the restaurant operations was impaired in the amount of $80,136. This impairment was incurred due to the previously mentioned closure of one company store.
We will test for impairment between our annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the asset. Since our last annual test no events have occurred that would indicate the fair value of the asset has been impaired.
Long-Lived Assets
In accordance with ASC Topic 360, Property, Plant and Equipment (“ASC 360”), long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized as the amount by which the carrying amount of the asset exceeds the fair value of the asset.
We performed an analysis on a unit by unit basis for our restaurants at December 31, 2010. Assumptions used in preparing the expected cash flows were as follows:
·
|
Sales projections for 2011 were based on 2010 sales with increases for increased marketing and pricing adjustments. For the years 2012 through 2018 we used annual increases of 3%. We believe the 3% increases beyond 2011 is a reasonable growth and that it would be unreasonable to assume no growth.
|
·
|
Our food costs are projected based on our anticipated operating cost after our supply chain restructuring which occurred in November 2010.
|
·
|
Our variable and semi-variable operating costs are projected to increase and include an additional 1.5% per year as inflation.
|
·
|
Our fixed operating costs are projected to increase 1.5% per year.
|
·
|
Salvage value has been estimated on a restaurant by restaurant basis.
|
Based on our analysis, no impairment charges were recognized for the year ended December 31, 2010. Since the end of the year no significant events have occurred that would require the analysis be completed at June 30, 2011.
Each time we conduct an impairment analysis in the future we will compare actual results to our projections and assumptions, and to the extent our actual results do not meet expectations, we will revise our assumptions and this could result in impairment charges being recognized.
All of the judgments and assumptions made in preparing the cash flow projections are consistent with our other financial statement calculations and disclosures. The assumptions used in the cash flow projections are consistent with other forward-looking information prepared by the company, such as those used for internal budgets, discussions with third parties, and/or reporting to management or the board of directors.
Projecting the cash flows for the impairment analysis involves significant estimates with regard to the performance of each restaurant, and it is reasonably possible that the estimates of cash flows may change in the near term resulting in the need to write down operating assets to fair value. If the assets are determined to be impaired, the
amount of impairment recognized is the amount by which the carrying amount of the assets exceeds their fair value. Fair value would be determined using forecasted cash flows discounted using an estimated average cost of capital and the impairment charge would be recognized in income from operations.
Results of Operations
The following analysis shows operating statistics for the three months ended June 30, 2011 and 2010, included in the restaurant statistics in 2010 are revenues and costs associated with the bakery we closed on December 31, 2010:
|
|
2011
|
|
|
2010
|
|
Revenues:
|
|
Amount
|
|
|
As a Percentage of Total Revenue
|
|
|
Amount
|
|
|
As a Percentage of Total Revenue
|
|
Restaurant sales
|
|
$ |
658,361 |
|
|
|
64.18 |
% |
|
$ |
674,063 |
|
|
|
55.46 |
% |
Franchise fees, royalties, and rebates
|
|
|
367,517 |
|
|
|
35.82 |
% |
|
|
541,378 |
|
|
|
44.54 |
% |
Total revenue
|
|
$ |
1,025,878 |
|
|
|
100.00 |
% |
|
$ |
1,215,441 |
|
|
|
100.00 |
% |
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant:
|
|
|
|
|
|
As a Percentage of Restaurant Sales
|
|
|
|
|
|
|
As a Percentage of Restaurant Sales
|
|
Cost of sales
|
|
$ |
266,170 |
|
|
|
40.43 |
% |
|
$ |
239,179 |
|
|
|
35.48 |
% |
Labor
|
|
|
241,152 |
|
|
|
36.63 |
% |
|
|
229,480 |
|
|
|
34.04 |
% |
Occupancy
|
|
|
140,554 |
|
|
|
21.35 |
% |
|
|
114,548 |
|
|
|
17.00 |
% |
Depreciation
|
|
|
58,825 |
|
|
|
8.93 |
% |
|
|
85,471 |
|
|
|
12.68 |
% |
Other operating cost
|
|
|
92,567 |
|
|
|
14.06 |
% |
|
|
114,044 |
|
|
|
16.92 |
% |
Total restaurant operating expenses
|
|
$ |
799,268 |
|
|
|
121.40 |
% |
|
$ |
782,722 |
|
|
|
116.12 |
% |
Franchise and general:
|
|
|
|
|
|
As a Percentage of Franchise Fees and Royalties
|
|
|
|
|
|
|
As a Percentage of Franchise Fees and Royalties
|
|
General and administrative
|
|
$ |
1,014,722 |
|
|
|
276.10 |
% |
|
$ |
581,047 |
|
|
|
107.32 |
% |
Depreciation
|
|
|
34,113 |
|
|
|
9.28 |
% |
|
|
27,596 |
|
|
|
5.10 |
% |
Total franchise and general expenses
|
|
$ |
1,048,835 |
|
|
|
285.38 |
% |
|
$ |
608,643 |
|
|
|
112.42 |
% |
|
|
|
|
|
As a Percentage of Total Revenue
|
|
|
|
|
|
As a Percentage of Total Revenue
|
|
Total operating costs and expenses
|
|
$ |
1,848,103 |
|
|
|
180.15 |
% |
|
$ |
1,391,365 |
|
|
|
114.47 |
% |
(Loss) from operations
|
|
$ |
(822,225 |
) |
|
|
(80.15 |
%) |
|
$ |
(175,924 |
) |
|
|
(14.47 |
%) |
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense)
|
|
$ |
(67,036 |
) |
|
|
(6.53 |
%) |
|
$ |
(54,296 |
) |
|
|
(4.47 |
%) |
Gain (loss) on disposal of assets
|
|
|
(195,377 |
) |
|
|
(19.05 |
%) |
|
|
- |
|
|
|
- |
|
Total other income and (expense)
|
|
$ |
(262,413 |
) |
|
|
(25.58 |
%) |
|
$ |
(54,296 |
) |
|
|
(4.47 |
%) |
Net (loss)
|
|
$ |
(1,084,638 |
) |
|
|
(105.73 |
%) |
|
$ |
(230,220 |
) |
|
|
(18.94 |
%) |
The components of revenue are restaurant sales for company-owned restaurants, including the company-owned bakery in 2010 and royalties and franchise fees for our franchise operations.
For the three months ended June 30, 2011, total revenue decreased $189,563 (15.60%) from $1,215,441 for the three months ended June 30, 2010 to $1,025,878 for the same period in 2011. The decrease resulted primarily as a result of recognizing less franchise fee revenue in 2011 and having no bakery operations in 2011 compared to 2010.
The loss from operations increased $646,301 (367.38%) from a loss of $175,924 for the three months ended June 30, 2010 to a loss of $822,225 for the three months ended June 30, 2011. The increased loss resulted primarily from an increase in general and administrative expenses in addition to lower franchise fee revenue for the quarter.
For the three months ended June 30, 2011, restaurant sales decreased $15,702 (2.33%) from $674,063 in 2010 to $658,361 in 2011. The decrease in restaurant revenue was principally due to having no bakery operations in 2011.
The loss from restaurant operations increased $32,248 (29.68%) from a loss of $108,659 for the three months ended June 30, 2010 to a loss of $140,907 for the three months ended June 30, 2011. The increased loss was primarily a result of higher food costs and having no bakery operations in 2011.
Franchise fees and royalty revenue decreased $173,861 (32.11%) from $541,378 for the three months ended June 30, 2010 to $367,517 in 2011. Initial franchise fees are collected when a franchisee enters into a franchise agreement. At that point in time these fees are recorded as deferred revenue and are recognized as revenue on the statement of operations when the franchised restaurant is opened. In certain cases if a franchisee fails to meet its obligation under its franchise/development agreement we can terminate that agreement and we recognize revenue at that time. Franchise fees decreased $144,654 (82.66%) from $175,000 for the three months ended June 30, 2010 to $30,346 in 2011.One Spicy Pickle restaurant for which we collected fees was opened during the three month period ended June 30, 2011 and two BG Urban Café franchise restaurants were transferred during the three month period ended June 30, 2011. Comparatively, fifteen Spicy Pickle franchise agreements were terminated during the three month period ended June 30, 2010. Royalty fees decreased $33,610 (13.23%) from $253,970 for the three months ended June 30, 2010 to $220,360 in 2011. The decrease is due primarily to less franchised restaurants operating in 2011. Rebate revenue increased $4,403 (3.92%) from $112,408 for the three months ended June 30, 2010 to $116,811 for the three months ended June 30, 2011. The increase is due primarily as a result of the restructured supply chain agreement put into place during the fourth quarter of 2010 offset by lower purchasing volumes due to less locations operating during 2011.
The following sets forth details of the costs that make up general and administrative expenses and the difference for the three months ended June 30, 2011 compared to the three months ended June 30, 2010.
|
|
2011
|
|
|
2010
|
|
|
Difference
|
|
Personnel cost
|
|
$
|
369,407
|
|
|
$
|
374,245
|
|
|
$
|
(4,838
|
)
|
Stock options
|
|
|
11,337
|
|
|
|
3,886
|
|
|
|
7,451
|
|
Professional fees
|
|
|
53,679
|
|
|
|
39,901
|
|
|
|
13,778
|
|
Marketing, advertising, and promotion
|
|
|
127,043
|
|
|
|
-
|
|
|
|
127,043
|
|
Travel and entertainment
|
|
|
63,385
|
|
|
|
42,347
|
|
|
|
21,038
|
|
Rent
|
|
|
45,736
|
|
|
|
44,048
|
|
|
|
1,688
|
|
MIS
|
|
|
9,053
|
|
|
|
38,356
|
|
|
|
(29,303
|
)
|
Investor relations
|
|
|
15,697
|
|
|
|
13,386
|
|
|
|
2,311
|
|
Director fees
|
|
|
53,250
|
|
|
|
-
|
|
|
|
53,250
|
|
Bad Debt
|
|
|
166,936
|
|
|
|
-
|
|
|
|
166,936
|
|
Other general and administrative expenses
|
|
|
99,199
|
|
|
|
24,878
|
|
|
|
74,321
|
|
Total general and administrative expenses
|
|
$
|
1,014,722
|
|
|
$
|
581,047
|
|
|
$
|
433,675
|
|
General and administrative expenses increased $433,675 (74.64%) from $581,047 for the three month period ended June 30, 2010 to $1,014,722 for the three month period ended June 30, 2011.
Our most significant expense continues to be personnel costs. The number of full time employees increased from 12 at June 30, 2010 to 15 at June 30, 2011. However, personnel cost decreased $4,838 (1.29%) from $374,245 for the three months ended June 30, 2010 to $369,407 for the three months ended June 30, 2011. During the last year we have made significant management changes including hiring a new Chief Executive Officer, Chief Financial Officer, and a Chief Development Officer. We intend to closely monitor our personnel cost and we will attempt to outsource personnel as needed rather than employ full time personnel.
Stock option expense is a non-cash expense. We estimate the fair value of share-based payment awards on the date of grant using the Black-Scholes option-pricing model. Stock option expense increased $7,451 (191.74%) from $3,886 for the three months ended June 30, 2010 to $11,337 for the three months ended June 30, 2011. The increase is due to the additional cost associated with the options issued when hiring the new executive staff.
Professional fees increased $13,778 (34.53%) from $39,901 for the three month period ended June 30, 2010 to $53,679 for the three month period ended June 30, 2011. The increase is primarily due to fees associated with accounting and auditing services.
Franchisees must contribute to an advertising fund established by us at a rate of 2% for the Spicy Pickle brand and of up to 2% for the BG Urban Café brand of total franchisee gross receipts. Additional marketing programs may be instituted which allow franchisees the option of choosing to participate in the program and, as a result, contributing additional fees for that program specifically. At our discretion, we may spend more or less than actual advertising receipts from the franchises. Advertising fees recognized were $100,307 and $97,178 for the three months ended June 30, 2011 and 2010. These fees are offset against advertising expenses, which are recognized when incurred. We incurred advertising expense of $227,351 and $95,762 in the three months ended June 30, 2011 and 2010, respectively. The net amounts reflected in the financial statements are $127,043 and $0 in the three months ended June 30, 2011 and 2010, respectively.
Travel and entertainment increased $21,038 (49.68%) from $42,347 for the three months ended June 30, 2010 to $63,385 for the three months ended June 30, 2011. The increase was due to more travel related to our operations department visiting franchise locations to perform onsite evaluations and increased travel associated with franchise selling efforts.
Rent expense increased $1,688 (3.83%) from $44,048 for the three months ended June 30, 2010 to $45,736 for the three months ended June 30, 2011.
MIS decreased $29,303 (76.40%) from $38,356 for the three months ended June 30, 2010 to $9,053 for the three months ended June 30, 2011. The decrease was primarily as a result of the restructuring of our support and provider services for our computer and telephone systems.
Investor relations increased $2,311 (17.26%) from $13,386 for the three months ended June 30, 2010 to $15,697 for the three months ended June 30, 2011. The increase was due primarily to the development of our new investor relations website.
Directors’ fees incurred for the three months ended June 30, 2011 were $53,250. There were no fees for the three months ended June 30, 2010.
Bad debt expense incurred for the three months ended June 30, 2011 was $166,936. There were no fees for the three months ended June 30, 2010. The increase in expense was the result of the establishment of an allowance for a large receivable associated with the BG operations offset by some collections on items that allowances were previously established.
Other general and administrative expenses increased $74,321 (298.74%) from $24,878 for the three months ended June 30, 2010 to $99,199 for the three months ended June 30, 2011. The increase resulted primarily from changes in insurance coverage for the Company.
Overall, net loss was $1,084,638 for the three months ended June 30, 2011 as compared to $230,220 for the three months ended June 30, 2010. The increase in the net loss of $854,418 (371.13%) was primarily due to increased spending on marketing and advertising, increased bad debt expense from the BG Urban Café operations, loss on disposal of assets associated with the closing of a Spicy Pickle Company owned restaurant, and decreased franchise fee revenue.
The following analysis shows operating statistics for the six months ended June 30, 2011 and 2010, included in the restaurant statistics in 2010 are revenues and costs associated with the bakery we closed on December 31, 2010:
|
|
2011
|
|
|
2010
|
|
Revenues:
|
|
Amount
|
|
|
As a Percentage of Total Revenue
|
|
|
Amount
|
|
|
As a Percentage of Total Revenue
|
|
Restaurant sales
|
|
$ |
1,120,699 |
|
|
|
62.28 |
% |
|
$ |
1,292,760 |
|
|
|
53.58 |
% |
Franchise fees, royalties, and rebates
|
|
|
678,747 |
|
|
|
37.72 |
% |
|
|
895,832 |
|
|
|
46.42 |
% |
Total revenue
|
|
$ |
1,799,446 |
|
|
|
100.00 |
% |
|
$ |
2,188,592 |
|
|
|
100.00 |
% |
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant:
|
|
|
|
|
|
As a Percentage of Restaurant Sales
|
|
|
|
|
|
|
As a Percentage of Restaurant Sales
|
|
Cost of sales
|
|
$ |
439,117 |
|
|
|
39.18 |
% |
|
$ |
452,851 |
|
|
|
35.03 |
% |
Labor
|
|
|
427,664 |
|
|
|
38.16 |
% |
|
|
489,868 |
|
|
|
37.89 |
% |
Occupancy
|
|
|
245,778 |
|
|
|
21.93 |
% |
|
|
227,624 |
|
|
|
17.61 |
% |
Depreciation
|
|
|
113,825 |
|
|
|
10.16 |
% |
|
|
154,572 |
|
|
|
11.96 |
% |
Other operating cost
|
|
|
159,367 |
|
|
|
14.22 |
% |
|
|
206,583 |
|
|
|
15.98 |
% |
Total restaurant operating expenses
|
|
$ |
1,385,751 |
|
|
|
123.65 |
% |
|
$ |
1,531,498 |
|
|
|
118.47 |
% |
Franchise and general:
|
|
|
|
|
As a Percentage of Franchise Fees and Royalties
|
|
|
|
|
|
As a Percentage of Franchise Fees and Royalties
|
|
General and administrative
|
|
$ |
1,874,571 |
|
|
|
276.18 |
% |
|
$ |
1,542,363 |
|
|
|
172.17 |
% |
Depreciation
|
|
|
177,699 |
|
|
|
26.18 |
% |
|
|
55,363 |
|
|
|
6.18 |
% |
Total franchise and general expenses
|
|
$ |
2,052,270 |
|
|
|
302.36 |
% |
|
$ |
1,597,726 |
|
|
|
178.35 |
% |
|
|
|
|
|
|
As a Percentage of Total Revenue
|
|
|
|
|
|
|
As a Percentage of Total Revenue
|
|
Total operating costs and expenses
|
|
$ |
3,438,021 |
|
|
|
191.06 |
% |
|
$ |
3,129,224 |
|
|
|
142.98 |
% |
(Loss) from operations
|
|
$ |
(1,638,575 |
) |
|
|
(91.06 |
%) |
|
$ |
(940,632 |
) |
|
|
(42.98 |
%) |
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense)
|
|
$ |
(139,388 |
) |
|
|
(7.75 |
%) |
|
$ |
(89,760 |
) |
|
|
(4.10 |
%) |
Gain (loss) on disposal of assets
|
|
|
(195,377 |
) |
|
|
(10.85 |
%) |
|
|
- |
|
|
|
- |
|
Total other income and (expense)
|
|
$ |
(334,765 |
) |
|
|
(18.60 |
%) |
|
$ |
(89,760 |
) |
|
|
(4.10 |
%) |
Net (loss)
|
|
$ |
(1,973,340 |
) |
|
|
(109.66 |
%) |
|
$ |
(1,030,392 |
) |
|
|
(47.08 |
%) |
The components of revenue are restaurant sales for company-owned restaurants, including the company-owned bakery in 2010 and royalties and franchise fees for our franchise operations.
For the six months ended June 30, 2011, total revenue decreased $389,146 (17.78%) from $2,188,592 for the six months ended June 30, 2010 to $1,799,446 for the same period in 2011. The decrease resulted primarily as a result of recognizing less franchise fee revenue in 2011 and having no bakery operations in 2011 compared to 2010.
The loss from operations increased $697,943 (74.20%) from a loss of $940,632 for the six months ended June 30, 2010 to a loss of $1,638,575 for the six months ended June 30, 2011. The increased loss resulted primarily from an increase in marketing and advertising in addition to lower franchise fee revenue for the year.
For the six months ended June 30, 2011, restaurant sales decreased $172,061 (13.31%) from $1,292,760 in 2010 to $1,120,699 in 2011. The decrease in restaurant revenue was principally due to having no bakery operations in 2011.
The loss from restaurant operations increased $26,314 (11.02%) from a loss of $238,738 for the six months ended June 30, 2010 to a loss of $265,052 for the six months ended June 30, 2011. The increased loss was primarily a result of higher food costs and having no bakery operations in 2011.
Franchise fees and royalty revenue decreased $217,085 (24.23%) from $895,832 for the six months ended June 30, 2010 to $678,747 in 2011. Initial franchise fees are collected when a franchisee enters into a franchise agreement. At that point in time these fees are recorded as deferred revenue and are recognized as revenue on the statement of operations when the franchised restaurant is opened. In certain cases if a franchisee fails to meet its obligation under its franchise/development agreement we can terminate that agreement and we recognize revenue at that time. Franchise fees decreased $204,654 (87.09%) from $235,000 for the six months ended June 30, 2010 to $30,346 in 2011.One Spicy Pickle restaurant for which we collected fees was opened during the six month period ended June 30, 2011 and two BG Urban Café franchise restaurants were transferred during the six month period ended June 30, 2011. Comparatively, two Spicy Pickle restaurants for which we collected fees were opened and fifteen Spicy Pickle franchise agreements were terminated during the six month period ended June 30, 2010. Royalty fees decreased $48,760 (10.00%) from $487,760 for the six months ended June 30, 2010 to $439,000 in 2011. The decrease is due primarily to less franchised restaurants operating in 2011. Rebate revenue increased $36,329 (20.99%) from $173,072 for the six months ended June 30, 2010 to $209,401 for the six months ended June
30, 2011. The increase is due primarily as a result of the restructured supply chain agreement put into place during the fourth quarter of 2010 offset by lower purchasing volumes due to less locations operating during 2011.
The following sets forth details of the costs that make up general and administrative expenses and the difference for the six months ended June 30, 2011 compared to the six months ended June 30, 2010.
|
|
2011
|
|
|
2010
|
|
|
Difference
|
|
Personnel cost
|
|
$
|
746,842
|
|
|
$
|
887,557
|
|
|
$
|
(140,715
|
)
|
Stock options
|
|
|
26,551
|
|
|
|
133,765
|
|
|
|
(107,214
|
)
|
Professional fees
|
|
|
192,071
|
|
|
|
136,171
|
|
|
|
55,900
|
|
Marketing, advertising, and promotion
|
|
|
214,524
|
|
|
|
2,208
|
|
|
|
212,316
|
|
Travel and entertainment
|
|
|
77,063
|
|
|
|
79,057
|
|
|
|
(1,994
|
)
|
Rent
|
|
|
98,729
|
|
|
|
91,658
|
|
|
|
7,071
|
|
MIS
|
|
|
32,624
|
|
|
|
45,489
|
|
|
|
(12,865
|
)
|
Investor relations
|
|
|
36,703
|
|
|
|
29,116
|
|
|
|
7,587
|
|
Director fees
|
|
|
106,500
|
|
|
|
-
|
|
|
|
106,500
|
|
Bad Debt
|
|
|
166,936
|
|
|
|
-
|
|
|
|
166,936
|
|
Other general and administrative expenses
|
|
|
176,028
|
|
|
|
137,342
|
|
|
|
38,686
|
|
Total general and administrative expenses
|
|
$
|
1,874,571
|
|
|
$
|
1,542,363
|
|
|
$
|
332,208
|
|
General and administrative expenses increased $332,208 (21.54%) from $1,542,363 for the six month period ended June 30, 2010 to $1,874,571 for the six month period ended June 30, 2011.
Our most significant expense continues to be personnel costs. The number of full time employees increased from 12 at June 30, 2010 to 15 at June 30, 2011. However, personnel cost decreased $140,715 (15.85%) from $887,557 for the six months ended June 30, 2010 to $746,842 for the six months ended June 30, 2011. During the last year we have made significant management changes including hiring a new Chief Executive Officer, Chief Financial Officer, and a Chief Development Officer. Included in the six months ended June 30, 2010 is $165,000 in expense for 1,500,000 shares granted to former officers of the company and severance pay for certain employees no longer with the Company. We intend to closely monitor our personnel cost and we will attempt to outsource personnel as needed rather than employ full time personnel.
Stock option expense is a non-cash expense. We estimate the fair value of share-based payment awards on the date of grant using the Black-Scholes option-pricing model. Stock option expense decreased $107,214 (80.15%) from $133,765 for the six months ended June 30, 2010 to $26,551 for the six months ended June 30, 2011. The decrease is primarily due to the cost last year associated with 2,000,000 options granted to two new board members off set by the additional cost associated with the options issued when hiring the new executive staff.
Professional fees increased $55,900 (41.05%) from $136,171 for the six month period ended June 30, 2010 to $192,071 for the six month period ended June 30, 2011. The increase is primarily due to fees associated with accounting and auditing services.
Franchisees must contribute to an advertising fund established by us at a rate of 2% for the Spicy Pickle brand and of up to 2% for the BG Urban Café brand of total franchisee gross receipts. Additional marketing programs may be instituted which allow franchisees the option of choosing to participate in the program and, as a result, contributing additional fees for that program specifically. At our discretion, we may spend more or less than actual advertising receipts from the franchises. Advertising fees recognized were $202,115 and $183,652 for the six months ended June 30, 2011 and 2010, respectively. These fees are offset against advertising expenses, which are recognized when incurred. We incurred advertising expense of $416,639 and $185,860 in the six months ended June 30, 2011 and 2010, respectively. The net amounts reflected in the financial statements are $214,524 and $2,208 in the six months ended June 30, 2011 and 2010, respectively.
Travel and entertainment decreased $1,994 (2.52%) from $79,057 for the six months ended June 30, 2010 to $77,063 for the six months ended June 30, 2011.
Rent expense increased $7,071 (7.71%) from $91,658 for the six months ended June 30, 2010 to $98,729 for the six months ended June 30, 2011.
MIS decreased $12,865 (28.28%) from $45,489 for the six months ended June 30, 2010 to $32,624 for the six months ended June 30, 2011. The decrease was primarily as a result of the restructuring of our support and provider services for our computer and telephone systems.
Investor relations increased $7,587 (26.06%) from $29,116 for the six months ended June 30, 2010 to $36,703 for the six months ended June 30, 2011. The increase was due primarily to the development of our new investor relations website and the expense associated with our annual shareholders meeting conducted in 2011, compared to no meeting being held in 2010.
Directors’ fees incurred for the six months ended June 30, 2011 were $106,500. There were no fees for the six months ended June 30, 2010.
Bad debt expense incurred for the six months ended June 30, 2011 was $166,936. There were no fees for the six months ended June 30, 2010. The increase in expense was the result of the establishment of an allowance for a large receivable associated with the BG operations offset by some collections on items that allowances were previously established.
Other general and administrative expenses increased $38,686 (28.17%) from $137,342 for the six months ended June 30, 2010 to $176,028 for the six months ended June 30, 2011. The increase resulted primarily from changes in insurance coverage for the Company.
Overall, net loss was $1,973,340 for the six months ended June 30, 2011 as compared to $1,030,392 for the six months ended June 30, 2010. The increase in the net loss of $942,948 (91.51%) was primarily due to increased spending on marketing and advertising, increased bad debt expense from the BG Urban Café operations, loss on disposal of assets associated with the closing of a Spicy Pickle Company owned restaurant, and decreased franchise fee revenue.
Liquidity and Capital Resources
At June 30, 2011, we had a working capital deficit of $813,408, as compared to a working capital deficit of $299,234 at December 31, 2010. Of the working capital deficit at June 30, 2011, $136,000 was deferred franchise fee revenue and does not represent a cash liability. The decrease in working capital is primarily due to a decrease in other short-term receivables and an increase in accrued expenses and compensation.
We receive payments from franchisees when they sign a franchise agreement. We do not include those payments in revenue until such time as the franchisee opens the restaurant. The amount recorded as deferred revenue at June 30, 2011 was $136,000, a decrease of $6,000 compared to December 31, 2010 end of year balance of $142,000. Although not recorded as revenue, any payments received will provide working capital.
At June 30, 2011 we had contractual obligations for operating leases of $2,010,798, of which $263,000 is due by December 31, 2011.
As of June 30, 2011, our aggregate minimum requirements under non-cancelable leases are as follows:
2011
|
|
$ |
263,000 |
|
2012
|
|
|
439,894 |
|
2013
|
|
|
385,397 |
|
2014
|
|
|
267,516 |
|
2015
|
|
|
251,393 |
|
Later years
|
|
|
403,598 |
|
|
|
$ |
2,010,798 |
|
The current portion of our long term debt is $90,000 which is due and payable over the next twelve months and we have long-term debt in the amount of $272,500 and $3,245,181 which is due and payable in 2012 and 2013, respectively.
During the year ended December 31, 2010, we entered into an agreement with two members of our Board of Directors whereby they will loan the Company up to $2,000,000 as a revolving line of credit. The line of credit is evidenced by a Convertible Promissory Note and Secured Loan Agreement (the “First Note”). The First Note bears interest at the rate of 10% per annum and matures on May 1, 2013. At the lenders' option the First Note is convertible into our common stock at $0.105 per share, the value of the common stock on the date the First Note was executed. In addition for every two shares of common stock issued on conversion we will issue to the lenders a warrant to purchase one share of common stock at a price equal to 120% of the average volume weighted average price per share for the 10 days prior to the conversion. The First Note is also secured by the assets of the Company. Interest expense recognized on the First Note was $50,000 and $6,667 for the three months ended June 30, 2011 and 2010, respectively. Interest expense recognized on the First Note was $92,569 and $6,667 for the six months ended June 30, 2011 and 2010, respectively. As of June 30, 2011, we have drawn down the full $2,000,000 available on the loan.
At the same time as the above, the holders of the Convertible Note described above agreed to extend the due date of their Convertible Note (originally January 31, 2012) to coincide with the Note. As consideration for the extension of the due date, the holders will receive a security interest in the assets of the Company on a pro rata basis with the lenders above. One of the holders of the Convertible Note is also a lender of the First Note while both of the holders of the Convertible Note are also lenders of the Second Note (see below).
During April 2011 we entered into an agreement with three members of our Board of Directors, two of which participated in the First Note, whereby they will loan the Company up to $1,000,000 as a revolving line of credit. The line of credit is evidenced by a Convertible Promissory Note and Secured Loan Agreement (the “Second Note”). The Second Note bears interest at the rate of 10% per annum and matures on May 1, 2013. At the lenders option the Second Note is convertible into our common stock at $0.08 per share. In addition for every two shares of common stock issued on conversion we will issue to the lenders a warrant to purchase one share of common stock at a price equal to 120% of the average volume weighted average price per share for the 10 days prior to the conversion. The Second Note is also secured by the assets of the Company. Interest expense recognized on the Second Note was $6,875 for the three and six months ended June 30, 2011. There was no such interest expense for the three or six months ended 2010. As of June 30, 2011, we have drawn $500,000 on the Second Note and have $500,000 remaining available on the loan.
Off-Balance Sheet Arrangements
At June 30, 2011 we had no obligations that would qualify to be disclosed as off-balance sheet arrangements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not required.
Item 4. Controls and Procedures
Our management, with the participation of our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, our CEO and CFO have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act and are effective in ensuring that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is
accumulated and communicated to the Company’s management, including the Company’s CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.
During the current year, the Company began outsourcing daily accounting activities, including accounts payable, accounts receivable, and standard general ledger entries. Management believes that the changes have not resulted in any changes to the Company’s internal control over financial reporting during the current fiscal year that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Part II – OTHER INFORMATION
Item 1. Legal Proceedings
None.
Not required.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the six months ended June 30, 2011, we issued 662,500 shares of unregistered common stock for compensation to four members of our board of directors. The stock was issued in lieu of cash pursuant to the company’s board of director compensation plan. We relied upon the exemption from registration contained in Section 4(2) of the Securities Act, as these persons were deemed to be sophisticated with respect to the investment in the securities due to their financial condition and involvement in our business, and had access to the kind of information which registration would disclose.
Item 3. Defaults Upon Senior Securities
None.
Item 4. (Removed and Reserved)
None.
Item 5. Other Information
None
Item 6. Exhibits
Regulation
S-K Number
|
Exhibit
|
3.1
|
Amended and Restated Articles of Incorporation (1)
|
3.2
|
Bylaws (2)
|
4.1
|
Certificate of Designation of Series A Variable Rate Convertible Preferred Stock (3)
|
4.2
|
Form of warrant to be issued to Midtown Partners & Co, LLC and assigns (4)
|
4.3
|
Form of warrant to be issued to private placement investors (4)
|
10.1
|
2006 Stock Option Plan (2)
|
10.2
|
Promissory Note to Spicy Pickle, LLC (2)
|
10.3
|
Amendment, Redemption and Conversion Agreement (4)
|
10.4
|
Agreement with Midtown Partners & Co, LLC and assigns (4)
|
10.5
|
2009 Restricted Stock Plan (5)
|
10.6
|
Convertible Promissory Note and Secured Loan Agreement dated May 10, 2010 – Presley Reed and Patricia Stacey Reed (6)
|
10.7
|
First Amendment to Convertible Promissory Note Dated May 10, 2010 - Presley Reed and Patricia Stacey Reed (6)
|
10.8
|
First Amendment to Convertible Promissory Note Dated May 10, 2010 - Raymond BonAnno and Joan BonAnno (6)
|
10.9
|
Executive Employment Agreement with Mark Laramie dated August 3, 2010 (7)
|
10.10
|
Executive Employment Agreement with Clint Woodruff dated October 18, 2010 (8)
|
10.11
|
Convertible Promissory Note and Secured Loan Agreement dated April 15, 2011 with Raymond and Joan BonAnno (9)
|
10.12
|
Convertible Promissory Note and Secured Loan Agreement dated April 15, 2011 with Presley and Patricia Stacey Reed (9)
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer (10)
|
Regulation
S-K Number
|
Exhibit
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer (10)
|
32.1
|
Section 1350 Certification of Chief Executive Officer (10)
|
32.2
|
Section 1350 Certification of Chief Financial Officer (10)
|
(1)
|
Incorporated by reference to the exhibits to Amendment No. 1 to the registrant’s registration statement on Form SB-2 filed on December 12, 2006.
|
(2)
|
Incorporated by reference to the exhibits to the registrant’s registration statement on Form SB-2 filed on October 26, 2006.
|
(3)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on December 19, 2007
|
(4)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on September 23, 2009.
|
(5)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on January 6, 2010.
|
(6)
|
Incorporated by reference to the exhibits to the registrant’s Quarterly Report on Form 10-Q filed on May 13, 2010.
|
(7)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on August 5, 2010.
|
(8)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on October 12, 2010.
|
(9)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on April 19, 2011.
|
(10)
|
Filed herewith.
|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
SPICY PICKLE FRANCHISING, INC.
August 12, 2011 By: /s/ Mark Laramie
Mark Laramie
Chief Executive Officer
August 12, 2011 By: /s/ Clint Woodruff
Clint Woodruff
Chief Financial Officer
EXHIBIT INDEX
Regulation
S-K Number
|
Exhibit
|
3.1
|
Amended and Restated Articles of Incorporation (1)
|
3.2
|
Bylaws (2)
|
4.1
|
Certificate of Designation of Series A Variable Rate Convertible Preferred Stock (3)
|
4.2
|
Form of warrant to be issued to Midtown Partners & Co, LLC and assigns (4)
|
4.3
|
Form of warrant to be issued to private placement investors (4)
|
10.1
|
2006 Stock Option Plan (2)
|
10.2
|
Promissory Note to Spicy Pickle, LLC (2)
|
10.3
|
Amendment, Redemption and Conversion Agreement (4)
|
10.4
|
Agreement with Midtown Partners & Co, LLC and assigns (4)
|
10.5
|
2009 Restricted Stock Plan (5)
|
10.6
|
Convertible Promissory Note and Secured Loan Agreement dated May 10, 2010 – Presley Reed and Patricia Stacey Reed (6)
|
10.7
|
First Amendment to Convertible Promissory Note Dated May 10, 2010 - Presley Reed and Patricia Stacey Reed (6)
|
10.8
|
First Amendment to Convertible Promissory Note Dated May 10, 2010 - Raymond BonAnno and Joan BonAnno (6)
|
10.9
|
Executive Employment Agreement with Mark Laramie dated August 3, 2010 (7)
|
10.10
|
Executive Employment Agreement with Clint Woodruff dated October 18, 2010 (8)
|
10.11
|
Convertible Promissory Note and Secured Loan Agreement dated April 15, 2011 with Raymond and Joan BonAnno (9)
|
10.12
|
Convertible Promissory Note and Secured Loan Agreement dated April 15, 2011 with Presley and Patricia Stacey Reed (9)
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer (10)
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer (10)
|
32.1
|
Section 1350 Certification of Chief Executive Officer (10)
|
32.2
|
Section 1350 Certification of Chief Financial Officer (10)
|
______________
(1)
|
Incorporated by reference to the exhibits to Amendment No. 1 to the registrant’s registration statement on Form SB-2 filed on December 12, 2006.
|
(2)
|
Incorporated by reference to the exhibits to the registrant’s registration statement on Form SB-2 filed on October 26, 2006.
|
(3)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on December 19, 2007
|
(4)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on September 23, 2009.
|
(5)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on January 6, 2010.
|
(6)
|
Incorporated by reference to the exhibits to the registrant’s Quarterly Report on Form 10-Q filed on May 13, 2010.
|
(7)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on August 5, 2010.
|
(8)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed on October 12, 2010.
|
(9)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K filed April 19, 2011.
|
(10)
|
Filed herewith.
|
33