ASSETS
|
|||||||
September
30,
2006
(Unaudited)
|
December
31,
2005
|
||||||
CURRENT
ASSETS
|
|
||||||
Cash
|
$
|
77,304
|
$
|
27,744
|
|||
Inventory
|
1,543,310
|
1,208,019
|
|||||
Trade
accounts receivable, net of allowance for doubtful accounts and returns
and discounts of $137,000 as of September 30, 2006 and $70,000 as
of
December 31, 2005
|
1,135,061
|
534,906
|
|||||
Other
receivables
|
5,232
|
10,563
|
|||||
Prepaid
expenses
|
74,699
|
74,279
|
|
|||||||
Total
Current Assets
|
2,835,606
|
1,855,511
|
|||||
|
|||||||
Property
and equipment, net of accumulated depreciation of $610,015 as of
September
30, 2006 and $508,136 as of December 31, 2005
|
1,827,822
|
1,885,354
|
|||||
OTHER
ASSETS
|
|||||||
Brand
names
|
800,201
|
800,201
|
|||||
Other
intangibles, net of accumulated amortization of $4,095 as of September
30,
2006 and $3,723 as of December 31, 2005
|
14,519
|
14,891
|
|||||
Deferred
stock offering costs
|
20,000
|
356,238
|
|||||
Total
Other Assets
|
834,720
|
1,171,330
|
|||||
|
|||||||
TOTAL
ASSETS
|
$
|
5,498,148
|
$
|
4,912,195
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIENCY)
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
2,633,801
|
$
|
1,644,491
|
|||
Lines
of credit
|
2,017,838
|
1,445,953
|
|||||
Current
portion of long term debt
|
190,036
|
169,381
|
|||||
Accrued
interest
|
160,061
|
136,240
|
|||||
Accrued
expenses
|
71,170
|
54,204
|
|||||
|
|||||||
Total
Current Liabilities
|
5,072,906
|
3,450,269
|
|||||
Loans
payable, related party
|
252,358
|
252,358
|
|||||
Long
term debt, less current portion
|
952,432
|
1,060,573
|
|||||
|
|||||||
Total
Liabilities
|
6,277,696
|
4,763,200
|
|||||
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS’
EQUITY (DEFICIENCY)
|
|||||||
Preferred
stock, $10.00 par value, 500,000 shares authorized, 58,940 shares
outstanding
|
589,402
|
589,402
|
|||||
Common
stock, $.0001 par value, 11,500,000 shares authorized,
5,335,482 shares issued and outstanding at September 30, 2006 and
5,042,197 at December 31, 2005
|
533
|
503
|
|||||
Common
stock to be issued (7,367 shares)
|
—
|
29,470
|
|||||
Additional
paid in capital
|
3,276,847
|
2,788,683
|
|||||
Accumulated
deficit
|
(4,646,330
|
)
|
(3,259,063
|
)
|
|||
|
|||||||
Total
stockholders’ equity (deficiency)
|
(779,548
|
)
|
148,995
|
||||
|
|||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIENCY)
|
$
|
5,498,148
|
$
|
4,912,195
|
|||
|
Three
months ended (Unaudited)
|
Nine
months ended (Unaudited)
|
||||||||||||
September
30,
|
September
30,
|
September
30,
|
September
30,
|
||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
SALES
|
$
|
2,775,955
|
$
|
2,735,332
|
$
|
7,913,045
|
$
|
7,134,940
|
|||||
COST
OF SALES
|
2,138,602
|
2,266,327
|
6,417,343
|
5,821,887
|
|||||||||
GROSS
PROFIT
|
637,353
|
469,005
|
1,495,702
|
1,313,053
|
|||||||||
|
|||||||||||||
OPERATING
EXPENSES
|
|||||||||||||
Selling
|
407,074
|
318,862
|
1,007,693
|
839,978
|
|||||||||
General &
Administrative
|
517,036
|
232,938
|
1,518,449
|
687,413
|
|||||||||
Legal
fees
|
2,009
|
24,040
|
16,806
|
26,166
|
|||||||||
Total
Operating Expenses
|
926,119
|
575,840
|
2,542,948
|
1,553,557
|
|||||||||
|
|||||||||||||
LOSS FROM
OPERATIONS
|
(288,766
|
)
|
(106,835
|
)
|
(1,047,246
|
)
|
(240,504
|
)
|
|||||
OTHER
EXPENSES
|
|||||||||||||
Interest
Expense
|
(112,197
|
)
|
(73,508
|
)
|
(310,551
|
)
|
(235,042
|
)
|
|||||
NET
LOSS
|
(400,963
|
)
|
(180,343
|
)
|
(1,357,797
|
)
|
(475,546
|
)
|
|||||
Preferred
stock dividend
|
—
|
—
|
(29,470
|
)
|
(29,470
|
)
|
|||||||
|
|||||||||||||
Net
loss attributable to common shareholders
|
$
|
(400,963
|
)
|
$
|
(180,343
|
$
|
(1,387,267
|
)
|
$
|
(505,016
|
)
|
||
LOSS
PER SHARE —
Basic and Diluted
|
$
|
(.08
|
)
|
$
|
(.04
|
)
|
$
|
(.26
|
)
|
$
|
(.10
|
)
|
|
WEIGHTED
AVERAGE SHARES OUTSTANDING, BASIC AND DILUTED
|
5,335,482
|
4,995,959
|
5,269,878
|
4,845,909
|
Common
|
Stock
|
Preferred | Stock | ||||||||||||||||||||||
Shares
|
Amount
|
Common
Stock
to
be Issued
|
Additional
Paid
in
Capital
|
Shares
|
Amount
|
Accumulated
Deficit
|
Total
|
||||||||||||||||||
Balance,
January 1, 2006
|
5,042,197
|
$
|
503
|
29,470
|
$
|
2,788,683
|
58,940
|
$
|
589,402
|
$
|
(3,259,063
|
)
|
$
|
148,995
|
|||||||||||
Preferred
Stock Dividend
|
7,373
|
1
|
—
|
29,469
|
—
|
—
|
(29,470
|
)
|
—
|
||||||||||||||||
Common
stock issued in connection with the June 30, 2005 preferred stock
dividend
|
7,362
|
1
|
(29,470
|
)
|
29,469
|
—
|
—
|
—
|
—
|
||||||||||||||||
Common
stock issued for cash, net of offering costs
|
278,550
|
28
|
—
|
429,226
|
—
|
—
|
—
|
429,254
|
|||||||||||||||||
Net
Loss for the nine months ended September 30, 2006
|
—
|
—
|
—
|
—
|
—
|
—
|
(1,357,797
|
)
|
(1,357,797
|
)
|
|||||||||||||||
Balance,
September 30, 2006
|
5,335,482
|
$
|
533
|
$
|
—
|
$
|
3,276,847
|
58,940
|
$
|
589,402
|
$
|
(4,646,330
|
)
|
$
|
(779,548
|
)
|
Nine
Months Ended (Unaudited)
|
|||||||
September
30,
|
September
30,
|
||||||
2006
|
2005
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
Loss
|
$
|
(1,357,797
|
)
|
$
|
(475,546
|
)
|
|
Adjustments
to reconcile net loss to net cash (used in) provided by operating
activities:
|
|||||||
Depreciation
and amortization
|
102,252
|
83,220
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(600,154
|
)
|
144,392
|
||||
Inventory
|
(335,291
|
)
|
(60,817
|
)
|
|||
Prepaid
Expenses
|
(420
|
)
|
(220,683
|
)
|
|||
Other
receivables
|
5,331
|
(4,520
|
)
|
||||
Accounts
payable
|
989,310
|
556,748
|
|||||
Accrued
expenses
|
16,966
|
14,351
|
|||||
Accrued
interest
|
23,821
|
8,232
|
|||||
|
|||||||
Net
cash (used in) provided by operating activities
|
(1,155,982
|
)
|
45,377
|
||||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Purchase
of property and equipment
|
(44,347
|
)
|
(84,819
|
)
|
|||
Due
from director
|
—
|
(29,013
|
)
|
||||
Net
cash used in investing activities
|
(44,347
|
)
|
(113,832
|
)
|
|||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Principal borrowings on debt |
—
|
340,000
|
|||||
Principal
payments on debt
|
(87,486
|
)
|
(283,277
|
)
|
|||
Proceeds
received on sale of common stock
|
1,002,779
|
—
|
|||||
Payments
for stock offering costs
|
(237,287
|
)
|
(223,934
|
)
|
|||
Net
borrowing on lines of credit
|
571,883
|
253,106
|
|||||
Payments
of debt to related parties
|
—
|
(21,000
|
)
|
||||
|
|||||||
Net
cash provided by financing activities
|
1,249,889
|
64,895
|
|||||
|
|||||||
NET
INCREASE (DECREASE) IN
CASH
|
49,560
|
(3,560
|
)
|
||||
CASH —
Beginning of period
|
27,744
|
42,488
|
|||||
|
|||||||
CASH —
End of period
|
$
|
77,304
|
$
|
38,928
|
|||
|
|||||||
Supplemental
Disclosures of Cash Flow Information
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
286,731
|
$
|
226,810
|
|||
|
|||||||
Taxes
|
$
|
—
|
$
|
—
|
|||
Non-cash
Investing and Financing Activities
|
|||||||
Common
stock to be issued in settlement of accrued interest
|
$
|
—
|
5,250
|
||||
Common
stock to be issued in settlement of preferred stock
dividend
|
$
|
29,470
|
$
|
29,470
|
|||
Deferred
stock offering costs charged to paid in capital
|
$
|
336,238
|
$
|
—
|
1. |
BASIS OF PRESENTATION
The
accompanying interim condensed financial statements are unaudited,
but in
the opinion of management of Reeds, Inc. (the Company), contain
all
adjustments, which include normal recurring adjustments necessary
to
present fairly the financial position at September 30, 2006 and
the
results of operations and cash flows for the nine months ended
September
30, 2006 and 2005. The balance sheet as of December 31, 2005 is
derived
from the Company’s audited financial statements.
Certain
information and footnote disclosures normally included in financial
statements that have been prepared in accordance with generally
accepted
accounting principles have been condensed or omitted pursuant to
the rules
and regulations of the Securities and Exchange Commission, although
management of the Company believes that the disclosures contained
in these
financial statements are adequate to make the information presented
herein
not misleading. For further information, refer to the financial
statements
and the notes thereto included in the Company’s Annual Report, Form
10-KSB/A, as filed with the Securities and Exchange Commission
on July 27,
2006.
The
preparation of financial statements in conformity with generally
accepted
accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities,
disclosures of contingent assets and liabilities at the date of
the
financial statements, and the reported amounts of revenues and
expense
during the reporting period. Actual results could differ from those
estimates.
The
results of operations for the nine months ended September 30, 2006
are not
necessarily indicative of the results of operations to be expected
for the
full fiscal year ending December 31, 2006.
Income
(Loss) per Common Share
Basic
income (loss) per share is calculated by dividing net income (loss)
available to common stockholders by the weighted average number
of common
shares outstanding during the year. Diluted income per share is
calculated
assuming the issuance of common shares, if dilutive, resulting
from the
exercise of stock options and warrants. As the Company had a loss
in the
three and nine month periods ended September 30, 2006 and 2005,
basic and
diluted loss per share are the same because the inclusion of common
share
equivalents would be anti-dilutive.
Going
Concern
The
accompanying condensed financial statements have been prepared
in
conformity with accounting principles generally accepted in the
United
States of America, which contemplate continuation of the Company
as a
going concern. However, the Company had a net loss of $1,357,797
and
utilized cash of $1,155,982 in operating activities during the
nine months
ended September 30, 2006, and had a working capital deficiency
of
$2,237,300 and stockholders’ deficiency of $779,548 at September 30, 2006.
These factors raise substantial doubt about the Company's ability
to
continue as a going concern. The financial statements do not include
any
adjustments relating to the recoverability and classification of
recorded
asset amounts, or amounts and classification of liabilities that
might
result from this uncertainty. The Company is conducting an initial
public
offering of its stock. The maximum amount of common stock to be
sold is
2,000,000 shares at $4.00, of which 1,763,881 shares have been sold
by November 17, 2006 which will result in net proceeds to
the Company of $6,349,971. Management has received enough interest in
the offering which leads it to believe the maximum amount of the
offering
will be sold, however no assurance can be made that any additional
shares
will be sold as a result of the offering. See Note 9 for information
related to the common stock
offering.
|
Recent
Accounting Pronouncements
In
June 2005, the FASB issued SFAS 154, “Accounting Changes and Error
Corrections,” a replacement of existing accounting pronouncements. SFAS
154 modifies accounting and reporting requirements when a company
voluntarily chooses to change an accounting principle or correct
an
accounting error. SFAS 154 requires retroactive restatement of
prior
period financial statements unless it is impractical. Previous
accounting
guidelines allowed recognition by cumulative effect in the period
of the
accounting change. SFAS 154 is effective for accounting changes
and
corrections of errors made in fiscal years beginning after
December 15, 2005.
In
February 2006, the FASB issued SFAS 155,“Accounting for Certain Hybrid
Financial Instruments”, an amendment of SFAS 133 and 140. These SFAS’s
deal with derivative and hedging activities, accounting for transfers
and
servicing of financial instruments and extinguishment of liabilities.
SFAS
155 is effective for all financial instruments acquired or issued
in an
entity’s first fiscal year beginning after September 15, 2006. The Company
does not engage in the activities described in these SFAS’s and does not
have any intention of engaging in those activities when SFAS
155 becomes
effective. The Company has evaluated the impact of the adoption
of SFAS
155, and does not believe the impact will be significant to the
Company's
overall results of operations or financial position.
FASB
Statement of Financial Accounting Standards (SFAS) No. 157, “Fair Value
Measurements,” establishes a formal framework for measuring fair value
under GAAP. It defines and codifies the many definitions of fair
value
included among various other authoritative literature, clarifies
and, in
some instances, expands on the guidance for implementing fair value
measurements, and increases the level of disclosure required for
fair
value measurements. Although SFAS no. 157 applies to and amends
the
provisions of existing FASB and AICPA pronouncements, it does not,
of
itself, require any new fair value measurements, nor does it establish
valuation standards. SFAS No. 157 applies to all other accounting
pronouncements requiring or permitting fair value measurements,
except
for; SFAS no. 123 (R), share-based payment and related pronouncements,
the
practicability exceptions to fair value determinations allowed
by various
other authoritative pronouncements, and AICPA Statements of Position
97-2
and 98-9 that deal with software revenue recognition. This statement
is
effective for financial statements issued for fiscal years beginning
after
November 15, 2007, and interim periods within those fiscal
years.
|
|
2. |
Concentrations
The
Company’s cash balances on deposit with banks are guaranteed by the
Federal Deposit Insurance Corporation up to $100,000. The Company
may be
exposed to risk for the amounts of funds held in one bank in
excess of the
insurance limit. In assessing the risk, the Company’s policy is to
maintain cash balances with high quality financial institutions.
The
Company had cash balances in excess of the $100,000 guarantee
during the
nine months ended September 30, 2006.
During
the nine months ended September 30, 2006 and 2005 the Company
had two
customers, which accounted for approximately 45% and 19% of sales,
respectively. No other customers accounted for more than 10%
of sales in
either year. As of September 30, 2006, the Company had approximately
$354,000 and $149,000, respectively of accounts receivable from
these
customers.
|
3. |
Inventory
|
|
|
|
September
30, 2006
|
December
31, 2005
|
||
Raw
Materials
|
$
|
591,468
|
$
|
678,343
|
||
Finished
Goods
|
951,842
|
529,676
|
||||
$
|
1,543,310
|
$
|
1,208,019
|
4. |
Lines
of credit
In June 2006, one of the Company’s lines of
credit expired. The Company renewed this line of credit with
its current
lender through update. The renewed line of credit is secured
by accounts
receivable and inventory in the maximum amounts of $1,400,000.
The
borrowing base on the accounts receivable are 80% of all eligible
receivables, which are primarily accounts receivables under 90
days. The
inventory borrowing base is 50% of eligible inventory. The interest
rate
to be charged on these borrowings is Prime plus 4.00%. As of
September 30,
2006, the amounts borrowed on this line of credit were $1,290,722.
The
amount available to borrow was $109,278. No changes were made
to other
lines of credit agreements appearing in the Company’s Annual Report, Form
10-KSB/A filed with the Securities and Exchange Commission on
July 27,
2006. The amount borrowed on these lines of credit as of September
30,
2006 was $727,116.
|
5. |
Long
term debt
In
June 2006, the Company, in connection with its line of credit
renewal
described in Note 4, consolidated its equipment line of credit
and its
equipment installment loan with its lender. The interest rate
on this
consolidated loan is Prime plus 4.00% and is secured by certain
equipment
and property of the Company. The loan requires payments of
principal of
$7,500 per month, plus interest, until paid in full. No changes
were made
to other long term debt agreements appearing in the Company’s Annual
Report, Form 10-KSB/A filed with the Securities and Exchange
Commission on
July 27, 2006.
|
6. |
Common
Stock Offering
From
August 3, 2005 through April 7, 2006, we issued 333,156 shares
of our
common stock in connection with our initial public offering pursuant
to a
Registration Statement on Form SB-2. Management has determined
that the
shares may have been issued in violation of securities laws
and extended a rescission offer to purchase up to all of the shares
sold to date in the offering. The rescission offer commenced
in August
2006 and ceased in September 2006. The amount of shares submitted
for
rescission were 31,020, which resulted in total proceeds being
paid of
$129,444. In accordance with the terms of our rescission, the
proceeds
where paid by others and they retained the shares submitted for
rescission
During
the nine months ended September 30, 2006, the Company sold 278,550
shares
of common stock for proceeds of $1,002,779, net of commissions.
During the
nine months ended September 30, 2006, previously deferred stock
offering
costs of $356,238 and additional stock offering costs incurred
during the
period of $217,287 were charged to additional paid in
capital.
See
Note 9 for the results of the Company’s initial public offering occurring
subsequent to September 30,
2006.
|
7. |
Preferred
stock dividend
During the nine months ended September
30,
2006, the Company issued 14,735 shares of common stock in accordance
with
the terms of the preferred stock agreement. 7,373 shares were associated
with the $29,469 dividend payable as of June 30, 2006 and 7,362 shares
were associated with the $29,469 dividend payable as of June 30,
2005.
|
8.
|
Legal
Proceedings and Litigation Fees
During
2005 and 2006, the Company incurred litigation fees associated
with a law
suit which the Company has won. The Plaintiff has lost its appeal.
The
judgment in favor of the Company is to have the Plaintiff reimburse
the
Company for its legal defense costs. The Company is in the processing
of
perfecting its judgment and will record income from the judgment
when the
monies are collected.
On
January 20 ,
2006, Consac Industries, Inc. (dba Long Life Teas and Long Life
Beverages)
filed a lawsuit in the United States District Court for the Central
District of California against Reed’s Inc. and Christopher Reed, Case No.
CV06-0376. The complaint asserts claims for negligence, breach
of
contract, breach of warranty, and breach of express indemnity
relating to
Reed’s, Inc.’s manufacture of approximately 13,000 cases of “Prism Green
Tea Soda” for Consac. Consac contends that we negligently manufactured
the
soda resulting in at least one personal injury. Consac seeks
$2.6 million
in damages, plus interest and attorneys fees. We contend that
Consac was
responsible for the soda’s condition by providing a defective formula
which had not been adequately tested. In May 2006 both parties
agreed to a
mediation proceeding which was expected to commence in the third
quarter
of 2006. The parties have decided to move to a trial. The trial
is
expected to begin in the first quarter of 2007. We believe that
we will
successfully defend Consac’s claims. While there is no assurance, we
believe that the Consac litigation will have no material adverse
effect
upon our operations.
|
9. |
Subsequent Events
Results of Intial Public Offering
From
October 1, 2006 to November 16, 2006, the Company continued it
initial
public offering of common stock. During that period the Company
sold 1,430,725 shares of common stock and will receive $5,150,610
of proceeds net of commissions.
Debt
Conversions
Subsequent
to September 30, 2006, one long term note payable and one related
party
loan, together with accrued interest, were converted to common
stock. The
conversions occurred according to the terms of the original loan
agreements. The
long term loan of $9,000 original principal and accrued interest
of
$13,355 was converted, in full, to 9,315 shares of common stock
on
November 1, 2006. The conversion ratio was one share of common
stock for
each $2.40 of principal and interest outstanding. The related
party loan
of $177,710 original principal was converted to 88,855 shares
of common
stock on November 16, 2006. The conversion ratio was 1share of
common
stock for each $2.00 of
principal.
|
·
|
Reed’s
Ginger Brews,
|
·
|
Virgil’s
Root Beer and Cream Sodas,
|
·
|
China
Colas,
|
·
|
Reed’s
Ginger Juice Brews,
|
·
|
Reed’s
Ginger Candies, and
|
·
|
Reed’s
Ginger Ice Creams
|
Actual
September
30, 2006
|
Pro
forma as adjusted
for
sale of remaining
1,666,844
shares and the effect of debt and accrued interest conversions
occurring subsequent to September 30, 2006
|
||||||
Current debt
|
|||||||
Current
portion of long-term debt
|
$
|
190,036
|
$
|
190,036
|
|||
Lines
of credit
|
2,017,838
|
2,017,838
|
|||||
Total
current debt
|
2,207,874
|
2,207,874
|
|||||
Long-term
liabilities
|
|||||||
Long-term
debt, less current portion
|
952,432
|
943,432
|
|||||
Notes
payable to related parties
|
252,358
|
74,648
|
|||||
Total
long-term liabilities
|
1,204,790
|
1,018,080
|
|||||
Stockholders’
equity:
|
|||||||
Common
Stock, par value $.0001 per share; 11,500,000 shares authorized;
5,335,482
shares issued and outstanding; 7,002,326 shares issued and outstanding
as
adjusted for the sale of 1,666,844 shares
|
533
|
710
|
|||||
Preferred
Stock, par value $10.00 per share; 500,000 shares authorized; 58,940
shares issued and outstanding
|
589,402
|
589,402
|
|||||
Additional
paid-in capital
|
3,276,847
|
9,472,475
|
|||||
Accumulated
deficit
|
(4,646,330
|
)
|
(4,646,330
|
)
|
|||
Total
stockholder’s equity (deficit)
|
(779,548
|
)
|
5,416,257
|
||||
Total
capitalization
|
$
|
2,633,116
|
$
|
8,642,211
|
Exhibit
Number
|
Description
of Document
|
31
|
Officer's
Certification pursuant to Section 302 of the Sarbanes-Oxley Act
of
2002
|
|
|
32
|
Officer's
Certification pursuant to Section 906 of the Sarbanes-Oxley Act
of
2002
|
Reeds, Inc. | ||
|
|
|
By: | /s/ Christopher Reed | |
Chief
Executive Officer, President and
Chief Financial Officer
|
||
November 17, 2006 |