Delaware
|
35-2177773
|
(State
of incorporation)
|
(I.R.S.
Employer Identification No.)
|
Los
Angeles, Ca. 90061
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
March
31, 2007
|
|
December
31, 2006
|
|||||
(Unaudited)
|
|||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|
||||||
Cash
|
$
|
469,643
|
$
|
1,638,917
|
|||
Restricted
cash
|
1,726,120
|
1,580,456
|
|||||
Inventory
|
1,990,554
|
1,511,230
|
|||||
Trade
accounts receivable, net of allowance for doubtful accounts and
returns
and discounts of $173,253 as of March 31, 2007 and December 31,
2006
|
1,369,389
|
1,183,763
|
|||||
Other
receivables
|
36,461
|
24,811
|
|||||
Prepaid
expenses
|
246,318
|
164,462
|
|||||
|
|||||||
Total
Current Assets
|
5,838,485
|
6,103,639
|
|||||
Property
and equipment, net of accumulated depreciation of $701,901 as of
March 31,
2007 and $663,251 as of December 31, 2006
|
1,928,137
|
1,795,163
|
|||||
OTHER
ASSETS
|
|||||||
Brand
names
|
800,201
|
800,201
|
|||||
Other
intangibles, net of accumulated amortization of $4,653 as of March
31,
2007 and $4,467 as of December 31, 2006
|
13,960
|
14,146
|
|||||
Deferred
costs
|
82,585
|
-
|
|||||
Total
Other Assets
|
896,746
|
814,347
|
|||||
|
|||||||
TOTAL
ASSETS
|
$
|
8,663,368
|
$
|
8,713,149
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
1,823,811
|
$
|
1,695,014
|
|||
Bank
overdraft
|
224,872
|
-
|
|||||
Lines
of credit
|
1,354,896
|
1,355,526
|
|||||
Current
portion of long term debt
|
175,720
|
71,860
|
|||||
Accrued
interest
|
7,818
|
27,998
|
|||||
Accrued
expenses
|
125,741
|
118,301
|
|||||
|
|||||||
Total
Current Liabilities
|
3,712,858
|
3,268,699
|
|||||
Long
term debt, less current portion
|
835,240
|
821,362
|
|||||
|
|||||||
Total
Liabilities
|
4,548,098
|
4,090,061
|
|||||
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS’
EQUITY
|
|||||||
Preferred
stock, $10.00 par value, 500,000 shares authorized, 58,940 issued
and
outstanding at March 31, 2007 and December 31, 2006, liquidation
preference of $10.00 per share
|
589,402
|
589,402
|
|||||
Common
stock, $.0001 par value, 11,500,000 shares authorized,
7,143,185 shares issued and outstanding at March 31, 2007 and
December 31, 2006
|
714
|
714
|
|||||
Additional
paid in capital
|
9,515,242
|
9,535,114
|
|||||
Accumulated
deficit
|
(5,990,088
|
)
|
(5,502,142
|
)
|
|||
|
|||||||
Total
stockholders’ equity
|
4,115,270
|
4,623,088
|
|||||
|
|||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
8,663,368
|
$
|
8,713,149
|
Three
months ended (Unaudited)
|
|||||||
March
31,
|
March
31,
|
||||||
2007
|
2006
|
||||||
SALES
|
$
|
3,012,690
|
$
|
1,979,272
|
|||
COST
OF SALES
|
2,473,068
|
1,688,876
|
|||||
GROSS
PROFIT
|
539,622
|
290,396
|
|||||
|
|||||||
OPERATING
EXPENSES
|
|||||||
Selling
|
554,165
|
287,158
|
|||||
General &
Administrative
|
449,343
|
272,228
|
|||||
Total
Operating Expenses
|
1,003,508
|
559,386
|
|||||
|
|||||||
LOSS FROM
OPERATIONS
|
(463,886
|
)
|
(268,990
|
)
|
|||
OTHER
INCOME (EXPENSE)
|
|||||||
Interest
Income
|
23,491
|
-
|
|||||
Interest
Expense
|
(47,551
|
)
|
(100,607
|
)
|
|||
Total
Other Income (Expense)
|
(24,060
|
)
|
(100,607
|
)
|
|||
NET
LOSS
|
$
|
(487,946
|
)
|
$
|
(369,597
|
)
|
|
LOSS
PER SHARE —
Basic and Diluted
|
$
|
(0.07
|
)
|
$
|
(0.07
|
)
|
|
|
|||||||
WEIGHTED
AVERAGE SHARES OUTSTANDING, BASIC AND DILUTED
|
7,143,185
|
5,157,077
|
Common
Stock
|
Preferred
Stock
|
Additional
Paid
in
|
Accumulated
|
|||||||||||||||||||
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Total
|
||||||||||
Balance,
January 1, 2007
|
7,143,185
|
$
|
714
|
58,940
|
$
|
589,402
|
$
|
9,535,114
|
$
|
(5,502,142
|
)
|
$
|
4,623,088
|
|||||||||
Public
offering expenses
|
-
|
-
|
-
|
-
|
(45,000
|
)
|
-
|
(45,000
|
)
|
|||||||||||||
Fair
value of options issued to employees
|
-
|
-
|
-
|
-
|
25,128
|
-
|
25,128
|
|||||||||||||||
Net
Loss for the three months ended March, 31, 2007
|
-
|
-
|
-
|
-
|
-
|
(487,946
|
)
|
(487,946
|
)
|
|||||||||||||
|
||||||||||||||||||||||
Balance,
March 31, 2007
|
7,143,185
|
$
|
714
|
58,940
|
$
|
589,402
|
$
|
9,515,242
|
$
|
(5,990,088
|
)
|
$
|
4,115,270
|
Three
Months Ended (Unaudited)
|
|||||||
March
31, 2007
|
|
March
31, 2006
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
||||||
Net
Loss
|
$
|
(487,946
|
)
|
$
|
(369,597
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating activities:
|
|||||||
Depreciation
and amortization
|
38,836
|
34,918
|
|||||
Fair
value of options issued to employees
|
25,128
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(185,626
|
)
|
(207,103
|
)
|
|||
Inventory
|
(479,324
|
)
|
(212,673
|
)
|
|||
Prepaid
Expenses
|
(81,856
|
)
|
36,303
|
||||
Other
receivables
|
(11,650
|
)
|
1,200
|
||||
Accounts
payable
|
128,797
|
199,140
|
|||||
Accrued
expenses
|
7,440
|
19,976
|
|||||
Accrued
interest
|
(20,180
|
)
|
6,408
|
||||
|
|||||||
Net
cash used in operating activities
|
(1,066,381
|
)
|
(491,428
|
)
|
|||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Increase
in restricted cash
|
(145,664
|
)
|
-
|
||||
Purchase
of property and equipment
|
(171,624
|
)
|
(19,271
|
)
|
|||
Net
cash used in investing activities
|
(317,288
|
)
|
(19,271
|
)
|
|||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
received from long term debt borrowings
|
163,276
|
-
|
|||||
Increase
in bank overdraft
|
224,872
|
-
|
|||||
Principal
payments on debt
|
(45,538
|
)
|
(28,703
|
)
|
|||
Proceeds
received on sale of common stock
|
-
|
811,955
|
|||||
Net
borrowing (payment) on lines of credit
|
(630
|
)
|
93,993
|
||||
Payment
for public offering expenses
|
(45,000
|
)
|
-
|
||||
Payments for Deferred stock offering costs |
-
|
(198,833
|
) | ||||
Deferred
costs
|
(82,585
|
)
|
-
|
|
|||
|
|||||||
Net
cash provided by financing activities
|
214,395
|
678,412
|
|||||
|
|||||||
NET
(DECREASE)INCREASE IN
CASH
|
(1,169,274
|
)
|
167,713
|
||||
CASH —
Beginning of period
|
1,638,917
|
27,744
|
|||||
|
|||||||
CASH —
End of period
|
$
|
469,643
|
$
|
195,457
|
|||
|
|||||||
Supplemental
Disclosures of Cash Flow Information
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
67,732
|
$
|
94,199
|
|||
|
|||||||
Taxes
|
$
|
-
|
$
|
-
|
1.
|
BASIS
OF PRESENTATION
|
2.
|
Restricted
Cash
|
3.
|
Inventory
|
Raw
Materials
|
$
|
737,650
|
||
Finished
Goods
|
1,252,904
|
|||
|
$
|
1,990,554
|
4.
|
Long
term debt
|
5. |
Stock
Based Compensation
|
Risk-free
interest rate
|
4.76
|
%
|
||
Expected
lives (in years)
|
5.00
|
|||
Dividend
yield
|
0
|
%
|
||
Expected
volatilty
|
70
|
%
|
Shares
|
Weighted-Average
Exercise
Price
|
Weighted-Average
Remaining
Contractual
Term
(Years)
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
at January 1, 2007
|
363,500 | $ | 3.84 |
|
|
|
|
||||||
Granted
|
49,000 | $ | 3.54 |
|
|
— | |||||||
Exercised
|
— | — | — | ||||||||||
Outstanding
at March 31, 2007
|
412,500 | $ | 3.81 |
|
3.7
|
$
|
979,450
|
||||||
Exercisable
|
278,500 | $ | 3.79 |
|
3.2
|
$
|
664,630
|
Shares
|
Weighted-Average
Exercise
Price
|
Weighted-Average
Remaining
Contractual
Term
(Years)
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
at January 1, 2007
|
813,241
|
$
|
3.74
|
||||||||||
Granted
|
—
|
—
|
|||||||||||
Exercised
|
—
|
||||||||||||
Forfeited
or expired
|
—
|
||||||||||||
Outstanding
at March 31, 2007
|
813,241
|
$
|
3.74
|
2.7
|
$
|
2,068,482
|
|||||||
Exercisable
at March 31, 2007
|
613,241
|
$
|
2.80
|
2.1
|
$
|
2,068,482
|
6. |
Subsequent
Events
|
·
|
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
|
·
|
We
have an unsecured $50,000 line of credit with US Bank which expires
in
December 2009. Interest is payable monthly at the prime rate, as
published
in the Wall Street Journal, plus 12% per annum. Our outstanding balance
was $24,120 at March 31, 2007 and there was $25,880 available under
the
line of credit. The interest rate in effect at March 31, 2007 was
9.75%.
|
·
|
We
have a line of credit with Merrill Lynch. Robert T. Reed, Jr., our
Vice
President and National Sales Manager - Mainstream and a brother of
our
Chief Executive Officer, Christopher J. Reed, has pledged certain
securities (which do not include any of our securities which are
owned by
Mr. Reed) in his personal securities account on deposit with Merrill
Lynch
as collateral for repayment of the line of credit. The amount of
the line
of credit is based on a percentage value of such securities. At March
31,
2007, the outstanding balance on the line of credit was $-0-, and
there
was approximately $701,000 available under the line of credit. The
line of
credit bears interest at a rate of 3.785% per annum plus LIBOR (9.1%
as of
March 31, 2007). In consideration for Mr. Reed’s pledging his stock
account at Merrill Lynch as collateral, we have agreed to pay Mr.
Reed 5%
per annum of the amount we borrow from Merrill Lynch, as a loan fee.
In
addition, Christopher J. Reed has pledged all of his shares of common
stock to Robert T. Reed, Jr. as collateral for the shares pledged
by
Robert T. Reed, Jr.
|
·
|
We
have a line of credit with California United Bank. This line of credit
allows us to borrow a maximum amount of $1,500,000. As of March 31,
2007,
the amount borrowed on this line of credit was $1,330,776. The interest
rate on this line of credit is Prime, which was 8.25% at March 31,
2007.
The line of credit expires in June 2008. This revolving line of credit
is
secured by all Company assets, except real estate. In addition, we
have
assigned a security interest in a deposit account at the bank. The
amount
of the deposit and the security interest is $1,575,000 and may be
offset
by the bank against any balance on the line of credit. The deposit
cannot
be withdrawn during the term of the line of credit. We may terminate
the
line of credit arrangement at any time, without penalty. As of March
31,
2007, we had approximately $169,000 of availability on this line
of
credit. During the term of this line of credit, we are required to
have a
minimum stockholders’ equity balance of
$1,500,000.
|
·
|
fund
more rapid expansion,
|
·
|
fund
additional marketing expenditures,
|
·
|
enhance
our operating infrastructure,
|
·
|
respond
to competitive pressures, and
|
·
|
acquire
other businesses.
|
Commissions
related to the public offering (1)
|
$
|
800,000
|
||
Other
offering expenses (2)
|
830,000
|
|||
Expenses
related to the rescission offer (3)
|
340,000
|
|||
Investment
in a restricted money market account (4)
|
1,705,000
|
|||
Payment
to reduce line of credit (5)
|
720,000
|
|||
Payment
of accounts payable and current operating expenses
(6)
|
2,298,000
|
|||
Costs
of hiring of additional sales personnel (7)
|
617,000
|
|||
New
product launch costs (8)
|
4,000
|
|||
Sales
delivery vehicles (9)
|
20,000
|
|||
Brand
advertising (10)
|
101,000
|
|||
New
computer system and brewery equipment (11)
|
89,000
|
|||
Total
estimated proceeds used
|
$
|
7,524,000
|
Exhibit
|
|
|
Number
|
Description
of Document
|
|
31
|
Officer's
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of
2002
|
|
Officer's
Certification pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
Reeds,
Inc.
|
||
|
|
|
/s/
Christopher J. Reed
|
||
Christopher
J. Reed
Chief
Executive Officer, President
and
Chief Financial Officer
|
||
May
15, 2007
|