FORM 10-QSB
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
(Mark One)
| [X] | QUARTERLY REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended: May 31, 2005 |
| [ ] | TRANSITION REPORT UNDER SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from ________________ to _________________ Commission file number: 0-31555 |
BAB, Inc.
(Name of small business issuer in its charter)
Delaware |
36-4389547 |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
500 Lake Cook Road, Suite 475, Deerfield, Illinois 60015
(Address of principal executive offices) (Zip Code)
Issuer's telephone number (847) 948-7520
Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 x No __
As of July 08, 2005, BAB, Inc. had : 7,208,946 shares of Common Stock outstanding.
TABLE OF CONTENTS
| PART I | |
| Item 1. | Financial Information |
| Item 2 | Management's Discussion and Analysis of Financial Condition and Results of Operation |
| Item 3 | Controls and Procedures |
| PART II | |
| Item 1. | Legal Proceedings |
| Item 2 | Changes in Securities |
| Item 3 | Defaults Upon Senior Securities |
| Item 4 | Submission of Matters to a Vote of Security Holders |
| Item 5 | Other Information |
| Item 6 | Exhibits and Reports on Form 8-K |
| SIGNATURE |
PART I
| ITEM 1. | FINANCIAL INFORMATION |
BAB, Inc. Condensed Consolidated Balance Sheet
May 31, 2005
(Unaudited)
| ASSETS | |
| Current assets | |
| Cash | $ 1,848,648 |
| Restricted Cash | 253,102 |
| Receivables | |
| Trade accounts receivable ( net of allowance for doubtful accounts of $97,047) | 202,709 |
| Marketing Fund contributions receivable from franchisees and stores | 61,791 |
| Notes receivable (net of allowance for doubtful accounts of $635) | 37,844 |
| Inventories | 83,052 |
| Prepaid expenses and other current assets | 118,268 |
| -------------- | |
| Total current assets | 2,605,414 |
| -------------- | |
| Property and equipment ( net of accumulated depreciation of $866,511) | 192,343 |
| Long-term notes receivable | 52,003 |
| Trademarks | 763,666 |
| Goodwill | 3,542,772 |
| Other (net of accumulated amortization of $288,751) | 16,631 |
| ---------------- | |
| Total Assets | $ 7,172,829 |
| ========= | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | |
| Current liabilities | |
| Current portion of long-term debt | $ 261,024 |
| Accounts payable | 80,461 |
| Accrued expenses and other current liabilities | 447,822 |
| Unexpended Marketing Fund contributions | 238,931 |
| Dividends Payable | 144,179 |
| Deferred franchise fee revenue | 210,000 |
| Deferred revenue | 19,496 |
| -------------- | |
| Total current liabilities | 1,401,913 |
| -------------- | |
| Noncurrent liabilities | |
| Long-term debt (net of portion included in current liabilities) | 587,914 |
| Deferred revenue | 24,506 |
| -------------- | |
| Total noncurrent liabilities | 612,420 |
| -------------- | |
| Total Liabilities | 2,014,333 |
| -------------- | |
| Commitments and Contingencies | |
| Stockholders' Equity (Deficit) | |
| Common stock | 13,508,201 |
| Additional paid-in capital | 870,935 |
| Treasury stock | (222,781) |
| Accumulated deficit | (8,997,859) |
| ---------------- | |
| Total stockholders' equity | 5,158,496 |
| ---------------- | |
| Total Liabilities and Stockholders' Equity | $ 7,172,829 |
| ========= |
SEE ACCOMPANYING NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
BAB, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
| 3 months ended | 6 months ended | |||
| May 31, 2005 | May 31, 2004 | May 31, 2005 | May 31, 2004 | |
| REVENUES | ||||
| Net sales by Company-owned stores | $ 399,690 | $ 433,369 | $ 745,028 | $ 1,008,580 |
| Royalty fees from franchised stores | 581,216 | 598,913 | 1,122,112 | 1,154,215 |
| Franchise fees | 77,500 | 120,945 | 107,500 | 148,445 |
| Licensing fees and other income | 386,271 | 280,375 | 673,601 | 570,566 |
| ------------ | ------------ | ------------ | ------------ | |
| TOTAL REVENUES | 1,444,677 | 1,433,602 | 2,648,241 | 2,881,806 |
| ------------ | ------------ | ------------ | ------------ | |
| OPERATING EXPENSES | ||||
| Food, beverage and paper costs | 134,886 | 147,160 | 252,302 | 332,466 |
| Store payroll and other operating expenses | 336,548 | 422,957 | 622,648 | 919,492 |
| Selling, general and administrative expenses: | ||||
| Payroll-related expenses | 340,118 | 336,804 | 677,053 | 669,717 |
| Occupancy | 29,989 | 41,202 | 63,677 | 83,234 |
| Advertising and promotion | 42,054 | 42,950 | 83,297 | 80,145 |
| Professional service fees | 55,264 | 60,495 | 108,384 | 121,187 |
| Travel expenses | 27,723 | 15,696 | 48,062 | 33,218 |
| Depreciation and amortization | 21,203 | 41,222 | 42,402 | 105,001 |
| Bad debt expense (net of recoveries) | 12,000 | 13,200 | 24,000 | 26,400 |
| Other | 155,457 | 145,066 | 324,369 | 260,922 |
| ------------ | ------------ | ------------ | ------------ | |
| Total Operating Expenses | 1,155,242 | 1,266,752 | 2,246,194 | 2,631,782 |
| ------------ | ------------ | ------------ | ------------ | |
| Income from Operations | 289,435 | 166,850 | 402,047 | 250,024 |
| Other income (expense) | 0 | 1,900 | (2,410) | |
| Interest income | 1,822 | 8,154 | 4,342 | 11,133 |
| Interest expense | (11,518) | (21,422) | (23,667) | (46,710) |
| ------------ | ------------ | ------------ | ------------ | |
| Net Income | $ 279,739 | $ 155,482 | $ 382,722 | $ 212,037 |
| Net Income per share - Basic and Diluted | $ 0.04 | $ 0.02 | $ 0.05 | $ 0.03 |
| ------------ | ------------ | ------------ | ------------ | |
| Weighted average number of shares outstanding - Basic | 7,166,191 | 6,964,758 | 7,158,483 | 6,899,390 |
| Weighted average number of shares outstanding - Diluted | 7,240,866 | 7,165,836 | 7,240,956 | 7,100,468 |
| Cash dividends per share | $ 0.02 | -- | $ 0.02 | $ 0.02 |
| ======== | ======== | ======== | ======== | |
SEE ACCOMPANYING NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
BAB, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
6 months ended |
||
| May 31, 2005 | May 31, 2004 | |
| Cash Flows from Operating Activities | ||
| Net Income | $ 382,722 | $ 212,037 |
| Depreciation and amortization | 42,402 | 105,001 |
| Provision for doubtful accounts (net of recoveries) | 24,000 | 26,400 |
| Gain on sale of equipment | -- | (10,646) |
| (Increase) decrease in: | ||
| Trade accounts receivable | (3,023) | 7,395 |
| Restricted cash | 68,503 | 46,497 |
| Inventories | (18,945) | 23,716 |
| Notes receivable | (14,201) | (24,583) |
| Prepaid expenses and other assets | (5,013) | 10,241 |
| Marketing Fund contributions receivable | 2,615 | (5,283) |
| Increase (decrease) in: | ||
| Accounts payable | (52,069) | (24,736) |
| Accrued expenses and other current liabilities | (152,447) | (174,345) |
| Unexpended Marketing Fund contributions | (71,066) | (40,492) |
| Deferred franchise fees and other deferred revenue | 76,502 | (15,000) |
| ------------ | ------------ | |
| Net Cash Provided by Operating Activities | 279,980 | 136,202 |
| ------------ | ------------ | |
| Cash Flows from Investing Activities | ||
| Collection of notes receivable | 39,565 |
54,244 |
| Purchases of property and equipment | (1,540) | (104,432) |
| Proceeds from sale of property and equipment | -- | 52,329 |
| ------------ | ------------ | |
| Net Cash Provided by Investing Activities | 38,025 | 2,141 |
| ------------ | ------------ | |
| Cash Flows from Financing Activities | ||
| Repayment of long-term debt | (114,761) | (187,365) |
| Purchase of common stock for treasury | -- | (10,781) |
| Dividends paid | (572,982) | (137,316) |
| Proceeds from exercise of stock options | 23,552 | 18,088 |
| ------------ | ------------ | |
| Net Cash Used in Financing Activities | (664,191) | (317,374) |
| ------------ | ------------ | |
| Net Decrease in Cash | (346,186) | (179,031) |
| Cash, Beginning of Year | 2,194,834 | 1,872,435 |
| ------------ | ------------ | |
| Cash, End of Second Quarter | $ 1,848,648 | $ 1,693,404 |
| ======== | ======== | |
| Supplemental disclosure of cash flow information: | ||
| Interest paid | $ 16,638 | $ 35,080 |
SEE ACCOMPANYING NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
BAB, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
(Unaudited)
Note 1 - Nature of Operations
BAB, Inc. (the "Company") was incorporated under the laws of the State of Delaware on July 12, 2000. The Company currently operates, franchises and licenses bagel, muffin and coffee retail units under the Big Apple Bagels ("BAB"), My Favorite Muffin ("MFM") and Brewster's Coffee trade names. The Company additionally derives income from the sale of its trademark bagels, muffins and coffee through nontraditional channels of distribution, including license agreements and direct home delivery of specialty muffin gift baskets and coffee.
The Company has four wholly owned subsidiaries: BAB Systems, Inc. (Systems); BAB Operations, Inc. (Operations); Brewster's Franchise Corporation (BFC); and My Favorite Muffin Too, Inc. (MFM). Systems was incorporated on December 2, 1992, and was primarily established to franchise BAB specialty bagel retail stores. Systems has a wholly owned subsidiary, Systems Investments, Inc. (Investments), a dormant company. Operations was formed on August 30, 1995, primarily to operate Company-owned stores, currently "BAB" and "Brewster's Coffee" concept stores, including one which currently serves as the franchise training facility. BFC was established on February 15, 1996 to franchise "Brewster's Coffee" concept coffee stores. MFM, a New Jersey corporation, was acquired on May 13, 1997. MFM franchises "MFM" concept muffin stores. The assets of Jacobs Bros. Bagels (Jacobs Bros.) were acquired on February 1, 1999. (See Note 7 in 10-KSB filed 2/28/05.) The Company continues to operate one store with the Jacobs Bros. name.
The accompanying condensed consolidated financial statements are unaudited. These financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted pursuant to such SEC rules and regulations: nevertheless, the Company believes that the disclosures are adequate to make the information presented not misleading. These financial statements and the notes hereto should be read in conjunction with the financial statements and notes thereto included in the Company's Annual Report on Form 10-KSB for the year ended November 30, 2004 which was filed February 28, 2005. In the opinion of the Company's management, the condensed consolidated financial statements for the unaudited interim periods presented include all adjustments, including normal recurring adjustments necessary to fairly present the results of such interim periods and the financial position as of the end of said period. The results of operations for the interim period are not necessarily indicative of the results for the full year.
2. Stores Open and Under Development
Stores which have been opened or are under development at May 31, 2005 are as follows:
| Stores opened: | ||
| Company-owned | 3 | |
| Franchisees | 151 | |
| Licensed | 4 | |
| Under Development | 10 | |
| ---- | ||
| Total | 168 |
3. Earnings per Share
The following tables sets forth the computation of basic and diluted earnings per share:
| 3 months ended | 6 months ended | |||
May 31, 2005 |
May 31, 2004 |
May 31, 2005 |
May 31, 2004 |
|
| Numerator: | ||||
| Net income available to common shareholders |
$ 279,739 | $ 155,482 | $ 382,722 | $ 212,037 |
| Denominator: | ||||
| Weighted average outstanding shares - Basic |
7,166,191 | 6,964,758 | 7,158,483 | 6,899,390 |
| Earnings per share - Basic | $0.04 | $0.02 | $0.05 | $0.03 |
| Effect of dilutive common
equivalent shares - Weighted average stock options outstanding |
74,675 | 201,078 | 82,473 | 201,078 |
| Weighted average outstanding shares - Diluted |
7,240,866 | 7,165,836 | 7,240,956 | 7,100,468 |
| Earnings per share - Diluted | $0.04 | $0.02 | $0.05 | $0.03 |
4. Long Term Debt
On June 25, 2004, the Company entered into a Business Loan and Security Agreement ("Bank Agreement") with Associated Bank which provides for term loan borrowings in the original amount of $723,700. Borrowings under the Bank Agreement are to be repaid in monthly installments of $21,900, including interest at a rate of 5.5 percent per annum, with final payment due July 1, 2007, and are secured by substantially all of the assets of the Company. The proceeds received from this term loan were used to repay amounts outstanding on the notes payable to Zanett, Inc. and to a finance company, in the aggregate amount of $723,700, on July 2, 2004.
5. Stock Options
In May 2001, the Company approved a Long-Term Incentive and Stock Option Plan (Plan). The Plan reserved 1,100,000 (as adjusted for a 4:1 split) shares of common stock for grant and provides that the term of each award be determined by the Board or a committee of the Board. An additional 300,000 stock options were added to this Plan by a vote of the shareholders at the annual meeting held May 29, 2003, making the Plan total 1,400,000. As of May 31, 2005, 1,090,000 options have been issued to directors, officers and employees in 6 separate grants. Of these 1,090,000 options granted, 34,583 have expired due to forfeiture and 901,883 options have been exercised as of May 31, 2005.
| 6 months ended | ||
| May 31, 2005 | May 31, 2004 | |
| Options | Options | |
| Options Outstanding at beginning of year | 258,486 | 413,772 |
| Granted | 75,000 | 95,000 |
| Forfeited | (500) | -- |
| Exercised | (179,452) | (229,639) |
| Options Outstanding at end of period | 153,534 | 279,133 |
The Company uses the intrinsic method, as allowed by SFAS 123, "Accounting for Stock-Based Compensation," to account for stock options granted to employees and directors. No compensation expense is recognized for stock options because the exercise price of the options is at least equal to the market price of the underlying stock on the grant date. The pro forma impact of utilizing the fair value method to account for stock-based employee compensation, on an annual basis is presented in Note 7 of the Company's audited financial statements presented in the 10-KSB filed February 28, 2005.
For those companies that do not elect to change their method of accounting for stock-based employee compensation, SFAS Statement No. 148 requires increased disclosure of the pro forma impact of applying the fair value method to the reported operating results. The increased disclosure requirements apply to the Company's interim and annual financial statements. Had employee compensation expense for the Company's Plan been recorded in the financial statements, consistent with provisions of SFAS 123, net earnings would have been reduced by approximately $7,000 for the 3 months ended May 31, 2005 and $13,000 for the 6 months ended May 31, 2005 and $5,000 for the 3 months ended May 31, 2004 and $9,000 for the 6 months ended May 31, 2004 based on the Black-Scholes option-pricing model.
The following table illustrates the effect on net income and earnings per share:
| 3 months ended | 6 months ended |
May 31, 2005 |
May 31, 2004 |
May 31, 2005 |
May 31, 2004 |
|
| Pro forma impact of fair value method | ||||
| Reported net income | $ 279,739 |
$ 155,482 |
$ 382,722 |
$ 212,037 |
| Less: fair value impact of employee stock compensation | (7,300) |
(4,500) |
(13,000) |
( 9,000) |
| Pro forma net income | $ 272,439 |
$ 150,982 |
$ 369,722 |
$ 203,037 |
| Earnings per common share | ||||
| Basic and diluted - as reported | $ 0.04 | $ 0.02 | $ 0.05 | $ 0.03 |
| Basic and diluted- pro forma | $ 0.04 | $ 0.02 | $ 0.05 | $ 0.03 |
| Weighted average Black -Scholes fair value assumptions | ||||
| Risk free interest rate | 3.71% | 4.54% | 3.71% | 4.54% |
| Expected life | 6.0 yrs | 5.0 yrs | 6.0 yrs | 5.0 yrs |
| Expected volatility | 1.53 | 4.04 | 1.53 | 4.04 |
| Expected dividend yield | 5.0% | 8.7% | 5.0% | 8.7% |
6. Goodwill and Other Intangible Assets
In accordance with SFAS No. 142, goodwill and indefinite-lived intangible assets are tested for impairment upon adoption of the standard and annually thereafter, or between annual testing if certain events occur or circumstances change. SFAS No. 142 requires that goodwill be tested for impairment using a two-step process. The first step is to identify a potential impairment and the second step measures the amount of the impairment loss, if any. Goodwill is deemed to be impaired if the carrying amount of a reporting unit's net assets exceeds its estimated fair value. SFAS No. 142 requires that indefinite-lived intangible assets be tested for impairment using a one-step process, which consists of a comparison of the fair value to the carrying value of the intangible asset. Intangible assets are deemed to be impaired if the net book value exceeds the estimated fair value. The Company completed its annual goodwill impairment assessment during the first quarter ended February 28, 2005, and it indicated no impairment of goodwill.
Net intangible assets with definitive lives, representing master lease origination fees with an original cost of $95,000, totaled $16,000, net of accumulated amortization expense of $79,000, as of May 31, 2005.
Amortization expense of intangible assets with a definitive life for the first six months ended May 31, 2005 was $5,000. The estimated amortization expense on these intangible assets is $9,000 in 2005 and 2006 and $3,000 in 2007.
7. Commitments and Contingencies
The Company has no outstanding commitments or contingencies as of May 31, 2005.
| ITEM 2. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Certain statements contained in Management's Discussion and Analysis of Financial Condition and Results of Operations, including statements regarding the development of the Company's business, the markets for the Company's products, anticipated capital expenditures, and the effects of completed and proposed acquisitions, and other statements contained herein regarding matters that are not historical facts, are forward-looking statements as is within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Because such statements include risks and uncertainties, actual results could differ materially from those expressed or implied by such forward-looking statements as set forth in this report, the Company's Annual Report on Form 10-KSB and other reports that the Company files with the Securities and Exchange Commission. Certain risks and uncertainties are wholly or partially outside the control of the Company and its management, including its ability to attract new franchisees; the continued success of current franchisees; the effects of competition on franchisee and Company-owned store results; consumer acceptance of the Company's products in new and existing markets; fluctuation in development and operating costs; brand awareness; availability and terms of capital; adverse publicity; acceptance of new product offerings; availability of locations and terms of sites for store development; food, labor and employee benefit costs; changes in government regulation (including increases in the minimum wage); regional economic and weather conditions; the hiring, training, and retention of skilled corporate and restaurant management; and the integration and assimilation of acquired concepts. Accordingly, readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date hereof. The Company undertakes no obligation to publicly release the results of any revision to these forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
General
The Company was started in November 1992, and includes 3 Company-owned stores and 155 franchised and licensed units at May 31, 2005. Units in operation at May 31, 2004 included 3 Company-owned stores and 164 franchised and licensed units. System-wide revenues in the six months ended May 31, 2005 was $24.0 million as compared to May 31, 2004 which were $25.0 million.
The Company's revenues are derived primarily from ongoing royalties paid to the Company by its franchisees, the operation of Company-owned stores, and receipt of franchise fees. Additionally, the Company derives revenue from the sale of licensed products (My Favorite Muffin mix, Big Apple Bagels cream cheese and Brewster's coffee), licensing contracts, and by directly entering into licensing agreements (Kohr Bros. and Mrs. Fields Famous Brands).
The Company continues to control expenses in payroll, occupancy and overhead in the corporate office. At May 31, 2005, the Company had 24 employees at the corporate level, including 2 employees that were terminating employment and left the Company shortly after quarter-end, and 2 temporary employees that left prior to July 1, 2005. In essence, at May 31, 2005, 20 permanent full-time employees oversee operations of the franchise, licensed and Company-owned store operations, as compared to 20 employees at the end of the 2nd quarter of 2004.
Results of Operations
Three months Ended May 31, 2005 versus Three Months Ended May 31, 2004.
In the three months ended May 31, 2005, the Company reported net income of $280,000 versus net income of $155,000 for the same period in 2004. Total revenues increased by $11,000, or 0.8%, for the three months ending May 31, 2005, as compared to the three months ending May 31, 2004, due primarily to an increase in licensing fees and other income of $106,000, offset by a decrease in Company-owned store revenues of $34,000, a decrease in royalty revenue of $18,000 and a decrease in franchise fee revenue of $43,000.
License fees and other income increased $106,000, or 37.8%, for the three months ending May 31, 2005, as compared to same period 2004. This was due primarily because of a $90,000 trademark infringement award and an increase in Sign Shop revenue of $34,000, offset by a decrease in miscellaneous revenue of $15,000, (assets were sold in 2004 whereas none were sold in 2005) a decrease in sublease income of $3,000 and a decrease of $1,000 in nontraditional income.
The primary factors contributing to the decrease of $34,000, or 7.8%, in revenues for Company-owned stores for the second quarter 2005 as compared to same period 2004 was a $33,000 decrease in wholesale revenues as part of management's desire to eliminate sales to less profitable customers.
Royalty revenue was down $18,000, or 3.0%, for the three months ending May 31, 2005, as compared to the three months ended May 31, 2004. The decrease in royalty revenue was primarily due to closure of under-performing franchise locations. The Company had 151 franchise locations at May 31, 2005, as compared to 159 locations at May 31, 2004.
Franchise fee revenues decreased by $43,000 in comparison to the same period 2004, primarily due to the Company opening 2 new franchise stores in second quarter 2005 versus 4 in 2004.
Company-owned store food, beverage and paper costs decreased $12,000, or 8.2%, in the second quarter of 2005 as compared to the same period 2004; however, these costs as a percent of Company-owned store revenue were basically the same with 2005 at 33.8% and 2004 at 34.0%. Total direct store expenses, other than cost of goods, decreased $86,000, or 20.4%, for the three months ended May 31, 2005, versus the same period 2004.
Total operating expenses amounted to $1,155,000, or 80.0%, of total revenues, in the second quarter 2005 versus $1,267,000, or 88.4%, in 2004. With the close of the second quarter of 2005, the Company has had 15 consecutive profitable quarters. Management will continue to focus on improving the quality of the franchising network and controlling costs to optimize profitability.
Interest expense decreased $10,000, or 46.2%, in the second quarter 2005, compared to the same period 2004, because of lower outstanding debt and the fact the debt is at a lower interest rate in 2005 compared to 2004. For details on this see Note 5 in the Company's 10-KSB for November 30, 2004, filed February 28, 2005.
Net income per share as reported for basic and diluted outstanding shares for the three months ended May 31, 2005, was $0.04 per share, and the three months ended May 31, 2004, was $0.02.
Six Months Ended May 31, 2005 versus Six Months Ended May 31, 2004.
In the six months ended May 31, 2005, the Company reported net income of $383,000 compared to net income of $212,000 for the same period 2004.
Total revenues decreased by $234,000, or 8.1%, in the six months of fiscal 2005, as compared to the same period 2004, due to a decrease in Company-owned store revenues of $264,000, a decrease in royalty revenue of $32,000 and a decrease in franchise fee revenue of $41,000, offset by an increase in license fees and other income of $103,000.
The decrease in revenue of $264,000, or 26.2%, from Company-owned stores for the six months ending May 31, 2005, as compared to the same period for 2004, is primarily due to a $37,000 decrease in revenues for Company-owned stores sold or closed during 2004, a $187,000 decrease in wholesale revenues due to closure of commissary locations in 2004 and a $24,000 decrease in wholesale revenues in operating locations due to management's decision to eliminate wholesale sales to less profitable customers. There was also a $16,000 sales decrease in the remaining 3 Company-owned stores in 2005 versus 2004.
Royalty revenue decreased $32,000,or 2.8%, for the first six months of 2005 compared to 2004. Total system-wide sales were down for the six months ended May 31, 2005, as compared to the same period 2004 which was mainly a result of the closure of under-performing franchise locations. The Company had 151 franchise units at May 31, 2005, as compared to 159 franchise units at May 31, 2004.
Franchise fee revenue decreased $41,000, or 27.7%, in 2005 compared to the same period in 2004, primarily due to 2 stores opening in 2005 versus 4 stores opening in 2004.
Licensing fees and other revenue increased $103,000, or 18.1%, for the first six months of 2005 compared to 2004. This was primarily due to an increase in Sign Shop revenue of $56,000 and $90,000 received for a trademark infringement, offset by a decrease in nontraditional revenue of $24,000 in 2005 versus 2004, a decrease in rent from sublet locations of $8,000 and a decrease in revenue for assets sold of $11,000 in 2005 versus 2004.
Company-owned store food, beverage and paper costs decreased $80,000, or 24.1%, for the six months ended May 31, 2005, versus same period 2004. Closed locations, including commissaries, contributed $66,000, while operating locations' costs decreased by $14,000. Total direct Company-owned expenses, excluding cost of goods, decreased $297,000, or 32.3%, for the six months ended May 31, 2005, versus the same period a year ago. Of this amount, payrolls, rents and utilities, insurance and benefits and other direct related expenses for closed locations were $266,000.
Total consolidated operating expenses were $2,246,000, or 84.9%, of revenues, in the six months ended May 31, 2005, versus $2,632,000, or 91.4% in 2004. Net operating income was $402,000, or 15.2%, of revenues, for the six months ended May 31, 2005, versus $250,000, or 8.7%, for the previous period. This increased profitability percentage is a result of management's continued focus on cost control.
Interest expense decreased by $23,000, or 49.3%, to $24,000 in 2005, compared to $47,000 in the year ago period due to lower outstanding debt at lower interest rates.
Net income per share for the six months ended May 31, 2005, was $0.05 on both a basic and diluted basis versus income per share of $0.03 in 2004 on both a basic and diluted basis.
Liquidity and Capital Resources
The net cash provided from operating activities totaled $280,000 for the first six months ended May 31, 2005, versus cash provided from operating activities of $136,000 for the same period 2004. Cash provided from operating activities represents net income of $383,000, plus depreciation and amortization of $42,000, a reduction in restricted cash of $69,000 and a provision for uncollectible accounts of $24,000, offset by an increase in deferred revenues of $77,000, an increase in trade receivables of ($3,000), an increase in inventories ($19,000), an increase in notes receivable of ($14,000), an increase in prepaids of ($5,000), a decrease in accounts payable of ($52,000), a decrease in accrued liabilities and professional fees of ($153,000) and a decrease in Marketing Fund obligations of ($68,000).
Cash provided from investing activities during the first half of 2005 totaled $38,000, versus $2,000 in 2004. It was due to collection of notes receivable in the amount of $40,000, offset by purchases of property and equipment of $2,000. Cash provided from investing activities during the same period of 2004 totaled $2,000, and was provided from collection of notes receivable of $54,000 and from proceeds from the sale of property and equipment of $52,000, offset by purchases of property and equipment of $104,000.
Financing activities used $664,000 during the first half of 2005, due to the repayment of notes payable of $115,000 and payment of dividends of $573,000, offset by payments for the exercise of stock options in the amount of $24,000. In fiscal 2004 for this same time period, financing activities used $317,000 which included repayment of notes payable of $187,000, payment of cash dividends of $137,000 and repurchase of common stock for Treasury Stock of $11,000, offset by proceeds from the exercise of stock options in the amount of $18,000.
The Company has no financial covenants on any of its outstanding debt.
New Accounting Standards
In December 2003, the Financial Accounting Standard Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") 148, "Accounting for Stock-Based Compensation-Transition and Disclosure." This Statement, which is effective for years ending after December 15, 2003 amends SFAS No. 123, "Accounting for Stock-Based Compensation," and provides alternative methods of transition for a voluntary change to the fair value-based method of accounting for stock-based employee compensation. In addition, SFAS No. 148 amends the disclosure requirements of SFAS No. 123 regardless of the accounting method used to account for stock-based compensation. The Company has chosen to continue to account for stock-based compensation of employees using the intrinsic value method prescribed in Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" and related interpretations. The effects of the enhanced disclosure provisions as defined by SFAS 148 are included in Note 5 of this report.
In December 2004, FASB issued SFAS No. 153, "Exchanges of Nonmonetary Assets-an amendment to APB Opinion No. 29." This statement amends APB 29 to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. Adoption of this financial statement is not expected to have a material impact on the Company's consolidated financial position, results of operations or cash flows.
In December 2004, the FASB issues SFAS No. 123(R), "Share-Based Payment." SFAS No. 123(R) establishes accounting standards for transactions in which a company exchanges its equity instruments for goods or services. In particular, this Statement will require companies to record compensation expense for all share-based payments, such as employee stock options, at fair market value. This statement is effective as of the beginning of the first interim or annual reporting period that begins after June 15, 2005 (the Company's period beginning December 1, 2005). Adoption of this financial statement is not expected to have a material impact on the Company's consolidated financial position, results of operations or cash flows.
We have considered all other recently issued accounting pronouncements and do not believe that the adoption of such pronouncements will have a material impact on our financial statements.
Critical Accounting Policies
The Company has identified significant accounting policies that, as a result of the judgements, uncertainties, uniqueness and complexities of the underlying accounting standards and operations involved, could result in material changes to its financial condition or results of operations under different conditions or using different assumptions. The Company's most critical accounting policies are related to the following areas: revenue recognition, long-lived assets, concentrations of credit risks and valuation allowance and deferred taxes. Details regarding the Company's use of these policies and the related estimates are described in the Company's Annual Report on Form 10-KSB for the fiscal year ended November 30, 2004, filed with the Securities and Exchange Commission on February 28, 2005. There have been no material changes to the Company's critical accounting policies that impact the Company's financial condition, results of operations or cash flows for the six months ended May 31, 2005.
| ITEM 3. | CONTROLS AND PROCEDURES |
Under the supervision of, and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-14(c) of the Securities Exchange Act of 1934 within 90 days of the filing date of this quarterly report. Based upon their evaluation, our Chief Executive Officer and our Chief Financial Officer have concluded that the Company's disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including our consolidated subsidiaries) required to be included in our periodic SEC filings.
There were no significant changes in the Company's internal controls or in other factors that could significantly affect the Company's disclosure controls and procedures subsequent to the 90 day evaluation period. As a result, no corrective actions were required or undertaken.
PART II
| ITEM 1. | LEGAL PROCEEDINGS |
None
| ITEM 2. | CHANGES IN SECURITIES |
None.
| ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
None.
| ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS |
The following matters were voted upon at the registrant's annual meeting of shareholders held May 26, 2005. Each of the proposals passed.
1. Election of directors (Management's nominees)
| For | Withheld | |
| Michael W. Evans | 6,509,266 | 192,294 |
| Michael K. Murtaugh | 6,502,098 | 199,462 |
| Steven G. Feldman | 6,523,954 | 177,606 |
| James A. Lentz | 6,523,954 | 177,606 |
Proposals:
2. Appointment of Altschuler, Melvoin and Glasser LLP as independent auditors for the fiscal year ended November 30, 2005.
| For | 6,654,126 |
| Against | 34,424 |
| Abstain | 13,010 |
| ITEM 5. | OTHER INFORMATION |
None.
| ITEM 6. | EXHIBITS AND REPORTS ON FORM 8-K |
(a) See index to exhibits
(b) REPORTS ON FORM 8-K
1/14/05 On November 2, 2004, BAB, Inc. announced that its Board of Directors approved a $0.02 per share semi-annual cash dividend and a $0.06 per share special dividend to common stockholders. The dividend is payable on January 7, 2005, to shareholders of record as of December 17, 2004.
5/13/05 On May 12, 2005, the Board of Directors of BAB, Inc. authorized a $0.02 per share semi-annual dividend. The dividend is payable June 21, 2005 to shareholders of record as of May 31, 2005.
In accordance with the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
BAB, Inc.
| Dated: July 14, 2005 | /s/ JEFFREY M. GORDEN |
| Jeffrey M. Gorden | |
| Chief Financial Officer |
INDEX TO EXHIBITS
(a) EXHIBITS
The following exhibits are filed herewith.
| INDEX NUMBER | DESCRIPTION |
| 21.1 | List of Subsidiaries of the Company |
| 31.1 | Section 302 of the Sarbanes-Oxley Act of 2002 Certification of Chief Executive Officer |
| 31.2 | Section 302 of the Sarbanes-Oxley Act of 2002 Certification of Chief Financial Officer |
| 32.1 | Section 906 of the Sarbanes-Oxley Act of 2002 Certification of Chief Executive Officer |
| 32.2 | Section 906 of the Sarbanes-Oxley Act of 2002 Certification of Chief Financial Officer |
| Exhibit 21.1 | SUBSIDIARIES OF BAB, INC. |
BAB Systems, Inc., an Illinois corporation
BAB Operations, Inc., an Illinois corporation
Brewster's Franchise Corporation, an Illinois corporation
My Favorite Muffin Too, Inc., a New Jersey corporation
Exhibit 31.1
BAB, Inc
CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO THE SECURITIES EXCHANGE ACT OF 1934, RULES 13a-14 AND 15d-14
AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of BAB, Inc. (the "Company") on Form 10-QSB for the period ended May 31, 2005, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Michael W. Evans, Chief Executive Officer of the Company, certify pursuant to Rules 13a-14 and 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:
a) Are responsible for establishing and maintaining disclosure controls and procedures for the Company;
b) Have designed such disclosure controls and procedures to ensure that material information is made known to us, particularly during the period in which the Report is being prepared;
c) Have evaluated the effectiveness of the Company's disclosure controls and procedures within 90 days of the date of the Report; and
d) Have presented in the Report our conclusions about the effectiveness of the disclosure controls and procedures based on the required evaluation.
a) All significant deficiencies in the design or operation of internal controls (a pre-existing term relating to internal controls regarding financial reporting) which could adversely affect the Company's ability to record, process, summarize and report financial data and have identified for the Company's auditors any material weakness in internal controls; and
b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the Company's internal controls.
/s/ Michael W. Evans
Michael W. Evans, Chief Executive Officer, July 14, 2005
Exhibit 31.2
BAB, Inc
CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO THE SECURITIES EXCHANGE ACT OF 1934, RULES 13a-14 AND 15d-14
AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of BAB, Inc. (the "Company") on Form 10-QSB for the period ended May 31, 2005, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Jeffrey M. Gorden, Chief Financial Officer of the Company, certify pursuant to Rules 13a-14 and 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:
a) Are responsible for establishing and maintaining disclosure controls and procedures for the Company;
b) Have designed such disclosure controls and procedures to ensure that material information is made known to us, particularly during the period in which the Report is being prepared;
c) Have evaluated the effectiveness of the Company's disclosure controls and procedures within 90 days of the date of the Report; and
d) Have presented in the Report our conclusions about the effectiveness of the disclosure controls and procedures based on the required evaluation.
a) All significant deficiencies in the design or operation of internal controls (a pre-existing term relating to internal controls regarding financial reporting) which could adversely affect the Company's ability to record, process, summarize and report financial data and have identified for the Company's auditors any material weakness in internal controls; and
b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the Company's internal controls.
/s/ Jeffrey M. Gorden
Jeffrey M. Gorden, Chief Financial Officer, July 14, 2005
Exhibit 32.1
BAB, Inc
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the BAB, Inc. (the "Company") Quarterly Report on Form 10-QSB for the period ended May 31,2004, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Michael W. Evans, Chief Executive Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:
Date: July 14, 2005 By: /s/ MICHAEL W. EVANS Michael W. Evans, Chief Executive Officer
Exhibit 32.2
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the BAB, Inc. (the "Company") Quarterly Report on Form 10-QSB for the period ended May 31, 2005, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Jeffrey M. Gorden, Chief Financial Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:
Date: July 14, 2005 By: /s/ JEFFREY M. GORDEN Jeffrey M. Gorden, Chief Financial Officer