form10q.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 March 31, 2010
|
OR
[ ]
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from _____________ to _____________
|
Commission file number: 1-14128
EMERGING VISION, INC.
(Exact name of Registrant as specified in its charter)
NEW YORK
(State or other jurisdiction of incorporation or organization)
11-3096941
(I.R.S. Employer Identification No.)
520 Eighth Avenue, 23rd Floor
New York, NY 10018
(Address and zip code of principal executive offices)
Registrant’s telephone number, including area code: (646) 737-1500
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:
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 (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files):
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 __
|
Accelerated filer __
|
|
Non-accelerated filer __
(Do not check if a smaller reporting company)
|
Smaller reporting company X
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act):
As of May 17, 2010, there were 128,810,601 outstanding shares of the Issuer’s Common Stock, par value $0.01 per share.
TABLE OF CONTENTS
|
|
|
|
|
|
PAGE
|
PART I – FINANCIAL INFORMATION
|
|
|
|
Item 1. Financial Statements (Unaudited)
|
|
|
|
Consolidated Condensed Balance Sheets as of March 31, 2010 and December 31, 2009
|
4
|
|
|
Consolidated Condensed Statements of Income and Comprehensive Income for the Three Months Ended March 31, 2010 and 2009
|
5
|
|
|
Consolidated Condensed Statements of Cash Flows for the Three Months Ended March 31, 2010 and 2009
|
6
|
|
|
Notes to Consolidated Condensed Financial Statements
|
7-16
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
17-26
|
|
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
27
|
|
|
Item 4T. Controls and Procedures
|
27
|
|
|
PART II – OTHER INFORMATION
|
28
|
|
|
Item 1. Legal Proceedings
|
28
|
|
|
Item 1A. Risk Factors
|
28
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
28
|
|
|
Item 3. Defaults Upon Senior Securities
|
28
|
|
|
Item 4. (Removed and Reserved)
|
28
|
|
|
Item 5. Other Information
|
28
|
|
|
Item 6. Exhibits
|
28-30
|
|
|
Signatures
|
31
|
|
|
Exhibit 31.1
|
|
|
|
Exhibit 31.2
|
|
|
|
Exhibit 32.1
|
|
|
|
|
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
EMERGING VISION, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS
(In Thousands, Except Share Data)
|
|
ASSETS
|
|
March 31
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
|
(unaudited)
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
1,751 |
|
|
$ |
1,576 |
|
Franchise receivables, net of allowance of $179 and $188, respectively
|
|
|
1,824 |
|
|
|
1,665 |
|
Optical purchasing group receivables, net of allowance of $158 and $155, respectively
|
|
|
5,802 |
|
|
|
4,594 |
|
Other receivables, net of allowance of $17 and $15, respectively
|
|
|
265 |
|
|
|
237 |
|
Current portion of franchise notes receivable, net of allowance of $42
|
|
|
213 |
|
|
|
221 |
|
Inventories, net
|
|
|
382 |
|
|
|
309 |
|
Prepaid expenses and other current assets
|
|
|
449 |
|
|
|
447 |
|
Deferred tax assets
|
|
|
171 |
|
|
|
276 |
|
Total current assets
|
|
|
10,857 |
|
|
|
9,325 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
895 |
|
|
|
872 |
|
Franchise notes receivable
|
|
|
352 |
|
|
|
290 |
|
Deferred tax asset, net of current portion
|
|
|
614 |
|
|
|
534 |
|
Goodwill
|
|
|
3,651 |
|
|
|
3,651 |
|
Intangible assets, net
|
|
|
2,791 |
|
|
|
2,839 |
|
Other assets
|
|
|
264 |
|
|
|
238 |
|
Total assets
|
|
$ |
19,424 |
|
|
$ |
17,749 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$ |
4,836 |
|
|
$ |
4,564 |
|
Optical purchasing group payables
|
|
|
5,410 |
|
|
|
4,336 |
|
Put option liability – related party
|
|
|
700 |
|
|
|
700 |
|
Short-term debt
|
|
|
1,016 |
|
|
|
1,116 |
|
Related party obligations
|
|
|
336 |
|
|
|
334 |
|
Total current liabilities
|
|
|
12,298 |
|
|
|
11,050 |
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
3,538 |
|
|
|
3,792 |
|
Related party borrowings, net of current portion
|
|
|
54 |
|
|
|
83 |
|
Franchise deposits and other liabilities
|
|
|
295 |
|
|
|
262 |
|
Total liabilities
|
|
|
16,185 |
|
|
|
15,187 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value per share; 5,000,000 shares authorized: Senior Convertible Preferred Stock, $100,000 liquidation preference per share; 0.74 shares issued and outstanding
|
|
|
74 |
|
|
|
74 |
|
Common stock, $0.01 par value per share; 150,000,000 shares authorized; 128,992,938 shares issued and 128,810,601 shares outstanding
|
|
|
1,289 |
|
|
|
1,289 |
|
Additional paid-in capital
|
|
|
128,024 |
|
|
|
128,024 |
|
Accumulated comprehensive loss
|
|
|
(153 |
) |
|
|
(150 |
) |
Accumulated deficit
|
|
|
(125,791 |
) |
|
|
(126,471 |
) |
Treasury stock, at cost, 182,337 shares
|
|
|
(204 |
) |
|
|
(204 |
) |
Total shareholders' equity
|
|
|
3,239 |
|
|
|
2,562 |
|
Total liabilities and shareholders' equity
|
|
$ |
19,424 |
|
|
$ |
17,749 |
|
The accompanying notes are an integral part of these consolidated condensed financial statements.
EMERGING VISION, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (UNAUDITED)
(In Thousands, Except Per Share Data)
|
|
|
|
For the Three Months Ended March 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
Optical purchasing group sales
|
|
$ |
12,907 |
|
|
$ |
11,312 |
|
Franchise royalties
|
|
|
1,485 |
|
|
|
1,490 |
|
Retail sales – Company-owned stores
|
|
|
957 |
|
|
|
530 |
|
Membership fees – VisionCare of California
|
|
|
890 |
|
|
|
875 |
|
Franchise related fees and other revenues
|
|
|
80 |
|
|
|
71 |
|
Total revenue
|
|
|
16,319 |
|
|
|
14,278 |
|
|
|
|
|
|
|
|
|
|
Costs and operating expenses:
|
|
|
|
|
|
|
|
|
Cost of optical purchasing group sales
|
|
|
12,258 |
|
|
|
10,785 |
|
Cost of retail sales – Company-owned stores
|
|
|
193 |
|
|
|
160 |
|
Selling, general and administrative expenses
|
|
|
3,241 |
|
|
|
3,080 |
|
Total costs and operating expenses
|
|
|
15,692 |
|
|
|
14,025 |
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
627 |
|
|
|
253 |
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest on franchise notes receivable
|
|
|
7 |
|
|
|
7 |
|
Loss on the sale of Company-owned stores
|
|
|
- |
|
|
|
(14 |
) |
Other income
|
|
|
142 |
|
|
|
55 |
|
Interest expense, net
|
|
|
(46 |
) |
|
|
(57 |
) |
Total other income (expense)
|
|
|
103 |
|
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
730 |
|
|
|
244 |
|
Provision for income taxes
|
|
|
50 |
|
|
|
14 |
|
Net income
|
|
|
680 |
|
|
|
230 |
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
(3 |
) |
|
|
318 |
|
Comprehensive income
|
|
$ |
677 |
|
|
$ |
548 |
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ |
0.01 |
|
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
Weighted-average number of common shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
128,811 |
|
|
|
125,293 |
|
Diluted
|
|
|
128,967 |
|
|
|
125,587 |
|
The accompanying notes are an integral part of these consolidated condensed financial statements.
EMERGING VISION, INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
(Dollars in Thousands)
|
|
|
|
For the Three Months Ended March 31,
|
|
|
|
2010
|
|
|
2009
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income
|
|
$ |
680 |
|
|
$ |
230 |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
139 |
|
|
|
148 |
|
(Recovery) provision for doubtful accounts
|
|
|
(24 |
) |
|
|
29 |
|
Disposal of property and equipment
|
|
|
- |
|
|
|
16 |
|
Deferred tax assets
|
|
|
25 |
|
|
|
- |
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Franchise and other receivables
|
|
|
(178 |
) |
|
|
(56 |
) |
Optical purchasing group receivables
|
|
|
(1,193 |
) |
|
|
(963 |
) |
Notes receivable
|
|
|
(54 |
) |
|
|
22 |
|
Inventories
|
|
|
(73 |
) |
|
|
25 |
|
Prepaid expenses and other current assets
|
|
|
(2 |
) |
|
|
(40 |
) |
Other assets
|
|
|
(2 |
) |
|
|
- |
|
Accounts payable and accrued liabilities
|
|
|
272 |
|
|
|
167 |
|
Optical purchasing group payables
|
|
|
1,074 |
|
|
|
544 |
|
Franchise deposits and other liabilities
|
|
|
33 |
|
|
|
(21 |
) |
Net cash provided by operating activities
|
|
|
697 |
|
|
|
101 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Costs associated with enhancing trademark value
|
|
|
- |
|
|
|
(25 |
) |
Purchases of property and equipment
|
|
|
(94 |
) |
|
|
(15 |
) |
Net cash used in investing activities
|
|
|
(94 |
) |
|
|
(40 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Costs associated with extending credit facility
|
|
|
(44 |
) |
|
|
- |
|
Borrowings under credit facility
|
|
|
- |
|
|
|
150 |
|
Payments under credit facility
|
|
|
(350 |
) |
|
|
(500 |
) |
Payments on related party obligations and other debt
|
|
|
(31 |
) |
|
|
(29 |
) |
Net cash used in financing activities
|
|
|
(425 |
) |
|
|
(379 |
) |
Net change in cash before effect of foreign exchange rate changes
|
|
|
178 |
|
|
|
(318 |
) |
Effect of foreign exchange rate changes
|
|
|
(3 |
) |
|
|
318 |
|
Net change in cash and cash equivalents
|
|
|
175 |
|
|
|
- |
|
Cash and cash equivalents – beginning of period
|
|
|
1,576 |
|
|
|
2,090 |
|
Cash and cash equivalents – end of period
|
|
$ |
1,751 |
|
|
$ |
2,090 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid during the period for:
|
|
|
|
|
|
|
|
|
Interest
|
|
$ |
44 |
|
|
$ |
51 |
|
Income taxes
|
|
$ |
26 |
|
|
$ |
16 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated condensed financial statements.
EMERGING VISION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 – ORGANIZATION:
Emerging Vision, Inc. and subsidiaries (collectively, the “Company” or “EVI”) operates one of the largest chains of retail optical stores and one of the largest franchise optical chains in the United States, based upon management’s beliefs, domestic sales and the number of locations of Company-owned and franchised stores (collectively “Sterling Stores”). The Company also targets retail optical stores within the United States and within Canada to become members of its two optical purchasing groups, Combine Buying Group, Inc. (“Combine” or “COM”) and The Optical Group (“TOG”). Additionally, the Company operates VisionCare of California, Inc. (“VCC”), a wholly owned subsidiary that is a specialized health care maintenance organization licensed by the State of California, Department of Managed Health Care, which employs licensed optometrists who render services in offices located immediately adjacent to, or within, most Sterling Stores located in California. The Company was incorporated under the laws of the State of New York in January 1992 and, in July 1992, purchased substantially all of the assets of Sterling Optical Corp., a New York corporation, then a debtor-in-possession under Chapter 11 of the U.S. Bankruptcy Code.
As of March 31, 2010, there were 130 Sterling Stores in operation, consisting of 7 Company-owned stores (including 1 under the terms of a management agreement) and 123 franchised stores, 794 members of COM that made one or more purchases in March 2010, and 540 members of TOG that made one or more purchases in March 2010.
|
Principles of Consolidation
|
The Consolidated Condensed Financial Statements include the accounts of Emerging Vision, Inc. and its operating and non-operating subsidiaries, all of which are wholly-owned. All intercompany balances and transactions have been eliminated in consolidation.
The accompanying Consolidated Condensed Financial Statements of the Company have been prepared in accordance with accounting principles generally accepted for interim financial statement presentation and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted for complete financial statement presentation. In the opinion of management, all adjustments for a fair statement of the results of operations and financial position for the interim periods presented have been included. All such adjustments are of a normal recurring nature. This financial information should be read in conjunction with the Consolidated Financial Statements and Notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009.
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES:
Share-Based Compensation
The Company follows the provisions of Accounting Standards Codification (“ASC”) 718 “Compensation – Stock Compensation” to require all share-based payments to employees, including grants of employee stock options, to be recognized based on their fair values.
During the three months ended March 31, 2010 and 2009, there were no charges incurred as there were no grants of stock options or warrants during such periods.
Revenue Recognition
The Company recognizes revenues in accordance with the Securities and Exchange Commission (“SEC”) Staff Accounting Bulletin (“SAB”) No. 104, “Revenue Recognition.” Accordingly, revenues are recorded when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the Company’s prices to buyers are fixed or determinable, and collectability is reasonably assured.
The Company derives its revenues from the following five principal sources:
Optical purchasing group sales – Represents revenues generated by the sale of products and services, at discounted pricing, to optical purchasing group members;
Franchise royalties – Represents continuing franchise royalty fees based upon a percentage of the gross revenues generated by each franchised location. To the extent that collectability of royalties is not reasonably assured, the Company recognizes such revenue when royalty payments are received;
Retail sales – Company-owned stores – Represents sales from eye-care products and related services generated at a Company-owned store;
Membership fees – VisionCare of California – Represents membership fees generated by VCC, a wholly owned subsidiary of the Company, for optometric services provided to individual patients (members). A portion of the membership fee revenues related to frame and lens exams (approximately 2%) is deferred when billed and recognized ratably over a one-year term. A portion of the membership fee revenues related to contact lens exams (approximately 18%) is deferred when billed and recognized over a three month period. The calculation of deferred revenues is based on historical data including the percentage of member follow up exams during the membership term.
Franchise related fees and other revenues – Represents certain franchise fees collected by the Company under the terms of franchise agreements (including, but not limited to, initial franchise, transfer, renewal and conversion fees). Initial franchise fees, which are non-refundable, are recognized when the related franchise agreement is signed. For the three months ended March 31, 2010 and 2009, the Company recognized $80,000 and $71,000, respectively, of such franchise related fees.
The Company also follows ASC 605-50 “Customer Payments and Incentives,” and, accordingly, accounts for discounts, coupons and promotions (that are offered to its customers) as a direct reduction of sales.
Comprehensive Income
The Company follows ASC 220-10 “Comprehensive Income,” which establishes rules for the reporting of comprehensive income and its components. Comprehensive income is defined as the change in equity from transactions and other events and circumstances other than those resulting from investments by owners and distributions to owners. The Company’s comprehensive income is comprised of the cumulative translation adjustment arising from the translation of foreign currency denominated financial statements.
Foreign Currency Translation
The financial position and results of operations of the Company’s Canadian subsidiary, TOG, were measured using TOG’s local currency (Canadian Dollars) as the functional currency. Balance sheet accounts are translated from the foreign currency into U.S. Dollars at the period-end rate of exchange. Income and expenses are translated at the weighted average rates of exchange for the period. The resulting $3,000 translation loss (in 2010) and $318,000 translation gain (in 2009) from the conversion of Canadian Dollars to U.S. Dollars is included as a component of Comprehensive Income for the three months ended March 31, 2010 and 2009, respectively, and is recorded directly to Accumulated Comprehensive Loss within the Consolidated Condensed Balance Sheet as of March 31, 2010 and 2009, respectively.
Income Taxes
The Company follows ASC 740-10 which prescribes a recognition threshold and measurement attribute for how a company should recognize, measure, present, and disclose in its financial statements uncertain tax positions that the Company has taken or expects to take on its tax return. ASC 740-10 requires that the financial statements reflect expected future tax consequences of such positions presuming the taxing authorities’ full knowledge of the position and all relevant facts, but without considering time values. There were no adjustments related to uncertain tax positions recognized during the three months March 31, 2010 and 2009, respectively.
The Company’s policy requires the recognition of interest and penalties with respect to uncertain tax positions, if any, as a reduction of the income tax benefit. No interest and penalties related to uncertain tax positions were accrued as of March 31, 2010 and 2009 since no uncertain tax positions exist.
The Company operates in multiple tax jurisdictions within the United States of America and Canada. Although management does not believe that the Company is currently under examination in any major tax jurisdiction in which it operates, the Company remains subject to examination in all of those tax jurisdictions until the applicable statutes of limitation expire. As of March 31, 2010, a summary of the tax years that remains subject to examination in the Company’s major tax jurisdictions are: United States – Federal and State – 2006 and forward; and Canada – Federal and Provincial – 2005 and forward. The Company does not expect to have a material change to unrecognized tax positions within the next twelve months.
The provision for income taxes for the three months ended March 31, 2010 and 2009 reflects the Company’s estimated utilization of net operating loss carryforwards resulting in an effective tax rate that is lower than the federal and state statutory income tax rate.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and the disclosure of contingent assets and liabilities as of the dates of such financial statements, and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. Significant estimates made by management include, but are not limited to, allowances on franchise, notes and other receivables, allowances on optical purchasing group receivables, costs of current and potential litigation, impairment of long-lived assets, and the allowance on deferred tax assets
Reclassification
Certain reclassifications have been made to prior year’s consolidated condensed financial statements to conform to the current year presentation.
NOTE 3 – PER SHARE INFORMATION:
In accordance with ASC 260 “Earnings Per Share,” basic earnings per share of common stock (“Basic EPS”) is computed by dividing the net income by the weighted-average number of shares of common stock outstanding. Diluted earnings per share of common stock (“Diluted EPS”) is computed by dividing the net income by the weighted-average number of shares of common stock, and dilutive common stock equivalents and convertible securities then outstanding. ASC 260 requires the presentation of both Basic EPS and Diluted EPS on the face of the Company’s Consolidated Condensed Statements of Income and Comprehensive Income. Common stock equivalents totaling 11,750,633 and 22,518,311 were excluded from the computation of Diluted EPS for the three months ended March 31, 2010 and 2009, respectively, as their effect on the computation of Diluted EPS would have been anti-dilutive.
The following table sets forth the computation of basic and diluted per share information (in thousands except net income per share):
|
|
For the Three Months Ended March 31,
|
|
|
|
2010
|
|
|
2009
|
|
Numerator:
|
|
|
|
|
|
|
Net income
|
|
$ |
680 |
|
|
$ |
230 |
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding
|
|
|
128,811 |
|
|
|
125,293 |
|
Dilutive effect of stock options and warrants
|
|
|
156 |
|
|
|
294 |
|
Weighted-average common shares outstanding, assuming dilution
|
|
|
128,967 |
|
|
|
125,587 |
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ |
0.01 |
|
|
$ |
0.00 |
|
NOTE 4 – CREDIT FACILITY:
On August 8, 2007, the Company entered into a Revolving Line of Credit Note and Credit Agreement with Manufacturers and Traders Trust Company (“M&T”), establishing a revolving credit facility (the “Credit Facility”), for aggregate borrowings of up to $6,000,000, which was subsequently amended on November 11, 2009 to $5,750,000. On March 31, 2010, the Company extended and modified the Credit Facility and entered into a Non-Revolving Line of Credit Note and Credit Agreement (the “Credit Agreement”), which is secured by substantially all of the assets of the Company. The Credit Agreement expires on April 30, 2011. The Credit Agreement includes a Letter of Credit limit of $745,067, of which the Company is utilizing the entire $745,067 to hold letters of credit in favor of two key vendors of Combine to ensure payment of any outstanding invoices not paid by Combine, as well as in favor of the landlord of the Company’s corporate office for the rent security deposit. Additionally, the Company had outstanding borrowings of $3,506,854 as of March 31, 2010, which is repayable, interest only, on a monthly basis, commencing on the first day of each month during the term of the Credit Facility, calculated at the variable rate of three hundred fifty (350) basis points in excess of LIBOR with a minimum rate of 4.5%, with all unpaid principal due on April 30, 2011.
The Company also executed a $1,000,000 Libor Term Note (the “Term Note”) in favor of M&T, dated as of March 31, 2010, which provides for twelve equal, monthly principal payments of $83,333, plus interest, due on the last day of each month during the term of the Term Note, which matures on April 30, 2011. The interest is calculated at the variable rate of three hundred fifty (350) basis points in excess of LIBOR (unless converted by M&T to a base rate) with a minimum rate of 4.5%. In connection with the Term Note, the Company paid $200,000 to M&T on March 31, 2010 to reduce the outstanding borrowings.
As of March 31, 2010, the Company had total outstanding borrowings of $4,506,854 under the Credit Facility, of which $1,000,000 was included in Short-term Debt and $3,506,854 was included in Long-term Debt on the accompanying Consolidated Condensed Balance Sheet. The Credit Facility also included various financial covenants as of December 31, 2010 including minimum net worth, maximum funded debt and debt service ratio requirements. In connection with the modified Credit Agreement, new financial covenants were established including minimum net worth to be met quarterly, effective March 31, 2010, and no net losses to be tested quarterly, effective March 31, 2010. As of March 31, 2010, the Company was in compliance with these covenants.
The Company is no longer able to borrow additional amounts under the terms of the modified Credit Agreement. As such, the Company is currently exploring and will continue to explore certain options available to it including refinancing such debt prior to April 2011. The Company may not be able to extend or refinance the debt, and it cannot guarantee that extending or refinancing the debt will be on terms favorable to the Company.
NOTE 5 – SEGMENT REPORTING
Business Segments
Operating segments are organized internally primarily by the type of services provided, and in accordance with ASC 280-10, “Segment Reporting.” The Company has aggregated similar operating characteristics into five reportable segments: (1) Optical Purchasing Group Business, (2) Franchise, (3) Company Store, (4) VisionCare of California and (5) Corporate Overhead.
(1) The Optical Purchasing Group Business segment consists of the operations of Combine and TOG. Revenues generated by this segment represent the sale of products and services, at discounted pricing, to Combine and TOG members. The businesses in this segment are able to use their membership count to get better discounts from vendors than a member could obtain on its own. Expenses include direct costs for such product and services, salaries and related benefits, depreciation and amortization, interest expense on financing these acquisitions, and allocated overhead.
(2) The Franchise segment consists of 123 franchise locations as of March 31, 2010 and 132 locations as of March 31, 2009. Revenues generated by this segment represent royalties on the total sales of the franchise locations, other franchise related fees such as initial franchise, transfer, renewal and conversion fees, additional royalties in connection with franchise store audits, and interest charged on franchise financing. Expenses include the salaries and related benefits/expenses of the Company’s franchise field support team, corporate office salaries and related benefits, convention and trade show expenses, consulting fees, and allocated overhead.
(3) The Company Store segment consists of seven Company-owned retail optical stores as of March 31, 2010 (inclusive of one store operating under a management agreement) and five stores as of March 31, 2009. Revenues generated from such stores are a result of the sales of eye care products and services such as prescription and non-prescription eyeglasses, eyeglass frames, ophthalmic lenses, contact lenses, sunglasses and a broad range of ancillary items. Expenses include the direct costs for such eye care products, doctor and store staff salaries and related benefits, rent, advertising, and allocated overhead.
(4) The VisionCare of California segment consists of optometric services provided to patients (members) of those franchise retail optical stores located in the state of California. Revenues consist of membership fees generated for such optometric services provided to individual patients (members). Expenses include salaries and related benefits for the doctors that render such optometric services, and allocated overhead.
(5) The Corporate Overhead segment consists of expenses not allocated to one of the other segments. There are no revenues generated by this segment. Expenses include costs associated with being a publicly traded company (including salaries and related benefits, professional fees, Sarbanes-Oxley compliance, board of director fees, and director and officer insurance), other salaries and related benefits, rent, other professional fees, and depreciation and amortization.
Certain business segment information is as follows (in thousands):
|
|
As of
March 31,
2010
|
|
|
As of December 31, 2009
|
|
|
|
(unaudited)
|
|
|
|
|
Total Assets:
|
|
|
|
|
|
|
Optical Purchasing Group Business
|
|
$ |
12,226 |
|
|
$ |
11,161 |
|
Franchise
|
|
|
5,339 |
|
|
|
4,915 |
|
Company Store
|
|
|
797 |
|
|
|
655 |
|
VisionCare of California
|
|
|
654 |
|
|
|
630 |
|
Corporate Overhead
|
|
|
408 |
|
|
|
388 |
|
Total assets
|
|
$ |
19,424 |
|
|
$ |
17,749 |
|
Total Goodwill:
|
|
|
|
|
|
|
Optical Purchasing Group Business
|
|
$ |
2,385 |
|
|
$ |
2,385 |
|
Franchise
|
|
|
1,266 |
|
|
|
1,266 |
|
Company Store
|
|
|
- |
|
|
|
- |
|
VisionCare of California
|
|
|
- |
|
|
|
- |
|
Corporate Overhead
|
|
|
- |
|
|
|
- |
|
Total goodwill
|
|
$ |
3,651 |
|
|
$ |
3,651 |
|
Total Intangible Assets:
|
|
|
|
|
|
|
Optical Purchasing Group Business
|
|
$ |
1,837 |
|
|
$ |
1,885 |
|
Franchise
|
|
|
954 |
|
|
|
954 |
|
Company Store
|
|
|
- |
|
|
|
- |
|
VisionCare of California
|
|
|
- |
|
|
|
- |
|
Corporate Overhead
|
|
|
- |
|
|
|
- |
|
Total intangible assets
|
|
$ |
2,791 |
|
|
$ |
2,839 |
|
|
|
For the Three Months Ended March 31,
|
|
|
|
2010
|
|
|
2009
|
|
Net Revenues:
|
|
|
|
|
|
|
Optical Purchasing Group Business
|
|
$ |
12,907 |
|
|
$ |
11,312 |
|
Franchise
|
|
|
1,565 |
|
|
|
1,561 |
|
Company Store
|
|
|
957 |
|
|
|
530 |
|
VisionCare of California
|
|
|
890 |
|
|
|
875 |
|
Corporate Overhead
|
|
|
- |
|
|
|
- |
|
Net revenues
|
|
$ |
16,319 |
|
|
$ |
14,278 |
|
Income (Loss) before Provision for Income Taxes:
|
|
|
|
|
|
|
|
|
Optical Purchasing Group Business
|
|
$ |
336 |
|
|
$ |
223 |
|
Franchise
|
|
|
1,047 |
|
|
|
785 |
|
Company Store
|
|
|
(3 |
) |
|
|
(102 |
) |
VisionCare of California
|
|
|
14 |
|
|
|
16 |
|
Corporate Overhead
|
|
|
(664 |
) |
|
|
(678 |
) |
Income before provision for income taxes
|
|
$ |
730 |
|
|
$ |
244 |
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization:
|
|
|
|
|
|
|
|
|
Optical Purchasing Group Business
|
|
$ |
73 |
|
|
$ |
76 |
|
Franchise
|
|
|
19 |
|
|
|
30 |
|
Company Store
|
|
|
16 |
|
|
|
6 |
|
VisionCare of California
|
|
|
5 |
|
|
|
6 |
|
Corporate Overhead
|
|
|
26 |
|
|
|
30 |
|
Total depreciation and amortization
|
|
$ |
139 |
|
|
$ |
148 |
|
|
|
|
|
|
|
|
|
|
Interest Expense, Net:
|
|
|
|
|
|
|
|
|
Optical Purchasing Group Business
|
|
$ |
35 |
|
|
$ |
43 |
|
Franchise
|
|
|
11 |
|
|
|
14 |
|
Company Store
|
|
|
- |
|
|
|
- |
|
VisionCare of California
|
|
|
- |
|
|
|
- |
|
Corporate Overhead
|
|
|
- |
|
|
|
- |
|
Total interest expense, net
|
|
$ |
46 |
|
|
$ |
57 |
|
Capital Expenditures:
|
|
|
|
|
|
|
Optical Purchasing Group Business
|
|
$ |
8 |
|
|
$ |
- |
|
Franchise
|
|
|
4 |
|
|
|
6 |
|
Company Store
|
|
|
6 |
|
|
|
3 |
|
VisionCare of California
|
|
|
- |
|
|
|
- |
|
Corporate Overhead
|
|
|
76 |
|
|
|
6 |
|
Total capital expenditures
|
|
$ |
94 |
|
|
$ |
15 |
|
Geographic Information
The Company also does business in two separate geographic areas; the United States and Canada. Certain geographic information is as follows:
|
|
For the Three Months Ended March 31,
|
|
|
|
2010
|
|
|
2009
|
|
Net Revenues:
|
|
|
|
|
|
|
United States
|
|
$ |
6,712 |
|
|
$ |
6,443 |
|
Canada
|
|
|
9,607 |
|
|
|
7,835 |
|
Net revenues
|
|
$ |
16,319 |
|
|
$ |
14,278 |
|
|
|
|
|
|
|
|
|
|
Income (Loss) before Provision for Income Taxes:
|
|
|
|
|
|
|
|
|
United States
|
|
$ |
407 |
|
|
$ |
(16 |
) |
Canada
|
|
|
323 |
|
|
|
260 |
|
Income before provision for income taxes
|
|
$ |
730 |
|
|
$ |
244 |
|
|
|
|
|
|
|
|
|
|
The geographic information on Canada includes TOG’s business activity. Canadian revenue is generated from the Company’s optical purchasing group members located in Canada. TOG provides customer management services, on behalf of the Company, to such members.
Additional geographic information is summarized as follows as of March 31, 2010 (in thousands):
|
|
United States
|
|
|
Canada
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$ |
15,036 |
|
|
$ |
4,388 |
|
|
$ |
19,424 |
|
Goodwill
|
|
|
3,651 |
|
|
|
- |
|
|
|
3,651 |
|
Intangible Assets
|
|
|
2,791 |
|
|
|
- |
|
|
|
2,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional geographic information is summarized as follows as of December 31, 2009 (in thousands):
|
|
United States
|
|
|
Canada
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$ |
14,195 |
|
|
$ |
3,554 |
|
|
$ |
17,749 |
|
Goodwill
|
|
|
3,651 |
|
|
|
- |
|
|
|
3,651 |
|
Intangible Assets
|
|
|
2,839 |
|
|
|
- |
|
|
|
2,839 |
|
Additional geographic information is summarized as follows for the three months ended March 31, 2010 (in thousands):
|
|
United States
|
|
|
Canada
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
$ |
139 |
|
|
$ |
- |
|
|
$ |
139 |
|
Interest Expense, net
|
|
|
46 |
|
|
|
- |
|
|
|
46 |
|
Capital Expenditures
|
|
|
94 |
|
|
|
- |
|
|
|
94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional geographic information is summarized as follows for the three months ended March 31, 2009 (in thousands):
|
|
United States
|
|
|
Canada
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense, net
|
|
$ |
57 |
|
|
$ |
- |
|
|
$ |
57 |
|
Depreciation and Amortization
|
|
|
146 |
|
|
|
2 |
|
|
|
148 |
|
Capital Expenditures
|
|
|
15 |
|
|
|
- |
|
|
|
15 |
|
NOTE 6 – COMMITMENTS AND CONTINGENCIES:
Litigation
In March 2010, Shoppes at Isla Verde, Ltd. commenced an action against the Company and its subsidiary Sterling Vision of Royal Palm Beach, Inc., in the Circuit Court of the State of Florida, Palm Beach County, alleging, among other things, that the Company had breached its obligations under its lease for the former Sterling Optical store located in Wellington, Florida. The Company believes that it has a meritorious defense to such action. As of the date hereof, these proceedings were in the discovery stage. Although the Company has recorded an accrual for probable losses in the event that the Company shall be held liable in respect of plaintiff’s claims, the Company does not believe that any such loss is reasonably possible, or, if there is a loss, the Company does not believe that it is reasonably possible that such loss would exceed the amount recorded.
Although the Company, where indicated herein, believes that it has a meritorious defense to the claims asserted against it (and its affiliates), given the uncertain outcomes generally associated with litigation, there can be no assurance that the Company’s (and its affiliates’) defense of such claims will be successful.
In addition to the foregoing, in the ordinary course of business, the Company is a defendant in certain lawsuits alleging various claims incurred, certain of which claims are covered by various insurance policies, subject to certain deductible amounts and maximum policy limits. In the opinion of management, the resolution of these claims should not have a material adverse effect, individually or in the aggregate, upon the Company’s business or financial condition. Other than as set forth above, management believes that there are no other legal proceedings, pending or threatened, to which the Company is, or may be, a party, or to which any of its properties are or may be subject to, which, in the opinion of management, will have a material adverse effect on the Company.
Guarantees
As of March 31, 2010, the Company was a guarantor of certain leases of retail optical stores franchised and subleased to its franchisees. Such guarantees generally expire one year from the month the rent was last paid. In the event that all of such franchisees defaulted on their respective subleases, the Company would be obligated for aggregate lease obligations of approximately $2,592,000. The Company continually evaluates the credit-worthiness of its franchisees in order to determine their ability to continue to perform under their respective subleases. Additionally, in the event that a franchisee defaults under its sublease, the Company has the right to take over operation of the respective location.
Employment Agreements
The Company entered into an Employment Agreement (the “Spina Employment Agreement”) with Glenn Spina, the Company’s Chief Executive Officer, which began on December 1, 2009 and extends through November 2012. The Spina Employment Agreement provides for an annual salary of $250,000 and certain other benefits. Additionally, Mr. Spina will also be eligible for annual bonus compensation of 5% of our EBITDA (earnings before interest, taxes, depreciations and amortization) of greater than $2,000,000 during the associated fiscal year.
In the event the Spina Employment Agreement is terminated by the Company for any reason (as defined in the Spina Employment Agreement), Mr. Spina shall be entitled to (i) a prorated share of his annual base compensation of $250,000 for the lesser of (x) 6 months or (y) the number of months until the end of the term and (ii) the Performance Bonus (as defined in the Spina Employment Agreement), if any, prorated for the year in which such termination occurs.
Additionally, in connection with the acquisition of Combine, the Company entered into a five-year Employment Agreement (the “Glachman Employment Agreement”) with Neil Glachman. The Glachman Employment Agreement provides for the payment of an annual salary of $210,000, certain other benefits, and an annual bonus based upon certain financial targets of Combine.
NOTE 7 – SUBSEQUENT EVENTS:
The Company has evaluated subsequent events from the balance sheet date through the date the accompanying financial statements became available to be issued. The following are material subsequent events.
Appointment of Two New Members to the Board of Directors
On April 12, 2010, the Nominating Committee of the Board recommended the nomination of Joseph Silver and Jeffrey Kolton to fill the two vacant Board seats, which the Board then approved and appointed Mr. Silver and Mr. Kolton to the Board.
Grant of Stock Options to the Board of Directors
On April 22, 2010, the Company granted 150,000 common stock options to each of the non-employee directors of the Company. Such stock options vested immediately, have an exercise price of $0.10 and have ten year term. However, the stock options are not exercisable until the approval by the Company’s shareholders of the authorization of a sufficient number of shares of common stock to enable the exercise and/or conversion of all options and derivative securities outstanding at the time the increase of shares is authorized.
Grant of Stock Options to Glenn Spina
On April 22, 2010, the Company granted 3,000,000 common stock options to Mr. Spina. Such stock options have an exercise price of $0.10, a ten year term and vest as follows: 1,000,000 shares on January 1, 2011, 1,000,000 shares on January 1, 2012 and 1,000,000 shares on January 1, 2013. However, the stock options are not exercisable until the approval by the Company’s shareholders of the authorization of a sufficient number of shares of common stock to enable the exercise and/or conversion of all options and derivative securities outstanding at the time the increase of shares is authorized.
There were no other significant subsequent events requiring disclosure.
Item 2. Management's Discussion and Analysis of Financial Conditions and Results of Operations
This Quarterly Report on Form 10-Q (the “Report”) contains forward-looking statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Report may not occur. Generally, these statements relate to our business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, financing plans, projected or anticipated benefits from acquisitions that we may make, or projections involving anticipated revenues, earnings or other aspects of our operating results or financial position, and the outcome of any contingencies. Any such forward-looking statements are based on current expectations, estimates and projections of management. We intend for these forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements. Words such as “may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and “continue,” and their opposites and similar expressions are intended to identify forward-looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond the Company’s control, which may influence the accuracy of the statements and the projections upon which the statements are based. Factors that could cause actual results to differ materially from those set forth or implied by any forward-looking statements include, but are not limited to, economic conditions, the implication of “penny stock rules,” prospective conflicts of interest, reliance on franchisees and other outside parties, market competition, regulatory issues, reliance on computer systems, our potential inability to service debt obligations, foreign currency risks and those certain risk factors detailed in “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2009, as well as other risks and uncertainties discussed in our reports filed with the Securities and Exchange Commission. Copies of these filings are available at www.sec.gov.
Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.
Segment results for the three months ended March 31, 2010, as compared to the three months ended March 31, 2009
Consolidated Segment Results
Our total revenues increased approximately $2,041,000, or 14.3%, to $16,319,000 for the quarter ended March 31, 2010, as compared to $14,278,000 for the quarter ended March 31, 2009. This increase was mainly a result of the increase in Optical Purchasing Group revenues during the comparable periods due to current economic trends in the U.S. and Canadian economies as well as currency fluctuations between the U.S. and Canadian dollars. Additionally, the Company experienced an increase in the average number of Company-owned stores in operation from four for the quarter ended March 31, 2009 compared to six for the quarter ended March 31, 2010, which resulted in increased revenues for the Company-stores.
Our total costs, and selling, general and administrative expenses increased approximately $1,667,000, or 11.9% to $15,692,000 for the quarter ended March 31, 2010, as compared to $14,025,000 for the quarter ended March 31, 2009. This increase was mainly a result of the increases described above.
Optical Purchasing Group Business Segment
|
|
For the Quarter Ended March 31 (in thousands):
|
|
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
Net Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Optical purchasing group sales
|
|
$ |
12,907 |
|
|
$ |
11,312 |
|
|
$ |
1,595 |
|
|
|
14.1 |
% |
Cost of optical purchasing group sales
|
|
|
12,258 |
|
|
|
10,785 |
|
|
|
1,473 |
|
|
|
13.7 |
% |
Gross margin
|
|
|
649 |
|
|
|
527 |
|
|
|
122 |
|
|
|
23.1 |
% |
Selling, General and Administrative Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related benefits
|
|
|
112 |
|
|
|
99 |
|
|
|
13 |
|
|
|
13.1 |
% |
Depreciation and amortization
|
|
|
73 |
|
|
|
76 |
|
|
|
(3 |
) |
|
|
(3.9 |
%) |
Rent and related overhead
|
|
|
62 |
|
|
|
62 |
|
|
|
- |
|
|
|
- |
|
Professional fees
|
|
|
52 |
|
|
|
26 |
|
|
|
26 |
|
|
|
100.0 |
% |
Credit card and bank fees
|
|
|
27 |
|
|
|
21 |
|
|
|
6 |
|
|
|
28.6 |
% |
Other general and administrative costs
|
|
|
(9 |
) |
|
|
8 |
|
|
|
(17 |
) |
|
|
(212.5 |
%) |
Total selling, general and administrative expenses
|
|
|
317 |
|
|
|
292 |
|
|
|
25 |
|
|
|
8.6 |
% |
Operating Income
|
|
|
332 |
|
|
|
235 |
|
|
|
97 |
|
|
|
41.3 |
% |
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
39 |
|
|
|
31 |
|
|
|
8 |
|
|
|
25.8 |
% |
Interest expense, net
|
|
|
(35 |
) |
|
|
(43 |
) |
|
|
8 |
|
|
|
18.6 |
% |
Total other expense
|
|
|
4 |
|
|
|
(12 |
) |
|
|
16 |
|
|
|
133.3 |
% |
Income before provision for income taxes
|
|
$ |
336 |
|
|
$ |
223 |
|
|
$ |
113 |
|
|
|
50.7 |
% |
Optical Purchasing Group revenues increased approximately $1,595,000, or 14.1%, to $12,907,000 for the quarter ended March 31, 2010, as compared to $11,312,000 for the quarter ended March 31, 2009. This increase was due to a stronger sales generated at The Optical Group (“TOG”) due to increased membership as well as new vendors programs initiated in February 2010. As of March 31, 2010, there were 540 members that made one or more purchases in March 2010, as compared to 533 members that made one or more purchases in March 2009. Additionally, we benefited from a favorable fluctuation of the foreign currency exchange rate between the Canadian and U.S. Dollar. The rate averaged $0.96 USD for every Canadian Dollar during the first quarter of 2010, as compared to $0.80 USD for every Canadian Dollar during the first quarter of 2009. TOG revenues increased approximately $1,772,000, or 22.6%, to $9,607,000 for the quarter ended March 31, 2010, as compared to $7,835,000 for the quarter ended March 31, 2009. Combine revenues decreased approximately $269,000, or 7.8%, to $3,185,000 for the quarter ended March 31, 2010, as compared to $3,454,000 for the quarter ended March 31, 2009. This decrease was due to a decrease in membership. As of March 31, 2010, there were 794 members that made one or more purchases in March 2010, as compared to 850 members that made one or more purchases in March 2009.
Costs of Optical Purchasing Group sales increased approximately $1,473,000, or 13.7% to $12,258,000 for the quarter ended March 31, 2010, as compared to $10,785,000 for the quarter ended March 31, 2009. Individually, TOG’s cost of sales increased approximately $1,696,000, or 22.6%, to $9,197,000 for the quarter ended March 31, 2010, as compared to $7,501,000 for the quarter ended March 31, 2009. Combine’s cost of sales decreased approximately $295,000, or 9.0%, to $2,974,000 for the quarter ended March 31, 2010, as compared to $3,269,000 for the quarter ended March 31, 2009. Both of these decreases were a direct result of, and proportionate to, the revenue fluctuations described above.
Operating expenses of the Optical Purchasing Group segment increased approximately $25,000, or 8.6%, to $317,000 for the quarter ended March 31, 2010, as compared to $292,000 for the quarter ended March 31, 2010. This increase was mainly a result of an increase in professional fees of $26,000 as Combine and TOG engaged the services of consultants (at a cost of $10,000 per month) in May 2009 to enhance vendor programs designed to encourage greater spending by the members while achieving greater profit margins. Additionally, TOG incurred certain one-time expenses related to the relocation of TOG’s offices at the end of December 2009, and TOG’s total expenses increased due to the exchange rate fluctuations described above. These increases were, offset, in part, by settlements with certain Combine members whose receivables were previously written off, thus creating a bad debt recovery of approximately $15,000 in the first quarter of 2010.
Other income includes interest on past due invoices (finance charges) for TOG and Combine members who have not paid for their respective purchases in a timely manner. Interest expense relates to payments made under our Credit Facility with M&T, and payments on our related party debt (the debt associated with the purchase financing with the previous owner and current President of Combine).
Franchise Segment
|
|
For the Quarter Ended March 31 (in thousands):
|
|
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
Net Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Royalties
|
|
$ |
1,485 |
|
|
$ |
1,490 |
|
|
$ |
(5 |
) |
|
|
(0.3 |
%) |
Franchise and other related fees
|
|
|
80 |
|
|
|
71 |
|
|
|
9 |
|
|
|
12.7 |
% |
Net revenues
|
|
|
1,565 |
|
|
|
1,561 |
|
|
|
4 |
|
|
|
0.3 |
% |
Selling, General and Administrative Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related benefits
|
|
|
284 |
|
|
|
421 |
|
|
|
(137 |
) |
|
|
(32.5 |
%) |
Professional fees
|
|
|
186 |
|
|
|
126 |
|
|
|
60 |
|
|
|
47.6 |
% |
Franchise meetings
|
|
|
15 |
|
|
|
81 |
|
|
|
(66 |
) |
|
|
(81.5 |
%) |
POS installations
|
|
|
23 |
|
|
|
2 |
|
|
|
21 |
|
|
|
1050.0 |
% |
Rent and related overhead
|
|
|
86 |
|
|
|
75 |
|
|
|
11 |
|
|
|
14.7 |
% |
Bad debt
|
|
|
(20 |
) |
|
|
21 |
|
|
|
(41 |
) |
|
|
(195.2 |
%) |
Depreciation and amortization
|
|
|
19 |
|
|
|
30 |
|
|
|
(11 |
) |
|
|
(36.7 |
%) |
Other general and administrative costs
|
|
|
23 |
|
|
|
15 |
|
|
|
8 |
|
|
|
53.3 |
% |
Total selling, general and administrative expenses
|
|
|
616 |
|
|
|
771 |
|
|
|
(155 |
) |
|
|
(20.1 |
%) |
Operating Income
|
|
|
949 |
|
|
|
790 |
|
|
|
159 |
|
|
|
20.1 |
% |
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on franchise notes receivable
|
|
|
7 |
|
|
|
7 |
|
|
|
- |
|
|
|
- |
|
Other income
|
|
|
102 |
|
|
|
2 |
|
|
|
100 |
|
|
|
5000.0 |
% |
Interest expense, net
|
|
|
(11 |
) |
|
|
(14 |
) |
|
|
3 |
|
|
|
21.4 |
% |
Total other income (expense)
|
|
|
98 |
|
|
|
(5 |
) |
|
|
103 |
|
|
|
2060.0 |
% |
Income before provision for income taxes
|
|
$ |
1,047 |
|
|
$ |
785 |
|
|
$ |
262 |
|
|
|
33.4 |
% |
Franchise royalties decreased approximately $5,000, or 0.3%, to $1,485,000 for the quarter ended March 31, 2010, as compared to $1,490,000 for the quarter ended March 31, 2009. Franchise sales decreased approximately $741,000, or 3.7%, which led to decreased royalty income. On average, there were 6 fewer stores in operation during the quarter ended March 31, 2010. On average, those 6 stores would have generated approximately $23,000 of royalties. As of March 31, 2010 and 2009, there were 123 and 132 franchised stores in operation, respectively.
Franchise and other related fees (which include initial franchise fees, renewal fees, conversion fees and store transfer fees) increased approximately $9,000, or 12.7%, to $80,000 for the quarter ended March 31, 2010, as compared to $71,000 for the quarter ended March 31, 2009. This fluctuation was primarily attributable to 5 franchise agreement renewals ($60,000) and 1 new franchise agreements ($20,000) in 2010, as compared to 2 franchise agreement renewals ($20,000), 1 independent store conversions ($10,000), and 2 new franchise agreements ($40,000) in 2009. In the future, franchise fees are likely to fluctuate depending on the timing of franchise agreement expirations, new store openings, franchise store transfers, and the approval of the Franchise Disclosure Document, which is renewed annually in April.
Operating expenses of the franchise segment decreased approximately $155,000, or 20.1%, to $616,000 for the quarter ended March 31, 2010, as compared to $771,000 for the quarter ended March 31, 2009. This decrease was partially a result of a decrease in salaries and related benefits of $137,000 due to the reductions and restructuring of personnel as our new CEO reassigned certain job functions to improve the efficiency of our operations in 2010. Some of these job functions included assigning our franchise field support team to manage individual company stores, which reallocated their salaries and related benefits to such stores. We also did not exhibit at the Vision Expo East trade show in March 2010, and we do not anticipate having an annual franchise meeting in 2010, expenses that were included in the $81,000 expense incurred in the first quarter of 2009. Additionally, we settled litigation with a franchisee whose receivables were previously written off, thus creating a bad debt recovery of approximately $35,000 in the first quarter of 2010. These decreases were offset, in part, by an increase in professional fees of $60,000 mainly due to legal expenses related to the litigation described above as well as discussed below.
Other income (expense) increased approximately $103,000, or 2,060.0%, to income of $98,000 for the quarter ended March 31, 2010, as compared to expense of $5,000 for the quarter ended March 31, 2009, mainly due to the settlement of litigation with a franchisee in January 2010 that generated $60,000 of income and the sale of a franchise location in March 2010 that generated $30,000 of income.
Company Store Segment
|
|
For the Quarter Ended March 31 (in thousands):
|
|
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
Net Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail sales
|
|
$ |
827 |
|
|
$ |
423 |
|
|
$ |
404 |
|
|
|
95.5 |
% |
Exam fees
|
|
|
130 |
|
|
|
107 |
|
|
|
23 |
|
|
|
21.5 |
% |
Net revenues
|
|
|
957 |
|
|
|
530 |
|
|
|
427 |
|
|
|
80.6 |
% |
Cost of retail sales
|
|
|
193 |
|
|
|
160 |
|
|
|
33 |
|
|
|
20.6 |
% |
Gross margin
|
|
|
764 |
|
|
|
370 |
|
|
|
394 |
|
|
|
106.5 |
% |
Selling, General and Administrative Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related benefits
|
|
|
370 |
|
|
|
253 |
|
|
|
117 |
|
|
|
46.2 |
% |
Rent and related overhead
|
|
|
291 |
|
|
|
166 |
|
|
|
125 |
|
|
|
75.3 |
% |
Advertising
|
|
|
67 |
|
|
|
30 |
|
|
|
37 |
|
|
|
123.3 |
% |
Other general and administrative costs
|
|
|
39 |
|
|
|
23 |
|
|
|
16 |
|
|
|
69.6 |
% |
Total selling, general and administrative expenses
|
|
|
767 |
|
|
|
472 |
|
|
|
295 |
|
|
|
62.5 |
% |
Operating Loss
|
|
$ |
(3 |
) |
|
$ |
(102 |
) |
|
$ |
99 |
|
|
|
97.1 |
% |
Net revenues for our Company store segment increased approximately $427,000, or 80.6%, to $957,000 for the quarter ended March 31, 2010, as compared to $530,000 for the quarter ended March 31, 2009. This increase was mainly attributable to more Company-owned store locations open during the comparable periods. As of March 31, 2010, there were 6 Company-owned stores, as compared to 4 Company-owned stores as of March 31, 2009. Over the last 12 months, we reacquired 2 Company-owned locations from franchisees due to the termination of such stores’ franchise agreements. Those 2 stores generated net revenues of approximately $311,000 for the three months ended March 31, 2010. On a same store basis (for the 4 stores that operated as a Company-owned store during the entirety of both of the quarters ended March 31, 2010 and 2009), comparative net sales increased approximately $87,000, or 16.2%, to $621,000 for the quarter ended March 31, 2010, as compared to $534,000 for the quarter ended March 31, 2009. The increase was primarily a result of the changes we instituted in January 2010. Some of the changes included; a) shifting our field support team to include managing at least one company store, b) increased advertising, as noted in the table above, that targeted new customers under the direction of a new ad campaign, c) negotiated rent reductions (many of which occur in the 2nd quarter of 2010 and forward, d) new price points for product, which reduced the per transaction profit margin, but increased the sales volume, and e) more effective and efficient consumer tracking and store personnel training. We believe that these changes have only started to have a positive impact on earnings and we anticipate that these changes, along with changes to our current optometrist relationships, will continue to lead to increased revenues and income.
The Company-owned store’s gross profit margin increased by 15.7%, to 77.7%, for the quarter ended March 31, 2010, as compared to 62.0% for the quarter ended March 31, 2009. The increase was due, in part, to some of the changes made in our Company stores as described above, as well as the improvement on gross profit margins with respect to certain vendor programs initiated during the 4th quarter of 2009 that have helped improve our lab/lens costs. Management continues to work to improve the profit margin through increased training at the Company-store level and improved vendor partnerships, among other things, and anticipates these changes will result in the stabilization in our gross profit margin in the future. Our gross margin may, however, fluctuate in the future depending upon the extent and timing of changes in the product mix in such stores, competitive pricing, and certain one-time sales promotions.
Operating expenses of the Company store segment increased approximately $295,000, or 62.5%, to $767,000 for the quarter ended March 31, 2010, as compared to $472,000 for the quarter ended March 31, 2009. This increase was mainly a result of having more Company-owned stores in operation during the quarter ended March 31, 2010 as described above including increased advertising of approximately $37,000. This offset decreases to individual store expenses as we streamlined certain store payroll coverage to reduce salaries and related benefits.
VisionCare of California Segment
|
|
For the Quarter Ended March 31 (in thousands):
|
|
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
Net Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership fees
|
|
$ |
890 |
|
|
$ |
875 |
|
|
$ |
15 |
|
|
|
1.7 |
% |
Selling, General and Administrative Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related benefits
|
|
|
782 |
|
|
|
777 |
|
|
|
5 |
|
|
|
0.6 |
% |
Rent and related overhead
|
|
|
44 |
|
|
|
39 |
|
|
|
5 |
|
|
|
12.8 |
% |
Other general and administrative costs
|
|
|
51 |
|
|
|
44 |
|
|
|
7 |
|
|
|
15.9 |
% |
Total selling, general and administrative expenses
|
|
|
877 |
|
|
|
860 |
|
|
|
17 |
|
|
|
2.0 |
% |
Operating Income
|
|
|
13 |
|
|
|
15 |
|
|
|
(2 |
) |
|
|
(13.3 |
%) |
Other Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
Total other income
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
Income before provision for income taxes
|
|
$ |
14 |
|
|
$ |
16 |
|
|
$ |
(2 |
) |
|
|
(12.5 |
%) |
Revenues generated by the Company’s wholly-owned subsidiary, VisionCare of California, Inc. (“VCC”), a specialized health care maintenance organization licensed by the State of California Department of Managed Health Care, increased approximately $15,000, or 1.7%, to $890,000 for the quarter ended March 31, 2010, as compared to $875,000 for the quarter ended March 31, 2009. This increase was a direct result of a new VCC office that opened in August of 2009, which, on average, generates approximately $22,000 of membership fees each month. This was offset by a decrease in revenues generated at Site for Sore Eyes franchise locations of approximately $99,000, or 1.9%, from the first quarter of 2009, which led to a decrease in membership fee revenues.
Operating expenses of the VCC segment increased approximately $17,000, or 2.0%, to $877,000 for the quarter ended March 31, 2010, as compared to $860,000 for the quarter ended March 31, 2009. Most of the individual “line item” expenses for VCC remained consistent quarter over quarter; however, the total increase of $17,000 was mainly due to the new office location described above.
Corporate Overhead Segment
|
|
For the Quarter Ended March 31 (in thousands):
|
|
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
Selling, General and Administrative Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related benefits
|
|
$ |
336 |
|
|
$ |
391 |
|
|
$ |
(55 |
) |
|
|
(14.1 |
%) |
Professional fees
|
|
|
170 |
|
|
|
123 |
|
|
|
47 |
|
|
|
38.2 |
% |
Insurance
|
|
|
38 |
|
|
|
82 |
|
|
|
(44 |
) |
|
|
(53.7 |
%) |
Rent and related overhead
|
|
|
64 |
|
|
|
55 |
|
|
|
9 |
|
|
|
16.4 |
% |
Depreciation and amortization
|
|
|
26 |
|
|
|
30 |
|
|
|
(4 |
) |
|
|
(13.3 |
%) |
Other general and administrative costs
|
|
|
30 |
|
|
|
4 |
|
|
|
26 |
|
|
|
650.0 |
% |
Total selling, general and administrative expenses
|
|
|
664 |
|
|
|
685 |
|
|
|
(21 |
) |
|
|
(3.1 |
%) |
Operating Loss
|
|
|
(664 |
) |
|
|
(685 |
) |
|
|
21 |
|
|
|
3.1 |
% |
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
- |
|
|
|
7 |
|
|
|
(7 |
) |
|
|
(100.0 |
%) |
Total other income
|
|
|
- |
|
|
|
7 |
|
|
|
(7 |
) |
|
|
(100.0 |
%) |
Loss before provision for income taxes
|
|
$ |
(664 |
) |
|
$ |
(678 |
) |
|
$ |
14 |
|
|
|
2.1 |
% |
There were no revenues generated by the corporate overhead segment.
Operating expenses decreased approximately $21,000, or 3.1%, to $664,000 for the quarter ended March 31, 2010, as compared to $685,000 for the quarter ended March 31, 2009. This decrease was partially a result of decreases to salaries and related benefits of $55,000 related to reductions and restructuring of personnel as our new CEO reassigned certain job functions to improve the efficiency of our operations in 2010. Additionally, we obtained approximately $100,000 of annual premium savings on our Director and Officer’s insurance policy in May 2009. These decreases were offset, in part, by an increase in professional fees due to additional services provided by our SEC counsel due to increased filing requirements and review of our modified Credit Agreement with M&T.
Use of Non-GAAP Performance Indicators
The following section expands on our financial performance detailing our EBITDA. EBITDA is calculated as net earnings before interest, taxes, depreciation and amortization. We refer to EBITDA because it is a widely accepted financial indicator of a company’s ability to service or incur indebtedness.
Management has provided an EBITDA calculation to provide a greater level of understanding of our performance had it not been for certain non-cash charges, many of which were incurred as a result of the acquisitions of Combine and TOG. These charges, such as depreciation and amortization, and interest expense, are included in selling, general and administrative expenses on the Consolidated Condensed Statements of Income and Comprehensive Income.
EBITDA does not represent cash flow from operations as defined by generally accepted accounting principles, is not necessarily indicative of cash available to fund all cash flow needs, should not be considered an alternative to net income or to cash flow from operations (as determined in accordance with Generally Accepted Accounting Principles) and should not be considered an indication of our operating performance or as a measure of liquidity. EBITDA is not necessarily comparable to similarly titled measures for other companies.
EBITDA Reconciliation
|
|
For the Three Months Ended March 31 (in thousands):
|
|
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
EBITDA Reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
680 |
|
|
$ |
230 |
|
|
$ |
450 |
|
|
|
195.7 |
% |
Interest
|
|
|
46 |
|
|
|
57 |
|
|
|
(11 |
) |
|
|
(19.3 |
%) |
Taxes
|
|
|
50 |
|
|
|
14 |
|
|
|
36 |
|
|
|
257.1 |
% |
Depreciation and amortization
|
|
|
139 |
|
|
|
148 |
|
|
|
(9 |
) |
|
|
(6.1 |
%) |
EBITDA
|
|
$ |
915 |
|
|
$ |
449 |
|
|
$ |
466 |
|
|
|
103.8 |
% |
Liquidity and Capital Resources
As of March 31, 2010, we had a working capital deficit of $1,441,000 and cash on hand of $1,751,000.
During the quarter ended March 31, 2010, cash flows provided by operating activities were $697,000. This was principally due to the net income and other non-cash expenses totaling $820,000, an increase in optical purchasing group payables of $1,074,000 due to increased optical purchasing group sales during the 1st quarter of 2010, and an increase in accounts payable and accrued liabilities of $272,000 due, in part, to increased Company-store advertising as we focused on obtaining new customers with new forms of media, thus increasing our advertising costs. This was offset, in part, by an increase in optical purchasing group receivables of $1,193,000, also due to increased optical purchasing group sales, as well as an increase in franchise receivables of $178,000 due to an increase in franchise store sales in March 2010 by approximately $1,000,000 over December 2009. We hope to continue to improve our operating cash flows through the continued implementation of our Point-of-Sales (“POS”) system to improve the franchise sales reporting process, the addition of new franchise locations, future acquisitions, new vendor programs, and continued efficiencies as it relates to corporate overhead expenses.
For the quarter ended March 31, 2010, cash flows used in investing activities were $94,000 mainly due to the purchase of certain leaseholds improvements, equipment and office furniture related to the relocation of our corporate offices in March 2010. Management does anticipate certain capital expenditures over the next 12 months, including expenditures to continue to implement the POS system within the Franchise community, due to the relocation of our corporate office in March 2010, and to enhance our technology infrastructure and related internal controls. Such improvements to the IT infrastructure could include the relocation of Combine’s operations from Florida to New York in June 2010.
For the quarter ended March 31, 2010, cash used in financing activities was $425,000 mainly due to the payment of our related party borrowings (approximately $27,000) and payments made under our Credit Facility (approximately $350,000). We entered into a new Credit Agreement with M&T, effective March 31, 2010, which agreement, provided, among other things, that all unpaid principal is due on or before April 30, 2011. We also executed a $1,000,000 Libor Term Note in favor of M&T, dated as of March 31, 2010, which note committed us to pay twelve equal, monthly principal payments of $83,333, plus interest, by April 30, 2011. Although we believe that we will be able to make such monthly payments, we currently cannot guarantee that we will be able to do so, nor can we guarantee that we will be able to pay the remaining principal balance due under the Credit Agreement on or before April 30, 2011. Additionally, we do not know if we will be able to extend or refinance the debt, and cannot guarantee that extending or refinancing the debt will be on terms favorable to us.
We have been able to utilize the earnings from the operations of Combine to support the repayment of our related party debt with the previous owner and current President of Combine (“COM President”). Management believes we will continue to be able to utilize the earnings of Combine to repay the remaining amounts due, however, commencing on September 29, 2010, and expiring September 28, 2016, COM President may put back to us 2,187,500 options at a put price per share of $0.32 ($700,000). We believe we may need additional financing should COM President decide to put back such options and are currently exploring certain options available to make such payment. However, there can be no assurance that we will find financing or that such financing will be on terms favorable to us.
Credit Facility
On April 14, 2010, we entered into a Non-Revolving Line of Credit Note and Credit Agreement (the “Credit Facility”) with M&T, effective as of March 31, 2010, to extend, reduce, modify, convert to non-revolving and restate a Revolving Line of Credit Note and Credit Agreement entered into with M&T on August 8, 2007 (the “Original Credit Agreement”), that established a revolving credit facility for aggregate borrowings of up to $6,000,000 and that was subsequently amended on November 14, 2008, April 1, 2009 and November 11, 2009, which amendments, among other things, reduced the credit facility to $5,750,000. The Credit Facility has been extended to April 30, 2011, and further reduces the credit facility, by the $1,000,000 being refinanced and amortized under the Term Note (as defined below), to $4,251,921.13, inclusive of a Letter of Credit sublimit of $745,067.68 and outstanding borrowings of $3,506,854.45, which are repayable, interest only, on a monthly basis, commencing on the first day of each month during the term of the Restated Credit Agreement, calculated at the variable rate of 350 basis points in excess of LIBOR with a minimum rate of 4.5%. All unpaid principal is due on April 30, 2011.
On April 14, 2010, we also executed a $1,000,000 Libor Term Note (the “Term Note”) in favor of M&T, effective as of March 31, 2010, which provides for twelve equal, monthly principal payments of $83,333 plus interest due on the last day of each month during the term of the Term Note, which matures on April 30, 2011. The interest is calculated at the variable rate of 350 basis points in excess of LIBOR (unless converted by M&T to a base rate) with a minimum rate of 4.5%.
In connection with the Credit Facility, M&T waived non-compliance of our financial covenants contained in the Original Credit Agreement, as amended, with respect to affirmative covenants for the fourth quarter of 2009, and replaced them with the new financial covenants set forth in the Credit Facility, including minimum net worth to be tested quarterly, commencing March 31, 2010, and annually at December 31, 2010, minimum EBITDA to be tested quarterly, commencing June 30, 2010, and annually at December 31, 2010 and no net losses to be tested quarterly, commencing March 31, 2010.
In order to secure repayment of our aggregate borrowings made under the Restated Credit Agreement and the Term Note, (1) we and certain of our subsidiaries, Combine Buying Group, Inc. (“Combine”), OG Acquisition, Inc. (“OG Acquisition”) and 1725758 Ontario Inc. d/b/a The Optical Group (“Ontario”), (a) reaffirmed the respective Security Agreements with M&T in connection with the Original Credit Agreement, pursuant to which the Company, Combine, OG Acquisition and Ontario granted M&T a security interest in substantially all of our respective assets and (b) reaffirmed our respective Guarantees in connection with the Original Credit Agreement, pursuant to which Combine, OG Acquisition and Ontario guaranteed the performance of our obligations to M&T; (2) the Company and OG Acquisition reaffirmed our respective Assignment Agreements in connection with the Original Credit Agreement, pursuant to which the Company and OG Acquisition (a) assigned to M&T all of our right, title and interest to our respective franchisee documents and proceeds due under such documents, (b) assigned to M&T all of our respective rents and subleases, (c) granted to M&T a security interest in all of our respective trademarks and (d) granted M&T a security interest in substantially all of our respective assets; (3) VCC executed a Continuing Guaranty, pursuant to which VCC guaranteed the performance of our obligations to M&T with respect to the Restated Credit Agreement; (4) all of our subsidiaries, except for Combine, OG Acquisition, Ontario and VCC, executed a Continuing Guaranty, pursuant to which each such subsidiary guaranteed the performance of our obligations to M&T with respect to the Credit Facility; (5) VCC executed a General Security Agreement, pursuant to which VCC granted M&T a security interest in substantially all of its assets; (6) the Company, Ontario and M&T executed a United States Trademark Collateral Assignment and Security Agreement, pursuant to which the Company and Ontario granted M&T a security interest in all of our respective trademarks; and (7) we entered into with M&T (a) an Absolute Assignment of Franchisee Notes and Proceeds Due, pursuant to which we assigned to M&T all of our right, title and interest to the franchisee documents and proceeds due under such documents, and (b) an Assignment of Rents and Subleases, pursuant to which we assigned to M&T all of our rents and subleases.
In connection with the Term Note, we paid $200,000 to M&T on March 31, 2010 to reduce the outstanding borrowings.
As of March 31, 2010, we had total outstanding borrowings of $4,506,854 under the Credit Facility, of which $1,000,000 was included in Short-term Debt and $3,506,854 was included in Long-term Debt on the accompanying Consolidated Condensed Balance Sheet. The Credit Facility also included various financial covenants as of December 31, 2010 including minimum net worth, maximum funded debt and debt service ratio requirements. In connection with the modified Credit Agreement, new financial covenants were established including minimum net worth to be met quarterly, effective March 31, 2010, and no net losses to be tested quarterly, effective March 31, 2010. As of March 31, 2010, we were in compliance with these covenants.
We are no longer able to borrow under additional amounts persuant to the terms of the modified Credit Facility. As such, we are currently exploring and will continue to explore certain options available to us including refinancing such debt, prior to April 2011. We may not be able to extend or refinance the debt, and we cannot guarantee that extending or refinancing the debt will be on terms favorable to us.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet financing or unconsolidated variable interest entities, with the exception of certain guarantees on leases. We refer the reader to the Notes to the Consolidated Condensed Financial Statements included in Item 1 of this Quarterly Report for information regarding our lease guarantees.
Management’s Discussion of Critical Accounting Policies and Estimates
High-quality financial statements require rigorous application of high-quality accounting policies. Management believes that its policies related to revenue recognition, deferred tax assets, legal contingencies, impairment on goodwill and intangible assets, and allowances on franchise, notes and other receivables are critical to an understanding of our Consolidated Financial Statements because their application places the most significant demands on management’s judgment, with financial reporting results relying on estimation about the effect of matters that are inherently uncertain.
Management’s estimate of the allowances on receivables is based on historical sales, historical loss levels, and an analysis of the collectability of individual accounts. To the extent that actual bad debts differed from management's estimates by 10 percent, consolidated net income would be an estimated $2,000 and $3,000 higher/lower for the three months ended March 31, 2010, and 2009, respectively, depending upon whether the actual write-offs are greater or less than estimated.
Management’s estimate of the valuation allowance on deferred tax assets is based on whether it is more likely than not that our net operating loss carry-forwards will be utilized. Factors that could impact estimated utilization of our net operating loss carry-forwards are the success of its stores and franchisees, and the optical purchasing groups, our operating efficiencies and the effects of Section 382 of the Internal Revenue Code of 1986, as amended, based on certain changes in ownership that have occurred, or could occur in the future. To the extent that management lowered its valuation allowance on deferred tax assets by 10 percent, consolidated net income would be an estimated $1,463,000 and $1,460,000 higher/lower for the quarters ended March 31, 2010 and 2009, respectively.
We recognize revenues in accordance with SEC Staff Accounting Bulletin (“SAB”) No. 104, “Revenue Recognition.” Accordingly, revenues are recorded when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, our price to the buyer is fixed or determinable, and collectability is reasonably assured. To the extent that collectability of royalties and/or interest on franchise notes is not reasonably assured, we recognize such revenues when the cash is received. To the extent that revenues that were recognized on a cash basis were recognized on an accrual basis, consolidated net income would be an estimated $14,000 and $52,000 higher for the three months ended March 31, 2010 and 2009, respectively.
Management’s performs an annual impairment analysis to determine the fair value of goodwill and certain intangible assets. In determining the fair value of such assets, management uses a variety of methods and assumptions including a discounted cash flow analysis along with various qualitative tests. To the extent that management needed to impair its goodwill or certain intangible assets by an additional 10 percent, consolidated net income would be an estimated $644,000 and $732,000 lower for the three months ended March 31, 2010 and 2009, respectively.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Not applicable to smaller reporting companies.
Item 4T. Controls and Procedures
Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) that are designed to ensure that information required to be disclosed in our Exchange Act of reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
As required by Exchange Act Rule 13a-15(b), as of the end of the period covered by this Quarterly Report, with the participation of our principal executive officer and principal financial officer, we evaluated the effectiveness of our disclosure controls and procedures. Based on this evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of March 31, 2010.
Changes in Internal Control over Financial Reporting
There was no change in our internal control over financial reporting, identified in connection with the evaluation required by paragraph (d) of Rule 13a-15 of the Exchange Act, that occurred during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
March 2010, Shoppes At Isla Verde, LTD. commenced in action against us and our subsidiary, Sterling Vision of Royal Palm Beach, Inc., in the circurt court of the state of Florida, Palm Beach County, alleging, among other things, that we breached our obligations under our lease for the former Sterling Optical store located in Wellington, Florida. We believe that we have a meritorious defense to such action. As of the date hereof, these proceeding were in discovery stage. Although we have recorded an accrual for probably losses in the event we are held liable in respect to plantiffs claims, we do not believe that any such loss in reasonably possible, or, if there is a loss, we do not believe that it is reasonable possible that such loss would exceeded the amount recorded.
Item 1a. Risk Factors
Not applicable.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults upon Senior Securities
None.
Item 4. (Removed and Reserved)
Item 5. Other Information
None.
Item 6. Exhibits
2.1
|
Asset Purchase Agreement, dated September 26, 2006, among Emerging Vision, Inc., COM Acquisition, Inc., Combine Optical Management Corp. and Neil Glachman (incorporated by reference to Exhibit 2.1 to the Company’s Quarterly Report on Form 10-Q, dated November 14, 2006)
|
3.1
|
Restated Certificate of Incorporation of Sterling Vision, Inc., filed on December 20, 1995 (incorporated by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K/A for the year ended December 31, 1995)
|
3.2
|
Amended and Restated By-Laws of Sterling Vision, Inc., dated December 18, 1995 (incorporated by reference to Exhibit 3.2 to the Company’s Annual Report on Form 10-K/A for the year ended December 31, 1995)
|
3.3
|
Certification of Amendment of the Certificate of Incorporation of Sterling Vision, Inc., filed on January 26, 2000 (incorporated by reference to Exhibit 3.3 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2002, Securities and Exchange Commission (“SEC”) File Number 001-14128, Film Number 03630359)
|
3.4
|
Certification of Amendment of the Certificate of Incorporation of Sterling Vision, Inc., filed on February 8, 2000 (incorporated by reference to Exhibit 10.94 to the Company’s Current Report on Form 8-K, dated February 8, 2000, SEC File Number 001-14128, Film Number 03630359)
|
3.5
|
Certification of Amendment of the Certificate of Incorporation of Sterling Vision, Inc., filed on February 10, 2000 (incorporated by reference to Exhibit 10.96 to the Company’s Current Report on Form 8-K, dated February 8, 2000, SEC File Number 001-14128, Film Number 03630359)
|
3.6
|
Certification of Amendment of the Certificate of Incorporation of Sterling Vision, Inc., filed on April 17, 2000 (incorporated by reference to Exhibit 3.6 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2002, SEC File Number 001-14128, Film Number 03630359)
|
3.7
|
Certification of Amendment of the Certificate of Incorporation of Emerging Vision, Inc., filed on July 15, 2002 (incorporated by reference to Exhibit 3.7 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2002, SEC File Number 001-14128, Film Number 03630359)
|
3.8
|
First Amendment to Amended and Restated By-Laws of Emerging Vision, Inc., dated November 13, 2003 (incorporated by reference to Exhibit 3.8 to the Company’s Current Report on Form 8-K, dated December 31, 2003)
|
4.1
|
Specimen of Common Stock Certificate (incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement No. 33-98368)
|
4.2
|
Form of Warrant issued to Subject Shareholders in connection with Settlement Agreements (incorporated by reference to Exhibit 4.8 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2003)
|
10.1
|
Non-Revolving Line of Credit Note and Credit Agreement, dated as of March 31, 2010, executed by Emerging Vision, Inc. in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.2
|
LIBOR Term Note, dated as of March 31, 2010, executed by Emerging Vision, Inc. in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.3
|
Limited Waiver and Amendment, dated as of March 31, 2010, by and among Manufacturers and Traders Trust Company, Emerging Vision, Inc. and subsidiaries of Emerging Vision, Inc. (incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.4
|
Letter of Reaffirmation of General Security Agreement, dated as of March 31, 2010, executed by Emerging Vision, Inc., Combine Buying Group, Inc., OG Acquisition, Inc., 1725758 Ontario Inc. d/b/a The Optical Group in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.5
|
Letter of Reaffirmation of Guaranty, dated as of March 31, 2010, by and between Combine Buying Group, Inc., OG Acquisition, Inc., 1725758 Ontario Inc. d/b/a The Optical Group in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.5 to the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.6
|
Letter of Reaffirmation of Absolute Assignment of Franchise Notes and Proceeds Due, Assignment of Rents and Subleases, Pledge Agreement and Assignment and United States Trademark Collateral Assignment and Security Agreement, dated as of March 31, 2010, executed by Emerging Vision, Inc. and OG Acquisition, Inc. in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.6 to the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.7
|
Continuing Guaranty, dated as of March 31, 2010, executed by Visioncare of California in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.7 to the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.8
|
Continuing Guaranty, dated as of March 31, 2010, executed by certain subsidiaries of Emerging Vision, Inc. in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.8 to the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.9
|
General Security Agreement, dated as of March 31, 2010, executed by Visioncare of California in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.9 to the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.10
|
United States Trademark Collateral Assignment and Security Agreement, dated as of March 31, 2010, executed by Emerging Vision, Inc. and 1725758 Ontario Inc. d/b/a The Optical Group in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.10 to the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.11
|
Absolute Assignment of Franchise Notes and Proceeds Due, dated as of March 31, 2010, executed by Emerging Vision, Inc. in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.11 to the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
10.12
|
Assignment of Rents and Subleases, dated as of March 31, 2010, executed by certain subsidiaries of Emerging Vision, Inc. in favor of Manufacturers and Traders Trust Company (incorporated by reference to Exhibit 10.12 to the Company’s Current Report on Form 8-K, dated April 14, 2010)
|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.
EMERGING VISION, INC.
(Registrant)
BY:
/s/Glenn Spina
Glenn Spina
Chief Executive Officer
(Principal Executive Officer)
BY:
/s/Brian P. Alessi
Brian P. Alessi
Chief Financial Officer
(Principal Financial and Accounting Officer)
Dated: May 17, 2010