Back to GetFilings.com



Table of Contents

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 JULY 18, 2003

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: 0-27656

CHILDTIME LEARNING CENTERS, INC.

(Exact Name Of Registrant As Specified In Its Charter)

     
MICHIGAN   38-3261854
(State or other jurisdiction of incorporation)   (I.R.S. Employer Identification No.)

21333 Haggerty Road, Suite 300
Novi, Michigan 48375
(Address of principal executive offices)

(248) 697-9000
(Registrant’s telephone number, including area code)

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 required for the past 90 days. Yes /x/ No / /

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes / / No /x/

The number of shares of Registrant’s Common Stock, no par value per share, outstanding at August 7, 2003, was 19,516,210.

 


TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION
ITEM 1. Consolidated Financial Statements
A. Consolidated Balance Sheets July 18, 2003 and March 28, 2003
B. Consolidated Statements of Operations 16 weeks ended July 18, 2003 and July 19, 2002
C. Consolidated Statements of Cash Flows 16 weeks ended July 18, 2003 and July 19, 2002
D. Notes to Consolidated Financial Statements
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
ITEM 3. Quantitative and Qualitative Disclosures about Market Risks
ITEM 4. Controls and Procedures
PART II — OTHER INFORMATION
ITEM 1. Legal Proceedings
ITEM 4. Submission of Matters to a Vote of Security Holders
ITEM 6. Exhibits and Reports on Form 8-K
SIGNATURES
EXHIBIT INDEX
EX-31.1 302 Certification-Chief Executive Officer
EX-31.2 302 Certification-Chief Financial Officer
EX-32.1 906 Certification-Chief Executive Officer
EX-32.2 906 Certification-Chief Financial Officer


Table of Contents

CHILDTIME LEARNING CENTERS, INC. AND SUBSIDIARIES

FORM 10-Q

INDEX

For the Quarterly Period Ended July 18, 2003

               
          Page  
          Number  
         
 
PART I. FINANCIAL INFORMATION
       
 
 
ITEM 1. Consolidated Financial Statements
       
   
A. Consolidated Balance Sheets
       
     
July 18, 2003 and March 28, 2003
    3    
   
B. Consolidated Statements of Operations
       
     
16 weeks ended July 18, 2003 and July 19, 2002
    4    
   
C. Consolidated Statements of Cash Flows
       
     
16 weeks ended July 18, 2003 and July 19, 2002
    5    
   
D. Notes to Consolidated Financial Statements
    6-14  
 
ITEM 2. Management’s Discussion and Analysis of Financial Condition
       
and Results of Operations
    15-19  
 
ITEM 3. Quantitative and Qualitative Disclosures about Market Risks
    19  
 
ITEM 4. Controls and Procedures
    19-20  
PART II. OTHER INFORMATION
       
 
 
ITEM 1. Legal Proceedings
    20  
 
ITEM 4. Submission of Matters to a Vote of Security Holders
    20  
 
ITEM 6. Exhibits, Reports on Form 8-K
    21  
SIGNATURES
       
EXHIBIT INDEX
       

2


Table of Contents

PART I: FINANCIAL INFORMATION

ITEM 1. Consolidated Financial Statements

CHILDTIME LEARNING CENTERS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

                     
        July 18,     March 28,  
        2003     2003  
       
   
 
        (Unaudited)          
        (In thousands)  
ASSETS
               
CURRENT ASSETS:
               
 
Cash and cash equivalents
  $ 1,791     $ 2,499  
 
Accounts receivable, net
    10,051       8,112  
 
Prepaid expenses and other current assets
    4,185       1,771  
 
Income tax receivable
    305       1,965  
 
 
   
 
   
Total current assets
    16,332       14,347  
 
 
   
 
LAND, BUILDINGS AND EQUIPMENT:
               
 
Land
    9,362       9,362  
 
Buildings
    19,103       19,924  
 
Leasehold improvements
    11,456       10,304  
 
Vehicles, furniture and equipment
    12,796       13,202  
 
 
   
 
 
    52,717       52,792  
 
Less: accumulated depreciation and amortization
    (17,066 )     (16,663 )
 
 
   
 
 
    35,651       36,129  
 
 
   
 
OTHER NONCURRENT ASSETS:
               
 
Intangible assets, net
    30,583       30,812  
 
Refundable deposits and other
    2,658       2,657  
 
 
   
 
 
    33,241       33,469  
 
 
   
 
   
TOTAL ASSETS
  $ 85,224     $ 83,945  
 
 
   
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
CURRENT LIABILITIES:
               
 
Accounts and drafts payable
  $ 6,516     $ 5,929  
 
Accrued wages and benefits
    6,185       6,491  
 
Current portion of long-term debt
    5,313       1,280  
 
Exit and closure expense accrual
    933       1,270  
 
Other current liabilities
    11,253       12,110  
 
 
   
 
   
Total current liabilities
    30,200       27,080  
LONG-TERM DEBT, NET OF CURRENT PORTION
    16,469       29,631  
DEFERRED RENT LIABILITY
    1,386       1,421  
 
 
   
 
 
Total Liabilities
    48,055       58,132  
 
 
   
 
SHAREHOLDERS’ EQUITY
               
 
Common Stock, 40,000,000 shares authorized, no par value; 19,516,210 and 5,416,210 issued and outstanding at July 18, 2003 and March 28, 2003, respectively
    43,291       31,665  
 
Preferred Stock, 100,000 shares authorized, no par value; no shares issued or outstanding
           
 
Retained earnings (accumulated deficit)
    (6,122 )     (5,852 )
 
 
   
 
   
Total shareholders’ equity
    37,169       25,813  
 
 
   
 
   
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
  $ 85,224     $ 83,945  
 
 
   
 

The accompanying footnotes are an integral part of the consolidated financial statements.

3


Table of Contents

CHILDTIME LEARNING CENTERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

                   
      16 Weeks Ended  
     
 
      July 18,     July 19,  
      2003     2002  
     
   
 
      (In thousands, except per share data)  
Revenue from Learning Center Operations
  $ 61,060     $ 44,448  
Revenue from Franchise Operations
    1,860        
 
 
   
 
Revenue, net
    62,920       44,448  
Operating expenses of Learning Centers
    54,852       39,862  
 
 
   
 
Gross profit
    8,068       4,586  
General and administrative expenses
    5,844       3,528  
Depreciation and amortization expenses
    1,240       763  
Provision for doubtful accounts
    337       175  
Exit and closure expenses
          312  
 
 
   
 
 
OPERATING INCOME (LOSS)
    647       (192 )
Interest expense, net
    712       106  
 
 
   
 
 
(LOSS) BEFORE INCOME TAXES AND DISCONTINUED OPERATIONS
    (65 )     (298 )
Income tax provision (benefit)
          (85 )
 
 
   
 
 
(LOSS) BEFORE DISCONTINUED OPERATIONS
    (65 )     (213 )
Discontinued operations, net of taxes
    (205 )     (195 )
 
 
   
 
 
NET (LOSS)
  $ (270 )   $ (408 )
 
 
   
 
EARNINGS (LOSS) PER SHARE:
               
 
Basic and diluted (loss) before discontinued operations
  $ (0.00 )   $ (0.04 )
 
Discontinued operations, net of taxes
    (0.02 )     (0.04 )
 
 
   
 
 
Net (loss)
  $ (0.02 )   $ (0.08 )
 
 
   
 
Weighted average shares outstanding
    13,347       5,241  
 
 
   
 

The accompanying footnotes are an integral part of the consolidated financial statements.

4


Table of Contents

CHILDTIME LEARNING CENTERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

                     
        16 Weeks Ended  
       
 
        July 18, 2003     July 19, 2002  
       
   
 
        (In thousands)  
OPERATING ACTIVITIES:
               
Net (loss)
  $ (270 )   $ (408 )
Adjustments to reconcile net loss to cash provided (used) by operating activities:
               
 
Depreciation and amortization
    1,240       917  
 
Provision for doubtful accounts
    351       194  
 
Deferred rent liability
    164       (23 )
 
Deferred income taxes
          163  
 
Gains (loss) on sale of assets
    87       (149 )
 
Changes in operating assets and liabilities:
               
   
Accounts receivable
    (2,276 )     (428 )
   
Prepaid expenses and other current assets
    (752 )     696  
   
Accounts payable, accruals and other current liabilities
    (1,775 )     1,812  
   
Exit and closure expense accrual
    (298 )     (1,601 )
 
 
   
 
 
Net cash provided (used) by operating activities
    (3,529 )     1,173  
 
 
   
 
INVESTING ACTIVITIES:
               
 
Acquisition of Tutor Time — (net of cash of $682)
          (23,790 )
 
Capital spending
    (1,457 )     (739 )
 
Proceeds from sale of assets
    836       555  
 
Payments for refundable deposits and other assets
    (18 )     (5 )
 
 
   
 
 
Net cash used in investing activities
    (639 )     (23,979 )
 
 
   
 
FINANCING ACTIVITIES:
               
 
Net borrowings on revolving line of credit
    2,094       8,462  
 
Repayments under long-term debt
    (14,723 )     (275 )
 
Issuance of long-term debt
    3,500       14,000  
 
Changes in drafts payable
    963       (2,053 )
 
Issuance of common shares (net of issuance costs)
    11,626        
 
 
   
 
 
Net cash provided by financing activities
    3,460       20,134  
 
 
   
 
Net decrease in cash and cash equivalents
    (708 )     (2,672 )
Cash and cash equivalents, beginning of year
    2,499       4,891  
 
 
   
 
Cash and cash equivalents, end of period
  $ 1,791     $ 2,219  
 
 
   
 

The accompanying footnotes are an integral part of the consolidated financial statements.

5


Table of Contents

CHILDTIME LEARNING CENTERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

NOTE 1 — DESCRIPTION OF BUSINESS

Childtime Learning Centers, Inc. conducts business through its wholly-owned subsidiary Childtime Childcare, Inc. and its other wholly-owned subsidiaries (collectively, the “Company”). The Company and its predecessors began operations in 1967. The Company operates in three business segments: Childtime Learning Centers, Tutor Time Learning Centers and Franchise Operations. The Company provides center-based educational services and child care to children between the ages of six weeks and 12 years under two distinct brand identities: Childtime Learning Centers (“Childtime”) and Tutor Time Childcare Learning Centers (“Tutor Time”). As of July 18, 2003, the Company operated or franchised a total of 472 centers system-wide under three major lines of business and had system-wide licensed capacity capable of serving over 50,000 children. The Company’s three lines of business are:

    Childtime Learning Centers: 273 centers operated by the Company, consisting of:
 
      — 262 Childtime centers and
 
      — 11 Childtime-branded centers operated for third parties;
 
    Tutor Time Learning Centers: 64 Tutor Time centers operated by the Company; and
 
    Tutor Time Franchise: royalties and other fees received from 135 franchised Tutor Time centers.

Childtime and Tutor Time corporate centers are located in the United States (in 27 states), with the exception of one Tutor Time center located in Canada. The vast majority of these centers are operated on leased premises, with typical lease terms ranging from 1 to 25 years; 51 of the Childtime centers are operated on Company-owned premises.

The 11 Childtime centers the Company operates under management contracts are all located in the U.S., serving hospitals, corporations and the federal government. Under these contracts, the Company receives an annual operating fee and, in some cases, is eligible to receive incentives for improving revenues and/or managing costs. These contracts are typically up for renewal on an annual basis.

Tutor Time franchise centers are also predominantly located in the U.S., with 123 centers operating in 12 states. An additional 12 centers are operated in Canada, Hong Kong, Indonesia, and the Philippines, for the most part under master franchise agreements. The Company currently guarantees leases for 66 of its franchise centers, including sites under development.

6


Table of Contents

NOTE 2 — ACQUISITION AND PRO FORMA INFORMATION

On July 19, 2002, the Company acquired substantially all of the assets of Tutor Time Learning Systems, Inc., a Florida corporation (“Tutor Time”), for an aggregate purchase price of approximately $22.8 million, including acquisition costs, plus the assumption of certain liabilities. In consideration for providing investment advisory services with respect to the acquisition, Jacobson Partners was paid an advisory fee consisting of a cash payment of $333,336 and the issuance of 175,438 shares of common stock. These costs have been capitalized as part of the acquisition costs. Jacobson Partners is the management and financial consultant to the Company of which Benjamin R. Jacobson, the Company’s Chairman of the Board is the managing general partner, James J. Morgan, the Company’s former Chairman of the Board and interim Chief Executive Officer, is a partner, and George A. Kellner, the Company’s Vice Chairman of the Board, is a special advisor.

The Tutor Time acquisition was financed, in part, by Bank One, NA through its secured revolving line of credit with the Company. Subordinated loans (the “Subordinated Notes”) in the aggregate amount of $14 million were provided by a group of lenders organized by Jacobson Partners to fund the balance of the Tutor Time acquisition purchase price and to provide related working capital. The Subordinated Notes were subject to a Subordination Agreement in favor of Bank One, NA, matured December 31, 2004 and bore interest at 15%, of which 7% was payable in cash, and the balance was payable in kind by the issuance of Additional Subordinated Notes, with interest and principal payable on the earlier of December 31, 2004 or such date on which the Company consummated the Rights Offering (see Note 6), provided that interest on the Subordinated Notes (including the Additional Subordinated Notes and interest thereon) could be paid only to the extent the aggregate proceeds of the Rights Offering exceeded $14 million. Although Jacobson Partners received no consideration for arranging this financing, lenders included JP Acquisition Fund II, L.P. and JP Acquisition Fund III, L.P., entities controlled and managed by affiliates of Jacobson Partners (for an aggregate of $10,497,154), and three directors of the Company (Mr. Jacobson, Mr. Morgan and Mr. Kellner) (for an aggregate of $515,132). The Subordinated Notes were repaid upon completion of the Company’s Rights Offering (see Note 6).

In connection with the Tutor Time acquisition, JP Acquisition Fund II, L.P., JP Acquisition Fund III, L.P., and certain of their co-investors (collectively, the “Optionees”), including Messrs. Jacobson, Morgan and Kellner, agreed to arrange for the Company to obtain a standby purchase commitment in connection with the Company’s proposed Rights Offering which was completed on May 16, 2003 (See Note 6). As consideration for obtaining such commitment, a Special Committee of the Board of Directors approved the grant to the Optionees of options to purchase, in the aggregate, up to 400,000 shares of common stock, until July 19, 2006, at an exercise price of $5.00 per share.

Pro forma information for the Company and Tutor Time follows (in thousands, except per share data):

         
    16 Weeks Ended  
    July 19, 2002  
   
 
Revenue, net
  $ 61,431  
Operating loss
    (219 )
Loss before income taxes and discontinued operations
    (298 )
Net loss
    (358 )
Earnings per share
  $ (0.07 )

In connection with the Tutor Time bankruptcy proceedings, Tutor Time, at the request of the Company was able to reject numerous leases and franchise agreements. The accompanying pro forma information includes only the revenues and costs from those Tutor Time centers and franchises that were not rejected as part of the bankruptcy proceedings. No pro forma adjustments were made to the historical Tutor Time corporate overhead expenses ($2.0 million for the 16 weeks ended July 19, 2002). Additional interest expense was included in the pro forma results based upon the additional debt incurred to finance the Tutor Time acquisition.

7


Table of Contents

NOTE 3 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The consolidated financial statements include the accounts of Childtime Learning Centers, Inc. and its wholly owned subsidiaries. All significant intercompany transactions have been eliminated in consolidation.

The accompanying financial statements have been prepared by the Company in accordance with the accounting policies described in the Company’s audited financial statements included in the Company’s Annual Report on Form 10-K for the year ended March 28, 2003, and should be read in conjunction with the notes thereto.

In the opinion of the Company’s management, the accompanying unaudited consolidated financial statements contain all adjustments which are necessary to present fairly its financial position as of July 18, 2003, and the results of its operations and cash flows for the 16 weeks ended July 18, 2003 and July 19, 2002, respectively, and are of a normal and recurring nature. The results of operations for interim periods are not necessarily indicative of the operating results to be expected for the full year.

Use of Estimates

The preparation of consolidated financial statements in accordance with generally accepted accounting principles requires management to render estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported period. Actual results could differ from those estimates.

Fiscal Year

The Company utilizes a 52-53 week fiscal year ending on the Friday closest to March 31. For fiscal year 2004, the first quarter contained 16 weeks, and the fiscal year contains 53 weeks. For fiscal year 2003, the first quarter contained 16 weeks, and the fiscal year contained 52 weeks.

Stock-Based Compensation

The Company has adopted the disclosure provisions of SFAS No. 123, Accounting for Stock-Based Compensation, and continues to measure compensation cost using the intrinsic value method in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees. Had stock option compensation cost for these plans been determined based on the fair value at the grant dates for awards under those plans consistent with the methodology of SFAS No. 123, the Company’s net loss and net loss per share would have been increased to the pro forma amounts indicated below (in thousands):

                         
            16 Weeks Ended  
           
 
            July 18,     July 19,  
            2003     2002  
           
   
 
Net loss as reported
      $ (270 )   $ (408 )
Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects
        150       6  
           
   
 
Pro forma net loss
      $ (420 )   $ (414 )
 
                   
Basic and diluted net loss per share:
                   
As reported
      $ (0.02 )   $ (0.08 )
Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects
        0.01       0.00  
           
   
 
Pro forma
      $ (0.03 )   $ (0.08 )
Weighted average fair value of options granted during the period
          $ 0.45     $ 1.15  
 
         
   
 

The fair value of the options used to compute pro forma net loss and net loss per share disclosures is the estimated present value at grant date using the “Black-Scholes” option-pricing model with the following weighted average assumptions for the 16 weeks ended July 18, 2003 and July 19, 2002, respectively; no dividend yield; expected volatility of 56.4 percent and 37.3 percent, respectively; risk free interest rate of 2.0 percent and 3.2 percent, respectively; and expected holding periods of 5.0 years.

8


Table of Contents

NOTE 4 — ACCOUNTS RECEIVABLE

Accounts receivable is presented net of an allowance for doubtful accounts. At July 18, 2003 and March 28, 2003, the allowance for doubtful accounts was $2.9 million and $2.7 million, respectively.

NOTE 5 — DRAFTS PAYABLE

Drafts payable represent unfunded checks drawn on zero balance accounts that have not been presented for funding to the Company’s banks. The drafts are funded, without finance charges, as soon as they are presented. At July 18, 2003 and March 28, 2003, the aggregate drafts payable were $4.1 million and $3.2 million, respectively.

NOTE 6 — FINANCING ARRANGEMENTS

On May 16, 2003, the Company completed a Rights Offering under which it issued 100,000 units at $158.52 per unit. Total proceeds from the offering were $15.9 million, of which $11.6 million (net of issuance expenses) was for the issuance of 14.1 million shares of common stock and $3.5 million was new subordinated notes (“New Subordinated Notes”). The proceeds of the offering were used to pay off the balance, which included accrued interest, on the Subordinated Notes (see Note 2). The New Subordinated Notes bear interest at 15%, payable quarterly, and are due May 15, 2008. Subject to the applicable subordination provisions, these New Subordinated Notes may be redeemed, at the option of the Company, at any time and must be redeemed following the occurrence of a “change of control”. In either case, the redemption price is 100% of the principal balance of the Notes, plus accrued and unpaid interest on such principal balance to the date of redemption.

9


Table of Contents

NOTE 7 — CONTINGENCIES

The Company is primarily liable on approximately $1.0 million for lease assignments already negotiated in connection with certain lease terminations resulting from the fiscal 2001 restructuring program (see Note 11). The Company has recorded a liability for estimates of future liabilities under these leases. A subsidiary of the Company is primarily or contingently liable for many of the leases of Tutor Time’s franchisees. In an effort to build its franchisee network, Tutor Time either leased the prospective site for a franchisee, with a subsequent sublease of the site to the franchisee, or provided a lease guarantee to the landlord for the benefit of the franchisee in exchange for a monthly lease guarantee fee payable by the franchisee that is based upon the monthly rent expense of the guaranteed lease. The aggregate liability is approximately $92.8 million related to leases and $27.2 million related to guarantees. The leases have durations from 1-20 years. The Company would be required to pay the related lease obligations in the case of default by the franchisee. Should the Company be required to make payments under these leases, it may assume obligations for operating the center. Should the center not be economically viable, the Company will make provision for the lease termination at that time. The Company has taken over operations for a center previously operated by a franchisee as a result of a default under the franchisee’s lease and intends to continue to operate this center. Other than with respect to the foregoing center, the Company has not been notified that it will be required to make payments under any of these leases or guarantees, does not believe that any payments are likely and has not recorded any related liability.

During fiscal 2002, the Company decided not to pursue opening three new build-to-suit centers after leases for these centers had been signed with the developer of the centers. The Company was subsequently sued by the developer for breach of contract. This case was settled at the end of fiscal 2002, and a current liability was recorded on the balance sheet as of March 29, 2002 in the amount of $0.8 million, which was paid during first quarter 2003.

Various legal actions and other claims are pending or could be asserted against the Company. In addition, the Company has and will continue to vigorously protect its rights against parties that violate franchise agreements or infringe on its intellectual property rights. Litigation is subject to many uncertainties; the outcome of individual litigated matters is not predictable with assurance; and it is reasonably possible that some of these matters may be decided unfavorably to the Company. It is the opinion of management that the ultimate liability, if any, with respect to these matters will not materially affect the financial position, results of operations or cash flows of the Company.

NOTE 8 — OPTION GRANTS AND PAYMENTS FOR CONSULTING SERVICES

In July 2000, the Company retained Jacobson Partners, of which Benjamin R. Jacobson, the Company’s Chairman of the Board, is the managing general partner, to provide management and financial consulting services. As part of the consideration paid with respect to, and to add further incentive, for such services, Jacobson Partners was granted stock options to purchase 557,275 shares. Jacobson Partners has exercised options totaling 294,117 shares at a cost of $2,500,000. The remaining 263,158 shares expired in July 2002. Additionally, Jacobson Partners receives an annual consulting fee in the amount of $250,000, plus reimbursement of reasonable out-of-pocket expenses. In connection with the Tutor Time acquisition, Jacobson Partners was paid an advisory fee consisting of $333,336 and the issuance of 175,438 shares, and options were granted to certain related parties to acquire up to 400,000 shares of the Company’s common stock (see Note 2). Total expenses incurred for Jacobson Partners (exclusive of the Tutor Time fee) were $77,000 and $77,000 for the 16 weeks ended July 18, 2003 and July 19, 2002, respectively, and are included in General and administrative expenses in the accompanying Consolidated Statement of Operations.

NOTE 9 — INCOME TAXES

The Company provides for income taxes in accordance SFAS No. 109, Accounting for Income Taxes, which requires recognition of deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the consolidated financial statements or tax returns. Under this method, deferred tax liabilities and assets are determined based on the difference between financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.

10


Table of Contents

Due to continued losses and uncertainties, the Company has determined that it is more likely than not that the deferred tax assets will not be recovered through future taxable income. As a result, a valuation reserve has been provided reducing deferred tax assets to an amount recoverable through the reversal of deferred tax liabilities or through carryback to prior tax years. Deferred taxes are as follows (in thousands):

         
Deferred tax assets
  $ 4,802  
Valuation allowance
    (4,497 )
 
 
 
Net deferred taxes
  $ 305  
 
 
 

NOTE 10 — LOSS PER SHARE

For the 16 weeks ended July 18, 2003 and July 19, 2002, basic loss per share has been calculated by dividing earnings available to common shareholders by the weighted average number of common shares outstanding for the period. The calculation of basic and diluted shares is as follows (in thousands):

                 
    Calculation of Incremental Shares  
    16 weeks ended  
   
 
    July 18, 2003     July 19, 2002  
   
   
 </