| North Carolina |
56-0888429 | |
| (State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
| Page No. | ||||
| Part 1. |
3 | |||
| Item 1. |
3 | |||
| 3 | ||||
| Thirteen Weeks and Thirty-Nine Weeks Ended October 28,
2001 (Unaudited) and November 3, 2002 (Unaudited) |
4 | |||
| 5 | ||||
| 6 | ||||
| Item 2. |
16 | |||
| Item 3. |
20 | |||
| Item 4. |
21 | |||
| Part II. |
22 | |||
| Item 6. |
22 |
| February 3, 2002 |
November 3, 2002 |
|||||||
| (unaudited) |
||||||||
| ASSETS |
||||||||
| CURRENT ASSETS: |
||||||||
| Cash and cash equivalents |
$ |
2,885 |
|
$ |
5,260 |
| ||
| Accounts receivable, net |
|
1,493 |
|
|
2,583 |
| ||
| Inventories |
|
7,710 |
|
|
9,526 |
| ||
| Deferred income taxes |
|
1,294 |
|
|
1,294 |
| ||
| Prepaid expenses and other assets |
|
3,804 |
|
|
5,563 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
17,186 |
|
|
24,226 |
| ||
| PROPERTY AND EQUIPMENT: |
||||||||
| Land and improvements |
|
2,305 |
|
|
2,305 |
| ||
| Buildings and improvements |
|
12,404 |
|
|
12,422 |
| ||
| Photographic, sales and finishing equipment |
|
109,562 |
|
|
118,503 |
| ||
| Leasehold improvements |
|
16,236 |
|
|
18,414 |
| ||
| Construction in progress |
|
1,889 |
|
|
3,718 |
| ||
| |
|
|
|
|
| |||
| Total |
|
142,396 |
|
|
155,362 |
| ||
| Less accumulated depreciation and amortization |
|
91,500 |
|
|
98,477 |
| ||
| |
|
|
|
|
| |||
| Property and equipment, net |
|
50,896 |
|
|
56,885 |
| ||
| GOODWILL, NET |
|
51,531 |
|
|
51,542 |
| ||
| DEFERRED FINANCING COSTS, NET |
|
11,317 |
|
|
10,101 |
| ||
| INTANGIBLE AND OTHER ASSETS, NET |
|
199 |
|
|
76 |
| ||
| |
|
|
|
|
| |||
| TOTAL ASSETS |
$ |
131,129 |
|
$ |
142,830 |
| ||
| |
|
|
|
|
| |||
| LIABILITIES AND SHAREHOLDERS DEFICIENCY |
||||||||
| CURRENT LIABILITIES: |
||||||||
| Short-term borrowings |
$ |
9,000 |
|
$ |
9,300 |
| ||
| Current portion of long-term debt |
|
11,333 |
|
|
91 |
| ||
| Accounts payabletrade |
|
24,231 |
|
|
29,092 |
| ||
| Accrued insurance |
|
3,120 |
|
|
3,686 |
| ||
| Accrued income taxes |
|
287 |
|
|
269 |
| ||
| Accrued compensation |
|
4,857 |
|
|
5,289 |
| ||
| Accrued interest |
|
4,236 |
|
|
9,424 |
| ||
| Other accrued liabilities |
|
9,741 |
|
|
15,398 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
66,805 |
|
|
72,549 |
| ||
| LONG-TERM DEBT |
|
197,628 |
|
|
220,747 |
| ||
| DEFERRED INCOME TAXES |
|
1,294 |
|
|
1,294 |
| ||
| OTHER LIABILITIES |
|
35,104 |
|
|
31,413 |
| ||
| |
|
|
|
|
| |||
| TOTAL LIABILITIES |
|
300,831 |
|
|
326,003 |
| ||
| SERIES A REDEEMABLE CONVERTIBLE PREFERRED STOCK, $10.00 PAR VALUE (AUTHORIZED15,000 SHARES;ISSUED AND OUTSTANDING15,000 SHARES) |
|
7,688 |
|
|
8,120 |
| ||
| COMMITMENTS AND CONTINGENCIES |
||||||||
| SHAREHOLDERS DEFICIENCY: |
||||||||
| Common stock, $0.20 par value (authorized20,000,000 shares; issued and outstanding2,293,152
shares) |
|
458 |
|
|
458 |
| ||
| Additional paid-in capital |
|
|
|
|
2,861 |
| ||
| Warrants to purchase Series A Redeemable Convertible Preferred |
||||||||
| Stock (issued and outstanding at November 3, 2002287) |
|
|
|
|
642 |
| ||
| Warrants to purchase common stock (issued and oustanding at February 3, 2002508,300 and at November 3, 2002306,610) |
|
4,843 |
|
|
2,947 |
| ||
| Deficit |
|
(182,173 |
) |
|
(197,481 |
) | ||
| Accumulated other comprehensive loss |
|
(518 |
) |
|
(720 |
) | ||
| |
|
|
|
|
| |||
| Total shareholders deficiency |
|
(177,390 |
) |
|
(191,293 |
) | ||
| |
|
|
|
|
| |||
| TOTAL LIABILITIES AND SHAREHOLDERS DEFICIENCY |
$ |
131,129 |
|
$ |
142,830 |
| ||
| |
|
|
|
|
| |||
| For the Thirteen Weeks
Ended |
For the Thirty-Nine Weeks
Ended |
|||||||||||||||
| October 28, 2001 |
November 3, 2002 |
October 28, 2001 |
November 3, 2002 |
|||||||||||||
| SALES |
$ |
61,097 |
|
$ |
67,973 |
|
$ |
167,180 |
|
$ |
197,419 |
| ||||
| COST OF SALES |
|
47,654 |
|
|
54,604 |
|
|
132,545 |
|
|
154,051 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| GROSS PROFIT |
|
13,443 |
|
|
13,369 |
|
|
34,635 |
|
|
43,368 |
| ||||
| GENERAL AND ADMINISTRATIVE |
|
9,553 |
|
|
9,763 |
|
|
27,046 |
|
|
29,870 |
| ||||
| AMORTIZATION OF INTANGIBLES |
|
493 |
|
|
48 |
|
|
1,479 |
|
|
144 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| INCOME FROM OPERATIONS |
|
3,397 |
|
|
3,558 |
|
|
6,110 |
|
|
13,354 |
| ||||
| INTEREST EXPENSE, net |
|
(7,690 |
) |
|
(7,652 |
) |
|
(22,437 |
) |
|
(21,462 |
) | ||||
| OTHER EXPENSE, net |
|
(1,516 |
) |
|
(92 |
) |
|
(5,775 |
) |
|
(2,153 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| LOSS BEFORE INCOME TAXES, EXTRAORDINARY LOSS AND CUMULATIVE EFFECT OF ACCOUNTING CHANGE |
|
(5,809 |
) |
|
(4,186 |
) |
|
(22,102 |
) |
|
(10,261 |
) | ||||
| INCOME TAX PROVISION |
|
(3 |
) |
|
|
|
|
(178 |
) |
|
(47 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| LOSS BEFORE EXTRAORDINARY LOSS AND CUMULATIVE EFFECT OF ACCOUNTING CHANGE |
|
(5,812 |
) |
|
(4,186 |
) |
|
(22,280 |
) |
|
(10,308 |
) | ||||
| EXTRAORDINARY LOSS ON EARLY EXTINGUISHMENT OF DEBT, NET OF INCOME TAX BENEFIT AND VALUATION ALLOWANCE |
|
|
|
|
|
|
|
|
|
|
(4,568 |
) | ||||
| CUMULATIVE EFFECT OF ACCOUNTING CHANGE |
|
|
|
|
|
|
|
(1,728 |
) |
|
|
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| NET LOSS |
$ |
(5,812 |
) |
$ |
(4,186 |
) |
$ |
(24,008 |
) |
$ |
(14,876 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| For the Thirty-Nine Weeks Ended |
||||||||
| October 28, 2001 |
November 3, 2002 |
|||||||
| OPERATING ACTIVITIES: |
||||||||
| Net loss |
$ |
(24,008 |
) |
$ |
(14,876 |
) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: |
||||||||
| Depreciation and amortization |
|
8,495 |
|
|
7,156 |
| ||
| Amortization of deferred financing costs |
|
2,280 |
|
|
1,689 |
| ||
| Interest expense-effective interest method |
|
(87 |
) |
|
(509 |
) | ||
| Cumulative effect of accounting change |
|
1,728 |
|
|
|
| ||
| Change in fair value of derivative instruments |
|
5,775 |
|
|
2,153 |
| ||
| Early extinguishment of debt |
|
|
|
|
4,568 |
| ||
| Amortization of debt discounts |
|
|
|
|
219 |
| ||
| Decrease in allowance for doubtful accounts |
|
(31 |
) |
|
|
| ||
| Loss on disposal of property and equipment |
|
181 |
|
|
36 |
| ||
| Changes in assets and liabilities which provided (used) cash: |
||||||||
| Accounts receivable |
|
113 |
|
|
(1,090 |
) | ||
| Inventories |
|
(2,053 |
) |
|
(1,816 |
) | ||
| Prepaid expenses and other assets |
|
(856 |
) |
|
(1,759 |
) | ||
| Accounts payable trade |
|
6,195 |
|
|
4,861 |
| ||
| Accrued expenses |
|
7,585 |
|
|
13,485 |
| ||
| Other accrued liabilities |
|
(1,084 |
||||||