DATE
OF REPORT: May 17,
2007
|
COMMISSION FILE NO. 0-22810 |
DELAWARE
(State
or other jurisdiction of
incorporation
or organization)
|
03-0311630
(I.R.S.
Employer
Identification
No.)
|
§ |
An
unaudited pro forma consolidated balance sheet as of March 31, 2007,
giving effect to the disposition as if it occurred on March 31,
2007.
|
§ |
An
unaudited pro forma consolidated statement of operations for the
three
months ended March 31, 2007, giving effect to the disposition as
if it had
occurred on January 1, 2007.
|
§ |
An
unaudited pro forma consolidated statement of operations for the
year
ended December 31, 2006, giving effect to the disposition as if it
had
occurred on January 1, 2006.
|
As
Reported
|
Business
|
Pro
Forma
|
||||||||
Assets
|
March
31, 2007
|
Disposition
(a)
|
March
31, 2007
|
|||||||
Current
Assets
|
||||||||||
Cash and cash equivalents
|
$
|
10,237
|
$
|
9,013
|
$
|
19,250
|
||||
Short-term investments
|
3,705
|
-
|
3,705
|
|||||||
Accounts receivable, net
|
2,103
|
-
|
2,103
|
|||||||
Inventories
|
6,455
|
-
|
6,455
|
|||||||
Prepaid expenses and other
|
||||||||||
current assets
|
2,229
|
-
|
2,229
|
|||||||
Assets held for sale
|
18,515
|
(17,513
|
)
|
1,002
|
||||||
Total
current assets
|
43,244
|
(8,500
|
)
|
34,744
|
||||||
Property
and equipment, net
|
38,097
|
-
|
38,097
|
|||||||
Goodwill
|
1,623
|
-
|
1,623
|
|||||||
Other
intangible assets, net
|
2,854
|
-
|
2,854
|
|||||||
Other
assets
|
147
|
-
|
147
|
|||||||
Total
assets
|
$
|
85,965
|
$
|
(8,500
|
)
|
$
|
77,465
|
|||
Liabilities
and Stockholders’ Equity
|
||||||||||
Current
liabilities:
|
||||||||||
Current portion of long-term debt and capital
|
||||||||||
lease
obligations
|
$
|
4,179
|
-
|
$
|
4,179
|
|||||
Accounts Payable
|
3,410
|
-
|
3,410
|
|||||||
Income taxes payable
|
352
|
-
|
352
|
|||||||
Deferred revenue
|
286
|
-
|
286
|
|||||||
Accrued expenses and other current liabilities
|
2,295
|
-
|
2,295
|
|||||||
Liabilities related to assets held for sale
|
9,511
|
(9,240
|
)
|
271
|
||||||
Total
current liabilities
|
20,033
|
(9,240
|
)
|
10,793
|
||||||
Long-term
debt and capital leases, net of
|
||||||||||
current
portion
|
9,832
|
-
|
9,832
|
|||||||
Commitments
|
- | - | - | |||||||
Stockholders’
equity:
|
||||||||||
Preferred stock- $.01 par value:
|
||||||||||
Authorized shares-10,000,000
|
-
|
-
|
-
|
|||||||
Issued and outstanding-none
|
||||||||||
Common stock - $.01 par value:
|
||||||||||
Authorized shares-100,000,000
|
||||||||||
Issued and outstanding shares of 15,275,382
|
153
|
-
|
153
|
|||||||
Additional paid-in capital
|
90,077
|
-
|
90,077
|
|||||||
Accumulated other comprehensive income
|
438
|
-
|
438
|
|||||||
Accumulated deficit
|
(34,568
|
)
|
740
|
(33,828
|
)
|
|||||
Total
stockholders’ equity
|
56,100
|
740
|
56,840
|
|||||||
Total
liabilities and stockholders’ equity
|
$
|
85,965
|
$
|
(8,500
|
)
|
$
|
77,465
|
(a) |
The
disposition reflects the net cash proceeds of approximately $9.0
million. Cash proceeds are net of debt payoff of approximately
$9.2
million, debt defeasance costs of $1.35 million and other transaction
closing costs of approximately
$240,000.
|
Revenue
|
As
Reported
|
Business
Disposition
|
Pro
Forma
Adjusted
|
||||||||
Car
wash and
detailing services
|
$
|
4,687
|
$
|
-
|
$
|
4,687
|
|||||
Lube
and other
automotive services
|
805
|
-
|
805
|
||||||||
Fuel
and
merchandise sales
|
654
|
-
|
654
|
||||||||
Security
sales
|
5,435
|
-
|
5,435
|
||||||||
11,581
|
-
|
11,581
|
|||||||||
Cost
of revenues:
|
|||||||||||
Car
wash
and detailing services
|
3,542
|
-
|
3,542
|
||||||||
Lube
and other
automotive services
|
634
|
-
|
634
|
||||||||
Fuel
and
merchandise sales
|
575
|
-
|
575
|
||||||||
Security
sales
|
4,047
|
-
|
4,047
|
||||||||
8,798
|
8,798
|
||||||||||
Selling,
general and administrative expenses
|
4,187
|
-
|
4,187
|
||||||||
Depreciation
and amortization
|
399
|
-
|
399
|
||||||||
Operating
loss
|
(1,803
|
)
|
-
|
(1,803
|
)
|
||||||
Interest
expense, net
|
(254
|
)
|
113
|
(a) |
(141
|
)
|
|||||
Other
income
|
138
|
-
|
138
|
||||||||
(Loss)
income from continuing operations before
|
|||||||||||
income
taxes
|
(1,919
|
)
|
113
|
(1,806
|
)
|
||||||
Income
tax expense
|
25
|
-
|
25
|
||||||||
(Loss)
income from continuing operations
|
(1,944
|
)
|
113
|
(1,831
|
)
|
||||||
Income
from discontinued operations
|
1,286
|
(182
|
)(b)
|
1,104
|
|||||||
Net
loss
|
$
|
(658
|
)
|
$
|
(69
|
)
|
$
|
(727
|
)
|
||
Per
share of common stock (basic and diluted):
|
|||||||||||
Loss
from continuing operations
|
$
|
(0.13
|
)
|
$
|
0.01
|
$
|
(0.12
|
)
|
|||
Income
from discontinued operations, net of tax
|
0.09
|
(0.02
|
)
|
0.07
|
|||||||
Net
loss
|
$
|
(0.04
|
)
|
$
|
(0.01
|
)
|
$
|
(0.05
|
)
|
||
Weighted
average shares outstanding:
|
|||||||||||
Basic
|
15,275,382
|
15,275,382
|
|||||||||
Diluted
|
15,275,382
|
15,275,382
|
(a) |
Interest
income on net cash proceeds from sale.
|
(b) |
Elimination
of net income from discontinued operations.
|
Revenue
|
|
|
As
Reported
|
|
|
Business
Disposition
|
|
|
|
Pro
Forma
Adjusted
|
|
Car
wash and
detailing services
|
$
|
19,063
|
$
|
-
|
$
|
19,063
|
|||||
Lube
and other
automotive services
|
3,445
|
-
|
3,445
|
||||||||
Fuel
and
merchandise sales
|
3,341
|
-
|
3,341
|
||||||||
Security
sales
|
23,366
|
-
|
23,366
|
||||||||
49,215
|
49,215
|
||||||||||
Cost
of revenues:
|
|||||||||||
Car
wash
and detailing services
|
14,733
|
-
|
14,733
|
||||||||
Lube
and other
automotive services
|
2,727
|
-
|
2,727
|
||||||||
Fuel
and
merchandise sales
|
3,026
|
-
|
3,026
|
||||||||
Security
sales
|
17,427
|
-
|
17,427
|
||||||||
37,913
|
37,913
|
||||||||||
Selling,
general and administrative expenses
|
16,868
|
16,868
|
|||||||||
Depreciation
and amortization
|
1,621
|
1,621
|
|||||||||
Goodwill
and asset impairment charges
|
151
|
151
|
|||||||||
Operating
loss
|
(7,338
|
)
|
(7,338
|
)
|
|||||||
Interest
expense, net
|
(961
|
)
|
450
|
(a) |
|
(511
|
)
|
||||
Other
income
|
1,093
|
-
|
1,093
|
||||||||
(Loss)
income from continuing operations before income taxes
|
(7,206
|
)
|
450
|
(6,756
|
)
|
||||||
Income
tax expense
|
156
|
-
|
156
|
||||||||
(Loss)
income from continuing operations
|
(7,362
|
)
|
450
|
(6,912
|
)
|
||||||
Income
(loss) from discontinued operations, net
|
580
|
(1,183
|
)(b)
|
(603
|
)
|
||||||
Net
loss
|
$
|
(6,782
|
)
|
$
|
(733
|
)
|
$
|
(7,515
|
)
|
||
Per
share of common stock (basic and diluted):
|
|||||||||||
Loss
from continuing operations
|
$
|
(0.48
|
)
|
$
|
0.03
|
$
|
(0.45
|
)
|
|||
Income
(loss) from discontinued operations, net of tax
|
0.04
|
(0.08
|
)
|
(0.04
|
)
|
||||||
Net
loss
|
$
|
(0.44
|
)
|
$
|
(0.05
|
)
|
$
|
(0.49
|
)
|
||
Weighted
average shares outstanding:
|
|||||||||||
Basic
|
15,274,498
|
15,274,498
|
|||||||||
Diluted
|
15,274,498
|
15,274,498
|
a) |
Interest
income on cash proceeds from sale.
|
b) |
Elimination
of net income from discontinued
operations.
|
Dated: July 12, 2007 | Mace Security International, Inc. | |
|
|
|
By: | /s/ Gregory M. Krzemien | |
Gregory M. Krzemien |
||
Chief Financial Officer and Treasurer |