Castle Brands Inc.
Castle Brands Inc (Form: 10-Q, Received: 08/14/2007 16:39:52) Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

[X]   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2007

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 001-32849

CASTLE BRANDS INC.
(Exact name of registrant as specified in its charter)


Delaware 41-2103550
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
570 Lexington Avenue, 29th Floor,
New York, New York
10022
(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (646) 356-0200

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.    Yes [X]     No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, accelerated filer or a non-accelerated filer (as defined in Rule 12b-2 of the Act). See definition of ‘‘accelerated filer and large accelerated filer’’ in Rule 12b-2 of the Exchange Act.


         [ ]    Large accelerated filer [ ]    Accelerated filer [X]    Non-accelerated filer

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes [ ]     No [X]

The Company had 15,629,776 shares of $0.01 par value common stock outstanding at August 10, 2007.




TABLE OF CONTENTS





Table of Contents

PART I.    FINANCIAL INFORMATION

Item 1.    Condensed Consolidated Financial Statements

CASTLE BRANDS INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets


  June 30,
2007
March 31,
2007
  (Unaudited)  
ASSETS    
CURRENT ASSETS    
Cash and cash equivalents $ 15,928,361 $ 1,004,957
Short-term investments 3,969,494 5,912,464
Accounts receivable – net of allowance for doubtful accounts of $371,379 and $352,458 6,402,067 6,503,449
Due from affiliates 10,436 10,328
Inventories 12,043,532 10,716,983
Prepaid expenses and other current assets 2,272,227 1,585,901
TOTAL CURRENT ASSETS 40,626,117 25,734,082
EQUIPMENT – net 672,000 643,753
OTHER ASSETS    
Intangible assets – net of accumulated amortization of $2,454,454 and $2,233,808 13,610,426 13,813,596
Goodwill 13,036,650 13,036,650
Restricted cash 507,920 502,643
Other assets 554,231 795,237
TOTAL ASSETS $ 69,007,344 $ 54,525,961
LIABILITIES AND STOCKHOLDERS’ EQUITY  
CURRENT LIABILITIES    
Current maturities of notes payable and capital leases $ 29,298 $ 419,308
Accounts payable 5,005,325 5,150,535
Accrued expenses, put warrant payable and derivative instrument 1,984,556 1,987,669
Due to stockholders and affiliates 964,305 1,092,755
TOTAL CURRENT LIABILITIES 7,983,484 8,650,267
LONG TERM LIABILITIES    
Senior notes payable 9,428,423 9,354,861
Notes payable and capital leases, less current maturities 9,004,258 9,005,207
Deferred tax liability 2,518,330 2,555,368
  28,934,495 29,565,703
COMMITMENTS AND CONTINGENCIES (Note 15)    
MINORITY INTERESTS 1,167,275 1,407,645
STOCKHOLDERS’ EQUITY    
Preferred stock, $.01 par value, 5,000,000 shares authorized, none outstanding    
Common stock, $.01 par value, 45,000,000 shares authorized; 15,629,776 and 12,109,741 shares issued and outstanding at June 30, and March 31, 2007, respectively 156,298 121,098
Additional paid in capital 103,955,669 84,086,710
Accumulated deficiency (64,367,141 )   (59,962,237 )  
Accumulated other comprehensive loss (839,252 )   (692,958 )  
TOTAL STOCKHOLDERS’ EQUITY 38,905,574 23,552,613
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 69,007,344 $ 54,525,961

See accompanying notes to the condensed consolidated financial statements.

1




Table of Contents

CASTLE BRANDS INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(Unaudited)


  Three-months Ended
June 30,
  2007 2006
Sales, net $ 5,624,085 $ 5,460,405
Cost of sales 3,504,538 3,564,059
Gross profit 2,119,547 1,896,346
Selling expense (Note 1L) 4,237,608 3,542,572
General and administrative expense (Note 1L) 2,060,920 2,235,791
Depreciation and amortization 271,427 234,494
Net operating loss (4,450,408 )   (4,116,511 )  
Other income 1,300
Other expense (11,167 )   (6,308 )  
Foreign exchange gain 77,326 397,412
Interest expense, net (487,460 )   (422,676 )  
Write-off of deferred financing costs in connection with conversion of 6% subordinated convertible notes (295,368 )  
Current credit/(charge) on derivative financial instrument 189,397 (2,192 )  
Income tax benefit 37,038 37,038
Minority interests 240,370 343,359
Net loss $ (4,404,904 )   $ (4,063,946 )  
Preferred stock dividends 48,238
Net loss attributable to common stockholders $ (4,404,904 )   $ (4,112,184 )  
Net loss attributable to common stockholders per common share    
Basic $ (0.31 )   $ (0.36 )  
Diluted $ (0.31 )   $ (0.36 )  
Weighted average shares used in computation    
Basic 14,166,391 11,422,725
Diluted 14,166,391 11,422,725

See accompanying notes to the condensed consolidated financial statements.

2




Table of Contents

CASTLE BRANDS INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Changes in Stockholders’ Equity
(Unaudited)


  Common Stock Additional
Paid in
Capital
Accumulated
Deficiency
Accumulated
Other
Comprehensive
Loss
Total
Stockholders’
Equity
  Shares Amount
BALANCE, MARCH 31, 2007 12,109,741 $ 121,098 $ 84,086,710 $ (59,962,237 )   $ (692,958 )   $ 23,552,613
Comprehensive loss            
Net loss       (4,404,904 )     (4,404,904 )  
Foreign currency translation adjustment         (146,294 )   (146,294 )  
Total comprehensive loss           (4,551,198 )  
Issuance of common stock in private placement, net of issuance costs 3,520,035 35,200 19,595,513     19,630,713
Vesting of stock options as compensation     3,258     3,258
Stock-based compensation     270,188     270,188
BALANCE, JUNE 30, 2007 15,629,776 156,298 103,955,669 (64,367,141 )   (839,252 )   38,905,574

See accompanying notes to the condensed consolidated financial statements.

3




Table of Contents

CASTLE BRANDS INC. and SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)


  Three-months Ended June 30,
  2007 2006
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (4,404,904 )   $ (4,063,946 )  
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 271,427 234,494
Minority interest in net loss of consolidated subsidiary (240,370 )   (343,359 )  
Loss on disposal of fixed assets 1,051
Write-off of deferred financing costs 50,226 388,098
Current (credit)/charge on derivative financial instrument (189,397 )   2,192
Deferred tax benefit (37,038 )   (37,038 )  
Effect of changes in foreign currency rate (182,842 )   (396,302 )  
Stock-based compensation expense 270,188 494,494
Non-cash interest charge 131,250 283,727
Changes in operations, assets and liabilities    
Decrease/(increase) in accounts receivable 135,045 (999,502 )  
Increase in due from affiliates (38,911 )  
Increase in inventory (1,295,609 )   (756,663 )  
Increase in prepaid expenses and supplies (610,074 )   (417,470 )  
Decrease/(increase) in other assets 136,351 (5,310 )  
Decrease in accounts payable and accrued expenses (1,328,186 )   (375,185 )  
Decrease in due to related parties (135,547 )   (335,435 )  
Total adjustments (3,023,525 )   (2,302,170 )  
NET CASH USED IN OPERATING ACTIVITIES (7,428,429 )   (6,366,116 )  
CASH FLOWS FROM INVESTING ACTIVITIES    
Acquisition of property and equipment (82,471 )   (79,645 )  
Acquisition of intangible assets (7,836 )   (101,725 )  
Purchase of short-term investments (25,000,000 )  
Proceeds from sale of short-term investments 1,942,970 4,602,521
NET CASH PROVIDED BY/(USED IN) INVESTING ACTIVITIES 1,852,663 (20,578,849 )  
CASH FLOWS FROM FINANCING ACTIVITIES    
Repayment of notes payable (4,195,211 )   (7,471,519 )  
Proceeds from notes payable 3,726,624 4,614,913
Payments of obligations under capital leases (903 )   (860 )  
Issuance of common stock 21,014,609 31,500,000
Payments for costs of stock issuances (45,950 )   (3,085,309 )  
NET CASH PROVIDED BY FINANCING ACTIVITIES 20,499,169 25,557,225
EFFECTS OF FOREIGN CURRENCY TRANSLATION 1 26
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS 14,923,404 (1,387,714 )  
CASH AND CASH EQUIVALENTS - BEGINNING 1,004,957 1,392,016
CASH AND CASH EQUIVALENTS - ENDING $ 15,928,361 $ 4,302

4




Table of Contents
  Three-months Ended June 30,
  2007 2006
SUPPLEMENTAL DISCLOSURES    
Schedule of non-cash investing and financing activities    
Conversion of redeemable convertible preferred stock, net of fractional shares, by issuance of common stock $ $ 28,447,667
Issuance of common stock in payment of accrued dividends $ $ 1,389,765
Conversion of 5% euro denominated convertible subordinated notes by issuance of common stock $ $ 1,663,173
Conversion of 40% of 6% convertible subordinated notes by issuance of common stock $ $ 6,000,000
Offering costs in connection with private placement $ (1,337,947 )   $
Interest paid $ 596,140 $ 489,396

See accompanying notes to the condensed consolidated financial statements.

5




Table of Contents

CASTLE BRANDS INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements

NOTE 1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying condensed consolidated financial statements do not include all of the information and footnote disclosures normally included in financial statements prepared in accordance with the rules and regulations of the Securities and Exchange Commission and U.S. generally accepted accounting principles (‘‘GAAP’’) and in the opinion of management, contain all adjustments (which consist of only normal recurring adjustments) necessary for a fair presentation of such financial information. Results of operations for interim periods are not necessarily indicative of those to be achieved for full fiscal years. The Condensed Consolidated Balance Sheet as of March 31, 2007 is derived from the March 31, 2007 audited financial statements. These condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the fiscal year ended March 31, 2007 included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission.

A.   Description of business and business combination – Castle Brands Inc. is the successor to Great Spirits Company, LLC, a Delaware limited liability company (‘‘GSC’’). GSC was formed in February 1998. In May 2003, Great Spirits (Ireland) Limited (‘‘GSI’’), a wholly owned subsidiary of GSC, began operations in Ireland to market GSC’s products internationally. GSI has been an inactive entity since December 2003 and was dissolved as of September 30, 2006. In July 2003, GSRWB, Inc. (renamed Castle Brands Inc.) and its wholly owned subsidiary, Great Spirits Corp. (renamed Castle Brands (USA) Corp.) (‘‘CB-USA’’), were formed under the laws of Delaware in contemplation of a pending acquisition. On December 1, 2003, Castle Brands Inc. acquired The Roaring Water Bay Spirits Group Limited and The Roaring Water Bay Spirits Marketing and Sales Company Limited and their related entities (collectively, ‘‘Roaring Water Bay’’). The acquisition has been accounted for under purchase accounting. Simultaneously, GSC was merged into CB-USA, and Castle Brands Inc. issued stock to GSC’s members in exchange for their membership interests in GSC. Subsequent to the acquisition, The Roaring Water Bay Spirits Group Limited was renamed Castle Brands Spirits Group Limited (‘‘CB Ireland’’) and The Roaring Water Bay Spirits Marketing and Sales Company Limited was renamed Castle Brands Spirits Marketing and Sales Company Limited (‘‘CB-UK’’).

In February 2005, Castle Brands Inc. acquired 60% of the shares of Gosling-Castle Partners Inc. (‘‘GCP’’), which holds the worldwide distribution rights (excluding Bermuda) to Gosling’s rum and related products.

In October 2006, Castle Brands Inc. acquired all of the outstanding capital stock of McLain & Kyne, Ltd. (‘‘McLain & Kyne’’) pursuant to a Stock Purchase Agreement. McLain & Kyne is a Louisville, Kentucky based developer and marketer of three premium small batch bourbons: Jefferson’s Reserve, Jefferson’s and Sam Houston.

As used herein, the ‘‘Company’’ refers to Castle Brands Inc. and, where appropriate, it also refers collectively to Castle Brands Inc. and its direct and indirect subsidiaries, including its majority owned GCP subsidiary.

B.   Principles of consolidation – The consolidated financial statements include the accounts of Castle Brands Inc., its wholly-owned subsidiaries, CB-USA and McLain and Kyne, and its wholly-owned foreign subsidiaries, CB Ireland and CB-UK, and its majority owned subsidiary, Gosling-Castle Partners, Inc. with adjustments for income or loss allocated based upon percentage of ownership. The accounts of the subsidiaries have been included as of the date of acquisition. All significant intercompany transactions and balances have been eliminated.

6




Table of Contents
C.   Organization and operations – The Company is principally engaged in the manufacture, marketing and sale of fine spirit brands of vodka, whiskey, rums and liqueurs (the ‘‘products’’) in the United States, Canada, Europe, and the Caribbean.
D.   Cash and cash equivalents – The Company considers all highly liquid instruments with a maturity date at acquisition of three-months or less to be cash and cash equivalents.
E.   Investments – The Company follows Statement of Financial Accounting Standards (‘‘SFAS’’) No. 115, Accounting for Certain Investments in Debt and Equity Securities, classifying its investments based on the intended holding period. The Company currently classifies its investments as available-for-sale. Available-for-sale securities are carried at estimated fair value, based on available market information, with unrealized gains and losses, if any, reported as a component of stockholders’ equity. Investments consist primarily of auction rate corporate debt, auction rate municipal securities, government bonds, mutual funds and preferred stock that are highly liquid in nature and represent the investment of cash that is available for current operations. Although original maturities of the Company’s auction rate securities are generally longer than one year, the Company has the right to sell these securities each auction date subject to the availability of buyers. Interest rates on these securities reset at every auction date, generally every twenty eight days.
F.   Trade accounts receivable – The Company records trade accounts receivable at net realizable value. This value includes an appropriate allowance for estimated uncollectible accounts to reflect anticipated losses on the trade accounts receivable balances. The Company calculates this allowance based on its history of write-offs, level of past due accounts based on contractual terms of the receivables and its relationships with, and economic status of, the Company’s customers.
G.   Revenue recognition – Revenue from product sales is recognized when the product is shipped to a customer (generally a distributor), title and risk of loss has passed to the customer in accordance with the terms of sale (FOB shipping point or FOB destination), and collection is reasonably assured. Revenue is not recognized on shipments to control states in the United States until such time as product is sold through to the retail channel.
H.   Inventories – Inventories, which comprise distilled spirits, raw materials (bulk spirits, bottles, labels and caps), packaging and finished goods, is valued at the lower of cost or market, using the weighted average cost method. The Company assesses the valuation of its inventories and reduces the carrying value of those inventories that are obsolete or in excess of the Company’s forecasted usage to their estimated net realizable value. The Company estimates the net realizable value of such inventories based on analyses and assumptions including, but not limited to, historical usage, expected future demand and market requirements. Reductions to the carrying value of inventories are recorded in cost of goods sold.
I.   Goodwill and other intangible assets – Goodwill represents the excess of purchase price including related costs over the value assigned to the net tangible and identifiable intangible assets of businesses acquired. As of both June 30, and March 31, 2007, goodwill and other indefinite lived intangible assets that arose from acquisitions were $13.6 million. Goodwill and other intangible assets with indefinite lives are not amortized, but instead are tested for impairment annually or more frequently if circumstances indicate a possible impairment may exist. Intangible assets with estimable useful lives are amortized over their respective estimated useful lives to the estimated residual values and reviewed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The Company performed its annual impairment assessment on long-lived assets, including intangible assets and goodwill.
J.   Excise taxes and duty – Excise taxes and duty are computed at standard rates based on alcohol proof per gallon/liter and are paid after finished goods are imported into the United States and Great Britain and then transferred out of ‘‘bond.’’ Excise taxes and duty are recorded to inventory as a component of the cost of the underlying finished goods. When the

7




Table of Contents
  underlying products are sold ‘‘ex warehouse’’ the sales price reflects the taxes paid and the inventoried excise taxes and duties are charged to cost of sales. During the three-months ended June 30, 2007 and 2006, the Company’s revenues and cost of sales included the amounts of excise tax and duties presented in the table below:

  Three-months ended June 30,
  2007 2006
Sales, net $ 1,302,990 $ 1,133,939
Cost of Sales $ 1,302,990 $ 1,133,939
K.   Foreign currency translation – The functional currency for the Company’s foreign operations is the euro in Europe, excluding the United Kingdom, the British pound in the United Kingdom, and the Canadian dollar in Canada. The translation from the applicable foreign currencies to U.S. dollars is performed for balance sheet accounts using current exchange rates in effect at the balance sheet date and for revenue and expense accounts using a weighted average exchange rate during the period. The resulting translation adjustments are recorded as a component of other comprehensive income. Gains or losses resulting from foreign currency transactions are shown as a separate line item in accompanying consolidated statements of operations.
L.   Stock-based compensation – Incremental compensation expense for the three-months ended June 30, 2007 and 2006 amounted to $270,188 and $494,494, respectively, of which $114,162 and $84,869, respectively, is included in selling expense and $156,026 and $409,625, respectively, is included in general and administrative expense in the accompanying condensed consolidated statements of operations.
M.   Stock warrants – The Company accounted for its warrant and put option rights as a compound financial instrument in the consolidated financial statements at fair value following the guidelines of EITF 00-19, paragraphs 44 and 45, and paragraphs 11 and 24 of SFAS 150. Changes in the fair value of the compound instrument are recognized in earnings for each reporting period. For the three-months ended June 30, 2007 and 2006, the Company recorded a (credit)/charge for the change in the value of the compound financial instrument of ($189,397) and $2,192, respectively. The Company recorded a (credit) of ($18,752) as of September 30, 2005 to reflect the change in fair value of the compound instrument as a result of the amendment discussed below.
N.   Advertising – Advertising costs are expensed when the advertising first appears in its respective medium. Advertising expense, which is included in selling expense, was $851,801 and $1,066,118 for three-months ended June 30, 2007 and 2006, respectively.
O.   Use of estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Estimates include the accounting for items such as evaluating annual impairment tests, allowance for doubtful accounts, depreciation, amortization and expense accruals.
P.   Recent accounting pronouncements – In September 2006, the Financial Accounting Standards Board (‘‘FASB’’) issued SFAS No. 157, Fair Value Measurements , to define fair value, establish a framework for measuring fair value in accordance with generally accepted accounting principles, and expand disclosures about fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007, the beginning of the Company’s 2008 fiscal year. The Company is assessing the impact the adoption of SFAS No. 157 will have on the Company’s financial position and results of operations.

8




Table of Contents
      In February 2007, the FASB issued Statement of Financial Accounting Standards (SFAS) No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159), which allows an entity the irrevocable option to elect fair value for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis. Subsequent changes in fair value of these financial assets and liabilities would be recognized in earnings when they occur. SFAS 159 further establishes certain additional disclosure requirements. SFAS 159 is effective for fiscal years beginning after November 15, 2007, with earlier adoption permitted. Management is currently evaluating the impact and timing of the adoption of SFAS 159 on the Company’s consolidated financial statements.
Q.   Reclassifications – Certain prior year amounts have been reclassified to conform to the current period presentation.

NOTE 2 — BASIC AND DILUTED NET LOSS PER COMMON SHARE

Basic net loss per common share is computed by dividing net loss by the weighted average number of common shares outstanding during the period. Diluted net loss per common share is computed giving effect to all dilutive potential common shares that were outstanding during the period. Diluted potential common shares consist of incremental shares issuable upon exercise of stock options and warrants and contingent conversion of debentures. In computing diluted net loss per share for the three-months ended June 30, 2007 and 2006, no adjustment has been made to the weighted average outstanding common shares as the assumed exercise of outstanding options and warrants and the assumed conversion of convertible debentures is anti-dilutive.

Potential common shares not included in calculating diluted net loss per share are as follows:


  June 30,
2007
June 30,
2006
Stock options 1,307,625 1,228,500
Stock warrants 2,255,432 598,618
Convertible debentures 1,162,380 1,125,000
Total 4,725,437 2,952,118

NOTE 3 — INVESTMENTS

The following is a summary of available-for-sale securities:


  Estimated
Fair Value
June 30, 2007  
Mutual funds $ 969,494
Auction rate corporate debt 2,000,000
Preferred stock 1,000,000
Total $ 3,969,494

9




Table of Contents

The cost of the Company’s short-term investments approximates their fair-values.

NOTE 4 — INVENTORIES


  June 30,
2007
March 31,
2007
Raw materials $ 1,695,710 $ 1,501,455
Finished goods 10,347,822 9,215,528
Total $ 12,043,532 $ 10,716,983

As of June 30, and March 31, 2007, 79.7% and 99.1%, respectively, of the raw materials and 12.6% and 13.0%, respectively, of finished goods were located outside of the United States.

Inventories are stated at the lower of weighted average cost or market.

NOTE 5 — INVESTMENTS AND ACQUISITIONS

Acquisition of McLain & Kyne, Ltd.

On October 12, 2006, the Company acquired all of the outstanding capital stock of McLain & Kyne, Ltd.pursuant to a Stock Purchase Agreement (the ‘‘Agreement’’). McLain & Kyne is a Louisville, Kentucky-based developer and marketer of three premium small batch bourbons: Jefferson’s Reserve, Jefferson’s and Sam Houston. As consideration for the acquisition, the Company has paid $2,000,000, consisting of $1,294,800 in cash and issued 100,000 shares of its common stock, valued at $705,200. The Company will also pay an earn-out to the sellers based on the financial performance of the acquired business. The aggregate amount of such earn-out payments, which shall not exceed $4,000,000, will be determined by a calculation based on the gross margin (as defined in the Agreement) recognized by the Company from the sales of McLain & Kyne’s bourbons through March 31, 2011. As a result of the initial purchase price allocation, the Company recorded goodwill of $1,387,220. The purchase price allocation for this acquisition is preliminary since the Company is in the process of determining the fair value of the assets acquired and liabilities assumed and may be revised as additional information becomes available. The preliminary fair values allocated to McLain & Kyne’s net tangible and intangible assets are as follows: current assets of $100,021, inventory of $53,866, intangible assets of $600,000 and current liabilities of $32,692. Any change in the fair value of the net assets acquired will change the amount of the purchase price allocable to goodwill. The operating results of the McLain & Kyne business are reflected in the accompanying consolidated financial statements from the date of acquisition and were not material.

The Agreement also provides for, among other things, representations, warranties, indemnities and ‘‘piggyback’’ registration rights for the shares issued.

10




Table of Contents

The following table presents unaudited pro forma information about sales and net loss had the operations of the above described acquisition been combined with the Company’s business as of the first day of the period shown.


  Three-Months
Ended
June 30, 2006
Net sales $ 5,612,940
Operating loss $ (4,135,840 )  
Net loss attributable to common stock holders $ (4,131,513 )  
Net loss attributable to common stock holders per common share  
Basic $ (0.36 )  
Diluted $ (0.36 )  
Weighted average shares:  
Basic 11,422,725
Diluted 11,422,725

In management’s opinion, the unaudited pro forma results of operations are not indicative of the actual results that would have occurred had the above acquisitions been consummated at the beginning of the periods presented or of future operations of the combined companies under the Company’s management.

Investment in Gosling-Castle Partners Inc.

In February 2005, the Company entered into a stock subscription agreement for 60% of the stock of Gosling Partners, Inc., whose name was subsequently changed to Gosling-Castle Partners Inc.

NOTE 6 — INTANGIBLE ASSETS

Intangible assets consist of the following:


  June 30,
2007
March 31,
2007
Definite life brands $ 306,822 $ 308,909
Trademarks 427,785 408,222
Rights 9,036,793 9,036,793
Patents 825,000 825,000
Distribution relationships 416,000 416,000
Supply relationships 732,000 732,000
Other 28,480 28,480
  11,772,880 11,755,404
Less: accumulated amortization 2,454,454 2,233,808
Net 9,318,426 9,521,596
Other identifiable intangible assets – indefinite life Trade names and formulations 4,292,000 4,292,000
  $ 13,610,426 $ 13,813,596

11




Table of Contents

Accumulated amortization consists of the following:


  June 30,
2007
March 31,
2007
Brands $ 224,729 $ 230,992
Trademarks 43,885 25,790
Rights 1,353,657 1,220,093
Patents 197,083 183,333
Distribution relationship 372,800 329,600
Supply relationship 262,300 244,000
Accumulated amortization $ 2,454,454 $ 2,233,808

Amortization expense for the three-months ended June 30, 2007 and 2006 totaled $215,242 and $198,048, respectively.

On September 1, 2006, the Company delivered notice to a certain distributor that it was terminating its distribution agreement. As a result of the delivery of the notice, the distribution agreement will terminate, as provided for by its terms, as of September 15, 2007. The Company has adjusted the estimated useful life of the underlying intangible asset to agree to the termination date.

Estimated aggregate amortization expense for each of the five succeeding years is as follows:


For the years ending June 30, Amount
2008 $ 907,681
2009 789,346
2010 733,879
2011 733,879
2012 691,622
Total $ 3,856,407

NOTE 7 — RESTRICTED CASH

In connection with the credit facilities listed in Note 9, personal guarantees of the two former managing directors of CB Ireland and CB-UK in the amount of €158,717 were cancelled and replaced with a deposit of cash collateral of €300,000, or $404,250 (as translated at the exchange rate in effect on June 30, 2007). The Company has cash collateral on deposit for creditors insurance in Ireland of €376,935, or $507,920 (as translated at the exchange rate in effect on June 30, 2007).

NOTE 8 — OVERDRAFT ACCOUNTS

CB Ireland and CB-UK maintain overdraft coverage with a financial institution in Ireland of up to €400,000 ($539,000) and £20,000 ($40,078), respectively. Overdraft balances included in notes payable totaled $16,259 and $380,334 at June 30, and March 31, 2007, respectively.

12




Table of Contents

NOTE 9 — SENIOR NOTES PAYABLE, NOTES PAYABLE AND CAPITAL LEASE


  June 30,
2007
March 31,
2007
Notes payable consist of the following:    
Revolving credit facilities $ 25,570 $ 407,261
Revolving credit facilities 8,363
Senior notes 9,428,423 9,354,861
Subordinated convertible notes 9,000,000 9,000,000
  18,453,993 18,770,485
Capital leases 7,986 8,891
Total $ 18,461,979 $ 18,779,376

Principal payments due over the next five years for the above listed notes payable and capital lease are due as follows (as translated at the exchange rate in effect on June 30, 2007):


For the years ending June 30,  
2008 $ 29,298
2009 9,432,345
2010 9,000,336
Total 18,461,979
Less current portion 29,298
Non current portion $ 18,432,681

NOTE 10 — COMMON STOCK

Unregistered Sales of Equity Securities – On April 18, 2007, the Company entered into a Securities Purchase Agreement (the ‘‘Securities Purchase Agreement’’) with selected investors (each an ‘‘Investor’’ and collectively, the ‘‘Investors’’). Pursuant to the terms of the Securities Purchase Agreement, the Company has sold in a private placement a total of 3,520,035 shares of its common stock, (the ‘‘Common Stock’’), for aggregate gross proceeds of $21,014,609. Net proceeds to the Company after offering costs were $19,630,712. The transaction closed on May 8, 2007. The Investors included, among others, Frederick M. R. Smith and Phillip Frost, MD, each a director of the Company, and CNF Investments II, LLC, of which Robert J. Flanagan, a director of the Company, is a manager.

As part of the transaction, investors received warrants to purchase approximately 1,408,014 additional shares at an exercise price of $6.57 per share (the ‘‘Warrants’’). The Warrants will remain exercisable for a period of five years from the closing of the offering. The Warrants contain anti-dilution protection for stock splits and similar events, but do not contain any price-based anti-dilution adjustments. Under its engagement agreement with the Company, Piper Jaffray & Co., as placement agent, received a warrant to purchase 35,200 shares of Common Stock at an exercise price of $5.97 per share, exercisable within five years following the issuance of the warrant (the ‘‘Agent Warrant’’). The Agent Warrant is otherwise on the same terms and conditions as the Warrants.

Registration Rights Agreement – On April 18, 2007, the Company entered into a Registration Rights Agreement (the ‘‘Registration Rights Agreement’’) with the Investors. Pursuant to the Registration Rights Agreement, the Company has agreed to register the resale of the shares of Common Stock sold to the Investors pursuant to the Securities Purchase Agreement, including the shares issuable upon exercise of the Warrants. The Company agreed to file with the SEC a registration statement with respect to this registration within 30 days after closing. The Company filed such registration statement on May 31, 2007, within this 30 day timeframe. The registration statement was declared effective on July 9, 2007.

13




Table of Contents

NOTE 11 — FOREIGN CURRENCY FORWARD CONTRACTS

The Company enters into forward contracts to attempt to limit its exposure to foreign currency fluctuations. The Company recognizes in the balance sheet derivative contracts at fair value, and reflects any net gains and losses currently in earnings. At June 30, 2007, the Company held outstanding forward exchange positions for the purchase of euros, expiring through December 2007, in the amount of $815,380 with a weighted average conversion rate of €1 = $1.3590 as compared to the spot rate at June 30, 2007 of €1 = $1.3475. Gain or loss on foreign transactions, which was de minimus, is included in other income and expense.

NOTE 12 — PROVISION FOR INCOME TAXES

On January 1, 2007, the Company adopted the provisions of FIN 48 – Accounting for Uncertainty in Income Taxes – an interpretation of FASB Statement No. 109 .  FIN 48 clarifies and sets forth consistent rules for accounting for uncertain tax positions in accordance with FAS 109, Accounting for Income Taxes .

As a result of the implementation of FIN 48, the Company made a review of its portfolio of uncertain tax positions in accordance with recognition standards established by FIN 48.  In this regard, an uncertain tax position represents the Company’s expected treatment of a tax position taken in a filed tax return, or planned to be taken in a future tax return, that has not been reflected in measuring income tax expense for financial reporting purposes.  As a result of this review, the Company determined that it had no material uncertain tax positions and, therefore, it has not recorded unrecognized tax benefits.  The Company does not expect any material changes to its uncertain tax positions.

The tax years 2004 through 2007 remain open to examination by federal and state tax jurisdictions.

The Company has various foreign subsidiaries for which tax years 2001 through 2007 remain open to examination in certain foreign tax jurisdictions.

The Company’s income tax benefit for the three-months ended June 30, 2007 and 2006 consists of federal and state and local taxes attributable to GCP which does not file a consolidated income tax return with the Company. In connection with the investment in GCP, the Company recorded a deferred tax liability on the ascribed value of the acquired intangible assets of $2,222,222, increasing the value of the asset. The deferred tax benefit is being recognized over the amortization period of the intangible asset (15 years). For each of the three-months ended June 30, 2007 and 2006, the Company recognized $37,038 of deferred tax benefit.

On December 1, 2003, the Company recorded a deferred tax liability of $629,444 as the amount ascribed to the difference between the book and tax basis of the tangible and intangible assets acquired as additional goodwill.

Pursuant to FIN 48, the Company recognizes interest and penalties related to uncertain tax positions in the provision for income taxes. The Company did not recognize any such interest and/or penalties during the three months ended June 30, 2007 and 2006.

NOTE 13 — STOCK OPTIONS AND WARRANTS

A.   Stock Options – In July 2003, the Company implemented the 2003 Stock Incentive Plan (‘‘the Plan’’) which provides for awards of incentive and non-qualified stock options, restricted stock and stock appreciation rights for its officers, employees, consultants and directors in order to attract and retain such individuals who contribute to the Company’s success by their ability, ingenuity and industry knowledge, and to enable such individuals to participate in the long-term success and growth of the Company by giving them an equity interest in the Company. There are 2,000,000 common shares reserved and available for distribution under the Plan, of which 692,375 remain available. Stock options granted under the Plan are granted with an exercise price at or above the fair market value of the underlying common stock at the date of grant, generally vest over a four or five year period and expire ten years after the grant date.

14




Table of Contents

At June 30, 2007 total unrecognized compensation cost amounted to approximately $2,407,577, representing 669,775 unvested options. There were no options exercised under the share-based payment arrangements during the three-months ended June 30, 2007 and 2006.

The fair value of each option award is estimated on the date of grant using the Black-Scholes option pricing model and is affected by assumptions regarding a number of highly complex and subjective variables. The use of an option pricing model also requires the use of a number of complex assumptions, including expected volatility, risk-free interest rate, expected dividends, and expected term. Expected volatility is based on the historical volatility of a peer group of companies over the expected life of the option as the Company does not have enough history trading as a public company to calculate its own stock price volatility. The expected term and vesting of the options represents the estimated period of time until exercise and is based on historical experience of similar awards, giving consideration to the contractual terms, vesting schedules and expectations of future employee behavior. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for the expected term of the option. The Company has not paid dividends in the past and does not plan to pay any dividends in the near future. SFAS 123R also requires the Company to estimate forfeitures at the time of grant and revise these estimates, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The Company estimates forfeitures based on its expectation of future experience while considering its historical experience.

A summary of the options outstanding under the stock option plan is as follows:


  Three-months ended June 30,
  2007 2006
  Shares Weighted
Average
Exercise
Price
Shares Weighted
Average
Exercise
Price
Outstanding at beginning of period 1,294,125 $ 7.19 888,500 $ 6.82
Granted 48,500 6.93 340,000 7.96
Forfeited (35,000 )   6.51
Outstanding at end of period 1,307,625 7.20 1,228,500 7.14
Options exercisable at period end 655,450 $ 7.11 405,267 $ 6.63
Weighted average fair value of options granted during the period   $ 3.23   $ 3.46

The following table represents information relating to stock options outstanding at June 30, 2007:


  Options Outstanding Options Exercisable  
Range of Exercise Prices Shares Weighted
Average
Remaining
Life in
Years
Shares Weighted
Average
Exercise
Price
Aggregate
Intrinsic
value
$5.00 – $6.00 440,500 6.77 300,700 $ 6.00 $
$6.01 – $7.00 129,500 9.74 12,125 6.93
$7.01 – $8.00 537,000 8.22 247,000 7.75
$8.01 – $9.00 200,625 9.04 95,625 9.00
  1,307,625 8.00 655,450 7.11 $

15




Table of Contents

The fair value of options at date of grant was estimated using the Black-Scholes option-pricing model utilizing the following weighted average assumptions:


  June 30,
2007
June 30,
2006
Risk-free interest rates 5.08 %   4.93 – 4.96%
Expected options life in years 7.00