x
|
Annual
Report under Section 13
Or 15(d) of the Securities Exchange Act of 1934
|
o
|
Transition
report under Section
13 or 15(d)
of the
Securities Exchange Act of
1934
|
Texas
|
76-0458229
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
(IRS
Employer Identification No.)
|
PART
I
|
|
Page
No.
|
|
|
|
Item
1.
|
1
|
|
|
|
|
Item
2.
|
6
|
|
|
|
|
Item
3.
|
8
|
|
|
|
|
Item
4.
|
9
|
|
|
|
|
PART
II
|
|
|
|
|
|
Item
5.
|
10
|
|
|
|
|
Item
6.
|
11
|
|
|
|
|
Item
7.
|
22
|
|
|
|
|
Item
8.
|
22
|
|
|
|
|
Item
8A.
|
22
|
|
|
|
|
Item
8B.
|
23
|
|
|
|
|
PART
III
|
|
|
|
|
|
Item
9.
|
23
|
|
|
|
|
Item
10.
|
25
|
|
|
|
|
Item
11.
|
27
|
|
|
|
|
Item
12.
|
28
|
|
|
|
|
Item
13.
|
29
|
|
|
|
|
Item
14.
|
29
|
|
30
|
ITEM
1.
|
BUSINESS
|
1.
|
On
May 9, 2006, we purchased Joint Ventures, Inc., an operator of an
adult
nightclub in South Houston, Texas, formerly known as Dreamers Cabaret
& Sports Bar located at 802 Houston Blvd. The purchase
price of $840,000 was paid in cash. The club, located in a
Houston suburb, has been converted to an XTC
Cabaret.
|
2.
|
On
July 7, 2006, we entered into a stock purchase agreement to acquire
Texas
S&I, Inc., a Texas corporation, for $125,000, consisting of $55,000
paid in cash at closing and $70,000 in a five year note payable bearing
interest at a rate of 4% per annum. The note was paid off in
full. Texas S&I, Inc. owned and operated Club Exotica
in San Antonio. We have converted this club into “Club
Encounters”.
|
3.
|
On
August 24, 2006, our subsidiary, RCI Debit Services, Inc., acquired
99% of
the ownership interest in an adult entertainment cabaret known as
“Centerfolds” located at 5418 Brewster Street, San Antonio,
Texas. Additionally, under the terms of the transaction,
our subsidiary, RCI Holdings, Inc. acquired 100% of the interest
in the
improved real property upon which Centerfolds is located. The
total purchase price for the business and real property was
$2,900,000. Under terms of the agreement, we paid the owners of
the club and property $600,000 in cash at the time of closing and
signed
promissory notes for the remaining balance. In addition,
certain members of the current ownership structure entered a five-year
covenant not to compete with us. We have converted this club
into “Rick’s Cabaret San Antonio”.
|
4.
|
On
November 10, 2006, we purchased a 51% ownership interest of Playmate’s
Gentlemen’s Club LLC, an operator of an adult nightclub in Austin, Texas.
The club is located at 8110 Springdale Street, Austin, Texas. The
purchase
price of $1,500,000 was paid $500,000 cash at closing and 125,000
shares
of our restricted common stock. The club has been converted to a
“Rick’s
Cabaret Austin”. As part of the agreement, twelve months after the closing
date, the seller has the right, but not the obligation, to have us
buy the
shares at a price of $8.00 per share at a rate of no more than 5,000
shares per month until such time as the seller receives a total of
$1,000,000 from the sale of such shares. Alternatively, the seller
has the
option to sell such shares in the open market. The transaction was
the
result of arms-length negotiations between the
parties.
|
5.
|
On
April 23, 2007, we completed a transaction for the purchase of 100%
of the
outstanding common stock of W.K.C., Inc., a Texas corporation (the
"Business"), which owned and operated an adult entertainment cabaret
known
as New Orleans Nights ("New Orleans Nights") located in Fort Worth,
Texas. Pursuant to the Stock Purchase Agreement, we acquired
the Business for a total cash purchase price of $4,900,000. In
addition, RCI Holdings, Inc., our wholly owned subsidiary ("RCI"),
entered
into an Assignment of that certain Real Estate Sales Contract between
the
owner of the property and W.K.C., Inc. for the purchase of the real
property located at 7101 Calmont, Fort Worth, Texas 76116 (the "Real
Property") where New Orleans Nights is located for a total purchase
price
of $2,500,000, which consisted of $100,000 in cash and $2,400,000
payable
in a six year promissory note to the sellers which will accrue interest
at
the rate of 7.25% for the first two years, 8.25% for years three
and four
and 9.25% thereafter (the "Promissory Note"). The Promissory
Note is secured by a Deed of Trust and Security
Agreement. Further, RCI entered into an Assignment and
Assumption of Lease Agreement with the sellers to assume the lease
agreement for the Real Property. We are currently renovating
the second floor of the building and plan to change the name to Rick’s
once it is completed.
|
6.
|
On
May 10, 2007, we entered into a Licensing Agreement with Rick’s Buenos
Aires Sociedad Anonima (“Licensee”), a corporation organized under the
laws of Argentina. Under the terms of the Licensing Agreement,
we agreed to grant Licensee a license for use and exploitation of
our
logos, trademarks and service marks for the operation of an adult
entertainment facility in the city of Buenos Aires, Argentina, and
Latin
America. Pursuant to the agreement, Licensee agreed to pay us a
royalty fee equal to 10% of gross revenues of Licensee’s business, net of
any value added tax. No club has opened as of this time, but plans
are for
the location to open for business by the end of the second quarter
of
2008.
|
7.
|
Subsequent
to the end of the fiscal year, on November 30, 2007, we entered into
a
Stock Purchase Agreement for the acquisition of 100% of the issued
and
outstanding common stock of Stellar Management Corporation, a Florida
corporation (the "Stellar Stock") and 100% of the issued and outstanding
common stock of Miami Gardens Square One, Inc., a Florida corporation
(the
"MGSO Stock") which owns and operates an adult entertainment cabaret
known
as "Tootsie’s Cabaret" ("Tootsie’s") located at 150 NW 183rd Street, Miami
Gardens, Florida 33169 (the "Transaction"). Pursuant to the Stock
Purchase
Agreement, we acquired the Stellar Stock and the MGSO Stock from
Norman
Hickmore ("Hickmore") and Richard Stanton ("Stanton") for a total
purchase
price of $25,000,000 payable $15,000,000 in cash and payable $10,000,000
pursuant to two Secured Promissory Notes in the amount of $5,000,000
each
to Stanton and Hickmore (the "Notes"). The Notes will bear interest
at the
rate of 14% per annum with the principal payable in one lump sum
payment
on November 30, 2010. Interest on the Notes will be payable monthly,
in
arrears, with the first payment being due thirty (30) days after
the
closing of the Transaction. We cannot pre-pay the Notes during the
first
twelve (12) months; thereafter, we may prepay the Notes, in whole
or in
part, provided that (i) any prepayment by us from December 1, 2008
through
November 30, 2009, shall be paid at a rate of 110% of the original
principal amount and (ii) any prepayment by the Company after November
30,
2009, may be prepaid without penalty at a rate of 100% of the original
principal amount. The Notes are secured by the Stellar Stock and
MGSO
Stock under a Pledge and Security
Agreement.
|
ITEM
2.
|
PROPERTIES
|
1.
|
Club
Onyx, located on Bering
Drive in Houston, has an aggregate 12,300 square feet of space. In
December 2004, we paid
off the old mortgage and obtained a new one with an initial
balance of $1,270,000 and
an interest
rate of 10% per annum
over a 10 year term. The money received from this new note was used
to
finance the acquisition of the New York club.
As of September 30,
2007, the balance of the mortgage was $1,208,957. During fiscal year
2007,
we paid $12,256 in monthly principal and interest payments. The monthly
payment is calculated based on a 20 year amortization schedule. The
last
mortgage
payment is due in
2015.
|
2.
|
The
Rick's Cabaret, located on
North Belt Drive in Houston, has 12,000 square feet of space. In
November
2004, we obtained a mortgage using this property as collateral. The
principal balance of the new mortgage was $1,042,000, with
an annual interest
rate of 10% over a 10 year term. The money received from this new
note was
used to finance the acquisition of the New York club. As of September
30,
2007, the balance of the mortgage was $990,126. The monthly payment
of
principal
and interest is $10,056. The
monthly payment is calculated based on a 20 year amortization schedule.
The last mortgage payment is due in
2014.
|
|
|
3.
|
The
Rick's Cabaret located in
Minneapolis has 15,400 square feet of space. The balance, as of September
30, 2007,
that we
owe on the mortgage is $1,839,771 and the interest rate is 9%. We
pay
$22,732 in monthly principal and interest payments. The last mortgage
payment is due in 2009 with a balloon payment of
$1,794,432.
|
4.
|
The
XTC nightclub in Austin has
8,600 square
feet of
space, which sits on 1.2 acres of land. In August 2005, we restructured
the mortgage by extending the term to 10 years. The balance of the
mortgage that we owe as of September 30, 2007 is $217,891 with an
interest
rate of 11% and monthly
principal and interest payments
of $3,445. In November 2004, we obtained an additional mortgage.
The
principal balance of the new mortgage was $900,000, with an annual
interest rate of 11% over a 10 year term. In June and July 2005,
we
obtained additional
funds in the amount of
$200,000. In August 2005,
we combined the additional funds
into the $900,000 mortgage. The money received from this new note
was used
to finance the acquisition and renovation of the New York club. The
monthly principal and interest payment
is $15,034. As of
September 30, 2007, the balance of the mortgage was $950,817. The
last
payments for both mortgages are due in
2015.
|
5.
|
We
own XTC nightclub in San Antonio, which has 7,800 square feet of
space. In
November 2004, we obtained a mortgage using this property as collateral.
The principal balance of the new mortgage was $590,000, with an annual
interest rate of 10% over a 10 year term. The money received from
this new
note was used to finance the acquisition and renovation of the New
York
club. As of September 30, 2007, the balance of this mortgage was
$560,628.
The monthly principal and interest payment is $5,694. The last mortgage
payment is due in 2014.
|
6.
|
The
San
Antonio property where
a
club known as “Encounters”
is located has 8,000 square
feet of space. In
December 2004, we paid off the mortgage we previously had. In November
2004, together with property in Austin, this property was used as
additional collateral to secure the $900,000 mortgage above. Beginning
September 1, 2007,
we began receiving a monthly
lease payment in the amount of $5,500 for this
space.
|
7.
|
Our
subsidiary, Citation Land
LLC, owns a 350-acre ranch in Brazoria County, Texas. During fiscal
year
2006, we paid $2,573 in monthly principal and interest payments. A balloon
payment of $287,920
was paid in March 2006.
|
8.
|
Our
subsidiary, Citation Land
LLC, owned approximately 50 acres of raw land in Wise County, Texas.
The
balance as of September 30, 2006 that we owed on the Wise County
raw land
mortgage was $139,157 with
an interest rate of
12%. We paid $1,537 in monthly principal and interest payments. On
October
11, 2006, we sold these properties for $165,000, which was the amount
we
had recorded for such properties at September 30, 2006, after recording
a
$68,134
impairment charge at
September 30,
2006. The
proceeds
were used to pay off the
mortgage.
|
9.
|
On
April 5, 2006, our wholly
owned subsidiary, RCI Holdings, Inc. completed the acquisition of
real
property located at 9009 Airport Blvd., Houston, Texas where we currently
operate Club Onyx
South (previously Hummers Sports Bar and XTC South clubs). Pursuant
to the
terms of the agreement, we paid a total sales price of $1,300,000,
which
consisted of $500,000 in cash and 160,000 shares of our restricted
common
stock.
|
10.
|
On
August 24, 2006, our subsidiary, RCI Holdings, Inc. acquired 100%
of the
interest in the improved real property upon which our Rick’s-San Antonio
is located. The total purchase price for the business and real property
was $2,900,000. Under terms of the agreement, the Company paid the
owners
of the club and property $600,000 in cash at the time of closing
and
signed promissory notes for the remaining
balance.
|
11.
|
On
April 23, 2007, in addition to the acquisition of 100% of the outstanding
common stock of W.K.C., Inc., which owned and operated a cabaret
known as
‘New Orleans Night’, RCI Holdings, Inc., our wholly owned subsidiary,
entered into an Assignment of that certain Real Estate Sales Contract
between the owner of the property and W.K.C., Inc. for the purchase
of the
real property located at 7101 Calmont, Fort Worth, Texas 76116 where
New
Orleans Nights is located for a total purchase price of $2,500,000,
which
consisted of $100,000 in cash and $2,400,000 payable in a six year
promissory note to the sellers which will accrue interest at the
rate of
7.25% for the first two years, 8.25% for years three and four and
9.25%
thereafter. The promissory note is secured by a Deed of Trust
and Security Agreement. Further, RCI Holdings, Inc. entered
into an Assignment and Assumption of Lease Agreement with the sellers
to
assume the lease agreement for the Real Property. We are
currently renovating the second floor of the building and plan to
change
the name to Rick’s once it is
completed.
|
1.
|
We
lease the property in Houston,
Texas, where our XTC North is located. The lease term is for five
years,
beginning March 2004, with an additional five-year lease option
thereafter. The monthly rent was $8,000 until August 31, 2006,
at which time
the
monthly base rent increased to
$9,000.
|
2.
|
We
lease the property in New York
City, New York, where our Rick’s
Cabaret NYC is located. We
assumed the existing lease, which will terminate in April 2023. The
monthly rent was $41,469 until May 2007, at
which time the monthly
base rent increased to $42,713. Under the term of the existing lease,
the
base rent will increase by approximately 3% each
year.
|
3.
|
We
lease the property in
Charlotte, North Carolina, where our Club Onyx Charlotte is
located. We executed
an
amended lease in February 2007, which will terminate in February
2017. The monthly rent is $17,500 until February 2010, at which
time the monthly base rent will increase to $18,500 until February
2013, at
which time the rent will
escalate to $20,000
until February 2017.
|
4.
|
We
lease the property in South
Houston, Texas, where our XTC South is located. The lease term is
for
seventy-nine months, beginning May 1, 2006. The monthly rent is $3,000
for
the first forty-three months and $3,500
thereafter.
|
5.
|
We
lease the property in San Antonio, Texas, where our Club Encounters
club
is located. The lease term is for five years, beginning July 1, 2006,
with
monthly rent of $5,000.
|
6.
|
We
lease the property in Austin, Texas, where our Rick’s Cabaret Austin is
located. The lease term is for 10 years, beginning November 10, 2006,
with
monthly payments of $29,000. We also have the option to renew for
another
ten years.
|
7.
|
We
lease the property in Miami Gardens, Florida, where Tootsie’s is located
with monthly rent of $70,938. Under theAssignment of Lease, the
original lease term continues through June 30, 2014, with two option
periods which give us theright to lease the property through June
30,
2034.
|
ITEM
3.
|
LEGAL
PROCEEDINGS
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
|
|
For
|
Withheld
|
|||||||
Eric
S. Langan
|
4,776,632
|
589,158
|
||||||
Robert
L. Watters
|
4,651,546
|
714,244
|
||||||
Steven
L. Jenkins
|
5,343,360
|
22,430
|
||||||
Alan
Bergstrom
|
5,339,840
|
25,950
|
||||||
Travis
Reese
|
4,775,517
|
590,273
|
||||||
Luke
Lirot
|
5,337,590
|
28,200
|
5,325,363
|
Votes
FOR Ratification
|
23,160
|
Votes
AGAINST Ratification
|
17,466
|
Votes
ABSTAINING
|
2,955,217
|
Votes
FOR Ratification
|
646,656
|
Votes
AGAINST Ratification
|
9,521
|
Votes
ABSTAINING
|
4,381,773
|
Votes
FOR Ratification
|
775,921
|
Votes
AGAINST Ratification
|
208,293
|
ABSTAINING
|
ITEM
5.
|
MARKET
FOR REGISTRANT'S
COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND SMALL BUSINESS ISSUER
PURCHASES OF EQUITY
SECURITIES
|
|
HIGH
|
LOW
|
||||||
Fiscal
2007
|
|
|
||||||
|
|
|
||||||
First
Quarter
|
$ |
8.88
|
$ |
5.27
|
||||
Second
Quarter
|
$ |
11.04
|
$ |
6.21
|
||||
Third
Quarter
|
$ |
9.75
|
$ |
8.26
|
||||
Fourth
Quarter
|
$ |
12.49
|
$ |
7.89
|
||||
|
||||||||
Fiscal
2006
|
|
|
||||||
|
||||||||
First
Quarter
|
$ |
3.86
|
$ |
2.93
|
||||
Second
Quarter
|
$ |
6.20
|
$ |
3.76
|
||||
Third
Quarter
|
$ |
7.40
|
$ |
5.30
|
||||
Fourth
Quarter
|
$ |
7.97
|
$ |
6.08
|
Plan
category
|
Number
of securities to
be
issued
upon exercise
of
outstanding
options, warrants
and
rights
(a)
|
Weighted-average
exercise
price
of
outstanding
options,
warrants
and
rights
(b)
|
Number
of
securities
remaining
available
for
futureissuance
under
equity
compensation
plans
(excluding
securities
reflected
in
column
(a))
(c)
|
Equity
compensation plans approved by security holders
|
545,000
|
$3.61
|
438,000
|
ITEM
6.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF
OPERATIONS
|
|
•
|
our
performance and
prospects;
|
|
•
|
the
depth and liquidity of the
market for our securities;
|
|
•
|
sales
by selling shareholders of
shares issued or issuable in connection with
the Debenture and/or
Convertible Note;
|
|
•
|
investor
perception of us and the
industry in which we
operate;
|
|
•
|
changes
in earnings estimates or
buy/sell recommendations by
analysts;
|
|
•
|
general
financial and other
market conditions; and
|
|
•
|
domestic
economic
conditions.
|
1.
|
We
own and/or operate upscale
adult nightclubs serving primarily businessmen and professionals.
Our
nightclubs offer live adult entertainment, restaurant and bar
operations.
We own
and operate nine adult nightclubs under the name "Rick's Cabaret"
and
"XTC" in Houston, Austin, San Antonio, Texas, Minneapolis, Minnesota,
and
New York, New York, and a “New Orleans
Night” in Fort Worth,
Texas. We also
own and operate three
upscale venues that cater
especially to urban professionals, businessmen and professional athletes
called “Club
Onyx” in Houston,
Texas, and Charlotte, North Carolina. We recently
acquired “Tootsie’s”
in Miami Gardens,
Florida. Additionally, we also own
and operate a club known
as “Encounters”
in San Antonio,
Texas. No
sexual contact is permitted at any of our
locations.
|
2.
|
We
have extensive Internet
activities.
|
|
a)
|
We
currently own two adult
Internet membership Web sites at www.CoupleTouch.com and www.xxxpassword.com.
We acquire
xxxpassword.com site content from
wholesalers.
|
|
b)
|
We
operate an online auction site
www.NaughtyBids.com. This site provides our customers with the opportunity
to purchase adult products and services in an auction format. We earn revenues
by charging fees
for each transaction conducted on the automated
site.
|
Net
income, as reported
|
|
$
|
1,752,714
|
|
Less
total stock-based employee compensation expense determined under
the fair
value based method for all awards
|
|
|
(611,408)
|
|
Pro
forma net income
|
|
$
|
1,141,306
|
|
|
|
|
|
|
Earnings
per share:
|
|
|
|
|
Basic
- as reported
|
|
$
|
0.38
|
|
Diluted
- as reported
|
|
$
|
0.35
|
|
|
|
|
|
|
Basic
- pro forma
|
|
$
|
0.25
|
|
Diluted
- pro forma
|
|
$
|
0.23
|
|
|
Years
ended September 30,
|
|||||||
|
2007
|
2006
|
||||||
Net
cash provided by operating activities
|
$ |
4,383,121
|
$ |
2,725,770
|
||||
Net
cash used in investing activities
|
(6,791,794 | ) | (3,110,840 | ) | ||||
Net
cash provided by financing activities
|
4,552,499
|
759,672
|
||||||
Net
increase in cash and cash equivalent
|
$ |
2,143,826
|
$ |
374,602
|
|
Operating
Lease
|
Debt(1)
|
Total
|
|||||||||
|
|
|
|
|||||||||
2008
|
$ |
1,280,914
|
$ |
3,291,154
|
$ |
4,572,068
|
||||||
2009
|
1,235,114
|
3,887,800
|
5,122,914
|
|||||||||
2010
|
1,218,882
|
886,589
|
2,105,471
|
|||||||||
2011
|
1,224,091
|
1,371,917
|
2,596,008
|
|||||||||
2012
|
1,196,103
|
591,800
|
1,787,903
|
|||||||||
Thereafter
|
9,847,060
|
4,358,079
|
14,205,139
|
|||||||||
|
$ |
16,002,164
|
$ |
14,387,339
|
$ |
30,389,503
|
|
|
%
|
%
|
|
||||||||||||||||
Years
ended September 30,
|
2007
|
increase
|
2006
|
increase
|
2005
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Sales
of alcoholic beverage
|
$ |
12,111,348
|
37.92
|
$ |
8,781,635
|
61.69
|
$ |
5,431,049
|
||||||||||||
Sales
of food and merchandise
|
3,185,494
|
20.14
|
2,651,868
|
57.09
|
1,688,043
|
|||||||||||||||
Service
revenues
|
14,883,205
|
30.07
|
11,442,371
|
72.52
|
6,632,201
|
|||||||||||||||
Internet
revenues
|
730,629
|
(8.83 | ) |
801,395
|
1.74
|
787,617
|
||||||||||||||
Other
|
1,103,264
|
36.21
|
809,946
|
104.27
|
285,497
|
|||||||||||||||
Total
revenues
|
$ |
32,013,940
|
30.74
|
$ |
24,487,215
|
65.18
|
$ |
14,824,407
|
||||||||||||
Net
cash provided by operating activities
|
$ |
4,383,121
|
$ |
2,725,770
|
$ |
2,090,030
|
||||||||||||||
Net
income (loss)
|
$ |
3,054,899
|
$ |
1,752,714
|
$ | (215,148 | ) | |||||||||||||
Long-term
debt
|
$ |
14,387,339
|
$ |
13,920,733
|
$ |
13,246,836
|
ITEM
7.
|
FINANCIAL
STATEMENTS
|
ITEM
8.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS
ON ACCOUNTING AND
FINANCIAL DISCLOSURE
|
ITEM
8A.
|
CONTROLS
AND PROCEDURES
|
ITEM
8B.
|
OTHER
INFORMATION
|
ITEM
9.
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
COMPLIANCE
WITH SECTION 16(A) OF THE EXCHANGE
ACT
|
Name
|
Age
|
Position
|
Eric
S. Langan
|
39
|
Director,
Chairman, Chief Executive Officer, President
|
Phillip
Marshall
|
58
|
Chief
Financial Officer
|
Travis
Reese
|
38
|
Director
and V.P.-Director of Technology
|
Robert
L. Watters
|
56
|
Director
|
Alan
Bergstrom
|
62
|
Director
|
Steven
Jenkins
|
50
|
Director
|
Luke
Lirot
|
51
|
Director
|
ITEM
10.
|
EXECUTIVE
COMPENSATION
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compensation
($)
|
Nonqualified
Deferred Compensation Earnings
($)
|
All
other compensation
($)
|
Total
($)
|
||||||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
||||||||||||||||||||||||
Eric
S. Langan,
|
2007
|
400,010
|
40,000
|
-0-
|
19,125 | (1) |
-0-
|
-0-
|
10,115
|
469,250
|
|||||||||||||||||||||||
President/CEO
|
2006
|
395,300
|
-0-
|
-0-
|
8,617 | (2) |
-0-
|
-0-
|
9,768
|
413,685
|
|||||||||||||||||||||||
Phillip
Marshall, CFO
|
2007
|
50,481
|
-0-
|
-0-
|
4,725 | (5) |
-0-
|
-0-
|
1,212
|
56,418
|
|||||||||||||||||||||||
Travis
Reese,
|
2007
|
178,308
|
-0-
|
-0-
|
23,900 | (3) |
-0-
|
-0-
|
5,274
|
207,482
|
|||||||||||||||||||||||
VP/
Chief Technology Officer
|
2006
|
167,201
|
-0-
|
-0-
|
8,617 | (4) |
-0-
|
-0-
|
4,782
|
180,600
|
1
|
Mr.
Langan received 5,000 options
to purchase shares of our common stock at an exercise price of $9.40
as
Director compensation.
|
2
|
Mr.
Langan received 5,000 options
to purchase shares of our common stock at an exercise price of $6.75
as
Director compensation.
|
3
|
Mr.
Reese received 5,000 options
to purchase shares of our common stock at an exercise price of $9.40
as
Director compensation.
|
4
|
Mr.
Reese received 5,000 options
to purchase shares of our common stock at an exercise price of $6.75
as
Director compensation.
|
5.
|
Mr.
Marshall received 20,000 options to purchase shares of our common
stock at
an exercise price of $9.40 as
compensation.
|
|
OPTION
AWARDS
|
STOCK
AWARDS
|
|||||||||||||||||||||||||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number
of
Shares
or
Units
of
Stock
that
have
not
Vested
(#)
|
Market
Value
of
Shares
or
Units
of
Stock
that
have
not
Vested
($)
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units
or
Other
Rights
that
have
not
Vested
($)
|
Equity
Incentive
Plan
Awards:
Market
or
Payout
Value
of
Unearned
Shares,
Units
or
Other
Rights
that
have
not
Vested
($)
|
||||||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(e)
|
(g)
|
(h)
|
(i)
|
(j)
|
||||||||||||||||||||||||
Eric
S. Langan
|
5,000
|
0
|
0
|
1.40
|
9/10/08
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
|
75,000
|
0
|
0
|
2.20
|
2/6/09
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
|
5,000
|
0
|
0
|
2.54
|
9/14/09
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
|
200,000
|
0
|
0
|
2.49
|
9/14/09
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
|
5,000
|
0
|
0
|
2.80
|
7/20/10
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
|
5,000
|
0
|
6.75
|
5/31/11
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||
5,000
|
0
|
9.40
|
8/24/09
|
5,000
|
58,200
|
0
|
0
|
||||||||||||||||||||||||||
Phillip
Marshall
|
0
|
20,000
|
0
|
9.40
|
8/24/12
|
20,000
|
232,800
|
0
|
0
|
||||||||||||||||||||||||
Travis
Reese
|
5,000
|
0
|
0
|
2.54
|
9/14/09
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
|
50,000
|
0
|
0
|
2.49
|
9/14/09
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
|
5,000
|
0
|
0
|
2.80
|
7/20/10
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||
|
5,000
|
0
|
6.75
|
5/31/11
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||
5,000
|
0
|
9.40
|
8/24/09
|
5,000
|
58,200
|
0
|
0
|
Name
|
Fees
Earned or
Paid
in Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
|||||||||||||||||||||
Eric
S. Langan
|
-0-
|
-0-
|
$ | 19,375 | (1) |
-0-
|
-0-
|
-0-
|
$ |
19,375
|
||||||||||||||||||
Travis
Reese
|
-0-
|
-0-
|
$ | 24,150 | (2) |
-0-
|
-0-
|
-0-
|
$ |
24,150
|
||||||||||||||||||
Robert
Watters
|
-0-
|
-0-
|
$ | 38,750 | (3) |
-0-
|
-0-
|
-0-
|
$ |
38,750
|
||||||||||||||||||
Alan
Bergstrom
|
-0-
|
-0-
|
$ | 38,750 | (4) |
-0-
|
-0-
|
-0-
|
$ |
38,750
|
||||||||||||||||||
Steve
Jenkins
|
-0-
|
-0-
|
$ | 38,750 | (5) |
-0-
|
-0-
|
-0-
|
$ |
38,750
|
||||||||||||||||||
Luke
Lirot
|
-0-
|
-0-
|
$ | 4,283 | (6) |
-0-
|
-0-
|
-0-
|
$ |
4,283
|
1
|
On
August 24, 2007, Mr. Langan
received 5,000 options to purchase shares of our common stock at
an
exercise price of $9.40 as Director compensation for the fiscal year
ending September 30, 2008; these options will vest on August 24,
2008. Mr. Langan received 5,000 options in fiscal 2003, 280,000
in fiscal 2004, 5,000 in fiscal 2005, and 5,000 in fiscal 2006, for
a
total of 295,000 options outstanding as of September 30,
2007.
|
2
|
On
August 24, 2007, Mr. Reese
received 5,000 options to purchase shares of our common stock at
an
exercise price of $9.40 as Director compensation for the fiscal year
ending September 30, 2008; these options will vest on August 24,
2008. Mr. Reese received 5,000 options in fiscal 2003, 55,000
in fiscal 2004, 5,000 in fiscal 2005, and 5,000 in fiscal 2006, for
a
total of 75,000 options outstanding as of September 30, 2007
.
|
3
|
On
August 24, 2007, Mr. Watters
received 10,000 options to purchase shares of our common stock at
an
exercise price of $9.40 as Director compensation for the fiscal year
ending September 30, 2008; these options will vest on August 24,
2008. Mr. Watters received 10,000 options for each of the
fiscal years 2003, 2004, 2005, 2006, and had 40,000 options outstanding
as
of September 30, 2007 .
|
4
|
On
August 24, 2007, Mr. Bergstrom
received 10,000 options to purchase shares of our common stock at
an
exercise price of $9.40 as Director compensation for the fiscal year
ending September 30, 2008; these options will vest on August 24,
2008. Mr. Bergstrom received 10,000 options for fiscal years
2003, 2004, 2005 and 2006 and had 20,000 options outstanding as of
September 30, 2007 .
|
5
|
On
August 24, 2007, Mr. Jenkins received 10,000 options to purchase
shares of
our common stock at an exercise price of $9.40 as Director compensation
for the fiscal year ending September 30, 2008; these options will
vest on
August 24, 2008. Mr. Jenkins received 10,000 options for fiscal
years 2003, 2004, 2005 and 2006 and had 10,000 options outstanding
as of
September 30, 2007.
|
6
|
On
August 24, 200, Mr. Lirot received 10,000 options to purchase shares
of
our common stock at an exercise price of $9.40 as Director compensation
for the fiscal year ending September 30, 2008; these options will
vest on
August 24, 2008.
|
ITEM
11.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED
STOCKHOLDER MATTERS
|
Name/Address
|
Number
of shares
|
Title
of class
|
Percent
of Class (9)
|
||||||
Eric
S. Langan
10959
Cutten Road
Houston,
Texas 77066
|
1,194,865 | (1) |
Common
stock
|
15.3 | % | ||||
Phillip
K. Marshall
10959
Cutten Road
Houston,
Texas 77066
|
0
|
Common
stock
|
0 | % | |||||
Robert
L. Watters
315
Bourbon Street
New
Orleans, Louisiana 70130
|
45,000 | (2) |
Common
stock
|
0.6 | % | ||||
Steven
L. Jenkins
16815
Royal Crest Drive
Suite
160
Houston,
Texas 77058
|
10,000 | (3) |
Common
stock
|
0.1 | % | ||||
Travis
Reese
10959
Cutten Road
Houston,
Texas 77066
|
74,775 | (4) |
Common
stock
|
1.0 | % | ||||
Alan
Bergstrom
904
West Avenue, Suite 100
Austin,
Texas 78701
|
24,700 | (5) |
Common
stock
|
0.3 | % | ||||
Luke
Lirot
2240
Belleair Road, Suite 190
Clearwater,
GL 33764
|
0
|
Common
stock
|
0 | % | |||||
All
of our Directors and Officers as a Group of seven (7)
persons
|
1,349,340 | (6) |
Common
stock
|
17.3 | % | ||||
|
|
||||||||
E.
S. Langan. L.P.
10959
Cutten Road
Houston,
Texas 77066
|
578,632 | (1) |
Common
stock
|
7.7 | % | ||||
JLF
Asset Management/Jeff Feinberg
2775
Via D La Valle, Suite 204
Del
Mar, CA 92014
|
993,479
|
Common
stock
|
13.2 | % | |||||
Estate
of Ralph McElroy
1211
Choquette
Austin,
Texas, 78757
|
1,040,516 | (7) |
Common
stock
|
14 | % | ||||
Burlingame
Asset Management/Blair Sanford
One
Market Street Suite 3750
San
Francisco, CA 94105
|
464,757 | (8) |
Common
stock
|
6.2 | % |
ITEM
12.
|
CERTAIN
RELATIONSHIPS AND RELATED
TRANSACTIONS
|
ITEM
13.
|
EXHIBITS
|
ITEM
14.
|
PRINCIPAL
ACCOUNTING FEES AND
SERVICES
|
2007
|
2006
|
|||||||
Audit
fees
|
$ |
170,208
|
$ |
97,768
|
||||
Audit-related
fees
|
13,070
|
16,210
|
||||||
Tax
fees
|
30,170
|
3,850
|
||||||
All
other fees
|
-
|
-
|
||||||
Total
|
$ |
213,448
|
$ |
117,828
|
|
Rick's
Cabaret International, Inc.
|
|
|
|
|
|
/s/
Eric S. Langan
|
|
|
By:
Eric S. Langan
|
|
|
Director,
Principal and Chief Executive Officer and
President
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/
Eric S. Langan
|
|
|
|
|
Eric
S. Langan
|
|
Director,
Principal and Chief Executive Officer, and President
|
|
December
19, 2007
|
/s/Phillip
K. Marshall
|
||||
Phillip
K. Marshall
|
|
Chief
Financial Officer and Principal
Accounting
Officer
|
|
December
19, 2007
|
/s/
Travis Reese
|
|
|
|
|
Travis
Reese
|
|
Director
and V.P.-Director of Technology
|
|
December
19, 2007
|
|
|
|
|
|
/s/
Robert L. Watters
|
|
|
|
|
Robert
L. Watters
|
|
Director
|
|
December
20, 2007
|
|
|
|
|
|
/s/
Alan Bergstrom
|
|
|
|
|
Alan
Bergstrom
|
|
Director
|
|
December
19, 2007
|
|
|
|
|
|
/s/
Steven Jenkins
|
|
|
|
|
Steven
Jenkins
|
|
Director
|
|
December
19, 2007
|
/s/
Luke Lirot
|
Director
|
December
20, 2007
|
||
Luke
Lirot
|
Report
of Independent Registered Public Accounting Firm
|
32
|
|
|
Audited
Consolidated Financial Statements:
|
|
|
|
Consolidated
Balance Sheets
|
33
|
|
|
Consolidated
Statements of Operations
|
34
|
|
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
35
|
|
|
Consolidated
Statements of Cash Flows
|
36
|
|
|
Notes
to Consolidated Financial Statements
|
38
|
September
30,
|
||||||||
2007
|
2006
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ |
2,998,758
|
$ |
854,932
|
||||
Accounts
receivable:
|
||||||||
Trade
|
557,295
|
192,385
|
||||||
Other,
net
|
218,746
|
186,554
|
||||||
Marketable
securities
|
33,368
|
22,245
|
||||||
Inventories
|
368,557
|
291,623
|
||||||
Prepaid
expenses and other current assets
|
286,883
|
140,428
|
||||||
Total
current assets
|
4,463,607
|
1,688,167
|
||||||
Property
and equipment, net
|
21,365,415
|
17,423,843
|
||||||
Other
assets:
|
||||||||
Goodwill
and indefinite lived intangibles
|
20,179,610
|
10,505,452
|
||||||
Definite
lived intangibles, net
|
698,584
|
525,076
|
||||||
Other
|
368,544
|
460,337
|
||||||
Total
other assets
|
21,246,738
|
11,490,865
|
||||||
Total
assets
|
$ |
47,075,760
|
$ |
30,602,875
|
||||
Liabilities
and Stockholders'
Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ |
493,499
|
$ |
554,979
|
||||
Accrued
liabilities
|
1,709,426
|
1,118,974
|
||||||
Current
portion of long-term debt
|
3,291,154
|
2,278,315
|
||||||
Total
current liabilities
|
5,494,079
|
3,952,268
|
||||||
Deferred
tax liability
|
4,391,499
|
-
|
||||||
Other
long-term liabilities
|
420,415
|
299,701
|
||||||
Long-term
debt-related parties
|
2,085,000
|
1,386,909
|
||||||
Long-term
debt
|
9,011,185
|
10,255,509
|
||||||
Total
liabilities
|
21,402,178
|
15,894,387
|
||||||
Commitments
and contingencies
|
-
|
-
|
||||||
Minority
interest
|
180,728
|
-
|
||||||
Temporary
equity - Common stock, subject to put rights (215,000 and 160,000
shares,
respectively)
|
1,450,000
|
800,000
|
||||||
Permanent
stockholders' equity:
|
||||||||
Preferred
stock, $.10 par, 1,000,000 shares authorized, none
outstanding
|
-
|
-
|
||||||
Common
stock, $.01 par, 15,000,000 shares authorized, 6,903,354 and 5,805,275
shares issued, respectively
|
69,034
|
58,053
|
||||||
Additional
paid-in capital
|
22,643,596
|
15,586,233
|
||||||
Accumulated
other comprehensive income
|
20,021
|
8,898
|
||||||
Retained
earnings (accumulated deficit)
|
2,603,983
|
(450,916 | ) | |||||
25,336,634
|
15,202,268
|
|||||||
Less
908,530 shares of common stock held in treasury, at cost
|
1,293,780
|
1,293,780
|
||||||
Total
stockholders' equity
|
24,042,854
|
13,908,488
|
||||||
Total
liabilities and stockholders' equity
|
$ |
47,075,760
|
$ |
30,602,875
|
Year
Ended September
30,
|
||||||||
2007
|
2006
|
|||||||
Revenues:
|
||||||||
Sales
of alcoholic beverages
|
$ |
12,111,348
|
$ |
8,781,635
|
||||
Sales
of food and merchandise
|
3,185,494
|
2,651,868
|
||||||
Service
revenues
|
14,883,205
|
11,442,371
|
||||||
Internet
revenues
|
730,629
|
801,395
|
||||||
Other
|
1,103,264
|
809,946
|
||||||
Total
revenues
|
32,013,940
|
24,487,215
|
||||||
Operating
expenses:
|
||||||||
Cost
of goods sold
|
4,035,522
|
2,915,312
|
||||||
Salaries
and wages
|
8,739,859
|
7,081,660
|
||||||
Stock-based
compensation
|
196,871
|
-
|
||||||
Other
general and administrative:
|
||||||||
Taxes
and permits
|
4,071,677
|
3,074,577
|
||||||
Charge
card fees
|
638,248
|
485,342
|
||||||
Rent
|
1,494,005
|
1,150,338
|
||||||
Legal
and professional
|
1,124,856
|
865,111
|
||||||
Advertising
and marketing
|
1,325,367
|
1,176,277
|
||||||
Depreciation
and amortization
|
1,596,650
|
1,049,247
|
||||||
Insurance
|
785,519
|
420,450
|
||||||
Utilities
|
800,366
|
621,051
|
||||||
Other
|
3,101,314
|
2,576,628
|
||||||
Goodwill
impairment
|
-
|
79,841
|
||||||
Total
operating expenses
|
27,910,254
|
21,495,834
|
||||||
Income
from operations
|
4,103,686
|
2,991,381
|
||||||
Other
income (expense):
|
||||||||
Interest
income
|
58,394
|
25,796
|
||||||
Interest
expense
|
(1,335,713 | ) | (1,057,020 | ) | ||||
Loss
on sales of assets
|
-
|
(68,134 | ) | |||||
Other
|
37,134
|
(170,646 | ) | |||||
Income
before minority interest
|
2,863,501
|
1,721,377
|
||||||
Minority
interest
|
427,844
|
31,337
|
||||||
Income
before income taxes
|
3,291,345
|
1,752,714
|
||||||
Income
taxes
|
236,446
|
-
|
||||||
Net
income
|
$ |
3,054,899
|
$ |
1,752,714
|
||||
Basic
and diluted earnings per share:
|
||||||||
Net
income, basic
|
$ |
0.54
|
$ |
0.38
|
||||
Net
income, diluted
|
$ |
0.50
|
$ |
0.35
|
||||
Weighted
average number of common shares outstanding:
|
||||||||
Basic
|
5,700,548
|
4,640,499
|
||||||
Diluted
|
6,215,285
|
5,065,962
|
Common
Stock
|
Treasury
Stock
|
|||||||||||||||||||||||||||||||
Number of
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Income
|
Retained
Earnings
(Accumulated
Deficit)
|
Number
of
Shares
|
Amount
|
Total
Stockholders’
Equity
|
|||||||||||||||||||||||||
Balance
at September 30, 2005
|
5,040,678
|
$ |
50,407
|
$ |
12,331,367
|
$ |
15,572
|
$ | (2,203,630 | ) |
908,530
|
$ | (1,293,780 | ) | $ |
8,899,936
|
||||||||||||||||
Shares
issued
|
744,597
|
7,446
|
3,326,210
|
-
|
-
|
-
|
-
|
3,333,656
|
||||||||||||||||||||||||
Beneficial
conversion
|
-
|
-
|
53,856
|
-
|
-
|
-
|
-
|
53,856
|
||||||||||||||||||||||||
Change
in temporary equity - common stock subject to put rights
|
20,000
|
200
|
(125,200 | ) |
-
|
-
|
-
|
-
|
(125,000 | ) | ||||||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
1,752,714
|
-
|
-
|
1,752,714
|
||||||||||||||||||||||||
Change
in available-for-sale securities
|
-
|
-
|
-
|
(6,674 | ) |
-
|
-
|
-
|
(6,674 | ) | ||||||||||||||||||||||
Comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,746,040
|
||||||||||||||||||||||||
Balance
at September 30, 2006
|
5,805,275
|
58,053
|
15,586,233
|
8,898
|
(450,916 | ) |
908,530
|
(1,293,780 | ) |
13,908,488
|
||||||||||||||||||||||
Shares
issued
|
1,153,079
|
11,531
|
7,509,942
|
-
|
-
|
-
|
-
|
7,521,473
|
||||||||||||||||||||||||
Change
in temporary equity - common stock subject to put rights
|
(55,000 | ) | (550 | ) | (649,450 | ) |
-
|
-
|
-
|
-
|
(650,000 | ) | ||||||||||||||||||||
Stock-based
compensation
|
-
|
-
|
196,871
|
-
|
-
|
-
|
-
|
196,871
|
||||||||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
3,054,899
|
-
|
-
|
3,054,899
|
||||||||||||||||||||||||
Change
in available-for-sale securities
|
-
|
-
|
-
|
11,123
|
-
|
-
|
-
|
11,123
|
||||||||||||||||||||||||
Comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,066,022
|
||||||||||||||||||||||||
Balance
at September 30, 2007
|
6,903,354
|
$ |
69,034
|
$ |
22,643,596
|
$ |
20,021
|
$ |
2,603,983
|
908,530
|
$ | (1,293,780 | ) | $ |
24,042,854
|
Year
Ended September
30,
|
||||||||
2007
|
2006
|
|||||||
Cash
flows from operating
activities:
|
||||||||
Net
income
|
$ |
3,054,899
|
$ |
1,752,714
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
|
1,438,158
|
1,001,513
|
||||||
Amortization
|
158,492
|
47,734
|
||||||
Bad
debts
|
26,777
|
-
|
||||||
Goodwill
impairment
|
-
|
79,841
|
||||||
Beneficial
conversion
|
17,952
|
20,944
|
||||||
Common
stock issued for interest payment
|
87,336
|
47,962
|
||||||
Amortization
of note discount
|
35,552
|
35,552
|
||||||
Loss
on sales of assets
|
-
|
68,134
|
||||||
Minority
interests
|
(427,844 | ) | (31,337 | ) | ||||
Deferred
rent
|
120,715
|
106,053
|
||||||
Deferred
taxes (benefit)
|
(200,364 | ) |
-
|
|||||
Stock
compensation expense
|
196,871
|
-
|
||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(437,848 | ) | (27,224 | ) | ||||
Inventories
|
(40,418 | ) | (3,777 | ) | ||||
Prepaid
expenses and other current assets
|
(96,386 | ) | (155,919 | ) | ||||
Accounts
payable and accrued liabilities
|
449,229
|
(216,420 | ) | |||||
Net
cash provided by operating activities
|
4,383,121
|
2,725,770
|
||||||
Cash
flows from investing
activities:
|
||||||||
Acquisitions
of businesses, net of cash acquired
|
(5,572,245 | ) | (1,497,641 | ) | ||||
Proceeds
from sale of assets
|
9,695
|
-
|
||||||
Purchases
of property and equipment
|
(1,210,136 | ) | (1,641,735 | ) | ||||
Issuance
of notes receivable
|
(35,000 | ) |
-
|
|||||
Note
receivable payments
|
15,892
|
28,536
|
||||||
Net
cash used in investing activities
|
(6,791,794 | ) | (3,110,840 | ) | ||||
Cash
flows from financing
activities:
|
||||||||
Proceeds
from sale of common stock
|
5,345,500
|
560,694
|
||||||
Proceeds
from stock options exercised
|
665,471
|
-
|
||||||
Proceeds
from long-term debt
|
600,000
|
1,863,065
|
||||||
Payments
on long-term debt
|
(2,058,472 | ) | (1,569,199 | ) | ||||
Payments
on line-of-credit
|
-
|
(94,888 | ) | |||||
Net
cash provided by financing activities
|
4,552,499
|
759,672
|
||||||
Net
increase in cash and cash equivalents
|
2,143,826
|
374,602
|
||||||
Cash
and cash equivalents at beginning of year
|
854,932
|
480,330
|
||||||
Cash
and cash equivalents at end of year
|
$ |
2,998,758
|
$ |
854,932
|
||||
Supplemental
Disclosures of
Cash Flow Information
|
||||||||
Cash
paid during the year for interest
|
$ |
1,176,204
|
$ |
1,045,441
|
2007
|
2006
|
|||||||
Basic
earnings per share:
|
||||||||
Net
earnings applicable to common stockholders
|
$ |
3,054,899
|
$ |
1,752,714
|
||||
Average
number of common shares outstanding
|
5,700,548
|
4,640,499
|
||||||
Basic
earnings per share
|
$ |
0.54
|
$ |
0.38
|
||||
Diluted
earnings per share:
|
||||||||
Net
earnings applicable to common stockholders
|
$ |
3,054,899
|
$ |
1,752,714
|
||||
Adj.
to net earnings from assumed conversion of debentures (1)
|
79,200
|
-
|
||||||
Adj.
net earnings for diluted EPS computation
|
$ |
3,134,099
|
$ |
1,752,714
|
||||
Average
number of common shares outstanding:
|
||||||||
Common
shares outstanding
|
5,700,548
|
4,640,499
|
||||||
Potential
dilutive shares resulting from exercise of warrants and options
(2)
|
294,737
|
425,463
|
||||||
Potential
dilutive shares resulting from conversion of debentures
(3)
|
220,000
|
-
|
||||||
Total
average number of common shares outstanding used for
dilution
|
6,215,285
|
5,065,962
|
||||||
Diluted
earnings per share
|
$ |
0.50
|
$ |
0.35
|
Net
income, as reported
|
$ |
1,752,714
|
||
Less
total stock-based employee compensation expense determined under
the fair
value based method for all awards
|
(611,408 | ) | ||
Pro
forma net income
|
$ |
1,141,306
|
||
Earnings per
share:
|
||||
Basic
- as reported
|
$ |
0.38
|
||
Diluted
- as reported
|
$ |
0.35
|
||
Basic
- pro forma
|
$ |
0.25
|
||
Diluted
- pro forma
|
$ |
0.23
|
|
Property
and equipment consisted of the
following:
|
September
30,
|
||||||||
2007
|
2006
|
|||||||
Buildings
and land
|
$ |
15,275,245
|
$ |
12,833,136
|
||||
Leasehold
improvements
|
5,974,183
|
4,704,245
|
||||||
Furniture
|
1,404,259
|
1,204,757
|
||||||
Equipment
|
4,365,930
|
2,916,686
|
||||||
Total
property and equipment
|
27,019,617
|
21,658,824
|
||||||
Less
accumulated depreciation
|
5,654,202
|
4,234,981
|
||||||
Property
and equipment, net
|
$ |
21,365,415
|
$ |
17,423,843
|
September
30,
|
|||||||||
2007
|
2006
|
||||||||
Indefinite
useful lives:
|
|||||||||
Goodwill
|
$ |
7,280,179
|
$ |
2,774,742
|
|||||
Licenses
|
12,899,431
|
7,730,710
|
|||||||
Amortization
|
|||||||||
Period
|
|||||||||
Definite
useful lives:
|
|||||||||
Discounted
leases
|
18
& 6 years
|
146,569
|
146,569
|
||||||
Non-compete
agreements
|
5
years
|
772,000
|
440,000
|
||||||
Less
accumulated amortization
|
(219,985 | ) | (61,493 | ) | |||||
Total
goodwill and intangible assets
|
$ |
20,878,194
|
$ |
11,030,528
|
September
30,
|
||||||||||||
2007
|
2006
|
|||||||||||
Notes
payable at 9%, mature February 2008
|
*
|
$ |
1,839,771
|
$ |
1,941,917
|
|||||||
Notes
payable at 12%, paid off in 2007
|
*
|
-
|
139,157
|
|||||||||
Notes
payable at 11%, mature August 2015
|
*
|
1,168,708
|
1,256,580
|
|||||||||
Notes
payable at 10%, mature December 2014 and January 2015
|
*
|
2,759,711
|
2,816,666
|
|||||||||
Note
payable at 7%, matures October 2012, collateralized by assets of
RCI
Entertainment North Carolina, Inc.
|
251,158
|
290,915
|
||||||||||
Note
payable at 7.5%, matures August 2011
|
*
|
1,187,301
|
1,604,886
|
|||||||||
Note
payable at 12%, matures March 2007
|
*
|
-
|
400,000
|
|||||||||
Note
payable at 12%, matures February 2007
|
*
|
-
|
200,000
|
|||||||||
Convertible
note payable to related party at 12%, matures August 2009, collateralized
by shares of Citation Land LLC and RCI Holdings, Inc.
|
615,413
|
561,909
|
||||||||||
Convertible
note payable at 4%, matures May 2010, collateralized by assets of
RCI
Entertainment New York, Inc.
|
1,727,666
|
2,444,282
|
||||||||||
Convertible
notes payable to related parties at 12%, mature April 2008
|
*
|
825,000
|
825,000
|
|||||||||
Convertible
note payable at 10%, converted to common stock in November 2007,
unsecured
|
691,689
|
1,000,950
|
||||||||||
Note
payable at 7%, matures December 2019
|
*
|
377,627
|
396,478
|
|||||||||
Note
payable at 4.9%, matures December 2010, collateralized by
equipment
|
23,355
|
29,826
|
||||||||||
Note
payable at 7.25%, matures May 2013
|
* |
2,319,940
|
-
|
|||||||||
Notes
payable to related parties at 12%, mature November 2009
|
600,000
|
-
|
||||||||||
Note
payable at 8.99%, matures October 2007, collateralized by a
vehicle
|
-
|
12,167
|
||||||||||
Total
debt
|
14,387,339
|
13,920,733
|
||||||||||
Less
current portion
|
3,291,154
|
2,278,315
|
||||||||||
Total
long-term debt
|
$ |
11,096,185
|
$ |
11,642,418
|
||||||||
*
Collateralized by real estate
|
Volatility
|
|
138%
|
Expected
life
|
|
3
years
|
Expected
dividend yield
|
|
-
|
Risk
free rate
|
|
4.31%
|
2008
|
$
|
3,291,154
|
||
2009
|
3,887,800
|
|||
2010
|
886,589
|
|||
2011
|
1,371,917
|
|||
2012
|
591,800
|
|||
Thereafter
|
4,358,079
|
|||
Total
maturities of long-term debt
|
$
|
14,387,339
|
2007
|
2006
|
|||||||
Current
|
$ |
436,810
|
$ |
-
|
||||
Deferred
|
(200,364 | ) |
-
|
|||||
Total
income tax expense
|
$ |
236,446
|
$ |
-
|
2007
|
2006
|
|||||||
Computed
expected tax expense
|
$ |
1,119,057
|
$ |
595,923
|
||||
State
income taxes
|
32,913
|
52,581
|
||||||
Stock
option disqualifying dispositions and other permanent
differences
|
(584,516 | ) |
-
|
|||||
Net
operating loss carryforward
|
(286,838 | ) |
-
|
|||||
Change
in deferred tax valuation allowance
|
(44,170 | ) | (648,504 | ) | ||||
Total
income tax expense
|
$ |
236,446
|
$ |
-
|
2007
|
2006
|
|||||||
Deferred
tax assets (liabilities):
|
||||||||
Bad
debts allowance
|
$ |
93,560
|
$ |
45,313
|
||||
Goodwill
and indefinite lived intagibles
|
(5,019,816 | ) | (329,713 | ) | ||||
Property
and equipment
|
481,172
|
(243,220 | ) | |||||
Net
operating losses
|
154,679
|
549,390
|
||||||
Unrealized
gain on marketable securities
|
(7,008 | ) | (3,292 | ) | ||||
Other
|
139,365
|
180,371
|
||||||
Valuation
allowance
|
(154,679 | ) | (198,849 | ) | ||||
Net
deferred tax liabilities
|
$ | (4,312,727 | ) | $ |
-
|
2007
|
2006
|
|||||||
Current
assets
|
$ |
78,772
|
$ |
-
|
||||
Long-term
liabilities
|
(4,391,499 | ) |
-
|
|||||
Net
deferred tax liabilities
|
$ | (4,312,727 | ) | $ |
-
|
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
|
Aggregate
Intrinsic
Value
at
September
30,
2007
|
|||||||||||||
Outstanding
at October 1, 2005
|
878,000
|
$ |
2.47
|
|
||||||||||||
Granted
|
40,000
|
6.75
|
|
|||||||||||||
Forfeited
|
-
|
-
|
|
|||||||||||||
Exercised
|
(190,500 | ) |
2.55
|
|
||||||||||||
Outstanding
at September 30, 2006
|
727,500
|
$ |
2.70
|
|
||||||||||||
Granted
|
70,000
|
9.40
|
|
|||||||||||||
Forfeited
|
-
|
-
|
|
|||||||||||||
Exercised
|
(252,500 | ) |
2.58
|
$ |
1,551,236
|
|||||||||||
Outstanding
at September 30, 2007
|
545,000
|
$ |
3.61
|
2.13
|
$ |
4,374,450
|
||||||||||
Exercisable
at September 30, 2007
|
475,000
|
$ |
2.76
|
2.03
|
$ |
4,217,650
|
|
2007
|
2006
|
||||||
Volatility
|
75 | % | 132 | % | ||||
Expected
lives
|
2.38 years
|
3
years
|
||||||
Expected
dividend yield
|
-
|
-
|
||||||
Risk
free rates
|
4.42 | % | 5.04 | % | ||||
Expected
forfeiture rate
|
14 | % | 0 | % |
2008
|
$
|
1,280,914
|
||
2009
|
1,235,114
|
|||
2010
|
1,218,882
|
|||
2011
|
1,224,091
|
|||
2012
|
1,196,103
|
|||
Thereafter
|
9,847,060
|
|||
Total
future minimum lease obligations
|
$
|
16,002,164
|
2007
|
2006
|
|||||||
Business
segment sales:
|
||||||||
Night
clubs
|
$ |
31,283,311
|
$ |
23,685,820
|
||||
Internet
|
730,629
|
801,395
|
||||||
$ |
32,013,940
|
$ |
24,487,215
|
|||||
Business
segment operating income:
|
||||||||
Night
clubs
|
$ |
$6,643,197
|
$ |
$5,321,937
|
||||
Internet
|
111,919
|
130,512
|
||||||
General
corporate
|
(2,651,430 | ) | (2,461,068 | ) | ||||
$ |
4,103,686
|
$ |
2,991,381
|
|||||
Business
segment capital expenditures:
|
||||||||
Night
clubs
|
$ |
$2,821,222
|
$ |
$3,590,917
|
||||
Internet
|
2,146
|
7,353
|
||||||
General
corporate
|
2,686,103
|
1,478,466
|
||||||
$ |
5,509,471
|
$ |
5,076,736
|
|||||
Business
segment depreciation and amortization:
|
||||||||
Night
clubs
|
$ |
$1,341,346
|
$ |
$875,342
|
||||
Internet
|
23,056
|
32,920
|
||||||
General
corporate
|
232,248
|
140,985
|
||||||
$ |
1,596,650
|
$ |
1,049,247
|
|||||
Business
segment assets:
|
||||||||
Night
clubs
|
$ |
$31,313,743
|
$ |
$23,670,618
|
||||
Internet
|
110,871
|
112,092
|
||||||
General
corporate
|
11,066,937
|
6,820,165
|
||||||
$ |
42,491,551
|
$ |
30,602,875
|
Volatility
|
|
138%
|
Expected
life
|
|
3
years
|
Expected
dividend yield
|
|
-
|
Risk
free rate
|
|
4.31%
|
Current
assets
|
$
|
7,720
|
||
Property
& equipment
|
390,000
|
|||
Discounted
lease
|
103,548
|
|||
Non-compete
agreement
|
90,000
|
|||
License
|
248,732
|
|||
Net
assets acquired
|
$
|
840,000
|
Other
assets
|
$
|
7,500
|
||
Property
& equipment
|
117,500
|
|||
Net
assets acquired
|
$
|
125,000
|
Current
assets
|
$
|
22,500
|
||
Property
& equipment
|
2,127,500
|
|||
Non-compete
agreements
|
250,000
|
|||
Goodwill
|
500,000
|
|||
Net
assets acquired
|
$
|
2,900,000
|
Property
and equipment
|
$ |
633,411
|
||
Non-compete
agreement
|
175,000
|
|||
Goodwill
|
725,339
|
|||
Net
assets acquired
|
$ |
1,533,750
|
Net
current assets
|
$ |
30,489
|
||
Property
and equipment
|
2,968,126
|
|||
Non-compete
agreement
|
100,000
|
|||
Goodwill
|
1,540,292
|
|||
SOB
licenses
|
4,401,512
|
|||
Deferred
tax liability
|
(1,540,292 | ) | ||
Net
assets acquired
|
$ |
7,500,127
|
2007
|
2006
|
|||||||
Revenues
|
$ |
34,732,721
|
$ |
28,538,000
|
||||
Net
income from continuing operations
|
3,613,878
|
2,356,000
|
||||||
Net
income
|
3,613,878
|
2,356,000
|
||||||
Net
income per share – basic
|
$ |
0.63
|
$ |
0.44
|
||||
Net
income per share – diluted
|
$ |
0.58
|
$ |
0.41
|
||||
Weighted
average shares outstanding – basic
|
5,700,548
|
5,316,000
|
||||||
Weighted
average shares outstanding - diluted
|
6,215,285
|
5,741,000
|