IRVINE, Calif., Nov. 3 /PRNewswire-FirstCall/ -- Diedrich Coffee, Inc. (Nasdaq: DDRX), a leading roaster and wholesaler of the world's finest coffees, reported financial results for the first quarter ended September 16, 2009.

Total revenue increased 52% to $15.8 million in the first quarter of fiscal 2010 from $10.4 million in the first quarter of fiscal 2009, led by a 66% or $5.8 million increase in Keurig K-Cup sales.

Gross margin in the first quarter of fiscal 2010 increased to 26% of total revenue as compared to 21% during the same period last year. In addition to price increases taken during fiscal 2009, the improvement was due primarily to higher machine utilization, lower temporary help and overtime, the reduction of scrap and waste due to improved inventory controls, lower outbound freight costs and the ability to leverage our fixed manufacturing costs over higher production volumes.

Net income totaled $571,000 or $0.07 per diluted share in the first quarter of fiscal 2010, an improvement from a net loss of $1.8 million or $(0.33) per basic and diluted share in the first quarter of fiscal 2009.

Adjusted net income (a non-GAAP financial measure) was $571,000 or $0.07 per diluted share in the first quarter of fiscal year 2010, an improvement from an adjusted net loss of $1.6 million or $(0.30) per basic and diluted share in the same quarter of the prior year. Adjusted net income represents net income or loss before the income contribution from discontinued operations and the timing of the fiscal 2009 accrual for management incentive compensation (see important discussion about the presentation of non-GAAP financial information below, including a reconciliation to the most directly comparable GAAP financial measure).

As announced yesterday, Diedrich entered into a definitive agreement under which Peet's Coffee & Tea, Inc. will acquire Diedrich in a cash-and-stock transaction valued at $26.00 per share or a total transaction value of approximately $213 million. For more information, please see Diedrich's Form 10-Q for the quarter ended September 16, 2009 filed on November 2, 2009 and other filings made by Diedrich with the Securities and Exchange Commission (the "SEC").

About Adjusted Net Income (Loss) and the Use of Non-GAAP Financial Information

Adjusted net income (loss) is not a financial measure calculated and presented in accordance with U.S. generally accepted accounting principles ("GAAP") and should not be considered as an alternative to net income, operating income or any other financial measures calculated and presented in accordance with GAAP. Diedrich Coffee defines adjusted net income as net income/(loss) before the income contribution from discontinued operations. The company presents adjusted net income because it believes it to be a meaningful supplemental measure of performance in the evaluation of the company's results of operations because it excludes amounts that the company does not consider part of ongoing operating results when assessing the performance of the company and presents a measure of earnings that facilitates a comparison of results from one period to results from another period on a more consistent basis. Management also uses this information internally for forecasting and budgeting. It may not be indicative of the historical operating results of Diedrich Coffee nor is it intended to be predictive of potential future results. Investors should not consider adjusted net income in isolation or as a substitute for analysis of results as reported under GAAP. The company strongly encourages investors to review its financial statements in their entirety and to not rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. See "Reconciliation of Adjusted Net Income (Loss) to GAAP Income (Loss)" below for further information on this non-GAAP financial measure and reconciliation of adjusted net income (loss) to GAAP net income (loss) for the periods indicated.



           Reconciliation of Adjusted Income (Loss) to GAAP Income (Loss)
                    (in thousands, except per share amounts)
                                (unaudited)

                                                        For the   For the
                                                         twelve    twelve
                                                         weeks     weeks
                                                         ended     ended
                                                        -------   -------
                                                        9/16/2009 9/17/2008
                                                        --------- ---------
    Consolidated Statement of
     Operations Reconciliation
    --------------------------
    Net income (loss) on a GAAP basis                        $571   $(1,783)
      Accrued management incentive
       compensation (1)                                         -      (157)
      Loss from discontinued operations                         -       316
                                                              ---       ---
    Adjusted net income (loss)                               $571   $(1,624)
                                                             ====  ========

    Consolidated Statement of Operations Reconciliation
     per Diluted or Basic Share
    ---------------------------------------------------
    Net income (loss) per diluted or
     basic share on a GAAP basis                            $0.07    $(0.33)
      Accrued management incentive
       compensation (1)                                         -     (0.03)
      Loss from discontinued operations                         -      0.06
                                                              ---      ----
    Adjusted net income (loss) per
     diluted or basic share                                 $0.07    $(0.30)
                                                            =====    ======

    Diluted (FY10) and basic (FY09)
     shares used in calculation                             8,161     5,468
                                                            =====     =====

         (1)   The full year expense for the bonus accrual was recorded in
               the 4th quarter of fiscal 2009. This amount represents the
               estimated expense that would have been booked in the 1st
               Quarter of fiscal 2009 had the bonus accrual been expensed
               throughout the year.

Additional Information

In connection with the exchange offer (the "Offer") to be launched by Peet's, Peet's intends to file a Registration Statement on Form S-4 and a Tender Offer Statement on Schedule TO with the SEC, and Diedrich intends to file a Solicitation/Recommendation Statement on Schedule 14D-9 with the SEC. Such documents are not currently available. When these documents become available, Diedrich stockholders are urged to read them carefully before making any decisions, as they will contain important information about the transaction. Investors will be able to obtain free copies of the Form S-4, the Schedule TO and the Schedule 14D-9, as well as other filings containing information about Diedrich and Peet's, without charge, at the SEC's website (www.sec.gov) once such documents are filed with the SEC. A free copy of the Schedule 14D-9, when it becomes available, may also be obtained from Diedrich's website at www.diedrich.com under the heading "Investor Services" and also by making a request to Investor Relations at Diedrich Coffee, Inc., 28 Executive Park, Suite 200, Irvine, CA 92614.

Forward-Looking Statements

We make forward-looking statements in this earnings release that are subject to risks and uncertainties. These forward-looking statements include information about the proposed transaction with Peet's (the "Merger"). When we use the words "believe," "expect," "anticipate," "estimate" or similar expressions, we are making forward-looking statements. Many possible events or factors could affect our future financial results and performance. This could cause our results or performance to differ materially from those expressed in our forward-looking statements. You should consider these risks when you review this earnings release, along with the following possible events or factors:


    --  the risk that the Offer and the Merger will not close;
    --  the risk that Peet's business and/or Diedrich's business will be
        adversely impacted during the pendency of the Offer and the Merger;
    --  the risk that the operations of Peet's and Diedrich will not be
        integrated successfully;
    --  the financial and operating performance of our wholesale operations;
    --  our ability to achieve and/or maintain profitability over time;
    --  the successful execution of our growth strategies;
    --  the impact of competition; and

    --  the availability of working capital.

Additional risks and uncertainties are described in detail under the caption "Risk Factors Relating to Diedrich Coffee and Its Business" in our annual report on Form 10-K for the fiscal year ended June 24, 2009 and in other reports that we file with the Securities and Exchange Commission. You are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date of this earnings release. There can be no assurance that the proposed Merger will in fact be consummated. Except where required by law, we do not undertake an obligation to revise or update any forward-looking statements, whether as a result of new information, future events or changed circumstances.

About Diedrich Coffee

Diedrich Coffee specializes in sourcing, roasting and selling the world's highest quality coffees. The company markets its three leading brands of specialty coffees, Diedrich Coffee, Coffee People and Gloria Jean's Coffees, through office coffee service distributors, restaurants and specialty retailers, and via the company's web stores. Diedrich Coffee is one of only four roasters under license to produce K-Cups for Keurig Incorporated's top-selling single-cup brewing system. For more information about Diedrich Coffee, call 800-354-5282, or go to www.diedrich.com, www.coffeepeople.com or www.coffeeteastore.com.

Trademarks are the property of their respective owners.


    Diedrich Coffee Investor Relations:
    Scott Liolios or Cody Slach
    Liolios Group, Inc.
    Tel 949-574-3860
    info@liolios.com



                            DIEDRICH COFFEE, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                   (in thousands, except per share amounts)
                                  (unaudited)

                                                      Twelve        Twelve
                                                    Weeks Ended   Weeks Ended
                                                   September 16, September 17,
                                                        2009          2008

    Net revenue:
      Wholesale                                       $15,642      $10,347
      Retail and other                                    131           61
                                                          ---          ---
      Total revenue                                    15,773       10,408
                                                       ------       ------
    Costs and expenses:
      Cost of sales (exclusive of depreciation
       shown separately below)                         11,712        8,274
      Operating expenses                                1,187        1,213
      Depreciation and amortization                       355          332
      General and administrative expenses               1,797        1,819
      Gain on asset disposals                               -           (6)
                                                          ---          ---
      Total costs and expenses                         15,051       11,632
                                                       ------       ------
    Operating income (loss) from continuing
     operations                                           722       (1,224)
    Interest expense                                     (176 )       (310)
    Interest and other income, net                         87           67
                                                          ---          ---
    Income (loss) from continuing operations
     before income tax                                    633       (1,467)
    Income tax provision                                  (62)           -
                                                          ---          ---
    Income (loss) from continuing operations              571       (1,467)
    Discontinued operations:
    Loss from discontinued operations, net of
     tax expense of $0                                      -         (316)
                                                          ---          ---
    Net income (loss)                                    $571      $(1,783)
                                                          ===        =====

    Basic net income (loss) per share:
    Income (loss) from continuing operations            $0.10       $(0.27)
    Loss from discontinued operations, net                  -       (0.06)
                                                          ---         ----
    Net income (loss)                                   $0.10       $(0.33)
                                                         ====         ====

    Diluted net income (loss) per share:
    Income (loss) from continuing operations            $0.07       $(0.27)
    Loss from discontinued operations, net                  -        (0.06)
                                                          ---         ----
    Net Income (loss)                                   $0.07       $(0.33)
                                                         ====         ====
    Weighted average and equivalent shares
     outstanding:
    Basic                                               5,727        5,468
                                                        -----        -----
    Diluted                                             8,161        5,468
                                                        -----        -----


                            DIEDRICH COFFEE, INC.
                         CONSOLIDATED BALANCE SHEETS
                                (in thousands)
                                 (unaudited)

                             September 16, 2009     June 24, 2009
                             ------------------     -------------
    Cash                               $3,082          $3,572
    Restricted cash                       623             623
     Accounts receivable, net           6,321           6,335
    Inventories                         5,601           5,510
    Other assets                       10,395          10,888
                                       ------          ------
    Total assets                      $26,022         $26,928
                                      =======         =======


    Accounts payable                   $4,635          $5,228
    All other current
     liabilities                        5,191           5,921
    Other liabilities                   1,777           2,005
    Total stockholders'
     equity                            14,419          13,774
                                       ------          ------
    Total liabilities and
     stockholders' equity             $26,022         $26,928
                                      =======         =======

SOURCE Diedrich Coffee, Inc.