CONFIDENTIAL 18 Historical Balance Sheet Historical Balance Sheet Copyright 2010 eDiets.com, Inc. All Rights Reserved December 30, December 30, December 30, September 30, 2007 2008 2009 2010 CURRENT ASSETS Cash and cash equivalents $ 7,132 $ 2,523 $ 1,475 $ 900 Accounts receivable, net 1,178 574 546 346 Prepaid advertising costs 321 18 - - Prepaid meal delivery and inventory 270 497 359 220 Prepaid expenses and other current assets 493 437 264 722 Total current assets 9,394 4,049 2,644 2,188 Restricted Cash 1,174 544 544 720 Property and office equipment, net 3,633 3,665 2,185 1,452 Intangible assets, net 1,209 334 47 7 Goodwill 12,026 6,835 6,835 - Other assets 255 244 201 41 Total assets $ 27,691 $ 15,671 $ 12,456 $ 4,408 CURRENT LIABILITIES Accounts payable $ 1,339 $ 1,410 $ 1,117 $ 2,040 Accrued liabilities 2,797 1,748 1,855 1,412 Current portion of capital lease obligations 479 83 23 20 Deferred revenue 1,674 1,612 1,242 1,317 Senior secured note, net - related party - - 11,959 - Total current liabilities 6,289 4,853 16,196 4,789 Capital lease obligations, net of current portion 303 67 43 28 Deferred revenue 1,990 1,724 922 438 Senior secured notes, net - related party 6,247 11,808 4,865 - STOCKHOLDERS' DEFICIT Common Stock 25 25 29 57 Additional paid-in capital 41,191 45,307 50,596 101,207 Accumulated other comprehensive loss (150) (61) (82) 10 Accumulated deficit (28,204) (48,052) (60,113) (102,121) Total stockholders' deficit 12,862 (2,781) (9,570) (847) Total liabilities and stockholders' deficit $ 27,691 $ 15,671 $ 12,456 $ 4,408 Note: In November 2010, three company insiders invested a total of $1.0 million in exchange for promissory notes which will constitute debt |