Diedrich Coffee (DDRX) 8-K/A Unaudited Pro Forma Condensed Consolidated Financial Statements

EXHIBIT 99.1

Unaudited Pro Forma Condensed Consolidated Financial Statements

The following unaudited pro forma condensed consolidated balance sheet as of December 13, 2006 presents the financial position of Diedrich Coffee, Inc. and Subsidiaries (the “Company”) assuming the transfer of 33 retail store leaseholds and related assets and certain assets relating to one Company store (excluding its leasehold) (as described below) had been completed on that date (the “Transaction”).

The following unaudited pro forma condensed consolidated statements of operations for the fiscal years ended June 28, 2006, June 29, 2005, June 30, 2004 and for the twenty-four weeks ended December 13, 2006 present our results of operations assuming that the Transaction had been completed on the first day of these respective periods. In the opinion of our management, these statements include all material adjustments necessary to reflect, on a pro forma basis, the impact of the Transaction on our historical financial information. The adjustments set forth in the “Pro Forma Adjustments” column are described in the Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

The unaudited pro forma financial statements for the periods presented do not purport to represent what our results of operations or financial position actually would have been had the Transaction occurred on the dates noted above, or to project our results of operations for any future periods. The pro forma adjustments are based upon available information and certain assumptions that we believe are reasonable under the circumstances. Actual amounts could differ materially from these estimates. The pro forma results should be read in conjunction with the financial statements and notes thereto in our Annual Report on Form l0-K for the year ended June 28, 2006.

The closing for the transfer of the initial group of Company Stores occurred on January 16, 2007, which related to the transfer of 15 Diedrich Coffee and Coffee People leaseholds and related assets to Starbucks in exchange for a cash payment of approximately $5,560,000 to the Company and the deposit of approximately $618,000 into the escrow fund. In connection with the closing for a second group of Company stores, which occurred on February 2, 2007, the Company transferred an additional 13 Diedrich Coffee and Coffee People leaseholds and related assets to Starbucks and agreed to retain three Company stores that were the subject of the Agreement in exchange for a cash payment of approximately $5,565,000 to the Company and the deposit of approximately $514,000 into the escrow fund. In connection with the third closing, which occurred on February 9, 2007, the Company transferred one additional Diedrich Coffee store’s leasehold and related assets to Starbucks in exchange for a cash payment of approximately $63,000 to the Company and the deposit of approximately $7,000 into the escrow fund. In connection with the fourth closing, which occurred on February 28, 2007, the Company transferred one additional Diedrich Coffee store’s leasehold and related assets to Starbucks in exchange for a cash payment of approximately $586,000 to the Company and the deposit of approximately $65,000 into the escrow fund. Any additional transfers of Company Store leaseholds and related assets are subject to the satisfaction or waiver of certain conditions that have not been deemed satisfied or waived. Upon satisfaction or waiver of certain conditions the Company may transfer up to 2 additional stores to Starbucks for proceeds of approximately $490,000.

In separate transactions with two parties other than Starbucks, the Company transferred three retail store location leaseholds and related assets on January 31, 2007 and with respect to certain assets relating to one retail store location (excluding its leasehold) on February 5, 2007 and received $678,000 and $16,000, respectively.

1

Diedrich Coffee, Inc. and Subsidiaries

Unaudited Pro Forma Condensed Consolidated Balance Sheet

	December 13, 2006			Pro Forma Adjustments			Notes	Pro Forma December 13, 2006
Assets
Current assets:
Cash	$	1,793,000		$	12,468,000		A	$	14,261,000
Restricted cash		661,000			—				661,000
Accounts receivable, net		5,012,000			—				5,012,000
Inventories		3,268,000			(592,000	)	A		2,676,000
Assets held for sale		5,737,000			(5,576,000	)	A		161,000
Income tax refund		506,000			—				506,000
Current portion of notes receivable		1,151,000			—				1,151,000
Advertising fund assets, restricted		22,000			—				22,000
Prepaid expenses		1,094,000			(490,000	)	A		604,000
Total current assets		19,244,000			5,810,000				25,054,000
Property and equipment, net		4,042,000			67,000		A		4,109,000
Goodwill		6,832,000			—				6,832,000
Notes receivable		3,591,000			—				3,591,000
Cash surrender value of life insurance policy		497,000			—				497,000
Other assets		134,000			11,000		A		145,000
Total assets	$	34,340,000		$	5,888,000			$	40,228,000
Liabilities and Stockholders’ Equity
Current liabilities:
Liabilities held for sale	$	318,000		$	(318,000	)	A	$	—
Current installments of long-term debt		670,000			—				670,000
Accounts payable		4,100,000			—				4,100,000
Accrued compensation		2,155,000			—				2,155,000
Accrued expenses		2,393,000			324,000		A		2,717,000
Franchisee deposits		575,000			—				575,000
Deferred franchise fee income		86,000			—				86,000
Advertising fund liabilities		22,000			—				22,000
Accrued provision for store closure		777,000			—				777,000
Total current liabilities		11,096,000			6,000				11,102,000
Long term debt, less unamortized discount		1,143,000							1,143,000
Deferred rent		618,000			(334,000	)	A		284,000
Deferred compensation		527,000			—				527,000
Total liabilities		13,384,000			(328,000	)			13,056,000
Commitments and contingencies
Stockholders’ equity:
Common stock		54,000			—				54,000
Additional paid-in capital		59,485,000			—				59,485,000
Accumulated deficit		(38,583,000	)		6,216,000		A		(32,367,000	)
Total stockholders’ equity		20,956,000			6,216,000				27,172,000
Total liabilities and stockholders’ equity	$	34,340,000		$	5,888,000			$	40,228,000

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

2

Diedrich Coffee, Inc. and Subsidiaries

Unaudited Pro Forma Condensed Consolidated Statement of Operations

for the Twenty-Four Weeks Ended December 13, 2006

	Twenty-Four Weeks Ended December 13, 2006			Pro Forma Adjustments		Notes	Pro Forma Twenty Four Weeks Ended December 13, 2006
Net revenue:
Wholesale and other	$	12,459,000		$	—		$	12,459,000
Franchise revenue		1,758,000			—			1,758,000
Retail sales		1,370,000			—			1,370,000
Total net revenue		15,587,000			—			15,587,000
Costs and expenses:
Cost of sales and related occupancy costs		10,116,000			—			10,116,000
Operating expenses		3,525,000			—			3,525,000
Depreciation and amortization		471,000			—			471,000
General and administrative expenses		3,624,000			—			3,624,000
Gain on asset disposals		(11,000	)		—			(11,000	)
Asset impairment		221,000			—			221,000
Total costs and expenses		17,946,000			—			17,946,000
Operating loss from continuing operations		(2,359,000	)		—			(2,359,000	)
Interest expense		(88,000	)		—			(88,000	)
Interest and other income, net		183,000			—			183,000
Loss from continuing operations before income tax benefit		(2,264,000	)		—			(2,264,000	)
Income tax provision (benefit)		—			—			—
Net loss from continuing operations		(2,264,000	)		—			(2,264,000	)
Loss from discontinued operations		(1,511,000	)		1,399,000	B		(112,000	)
Net loss	$	(3,775,000	)	$	1,399,000		$	(2,376,000	)
Basic and diluted net loss per share:
Loss from continuing operations	$	(0.43	)	$	—		$	(0.45	)
Net loss	$	(0.71	)	$	—		$	(0.45	)
Weighted average and equivalent shares outstanding:
Basic and diluted		5,335,000			5,335,000			5,335,000

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

3

Diedrich Coffee, Inc. and Subsidiaries

Unaudited Pro Forma Condensed Consolidated Statement of Operations

for the Year Ended June 28, 2006

	Year Ended June 28, 2006			Pro Forma Adjustments			Notes	Pro Forma Year Ended June 28, 2006
Net revenue:
Wholesale and other	$	21,244,000		$	—			$	21,244,000
Franchise revenue		3,775,000			—				3,775,000
Retail sales		34,428,000			(24,372,000	)	B		10,056,000
Total net revenue		59,447,000			(24,372,000	)			35,075,000
Costs and expenses:
Cost of sales and related occupancy costs		32,440,000			(11,311,000	)	B		21,129,000
Operating expenses		19,947,000			(12,056,000	)	B		7,891,000
Depreciation and amortization		2,601,000			(959,000	)	B		1,642,000
General and administrative expenses		13,546,000			(2,175,000	)	B		11,371,000
Gain on asset disposals		(58,000	)		—				(58,000	)
Total costs and expenses		68,476,000			(26,501,000	)			41,975,000
Operating loss from continuing operations		(9,029,000	)		2,129,000				(6,900,000	)
Interest expense		(116,000	)		26,000		B		(90,000	)
Interest and other income, net		548,000			—				548,000
Loss from continuing operations before income tax benefit		(8,597,000	)		2,155,000				(6,442,000	)
Income tax benefit		(801,000	)		201,000		B		(600,000	)
Net loss from continuing operations	$	(7,796,000	)	$	1,954,000			$	(5,842,000	)
Basic and diluted net loss per share:
Loss from continuing operations	$	(1.47	)	$	0.37			$	(1.10	)
Weighted average and equivalent shares outstanding:
Basic and diluted		5,303,000			5,303,000				5,303,000

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

4

Diedrich Coffee, Inc. and Subsidiaries

Unaudited Pro Forma Condensed Consolidated Statement of Operations

for the Year Ended June 29, 2005

	Year Ended June 29, 2005			Pro Forma Adjustments			Notes	Pro Forma Year Ended June 29, 2005
Net revenue:
Wholesale and other	$	16,482,000		$	—			$	16,482,000
Franchise revenue		4,166,000			—				4,166,000
Retail sales		31,890,000			(22,447,000	)	B		9,443,000
Total net revenue		52,538,000			(22,447,000	)			30,091,000
Costs and expenses:
Cost of sales and related occupancy costs		26,765,000			(9,962,000	)	B		16,803,000
Operating expenses		17,449,000			(10,606,000	)	B		6,843,000
Depreciation and amortization		2,372,000			(1,013,000	)	B		1,359,000
General and administrative expenses		11,178,000			(1,504,000	)	B		9,674,000
Gain on asset disposals		(4,000	)		—				(4,000	)
Total costs and expenses		57,760,000			(23,085,000	)			34,675,000
Operating loss from continuing operations		(5,222,000	)		638,000				(4,584,000	)
Interest expense		(223,000	)		34,000		B		(189,000	)
Interest and other income, net		279,000			—				279,000
Loss from continuing operations before income tax benefit		(5,166,000	)		672,000				(4,494,000	)
Income tax benefit		(1,851,000	)		240,000		B		(1,611,000	)
Net loss from continuing operations	$	(3,315,000	)	$	432,000			$	(2,883,000	)
Basic and diluted net income (loss) per share:
Loss from continuing operations	$	(0.64	)	$	0.08			$	(0.55	)
Weighted average and equivalent shares outstanding:
Basic and diluted		5,218,000			5,218,000				5,218,000

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

5

Diedrich Coffee, Inc. and Subsidiaries

Unaudited Pro Forma Condensed Consolidated Statement of Operations

for the Year Ended June 30, 2004

	Year Ended June 30, 2004			Pro Forma Adjustments			Notes	Pro Forma Year Ended June 30, 2004
Net revenue:
Wholesale and other	$	14,861,000		$	—			$	14,861,000
Franchise revenue		4,407,000			—				4,407,000
Retail sales		31,617,000			(21,908,000	)	B		9,709,000
Total net revenue		50,885,000			(21,908,000	)			28,977,000
Costs and expenses:
Cost of sales and related occupancy costs		24,642,000			(9,590,000	)	B		15,052,000
Operating expenses		16,701,000			(10,138,000	)	B		6,563,000
Depreciation and amortization		2,315,000			(993,000	)	B		1,322,000
General and administrative expenses		9,597,000			(1,157,000	)	B		8,440,000
Provision for asset impairment and restructuring costs		94,000			(90,000	)	B		4,000
Gain on asset disposals		(2,000	)		—				(2,000	)
Total costs and expenses		53,347,000			(21,968,000	)			31,379,000
Operating loss from continuing operations		(2,462,000	)		60,000				(2,402,000	)
Interest expense		(348,000	)		26,000		B		(322,000	)
Interest and other income, net		30,000			—				30,000
Loss from continuing operations before income tax benefit		(2,780,000	)		86,000				(2,694,000	)
Income tax benefit		(1,133,000	)		35,000		B		(1,098,000	)
Net loss from continuing operations	$	(1,647,000	)	$	51,000			$	(1,596,000	)
Basic and diluted net income (loss) per share:
Loss from continuing operations	$	(0.32	)	$	0.01			$	(0.31	)
Weighted average and equivalent shares outstanding:
Basic and diluted		5,161,000			5,161,000				5,161,000

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

6

An analysis of the discontinued operations of the retail business that are part of the Transaction is as follows:

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

A. The asset allocation of the sale of the Diedrich and Coffee People retail locations assumes that all 34 stores were transferred on the same day. Starbucks has paid $1,204,000 into an escrow account held by a third party escrow agent. These funds will be held in the escrow account for six months after the closing of the Starbucks transaction, provided that any funds necessary to satisfy outstanding claims for indemnification will remain in escrow after such time. Since the payments from the escrow account are not reasonably assured, the Company will record these funds when payments are actually received. The gain from the transactions is not included in the unaudited pro forma condensed consolidated statement of operations since it is a one-time amount directly attributable to the transactions.

Purchase price – Cash	$	12,468,000
Inventories		(592,000	)
Prepaid transaction fees		(490,000	)
Fixed assets, net		(3,997,000	)
Goodwill		(1,347,000	)
Other Assets		(154,000	)
Capital lease obligations		318,000
Deferred Rent		334,000
Estimated Transaction-related expenses		(324,000	)
Estimated Book Gain on Sale of Diedrich & Coffee People retail locations	$	6,216,000

The Company has had losses from operations during the year, and has net operating loss carryforwards from prior year. Therefore, the Company expects a zero tax liability for the year and therefore no income tax provision has been accrued on this gain on sale.

B. Adjustment to eliminate the direct revenue and expenses related to the 34 Diedrich and Coffee People retail stores transferred as part of the Transaction. In accordance with SFAS 144“Accounting for the Impairment or Disposal of Long-Lived Assets,” the financial results of the stores transferred as part of the Transaction were reported as discontinued operations for the 24 weeks ended December 13, 2006. Accordingly, the net elimination amount of $1,399,000 for this period is an adjustment to the loss from discontinued operations.

7