##### 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 March 4, 2009

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 0-21203





DIEDRICH COFFEE, INC.

(Exact Name
of Registrant as Specified in Its Charter)







|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Delaware                                                       |  | 33-0086628                       
|(State or Other Jurisdiction of Incorporation or Organization) |  | (IRS Employer Identification No.)

28 Executive Park

Irvine, California 92614

(Address of Principal Executive Offices, Zip Code)

(949) 260-1600

(Registrants Telephone Number, including Area Code)





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, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the
definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                                              |  |                               
|--------------------------------------------- |  | ------------------------------
|Large Accelerated Filer     ̈                  |  | Accelerated Filer     ̈        
|                                              | 
|Non-Accelerated Filer     ̈                    |  | Smaller Reporting Company    x
|                                             
|(Do not check if a smaller reporting company)

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

As of April 3, 2009, there were 5,468,316 shares of common stock of the registrant outstanding.









---

##### Table of Contents

TABLE OF CONTENTS





|                                                                                              |  |           
|--------------------------------------------------------------------------------------------- |  | ----------
|                                                                                              |  | PageNumber
|                                                                                              | 
|PART IFINANCIAL INFORMATION                                                                  |  | 1         
|                                                                                              | 
|Item 1. Financial Statements                                                                  |  | 1         
|                                                                                              | 
|CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)                                             |  | 1         
|                                                                                              | 
|CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)                                   |  | 2         
|                                                                                              | 
|CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)                                   |  | 3         
|                                                                                              | 
|NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)                              |  | 4         
|                                                                                              | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations |  | 15        
|                                                                                              | 
|Item 3. Quantitative And Qualitative Disclosures About Market Risk                            |  | 25        
|                                                                                              | 
|Item 4. Controls and Procedures                                                               |  | 25        
|                                                                                              | 
|PART IIOTHER INFORMATION                                                                     |  | 26        
|                                                                                              | 
|Item 1. Legal Proceedings                                                                     |  | 26        
|                                                                                              | 
|Item 1A. Risk Factors                                                                         |  | 26        
|                                                                                              | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 26        
|                                                                                              | 
|Item 3. Defaults upon Senior Securities                                                       |  | 26        
|                                                                                              | 
|Item 4. Submission of Matters to a Vote of Security Holders                                   |  | 26        
|                                                                                              | 
|Item 5. Other Information                                                                     |  | 27        
|                                                                                              | 
|Item 6. Exhibits                                                                              |  | 27        
|                                                                                              | 
|SIGNATURES                                                                                    |  | 29        



---

##### Table of Contents

PART IFINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

DIEDRICH COFFEE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ----------- | - | ------------- | - | ----------- | -
|                                                                                                                                                                                        |  | March 4, 2009 |             |   | June 25, 2008 |  
|                                                                                                                                                                                        |  | (Unaudited)   |             |   |               |  
|Assets                                                                                                                                                                                  |  |               |             |   |               |   |             |  
|Current assets:                                                                                                                                                                         |  |               |             |   |               |   |             |  
|Cash                                                                                                                                                                                    |  | $             | 1,133,000   |   |               | $ | 670,000     |  
|Restricted cash and short term investments                                                                                                                                              |  |               | 622,000     |   |               |   | 623,000     |  
|Accounts receivable, less allowance for doubtful accounts of $574,000 at March 4, 2009 and $508,000 at June 25, 2008                                                                    |  |               | 9,859,000   |   |               |   | 5,015,000   |  
|Inventories                                                                                                                                                                             |  |               | 4,846,000   |   |               |   | 4,652,000   |  
|Current portion of notes receivable, less allowance of $138,000 at March 4, 2009 and $247,000 at June 25, 2008                                                                          |  |               | 2,014,000   |   |               |   | 1,074,000   |  
|Advertising fund assets, restricted                                                                                                                                                     |  |               |            |   |               |   | 6,000       |  
|Prepaid expenses                                                                                                                                                                        |  |               | 793,000     |   |               |   | 412,000     |  
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|Total current assets                                                                                                                                                                    |  |               | 19,267,000  |   |               |   | 12,452,000  |  
|Property and equipment, net                                                                                                                                                             |  |               | 6,698,000   |   |               |   | 7,327,000   |  
|Notes receivable, less allowance of $0 at March 4, 2009 and June 25, 2008, respectively                                                                                                 |  |               | 754,000     |   |               |   | 2,663,000   |  
|Cash surrender value of life insurance policy                                                                                                                                           |  |               |            |   |               |   | 162,000     |  
|Other assets                                                                                                                                                                            |  |               | 720,000     |   |               |   | 132,000     |  
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|Total assets                                                                                                                                                                            |  | $             | 27,439,000  |   |               | $ | 22,736,000  |  
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|                                                                                                                                                                                        |  |              
|Liabilities and Stockholders Equity                                                                                                                                                    |  |               |             |   |               |   |             |  
|Current liabilities:                                                                                                                                                                    |  |               |             |   |               |   |             |  
|Liabilities of discontinued operations                                                                                                                                                  |  | $             | 34,000      |   |               | $ | 89,000      |  
|Current portion of note payable, net of discount                                                                                                                                        |  |               | 2,647,000   |   |               |   | 1,741,000   |  
|Accounts payable                                                                                                                                                                        |  |               | 8,332,000   |   |               |   | 5,169,000   |  
|Accrued compensation                                                                                                                                                                    |  |               | 1,446,000   |   |               |   | 1,412,000   |  
|Accrued expenses                                                                                                                                                                        |  |               | 2,067,000   |   |               |   | 2,232,000   |  
|Franchisee deposits                                                                                                                                                                     |  |               | 420,000     |   |               |   | 587,000     |  
|Deferred franchise fee income                                                                                                                                                           |  |               | 15,000      |   |               |   | 34,000      |  
|Advertising fund liabilities                                                                                                                                                            |  |               | 178,000     |   |               |   | 204,000     |  
|Accrued provision for store closure                                                                                                                                                     |  |               | 745,000     |   |               |   | 849,000     |  
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|Total current liabilities                                                                                                                                                               |  |               | 15,884,000  |   |               |   | 12,317,000  |  
|Note payable                                                                                                                                                                            |  |               | 1,503,000   |   |               |   |            |  
|Income tax liabilities                                                                                                                                                                  |  |               | 274,000     |   |               |   | 261,000     |  
|Deferred rent                                                                                                                                                                           |  |               | 176,000     |   |               |   | 190,000     |  
|Deferred compensation                                                                                                                                                                   |  |               |            |   |               |   | 226,000     |  
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|Total liabilities                                                                                                                                                                       |  |               | 17,837,000  |   |               |   | 12,994,000  |  
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|Commitments, contingencies and subsequent events (Notes 10, 11, 12 and 15)                                                                                                              |  |               |             |   |               |   |             |  
|Stockholders equity:                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Common stock, $.01 par value; authorized 17,500,000 and 8,750,000 shares at March 4, 2009 and June 25, 2008; issued and outstanding
5,468,000 shares at March 4, 2009 and June 25, 2008 |  |               | 55,000      |   |               |   | 55,000      |  
|Additional paid-in capital                                                                                                                                                              |  |               | 61,561,000  |   |               |   | 60,281,000  |  
|Accumulated deficit                                                                                                                                                                     |  |               | (52,014,000 | ) |               |   | (50,594,000 | )
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|Total stockholders equity                                                                                                                                                              |  |               | 9,602,000   |   |               |   | 9,742,000   |  
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  
|Total liabilities and stockholders equity                                                                                                                                              |  | $             | 27,439,000  |   |               | $ | 22,736,000  |  
|                                                                                                                                                                                        |  |               |             |   |               |   |             |  

See accompanying notes to condensed consolidated financial statements.



1



---

##### Table of Contents

DIEDRICH COFFEE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)



|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|-------------------------------------------------------------------------------------------- |  | ------------------------------ | ---------- | - | ------------------------------ | - | ---------- | ---------------------------------- |  | - | ---------------------------------- | - |  | - | ---------- | -
|                                                                                             |  | TwelveWeeks EndedMarch 4, 2009 |            |   | TwelveWeeks EndedMarch 5, 2008 |   |            | Thirty-sixWeeks EndedMarch 4, 2009 |  |   | Thirty-sixWeeks EndedMarch 5, 2008 |  
|Net revenue:                                                                                 |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Wholesale and other                                                                          |  | $                              | 17,384,000 |   |                                | $ | 9,663,000  |                                    |  | $ | 41,361,000                         |   |  | $ | 26,497,000 |  
|Franchise revenue                                                                            |  |                                | 580,000    |   |                                |   | 658,000    |                                    |  |   | 1,649,000                          |   |  |   | 2,090,000  |  
|Retail sales                                                                                 |  |                                | 1,545,000  |   |                                |   | 1,001,000  |                                    |  |   | 3,833,000                          |   |  |   | 3,343,000  |  
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Total net revenue                                                                            |  |                                | 19,509,000 |   |                                |   | 11,322,000 |                                    |  |   | 46,843,000                         |   |  |   | 31,930,000 |  
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Costs and expenses:                                                                          |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Cost of sales and related occupancy costs (exclusive of depreciation shown separately below) |  |                                | 14,032,000 |   |                                |   | 8,761,000  |                                    |  |   | 35,667,000                         |   |  |   | 24,095,000 |  
|Operating expenses                                                                           |  |                                | 2,011,000  |   |                                |   | 1,964,000  |                                    |  |   | 5,844,000                          |   |  |   | 6,542,000  |  
|Depreciation and amortization                                                                |  |                                | 429,000    |   |                                |   | 303,000    |                                    |  |   | 1,173,000                          |   |  |   | 835,000    |  
|General and administrative expenses                                                          |  |                                | 1,507,000  |   |                                |   | 2,372,000  |                                    |  |   | 4,979,000                          |   |  |   | 5,521,000  |  
|Loss (gain) on asset disposals                                                               |  |                                |           |   |                                |   | 83,000     |                                    |  |   | (10,000                            | ) |  |   | 76,000     |  
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Total costs and expenses                                                                     |  |                                | 17,979,000 |   |                                |   | 13,483,000 |                                    |  |   | 47,653,000                         |   |  |   | 37,069,000 |  
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Operating income (loss) from continuing operations                                           |  |                                | 1,530,000  |   |                                |   | (2,161,000 | )                                  |  |   | (810,000                           | ) |  |   | (5,139,000 | )
|Interest expense                                                                             |  |                                | (227,000   | ) |                                |   | (11,000    | )                                  |  |   | (794,000                           | ) |  |   | (34,000    | )
|Interest and other income, net                                                               |  |                                | 63,000     |   |                                |   | 88,000     |                                    |  |   | 196,000                            |   |  |   | 353,000    |  
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Income (loss) from continuing operations before income tax provision (benefit)               |  |                                | 1,366,000  |   |                                |   | (2,084,000 | )                                  |  |   | (1,408,000                         | ) |  |   | (4,820,000 | )
|Income tax provision (benefit)                                                               |  |                                | 8,000      |   |                                |   | 69,000     |                                    |  |   | 12,000                             |   |  |   | (471,000   | )
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Income (loss) from continuing operations                                                     |  |                                | 1,358,000  |   |                                |   | (2,153,000 | )                                  |  |   | (1,420,000                         | ) |  |   | (4,349,000 | )
|Discontinued operations:                                                                     |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Gain on sale of discontinued operations, net of tax expense of $507,000                      |  |                                |           |   |                                |   |           |                                    |  |   |                                   |   |  |   | 767,000    |  
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Net Income (loss)                                                                            |  | $                              | 1,358,000  |   |                                | $ | (2,153,000 | )                                  |  | $ | (1,420,000                         | ) |  | $ | (3,582,000 | )
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Basic and diluted net income (loss) per share: Income (loss) from continuing operations      |  | $                              | 0.25       |   |                                | $ | (0.39      | )                                  |  | $ | (0.26                              | ) |  | $ | (0.80      | )
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Income from discontinued operations, net                                                     |  | $                              |           |   |                                | $ |           |                                    |  | $ |                                   |   |  | $ | 0.14       |  
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Net income (loss)                                                                            |  | $                              | 0.25       |   |                                | $ | (0.39      | )                                  |  | $ | (0.26                              | ) |  | $ | (0.66      | )
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Weighted average and equivalent shares outstanding: Basic and diluted                        |  |                                | 5,468,000  |   |                                |   | 5,454,000  |                                    |  |   | 5,468,000                          |   |  |   | 5,462,000  |  
|                                                                                             |  |                                |            |   |                                |   |            |                                    |  |   |                                    |   |  |   |            |  



2



---

##### Table of Contents

DIEDRICH COFFEE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)



|                                                                             |  |                                    |            |   |                                    |   |            |  
|---------------------------------------------------------------------------- |  | ---------------------------------- | ---------- | - | ---------------------------------- | - | ---------- | -
|                                                                             |  | Thirty-sixWeeks EndedMarch 4, 2009 |            |   | Thirty-sixWeeks EndedMarch 5, 2008 |  
|Cash flows from operating activities:                                        |  |                                    |            |   |                                    |   |            |  
|Net loss                                                                     |  | $                                  | (1,420,000 | ) |                                    | $ | (3,582,000 | )
|Gain on sale of discontinued operations, net                                 |  |                                    |           |   |                                    |   | (767,000   | )
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Loss from continuing operations:                                             |  |                                    | (1,420,000 | ) |                                    |   | (4,349,000 | )
|Adjustments to reconcile net loss to net cash used in operating activities:  |  |                                    |            |   |                                    |   |            |  
|Depreciation and amortization                                                |  |                                    | 1,173,000  |   |                                    |   | 835,000    |  
|Amortization and write off of loan fees                                      |  |                                    | 6,000      |   |                                    |   |           |  
|Amortization of note payable discount                                        |  |                                    | 463,000    |   |                                    |   |           |  
|Provision for bad debt                                                       |  |                                    | 526,000    |   |                                    |   | 553,000    |  
|Income tax provision (benefit)                                               |  |                                    | 12,000     |   |                                    |   | (471,000   | )
|Provision for inventory obsolescence                                         |  |                                    | 17,000     |   |                                    |   | (25,000    | )
|Provision for store closure                                                  |  |                                    | 109,000    |   |                                    |   | 352,000    |  
|Provision for legal settlement                                               |  |                                    |           |   |                                    |   | 693,000    |  
|Stock compensation expense                                                   |  |                                    | 225,000    |   |                                    |   | 164,000    |  
|Notes receivable issued                                                      |  |                                    | (93,000    | ) |                                    |   | (142,000   | )
|Loss (gain) on disposal of assets                                            |  |                                    | (10,000    | ) |                                    |   | 76,000     |  
|Changes in operating assets and liabilities:                                 |  |                                    |            |   |                                    |   |            |  
|Accounts receivable                                                          |  |                                    | (5,370,000 | ) |                                    |   | (2,360,000 | )
|Inventories                                                                  |  |                                    | (211,000   | ) |                                    |   | 7,000      |  
|Prepaid expenses                                                             |  |                                    | (400,000   | ) |                                    |   | (742,000   | )
|Notes Receivable                                                             |  |                                    | (106,000   | ) |                                    |   | (138,000   | )
|Other assets                                                                 |  |                                    | (432,000   | ) |                                    |   | 273,000    |  
|Accounts payable                                                             |  |                                    | 3,163,000  |   |                                    |   | 1,877,000  |  
|Accrued and deferred compensation                                            |  |                                    | (192,000   | ) |                                    |   | (360,000   | )
|Accrued expenses                                                             |  |                                    | (164,000   | ) |                                    |   | 29,000     |  
|Deferred franchise fee income and franchise deposits                         |  |                                    | (187,000   | ) |                                    |   | (35,000    | )
|Accrued provision for store closure                                          |  |                                    | (213,000   | ) |                                    |   | (543,000   | )
|Deferred rent                                                                |  |                                    | (14,000    | ) |                                    |   | (21,000    | )
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Net cash used in continuing operations                                       |  |                                    | (3,118,000 | ) |                                    |   | (4,327,000 | )
|Net cash used in discontinued operations                                     |  |                                    | (55,000    | ) |                                    |   | (54,000    | )
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Net cash used in operating activities                                        |  |                                    | (3,173,000 | ) |                                    |   | (4,381,000 | )
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Cash flows from investing activities:                                        |  |                                    |            |   |                                    |   |            |  
|Capital expenditures for property and equipment                              |  |                                    | (544,000   | ) |                                    |   | (4,115,000 | )
|Proceeds from disposal of property and equipment                             |  |                                    | 11,000     |   |                                    |   | 14,000     |  
|Payments received on notes receivable                                        |  |                                    | 1,168,000  |   |                                    |   | 1,053,000  |  
|Change in restricted cash and short term investments                         |  |                                    | 1,000      |   |                                    |   | 46,000     |  
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Net cash provided by (used in) investing activities of continuing operations |  |                                    | 636,000    |   |                                    |   | (3,002,000 | )
|Proceeds from sale of discontinued operations, net                           |  |                                    |           |   |                                    |   | 1,274,000  |  
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Net cash provided by (used in) investing activities                          |  |                                    | 636,000    |   |                                    |   | (1,728,000 | )
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Cash flows from financing activities:                                        |  |                                    |            |   |                                    |   |            |  
|Exercise of stock options                                                    |  |                                    |           |   |                                    |   | 57,000     |  
|Borrowings under credit agreement                                            |  |                                    | 3,000,000  |   |                                    |   |           |  
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Net cash provided by financing activities                                    |  |                                    | 3,000,000  |   |                                    |   | 57,000     |  
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Net increase (decrease) in cash                                              |  |                                    | 463,000    |   |                                    |   | (6,052,000 | )
|Cash at beginning of year                                                    |  |                                    | 670,000    |   |                                    |   | 6,873,000  |  
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Cash at end of period                                                        |  | $                                  | 1,133,000  |   |                                    | $ | 821,000    |  
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Supplemental disclosure of cash flow information:                            |  |                                    |            |   |                                    |   |            |  
|Cash paid during the period for:                                             |  |                                    |            |   |                                    |   |            |  
|Interest                                                                     |  | $                                  | 332,000    |   |                                    | $ | 37,000     |  
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Income taxes                                                                 |  | $                                  | 11,000     |   |                                    | $ |           |  
|                                                                             |  |                                    |            |   |                                    |   |            |  
|Non-cash transactions:                                                       |  |                                    |            |   |                                    |   |            |  
|Issuance of notes receivable                                                 |  | $                                  | 93,000     |   |                                    | $ | 142,000    |  
|                                                                             |  |                                    |            |   |                                    |   |            |  



3



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 4, 2009

(UNAUDITED)



|1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|-- | ------------------------------------------

Basis of
Presentation

The unaudited condensed consolidated financial statements of Diedrich Coffee, Inc. and its subsidiaries (the
Company) have been prepared in accordance with accounting principles generally accepted in the United States of America, as well as the instructions to Form 10-Q and as a smaller reporting company, the Company can choose to
comply with Article 8 of Regulation S-X. In particular, Rule 8-03 of Article 8 of Regulation S-X governs interim financial statements. These financial statements should be read in conjunction with the consolidated financial statements and the notes
thereto included in the Companys annual report on Form 10-K for the year ended June 25, 2008.

In the opinion of management, all
adjustments (consisting of normal, recurring adjustments and accruals) considered necessary for a fair presentation have been included. Operating results for interim periods are not necessarily indicative of the results expected for a full year.

Discontinued Operations

During the year ended June 27, 2007, the Company sold leaseholds and related assets of 32 stores to Starbucks Corporation and seven stores to other third parties.

In accordance with Statement of Financial Accounting Standards (SFAS) 144, Accounting for the Impairment or Disposal of Long-Lived
Assets (SFAS No. 144), the financial results of the retail operations that were sold or closed are reported as discontinued operations for all periods presented.

During the first quarter of fiscal year 2008, the Company recorded a gain on sale of discontinued operations of $1,274,000 before income taxes of
$507,000 in connection with the Starbucks transaction.

Recent Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 157 Fair Value Measurements
(SFAS No. 157). This standard clarifies the definition of fair value for financial reporting, establishes a framework for measuring fair value and requires additional disclosures about the use of fair value measurements. SFAS
No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. However, on February 12, 2008, the FASB issued FASB Staff Position
(FSP) SFAS No. 157-2 (FSP No. 157-2) which delays the effective date of SFAS No. 157 for all non-financial assets and non-financial liabilities, except those that are recognized or disclosed at fair value in
the financial statements on a recurring basis (at least annually). FSP No. 157-2 partially defers the effective date of SFAS No. 157 to fiscal years beginning after November 15, 2008, and interim periods within those fiscal years for
items within the scope of FSP No. 157-2. In addition, FASB issued a staff position, FSP SFAS No. 157-1, to clarify that SFAS No. 157 does not apply under SFAS No. 13, Accounting for Leases, and other accounting
pronouncements that address fair value measurements for purposes of lease classifications under SFAS No. 13. The Company adopted SFAS No. 157 on June 26, 2008. Adoption of SFAS No. 157 did not have an impact on the Companys
consolidated financial position or results of operations. The Company is evaluating the impact of SFAS No. 157 for non-financial assets and liabilities.

In February 2007, the FASB issued SFAS No. 159 The Fair Value Option for Financial Assets and Financial Liabilities (SFAS No. 159). SFAS No. 159 permits companies to make
a one-time election to carry eligible types of financial assets and liabilities at fair value, even if fair value measurement is not required under U.S. GAAP. The Company adopted the provisions of SFAS No. 159 on June 26, 2008 and did not
elect the fair value option to measure certain financial instruments. However, the Company will continue to evaluate for the possible future election for new financial instruments.

In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business Combinations (SFAS No. 141R). SFAS
No. 141R establishes principles and requirements for how an acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, any non-controlling interest in the acquiree and the goodwill
acquired. SFAS No. 141R also establishes disclosure requirements that will enable users to evaluate the nature and financial effects of the business combination. SFAS No. 141R is effective for financial statements issued for fiscal years
beginning on or after December 15, 2008 and interim periods within those fiscal years. The Company will determine the impact of adopting SFAS No. 141R on its consolidated financial statements should applicable transactions occur in the
future.



4



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



In December 2007, the FASB issued SFAS No. 160 Noncontrolling Interests in Consolidated
Financial Statements  an Amendment of ARB No. 51 (SFAS No. 160). SFAS No. 160 applies to all entities that prepare consolidated financial statements but will affect only those entities that have an
outstanding noncontrolling interest in one or more subsidiaries or that deconsolidate a subsidiary. SFAS No. 160 establishes accounting and reporting standards that require noncontrolling interests to be reported as a component of equity,
changes in a parents ownership interest while the parent retains its controlling interest be accounted for as equity transactions and any retained noncontrolling equity investment upon the deconsolidation of a subsidiary be initially measured
at fair value. SFAS No. 160 is to be applied prospectively to business combinations consummated on or after the beginning of the first annual reporting period on or after December 15, 2008, except for the presentation and disclosure
requirements that shall be applied retrospectively for all periods presented. Acquisitions, if any, after the effective date will be accounted for in accordance with SFAS No. 160.

Income Taxes

The Company accounts
for income taxes under SFAS No. 109, Accounting for Income Taxes (SFAS No. 109). SFAS No. 109 requires the recognition of deferred tax assets and liabilities for the future consequences of events that
have been recognized in the Companys financial statements or tax returns. The measurement of the deferred items is based on enacted tax laws. In the event the future consequences of differences between financial reporting bases and the tax
bases of the Companys assets and liabilities result in a deferred tax asset, SFAS No. 109 requires an evaluation of the probability of being able to realize the future benefits indicated by such asset. A valuation allowance related to a
deferred tax asset is recorded when it is more likely than not that some portion or all of the deferred tax asset will not be realized.

Upon adoption of FIN 48, Accounting for Uncertainty in Income TaxesAn interpretation of FASB Statement No. 109 (FIN 48), the Company analyzed its filing positions for all open tax years in all U.S.
federal and state jurisdictions where the Company is required to file. At the adoption date of June 28, 2007, the Company had $200,000 of unrecognized tax benefits. The Company recorded a cumulative effect adjustment related to the adoption of
FIN 48 of $245,000 including interest and penalties, which was accounted for as an increase to the June 28, 2007 balance of accumulated deficit on the consolidated balance sheet. The $200,000 of unrecognized tax benefits, if ultimately
recognized, would reduce the Companys annual effective tax rate. There were no material changes in unrecognized tax benefits as of the quarter ended March 4, 2009.

The Company files income tax returns in the U.S. federal jurisdiction and various state jurisdictions. In general, the Company is no longer subject to
U.S. federal tax examinations for tax years ended prior to 2004 and for state tax examinations for tax years ended prior to 2000. The Company does not believe there will be any material changes in its unrecognized tax positions over the next 12
months.

The Companys policy is to recognize interest and penalties accrued on any unrecognized tax benefits as a component of income
tax expense. There was $61,000 of interest and penalties associated with uncertain tax positions as of June 25, 2008. As of March 4, 2009, there was no significant change in accrued interest and penalties related to unrecognized tax
benefits.

Use of Estimates

The preparation of consolidated 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 consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could materially differ
from those estimates.

Stock-Based Compensation

On October 20, 2000, the Companys board of directors authorized the adoption of the Diedrich Coffee, Inc. 2000 Equity Incentive Plan (the 2000 Equity Incentive Plan) and the concurrent
discontinuation of option grants under the Diedrich Coffee, Inc. Amended and Restated 1996 Stock Incentive Plan and the Diedrich Coffee, Inc. 1996 Non-Employee Directors Stock Option Plan. The Companys stockholders approved the 2000 Equity
Incentive Plan on October 16, 2000. A total of 1,087,500 shares of the Companys common stock may be issued under the 2000 Equity Incentive Plan, as amended. The board of directors determines the number of shares, terms and exercise
periods for awards under the 2000 Equity Incentive Plan on a case by case basis, except for automatic annual grants of options to non-employee directors. Options generally vest ratably over three years and expire ten years from the date of grant.
The exercise price of options is generally equivalent to the fair market value of the Companys common stock on the date of grant.



5



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



On June 30, 2005, the Company adopted the provisions of SFAS No. 123R, Share-Based
Payment (SFAS No. 123R). SFAS No. 123R sets accounting requirements for share-based compensation to employees and non-employee directors, including employee stock purchase plans, and requires companies to
recognize in the statement of operations the grant-date fair value of stock options and other equity-based compensation.

The Company chose
the modified-prospective transition alternative in adopting SFAS No. 123R. Under the modified-prospective transition method, compensation cost is recognized in financial statements issued subsequent to the date of adoption for all stock-based
payments granted, modified or settled after the date of adoption, as well as for any unvested awards that were granted prior to the date of adoption. Because the Company previously adopted only the pro forma disclosure provisions of SFAS
No. 123, Accounting for Stock-Based Compensation (SFAS No. 123), it will recognize compensation cost relating to the unvested portion of awards granted prior to the date of adoption using the same estimate of
the grant-date fair value and the same attribution method used to determine the pro forma disclosures under SFAS No. 123, except that forfeitures rate will be estimated for all options, as required by SFAS No. 123R.

The fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model that uses the assumptions noted in the
following table. Expected volatility is based on the historical volatility of the price of the Companys stock. The Company uses historical data to estimate option exercise and employee termination rates within the valuation model. The expected
term of options is derived from the output of the option valuation model and represents the period of time that options are expected to be outstanding. The risk-free rate for periods within the contractual life of the option is based on the U.S.
Treasury yield curve in effect at the time of grant. The fair values of the options were estimated using the Black-Scholes option-pricing model based on the following assumptions:



|                        |  |                    |   |  |                        |   |  |               |   |  |                  |  
|----------------------- |  | ------------------ | - |  | ---------------------- | - |  | ------------- | - |  | ---------------- | -
|                        |  | TWELVE WEEKS ENDED |   |  | THIRTY-SIX WEEKS ENDED |  
|                        |  | March 4, 2009      |   |  | March 5, 2008          |   |  | March 4, 2009 |   |  | March 5, 2008    |  
|Risk free interest rate |  | 1.21               | % |  | 3.07                   | % |  | 1.21%  3.11  | % |  | 3.07%  4.91     | %
|Expected life           |  | 3 years            |   |  | 3 years                |   |  | 3 years       |   |  | 2 years 3 years |  
|Expected volatility     |  | 100                | % |  | 55                     | % |  | 56%  100     | % |  | 55%  63         | %
|Expected dividend yield |  | 0                  | % |  | 0                      | % |  | 0             | % |  | 0                | %
|Forfeiture rate         |  | 7.48               | % |  | 4.52                   | % |  | 5.58%  7.48  | % |  | 4.52%  9.38     | %

A summary of option activity under our stock option plans for the thirty-six weeks ended
March 4, 2009 is as follows:



|                                     |  |                  |   |  |                                   |      |                                                 |     |                             |   |      
|------------------------------------ |  | ---------------- | - |  | --------------------------------- | ---- | ----------------------------------------------- | --- | --------------------------- | - | -----
|                                     |  | Number ofoptions |   |  | Weightedaverage exerciseprice ($) |      | Weightedaverageremainingcontractual term(years) |     | Aggregateintrinsic Value($)
|Options outstanding at June 25, 2008 |  | 618,000          |   |  | $                                 | 3.80 |                                                 |     |                             |   |      
|Plus options granted                 |  | 115,000          |   |  |                                   | 1.13 |                                                 |     |                             |   |      
|Less:                                |  |                  |   |  |                                   |      |                                                 |     |                             |   |      
|Options canceled or expired          |  | (70,000          | ) |  |                                   | 4.28 |                                                 |     |                             |   |      
|                                     |  |                  |   |  |                                   |      |                                                 |     |                             |   |      
|Options outstanding at March 4, 2009 |  | 663,000          |   |  |                                   | 3.29 |                                                 | 8.2 |                             | $ | 4,000
|                                     |  |                  |   |  |                                   |      |                                                 |     |                             |   |      
|Options exercisable at March 4, 2009 |  | 370,000          |   |  | $                                 | 3.89 |                                                 | 7.5 |                             | $ | 2,000
|                                     |  |                  |   |  |                                   |      |                                                 |     |                             |   |      

Stock-based compensation expense included in the statement of operations for the twelve weeks
ended March 4, 2009 was approximately $68,000 and for the thirty-six weeks ended March 4, 2009 was approximately $225,000. Stock-based compensation expense included in the statement of operations for the twelve weeks ended March 5,
2008 was approximately $58,000 and for the thirty-six weeks ended March 5, 2008 was approximately $164,000. As of March 4, 2009, there was approximately $177,000 of total unrecognized stock-based compensation cost related to options
granted under the Companys plans that will be recognized over a weighted average period of 1.3 years. Approximately 130,500 options vested during the thirty-six weeks ended March 4, 2009.



6



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



Cash Surrender Value of Life Insurance

The change in the cash surrender value (CSV) of company owned life insurance (COLI) contracts, net of insurance premiums paid and
gains realized, is reported in compensation and benefits expense. See Note 14.



|2. | LIQUIDITY AND MANAGEMENT PLANS
|-- | ------------------------------

For the thirty-six weeks
ended March 4, 2009, the Company incurred a net loss of $1.4 million and reported net cash used in operating activities of $3.2 million. The Company had a cash balance of $1.1 million with $5 million of outstanding borrowings under its credit
facilities as of March 4, 2009.

A $5,000,000 Note Purchase Agreement with Sequoia Enterprises, L.P. (Sequoia), a limited
partnership whose sole general partner also serves as the Chairman of the Companys board of directors (the Note Purchase Agreement), expires on March 31, 2009 and the $2 million balance on the outstanding note is due in full
on that date. The Company obtained an extension on the $2.0 million note to April 30, 2009 while the Company finalizes contractual details with Sequoia of this commitment. In addition, the Company obtained a $3 million term loan from Sequoia on
August 26, 2008.

On January 23, 2009 and March 27, 2009 the Company obtained commitments from the lenders Sequoia and
Vessel Partners, L.P., which are limited partnerships whose general partner also serves as the Chairman of the Companys board of directors (collectively, the Lenders) for additional borrowings of up to $5 million and to extend the
maturity date of the $2 million note due under the Note Purchase Agreement to March 31, 2010. The Company and the Lenders are currently in the process of finalizing the contractual details of this commitment. See Note 11.

The Company believes that cash flow from operations, funds available from the credit agreements and additional lending commitments obtained from the
Lenders will be sufficient to satisfy working capital needs at the anticipated operating levels for at least the next twelve months.

The
Companys future capital requirements will depend on many factors, including the extent and timing of the rate at which the business grows, if at all, with corresponding demands for working capital. The Company may be required to seek
additional funding through debt financing, equity financing or a combination of funding methods to meet capital requirements and sustain operations. However, additional funds may not be available on terms acceptable or at all.



|3. | ACCOUNTS RECEIVABLE
|-- | -------------------

During the thirty-six weeks ended
March 4, 2009, the Company provided for $585,000 of additional allowance for doubtful accounts and charged off $519,000 of accounts receivable against the reserve.

The following table details the components of net accounts receivable:



|                                              |  |               |           |   |               |   |           |  
|--------------------------------------------- |  | ------------- | --------- | - | ------------- | - | --------- | -
|                                              |  | March 4, 2009 |           |   | June 25, 2008 |  
|Wholesale receivables                         |  | $             | 9,797,000 |   |               | $ | 4,814,000 |  
|Allowance for wholesale receivables           |  |               | (326,000  | ) |               |   | (285,000  | )
|                                              |  |               |           |   |               |   |           |  
|                                              |  |               | 9,471,000 |   |               |   | 4,529,000 |  
|                                              |  |               |           |   |               |   |           |  
|Franchise and other receivables               |  |               | 636,000   |   |               |   | 709,000   |  
|Allowance for franchise and other receivables |  |               | (248,000  | ) |               |   | (223,000  | )
|                                              |  |               |           |   |               |   |           |  
|                                              |  |               | 388,000   |   |               |   | 486,000   |  
|                                              |  |               |           |   |               |   |           |  
|Total accounts receivable, net                |  | $             | 9,859,000 |   |               | $ | 5,015,000 |  
|                                              |  |               |           |   |               |   |           |  



7



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



|4. | INVENTORIES
|-- | -----------

Inventories consist of the following:



|                                  |  |               |           |               |   |          
|--------------------------------- |  | ------------- | --------- | ------------- | - | ---------
|                                  |  | March 4, 2009 |           | June 25, 2008
|Unroasted coffee                  |  | $             | 649,000   |               | $ | 1,608,000
|Roasted coffee                    |  |               | 1,590,000 |               |   | 1,163,000
|Accessory and specialty items     |  |               | 167,000   |               |   | 104,000  
|Other food, beverage and supplies |  |               | 2,440,000 |               |   | 1,777,000
|                                  |  |               |           |               |   |          
|Total inventory                   |  | $             | 4,846,000 |               | $ | 4,652,000
|                                  |  |               |           |               |   |          



|5. | NOTES RECEIVABLE
|-- | ----------------

Notes receivable consists of the
following:



|                                                                                                                                                                                                                                                                                                                                                             |  |               |            |   |               |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------- | ---------- | - | ------------- | - | ---------- | -
|                                                                                                                                                                                                                                                                                                                                                             |  | March 4, 2009 |            |   | June 25, 2008 |  
|Notes receivable bearing interest at rates from 0% to 8.0%, payable in monthly installments varying between $115 and $650 and due on various
dates through August 2016. Notes are secured by the assets sold under the asset purchase and sale agreements or general security agreement. Amounts are net of allowance of $138,000 and $247,000, respectively |  | $             | 22,000     |   |               | $ | 177,000    |  
|Notes receivable from a corporation discounted at an annual rate of 8.0%, payable annually in installments varying between $1,000,000 and
$2,000,000, due between January 31, 2010 and January 31, 2011                                                                                                                                                      |  |               | 2,746,000  |   |               |   | 3,560,000  |  
|Less: current portion of notes receivable                                                                                                                                                                                                                                                                                                                    |  |               | (2,014,000 | ) |               |   | (1,074,000 | )
|                                                                                                                                                                                                                                                                                                                                                             |  |               |            |   |               |   |            |  
|Long-term portion of notes receivable                                                                                                                                                                                                                                                                                                                        |  | $             | 754,000    |   |               | $ | 2,663,000  |  
|                                                                                                                                                                                                                                                                                                                                                             |  |               |            |   |               |   |            |  



|6. | ACCRUED PROVISION FOR STORE CLOSURE
|-- | -----------------------------------

As required by SFAS
No. 146, Accounting for Costs Associated with Exit or Disposal Activities(SFAS No. 146), the Company records estimated costs for store closures when they are incurred rather than at the date of a
commitment to an exit or disposal plan. These costs primarily consist of the estimated cost to terminate real estate leases.

The following
table details the components of accrued provision for store closure:



|                                     |  |                  |         |                          |   |              |  |   |               |   |  |   |        
|------------------------------------ |  | ---------------- | ------- | ------------------------ | - | ------------ |  | - | ------------- | - |  | - | -------
|                                     |  | BeginningBalance |         | AmountsChargedto Expense |   | CashPayments |  |   | EndingBalance
|Fiscal Year ended June 25, 2008      |  | $                | 811,000 |                          | $ | 806,000      |  | $ | (679,000      | ) |  | $ | 938,000
|Thirty-six Weeks ended March 4, 2009 |  | $                | 938,000 |                          | $ | 109,000      |  | $ | (268,000      | ) |  | $ | 779,000

Of the $779,000 reserve balance for store closures at March 4, 2009, $745,000 and $34,000 are
reserved for continuing operations and discontinued operations, respectively. For the thirty-six weeks ended March 4, 2009, $109,000 was charged to costs of sales and related occupancy costs. Of the $938,000 reserve balance for store closures
at June 25, 2008, $849,000 and $89,000 are reserved for continuing operations and discontinued operations, respectively.



8



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



|7. | NOTE PAYABLE
|-- | ------------





|                                                                                                                                                                     |  |               |            |   |               |   |            |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ---------- | - | ------------- | - | ---------- | -
|                                                                                                                                                                     |  | March 4, 2009 |            |   | June 25, 2008 |  
|Note payable amount bearing interest at a rate of three-month LIBOR plus 9.30% (10.73% as of March 4, 2009) is due and payable on
April 30, 2009. Note is unsecured. |  | $             | 2,000,000  |   |               | $ | 2,000,000  |  
|Note payable amount bearing interest at a rate of one-month LIBOR plus 9.30% (9.80% as of March 4, 2009). Note is
unsecured.                                         |  |               | 3,000,000  |   |               |   |           |  
|Discount on note payable                                                                                                                                             |  |               | (850,000   | ) |               |   | (259,000   | )
|                                                                                                                                                                     |  |               |            |   |               |   |            |  
|                                                                                                                                                                     |  | $             | 4,150,000  |   |               | $ | 1,741,000  |  
|Less: current portion of notes payable, net of discount                                                                                                              |  |               | (2,647,000 | ) |               |   | (1,741,000 | )
|                                                                                                                                                                     |  |               |            |   |               |   |            |  
|Long-term portion of notes payable, net of discount                                                                                                                  |  | $             | 1,503,000  |   |               | $ |           |  
|                                                                                                                                                                     |  |               |            |   |               |   |            |  



|8. | EARNINGS PER SHARE
|-- | ------------------

The following table sets forth the
computation of basic and diluted net loss per share from continuing operations:



|                                                                         |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|------------------------------------------------------------------------ |  | ------------------------------ | --------- | ------------------------------ | - | ---------- | ---------------------------------- |  | - | ---------------------------------- | - |  | - | ---------- | -
|                                                                         |  | TwelveWeeks EndedMarch 4, 2009 |           | TwelveWeeks EndedMarch 5, 2008 |   |            | Thirty-sixWeeks EndedMarch 4, 2009 |  |   | Thirty-sixWeeks EndedMarch 5, 2008 |  
|Numerator:                                                               |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Net income (loss) from continuing operations                             |  | $                              | 1,358,000 |                                | $ | (2,153,000 | )                                  |  | $ | (1,420,000                         | ) |  | $ | (4,349,000 | )
|                                                                         |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Denominator:                                                             |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Basic weighted average shares outstanding                                |  |                                | 5,468,000 |                                |   | 5,454,000  |                                    |  |   | 5,468,000                          |   |  |   | 5,462,000  |  
|Effect of dilutive securities                                            |  |                                |          |                                |   |           |                                    |  |   |                                   |   |  |   |           |  
|                                                                         |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Diluted adjusted weighted average shares                                 |  |                                | 5,468,000 |                                |   | 5,454,000  |                                    |  |   | 5,468,000                          |   |  |   | 5,462,000  |  
|                                                                         |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Basic and diluted net income (loss) per share from continuing operations |  | $                              | 0.25      |                                | $ | (0.39      | )                                  |  | $ | (0.26                              | ) |  | $ | (0.80      | )
|                                                                         |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  

For the quarters ended March 4, 2009 and March 5, 2008, employee stock options of
approximately 663,000, and 757,000, respectively, and warrants of 500,000 for each year, were excluded from the computation of diluted earnings per share as their impact would have been anti-dilutive. In addition, for the twelve and thirty-six weeks
ended March 4, 2009 approximately 1,667,000 stock purchase warrants outstanding pursuant to the terms of the 2008 Sequoia Warrant (as discussed in Note 11), and for the twelve and thirty-six weeks ended March 5, 2008, 1,275,000 stock
purchase warrants outstanding pursuant to terms of the Note Purchase Agreement (as discussed in Note 11) were excluded from the computation of diluted earnings per share as their impact would have been anti-dilutive.

The following table sets forth the computation of basic and diluted net loss per share:



|                                              |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|--------------------------------------------- |  | ------------------------------ | --------- | ------------------------------ | - | ---------- | ---------------------------------- |  | - | ---------------------------------- | - |  | - | ---------- | -
|                                              |  | TwelveWeeks EndedMarch 4, 2009 |           | TwelveWeeks EndedMarch 5, 2008 |   |            | Thirty-sixWeeks EndedMarch 4, 2009 |  |   | Thirty-sixWeeks EndedMarch 5, 2008 |  
|Numerator:                                    |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Net income (loss)                             |  | $                              | 1,358,000 |                                | $ | (2,153,000 | )                                  |  | $ | (1,420,000                         | ) |  | $ | (3,582,000 | )
|                                              |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Denominator:                                  |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Basic weighted average shares outstanding     |  |                                | 5,468,000 |                                |   | 5,454,000  |                                    |  |   | 5,468,000                          |   |  |   | 5,462,000  |  
|Effect of dilutive securities                 |  |                                |          |                                |   |           |                                    |  |   |                                   |   |  |   |           |  
|                                              |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Diluted adjusted weighted average shares      |  |                                | 5,468,000 |                                |   | 5,454,000  |                                    |  |   | 5,468,000                          |   |  |   | 5,462,000  |  
|                                              |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  
|Basic and diluted net income (loss) per share |  | $                              | 0.25      |                                | $ | (0.39      | )                                  |  | $ | (0.26                              | ) |  | $ | (0.66      | )
|                                              |  |                                |           |                                |   |            |                                    |  |   |                                    |   |  |   |            |  



9



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



|9. | SEGMENT AND RELATED INFORMATION
|-- | -------------------------------

The Company has three
reportable segments: wholesale operations, franchise operations and retail operations. The Company evaluates performance of its operating segments based on income before provision for asset impairment and restructuring costs, income taxes, interest
expense, depreciation and amortization, and general and administrative expenses.

Summarized financial information concerning the
Companys reportable segments is shown in the following tables. Corporate identifiable assets consist of corporate cash, corporate notes receivable, corporate prepaid expenses, and corporate property and equipment. The corporate component of
segment loss before tax includes corporate general and administrative expenses, depreciation and amortization expense, interest income and interest expense.



|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|-------------------------------------------------------------------------------------------- |  | ------------------ | ---------- | - | ---------------------- | - | ---------- | ------------- |  | - | ------------- | - |  | - | ---------- | -
|                                                                                             |  | TWELVE WEEKS ENDED |            |   | THIRTY-SIX WEEKS ENDED |  
|                                                                                             |  | March 4, 2009      |            |   | March 5, 2008          |   |            | March 4, 2009 |  |   | March 5, 2008 |  
|Net revenue:                                                                                 |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Wholesale                                                                                    |  | $                  | 17,384,000 |   |                        | $ | 9,663,000  |               |  | $ | 41,361,000    |   |  | $ | 26,497,000 |  
|Franchise                                                                                    |  |                    | 580,000    |   |                        |   | 658,000    |               |  |   | 1,649,000     |   |  |   | 2,090,000  |  
|Retail                                                                                       |  |                    | 1,545,000  |   |                        |   | 1,001,000  |               |  |   | 3,833,000     |   |  |   | 3,343,000  |  
|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Total net revenue                                                                            |  | $                  | 19,509,000 |   |                        | $ | 11,322,000 |               |  | $ | 46,843,000    |   |  | $ | 31,930,000 |  
|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Interest expense:                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Wholesale                                                                                    |  | $                  |           |   |                        | $ |           |               |  | $ |              |   |  | $ |           |  
|Franchise                                                                                    |  |                    |           |   |                        |   |           |               |  |   |              |   |  |   |           |  
|Corporate                                                                                    |  |                    | 227,000    |   |                        |   | 11,000     |               |  |   | 794,000       |   |  |   | 34,000     |  
|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Total interest expense                                                                       |  | $                  | 227,000    |   |                        | $ | 11,000     |               |  | $ | 794,000       |   |  | $ | 34,000     |  
|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Depreciation and amortization:                                                               |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Wholesale                                                                                    |  | $                  | 346,000    |   |                        | $ | 190,000    |               |  | $ | 940,000       |   |  | $ | 510,000    |  
|Retail                                                                                       |  |                    | 20,000     |   |                        |   | 43,000     |               |  |   | 38,000        |   |  |   | 102,000    |  
|Corporate                                                                                    |  |                    | 63,000     |   |                        |   | 70,000     |               |  |   | 195,000       |   |  |   | 223,000    |  
|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Total depreciation and amortization                                                          |  | $                  | 429,000    |   |                        | $ | 303,000    |               |  | $ | 1,173,000     |   |  | $ | 835,000    |  
|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Segment income (loss) from continuing operations before income tax benefit:                  |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Wholesale                                                                                    |  | $                  | 3,049,000  |   |                        | $ | 442,000    |               |  | $ | 4,676,000     |   |  | $ | 1,435,000  |  
|Franchise                                                                                    |  |                    | (37,000    | ) |                        |   | (206,000   | )             |  |   | (350,000      | ) |  |   | (1,106,000 | )
|Retail                                                                                       |  |                    | 145,000    |   |                        |   | 43,000     |               |  |   | 214,000       |   |  |   | 272,000    |  
|Corporate                                                                                    |  |                    | (1,791,000 | ) |                        |   | (2,363,000 | )             |  |   | (5,948,000    | ) |  |   | (5,421,000 | )
|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Total segment income (loss) from continuing operations before income tax provision (benefit) |  | $                  | 1,366,000  |   |                        | $ | (2,084,000 | )             |  | $ | (1,408,000    | ) |  | $ | (4,820,000 | )
|                                                                                             |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  



|                     |  |               |            |               |   |           
|-------------------- |  | ------------- | ---------- | ------------- | - | ----------
|                     |  | March 4, 2009 |            | June 25, 2008
|Identifiable assets: |  |               |            |               |   |           
|Wholesale            |  | $             | 19,554,000 |               | $ | 15,008,000
|Franchise            |  |               | 864,000    |               |   | 1,084,000 
|Retail               |  |               | 541,000    |               |   | 170,000   
|Corporate            |  |               | 6,480,000  |               |   | 6,474,000 
|                     |  |               |            |               |   |           
|Total assets         |  | $             | 27,439,000 |               | $ | 22,736,000
|                     |  |               |            |               |   |           



10



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



|10. | LEASE CONTINGENCIES
|--- | -------------------

In addition to the corporate office,
warehouse and store leases, the Company is liable on the master real property leases for 31 franchise locations. Under the Companys historical franchising business model, the Company executed the master lease for these locations and entered
into subleases on the same terms with its franchisees, which typically pay their rent directly to the landlords. Should any of these franchisees default on their subleases, the Company would be responsible for making payments under the master lease.
The Companys maximum theoretical future exposure at March 4, 2009, computed as the sum of all remaining lease payments through the expiration dates of the respective leases, was $8,259,000. This amount does not take into consideration any
mitigating measures that the Company could take to reduce this exposure in the event of default, including re-leasing the location or terminating the master lease by negotiating a lump sum payment to the landlord in an amount that is less than the
sum of all remaining future rents and related payables. In addition, the Company also leases equipment with various expiration dates. On March 27, 2009, the Company entered into an agreement to sell its United States franchise operations of
Gloria Jeans (See Note 15).



|11. | OUTSTANDING DEBT, FINANCING ARRANGEMENTS AND RESTRICTED CASH
|--- | ------------------------------------------------------------

Note Purchase Agreement:

On May 10, 2004, the Company entered into the Note Purchase Agreement with Sequoia, which
provided, at the Companys election, the ability to issue notes with up to an aggregate principal amount of $5,000,000. The Company has amended the Note Purchase Agreement from time to time and has agreed to refrain from further borrowings
under the Note Purchase Agreement in connection with the entry into the Loan Agreement (as defined below) entered into on August 26, 2008. As amended, the notes issued under the Note Purchase Agreement are due in full on April 30, 2009,
and the Company is only required to make monthly payments of interest and the monthly commitment fee, but not principal, until such date. On the maturity date, all outstanding principal, interest and other amounts payable under the Note Purchase
Agreement will be due unless due earlier pursuant to the terms of the Note Purchase Agreement upon a change in control of the Company or an event of default. Interest is payable at three-month LIBOR plus 9.3% for any period during which the ratio of
Indebtedness (as defined in the Note Purchase Agreement) of the Company on a consolidated basis to Effective Tangible Net Worth (as defined in the Note Purchase Agreement) is greater than 1.75:1.00 or the three-month LIBOR plus 6.30% for any other
period, in each case reset on a periodic basis as provided in the Loan Agreement. The Note Purchase Agreement contains covenants, among others, that limit the amount of indebtedness that the Company may have outstanding in relation to its tangible
net worth. As of March 4, 2009, the Company was in compliance with all covenants under the Note Purchase Agreement. As of March 4, 2009, $2,000,000 is outstanding under the Note Purchase Agreement.

Loan Agreement:

On August 26,
2008, the Company entered into a loan agreement with Sequoia (the Loan Agreement). The Loan Agreement provides for a $3 million term loan (the Term Loan) to the Company. The Term Loan accrues interest from the funding date at
one-month LIBOR plus 5.30%, resetting on the first calendar day of each month. On November 10, 2008, the Company entered into a Waiver Agreement (as defined below). In consideration of such waiver, the interest rates under the Loan Agreement
were increased to one-month LIBOR plus 9.30% for any period during which the ratio of Indebtedness (as defined in the Loan Agreement) of the Company on a consolidated basis to Effective Tangible Net Worth (as defined in the Loan Agreement) is
greater than 1.75:1.00 or one-month LIBOR plus 6.30% for any other period, in each case reset on a periodic basis as provided in the Loan Agreement. The Company is required to make regular monthly payments of interest, and to cause the principal
amount to be reduced to $2 million no later than August 26, 2009. All outstanding principal and interest will be due on the maturity date of August 26, 2011, unless due earlier pursuant to the terms of the Loan Agreement upon a change of
control of the Company or an event of default. As of March 4, 2009, $3,000,000 is outstanding under the Loan Agreement.

The Loan
Agreement requires the Company to refrain from further borrowings under the Note Purchase Agreement and contains restrictions on incurring indebtedness on par with, or senior to, the Term Loan. The Loan Agreement also contains a covenant that limits
the amount of indebtedness that the Company may have outstanding in relation to tangible net worth, in addition to other standard covenants and events of default. As of March 4, 2009, the Company was in compliance with all covenants under the
Loan Agreement.



11



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



The Term Loan is senior to all other indebtedness of the Company, except indebtedness pursuant to
notes issued under the Note Purchase Agreement and certain permitted indebtedness identified in the Loan Agreement. Upon repayment of the notes under the Note Purchase Agreement, the Term Loan will be senior to all other indebtedness of the Company,
except such permitted indebtedness.

Warrants:

In connection with the Loan Agreement and an amendment to the Note Purchase Agreement, on August 26, 2008, the Company issued to Sequoia a warrant (the 2008 Sequoia Warrant) to purchase 1,667,000
shares of common stock of the Company. On November 10, 2008 the exercise price of the 2008 Sequoia Warrant was decreased from $2.00 to $1.65 in connection with the Waiver Agreement (as defined below).

In addition, the exercise price of the 2001 Sequoia Warrants for 250,000 shares of common stock was reduced from $2.00 to $1.65 per share.

Waiver Agreement:

On
November 10, 2008, the Company entered into a Waiver, Agreement, Amendment No. 1 to 2008 Warrant and Amendment No. 2 to 2001 Warrant (the Waiver Agreement) with Sequoia. Pursuant to the Waiver Agreement, Sequoia waived the
requirement set forth in the Note Purchase Agreement and the Loan Agreement with Sequoia (collectively, the Loan Agreements) that the Company shall not permit, as of the end of any fiscal quarter, the ratio of Indebtedness of the Company
on a consolidated basis to Effective Tangible Net Worth to be more than 1.75:1.00 (as such terms are defined in the Loan Agreements). Such waiver is effective until the earlier of (a) October 31, 2009 and (b) the end of any fiscal
quarter at which the foregoing ratio is greater than 2.10:1.00.

In consideration of such waiver, (a) the exercise prices of the
warrant to purchase 250,000 shares of the Companys common stock issued to Sequoia on May 8, 2001 and the warrant to purchase 1,667,000 shares of the Companys common stock issued to Sequoia on August 26, 2008 were decreased from
$2.00 to $1.65, and (b) the per annum interest rates under the Loan Agreements were increased from the LIBOR Rate (as defined in the Loan Agreements) plus 5.30% to (i) the LIBOR Rate plus 9.30% for any period during which the ratio
of Indebtedness of the Company on a consolidated basis to Effective Tangible Net Worth is greater than 1.75:1.00 or (ii) the LIBOR Rate plus 6.30% for any other period, in each case reset on a periodic basis as provided in the Loan Agreements.

Loan Commitment

On
January 23, 2009 and March 27, 2009 the Company obtained commitments from the lenders for additional borrowings of up to $5 million and to extend the maturity date of the $2 million note due under the Note Purchase Agreement to March 31, 2010. The
Company and the Lenders are currently in the process of finalizing the contractual details of this commitment.

Letter of Credit:

In addition, we entered into a Credit Agreement with Bank of the West on November 4, 2005. The agreement provides for a $750,000
letter of credit facility that expires on October 15, 2009. The letter of credit facility is secured by a deposit account at Bank of the West. As of March 4, 2009, this deposit account had a balance of $622,000, which is shown as
restricted cash on the consolidated balance sheets. As of March 4, 2009, $472,000 of letters of credit were outstanding under the letter of credit facility. The agreement contains covenants that, among other matters, require us to submit
financial statements to Bank of the West within specified time periods. As of March 4, 2009, the Company was in compliance with all Bank of the West agreement covenants.



12



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



|12. | LEGAL SETTLEMENT ACCRUAL
|--- | ------------------------

On September 21, 2006, a
purported class action complaint entitled Jason Reid; Kimberly Cornia, et al. v. Diedrich Coffee., et al. was filed against the Company in United States District Court Central District of California by two former employees, who worked in the
positions of team member and shift manager. A second similar purported class action complaint entitled Deborah Willems, et al. v. Diedrich Coffee., et al. was filed in Orange County, California Superior Court on February 2, 2007, on
behalf of another former employee who worked in the position of general manager. These cases currently involve the issue of whether employees and former employees who worked in California stores during specified time periods were deprived of
overtime pay, missed meal and rest breaks. In addition to unpaid overtime, these cases seek to recover waiting time penalties, interest, attorneys fees and other types of relief on behalf of the current and former employees in the purported
class.

The Company has entered into a settlement with the plaintiffs in the Reid v. Diedrich lawsuit. This settlement has been
given preliminary approval by the court. A final approval hearing is set for April 27, 2009. As of March 4, 2009, the Company estimates the total amount to settle this claim to be $693,000 and has recorded an accrual for this amount.

Subject to court approval, the Company has entered into a tentative settlement with the plaintiffs in the Willems v. Diedrich
lawsuit. As of March 4, 2009, the Company estimates the total amount to settle this claim to be $251,000 and has recorded an accrual for this amount.

Based on the Companys examination of these matters and its experience to date, the Company has recorded its best estimate of liability with respect to these matters. However, the ultimate liability cannot be
determined with certainty.



|13. | DISCONTINUED OPERATIONS
|--- | -----------------------

During the fiscal year ended
June 27, 2007, the Company sold leaseholds and related assets of 32 stores to Starbucks Corporation and seven stores to other third parties. As part of the asset purchase agreement with Starbucks Corporation, the Company agreed to a non-compete
provision that for three years after the closing of the transaction, restricts the Companys ability to operate or have any interest in the ownership or operation of any entity operating any retail specialty coffee stores in any city where a
Company Store was located at the time that the asset purchase agreement was executed. The non-compete provision applies only to stores opened after the date of the asset purchase agreement and does not apply to (1) any retail stores operated
under the Gloria Jeans brand name, (2) wholesale sales to retail businesses that are not operated by the Company, or other non-retail businesses, or (3) the conversion of company-operated stores existing on the date of
the asset purchase agreement to franchise stores. The Company has also agreed that it will not solicit any Starbucks Corporation employee to enter the Companys employment for three years after the closing of the transaction.

In accordance with SFAS No. 144, the financial results of the retail operations that were sold or closed are reported as discontinued operations for
all periods presented. During the first quarter of fiscal year 2008, the Company received proceeds from escrow of $1,274,000 as part of the transaction with Starbucks in fiscal 2007. For the thirty-six weeks ended March 5, 2008, gain on sale of
discontinued operations was $767,000, net of $507,000 in taxes.

The financial results included in discontinued operations were as follows:



|                                                                        |  |                       |        
|----------------------------------------------------------------------- |  | --------------------- | -------
|                                                                        |  | THIRTY-SIXWEEKS ENDED
|                                                                        |  | March 5, 2008        
|Net revenue                                                             |  | $                     |       
|                                                                        |  |                       |        
|Gain on sale of discontinued operations, net of tax expense of $507,000 |  |                       | 767,000
|                                                                        |  |                       |        
|Income from discontinued operations, net                                |  | $                     | 767,000
|                                                                        |  |                       |        



13



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

MARCH
4, 2009

(UNAUDITED)



|14. | EMPLOYEE BENEFITS
|--- | -----------------

401(k) Plan

The Company maintains a 401(k) Salary Deferral Plan (the 401(k) Plan) for eligible employees. Employer matching contributions relating to the
401(k) Plan totaled $9,000 and $10,000 for the twelve weeks ended March 4, 2009 and March 5, 2008, respectively. Employer matching contributions totaled $25,000 and $30,000 for the thirty-six weeks ended March 4, 2009 and
March 5, 2008, respectively.

Deferred Compensation Plan

The Company terminated the deferred compensation plan effective December 31, 2008 and provided 60-day notice of the termination of the trust
agreement effective February 28, 2009. All remaining amounts were fully distributed as of March 4, 2009.



|15. | SUBSEQUENT EVENT
|--- | ----------------

On March 27, 2009, the Company and
Praise International North America, Inc., a Delaware corporation (Praise), entered into an agreement (the Agreement) pursuant to which Praise has agreed to purchase all of the issued and outstanding shares (the
Shares) of common stock, par value $0.01 per share, of Coffee People Worldwide, Inc., a Delaware corporation and wholly owned subsidiary of the Company that owns assets used in the Companys United States franchise operations (such
purchase, the Transaction). Praise is an affiliate of Gloria Jeans Coffees International Pty. Ltd., which was a party to the purchase of the Companys international franchise operations in February 2005.

Pursuant to the Agreement, Praise will purchase the Shares for $3,100,000, of which $1,500,000 will be paid in cash at the closing and the remainder will
be paid in the form of a twelve-month promissory note with an aggregate principal amount of $1,600,000 and an interest rate equal to 7.0% per annum, issued by Praise to the Company at the closing. The closing is anticipated to occur
approximately sixty days after the date of the Agreement, provided that certain conditions are met. In addition, the Agreement contemplates that the parties will enter into several ancillary agreements, including a roasting agreement whereby the
Company will provide coffee roasting services to Praise for a period of five years and a trademark license agreement whereby the Company will grant Praise a license to use certain of the Companys trademarks.

The Company and Praise have made certain customary representations, warranties and covenants in the Agreement. The Agreement also contains customary
indemnification provisions for certain claims for breaches of certain of the Companys representations and warranties contained in the Agreement.

The consummation of the Transaction is subject to certain customary conditions, including amongst others: the accuracy of the representations and warranties, performance of the pre-closing covenants and the execution
of various ancillary agreements related to the Transaction. The Agreement also contains customary termination provisions and may be terminated by either party if the closing does not occur on or before May 31, 2009.

The Agreement contains representations and warranties of the Company and Praise that they have made to each other as of specific dates. The assertions
embodied in those representations and warranties were made solely for purposes of the contract between the Company and Praise and may be subject to important qualifications and limitations agreed upon by the parties in connection with negotiating
the terms of the Agreement. Moreover, certain representations and warranties may not be accurate or complete as of any specified date, because, among other reasons, they are subject to a contractual standard of materiality different from those
generally applicable to stockholders or they were used for the purpose of allocating risk among the parties thereto rather than establishing matters as facts. For the foregoing reasons, no person should rely on the representations and warranties in
the Agreement as statements of factual information.



14



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

A WARNING ABOUT FORWARD LOOKING STATEMENTS

We make forward-looking statements
in this quarterly report on Form 10-Q that are subject to risks and uncertainties. These forward-looking statements include information about possible or assumed future results of our financial condition, operations, plans, objectives and
performance. Additionally, 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 quarterly report on Form 10-Q,
along with the following possible events or factors:



| |  |  | 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;
| | - |  | --------------------------------------------------



| |  |  | our franchisees adherence to our practices, policies and procedures;
| | - |  | ---------------------------------------------------------------------



| |  |  | the impact of competition; and
| | - |  | ------------------------------



| |  |  | the availability of working capital.
| | - |  | ------------------------------------

Additional risks and uncertainties are described elsewhere in this report and 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 25, 2008 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
quarterly report on Form 10-Q. 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. Unless otherwise
indicated, we, us, and our, and similar terms refer to Diedrich Coffee, Inc., a Delaware corporation, and its predecessors and subsidiaries.

INTRODUCTION

Managements discussion and analysis of financial condition
and results of operations is provided as a supplement to the accompanying unaudited condensed consolidated financial statements and footnotes to help provide an understanding of our consolidated financial condition, the changes in our consolidated
financial condition and our consolidated results of operations. Our discussion is organized as follows:



| |  |  | Overview. This section provides a general description of our business, as well as recent significant transactions or events that we believe are important in
understanding the consolidated results of operations, as well as to anticipate future trends in those operations.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Results of operations. This section provides an analysis of our consolidated results of operations presented in the accompanying unaudited condensed
consolidated statements of operations by comparing the results for the twelve and thirty-six weeks ended March 4, 2009 to the results for the twelve and thirty-six weeks ended March 5, 2008, respectively.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Financial condition, liquidity and capital resources. This section provides an analysis of our consolidated cash flows and a discussion of our outstanding
debt and commitments, both firm and contingent, that existed as of March 4, 2009. Included in the discussion of outstanding debt is a discussion of our financial capacity to fund our future commitments and a discussion of other financing
arrangements.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Critical accounting estimates. This section contains a discussion of the accounting policies that we believe are important to our consolidated financial
condition and results and that require significant judgment and estimates on the part of management in their application. In addition, all of our significant accounting policies are summarized in Note 1 to the accompanying unaudited condensed
consolidated financial statements.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

OVERVIEW

Business

We are a specialty coffee roaster, wholesaler and retailer. Our brands include Diedrich Coffee, Gloria
Jeans, and Coffee People. The majority of our revenue is generated from wholesale customers located across the United States. Our wholesale operation sells a wide variety of whole bean and ground coffee as well as in single-serve coffee
products through a network of office coffee service (OCS) distributors, chain and independent restaurants, coffeehouses, other hospitality operators and specialty retailers. We operate a large coffee roasting facility in Castroville,
California that supplies freshly roasted coffee to all of our wholesale and retail customers.

We also sell brewed, espresso-based and
various blended beverages primarily made from our own fresh roasted premium coffee beans, as well as light food items, whole bean coffee and accessories, through our company-operated and franchised retail locations. The critical components for each
of our retail locations include high quality, fresh roasted coffee and superior customer service by knowledgeable employees. As of March 4, 2009, we owned and operated 12 retail locations and franchised 99 other retail locations under the
brands described above, for a total of 111 retail coffee outlets. As discussed in more detail under Recent Developments immediately below, we entered into an agreement with Praise International North America, Inc. pursuant to which our
United States franchise operations are being sold. Although the retail specialty coffee industry is presently dominated by a single company, which operates over nine thousand domestic and international retail locations, we are one of the
nations largest specialty coffee retailers with annual system-wide revenues in excess of $44 million. System-wide revenues include sales from company-operated and franchise locations. Our retail units are located in 25 states.

Recent Developments

On March 27, 2009, we and
Praise International North America, Inc., entered into an agreement pursuant to which Praise has agreed to purchase all of the issued and outstanding shares of common stock, par value $0.01 per share, of Coffee People Worldwide a wholly owned
subsidiary of the Company that owns assets used in the Companys United States franchise operations. Praise is an affiliate of Gloria Jeans Coffees International Pty. Ltd., which was a party to the purchase of the Companys
international franchise operations in February 2005.

Pursuant to the Agreement, Praise will purchase the Shares for $3,100,000, of which
$1,500,000 will be paid in cash at the closing and the remainder will be paid in the form of a twelve-month promissory note with an aggregate principal amount of $1,600,000 and an interest rate equal to 7.0% per annum, issued by Praise to us at
the closing. The closing is anticipated to occur approximately sixty days after the date of the Agreement, provided that certain conditions are met. In addition, the Agreement contemplates that the we and Praise will enter into several ancillary
agreements, including a roasting agreement whereby we will provide coffee roasting services to Praise for a period of five years and a trademark license agreement whereby we will grant Praise a license to use certain of our trademarks.

We and Praise have made certain customary representations, warranties and covenants in the Agreement. The Agreement also contains customary
indemnification provisions for certain claims for breaches of our representations and warranties contained in the Agreement.

The
consummation of the Transaction is subject to certain customary conditions, including amongst others: the accuracy of the representations and warranties, performance of the pre-closing covenants and the execution of various ancillary agreements
related to the Transaction. The Agreement also contains customary termination provisions and may be terminated by either us or Praise if the closing does not occur on or before May 31, 2009.

The Agreement contains representations and warranties that we and Praise have made to each other as of specific dates. The assertions embodied in those
representations and warranties were made solely for purposes of the contract between us and Praise and may be subject to important qualifications and limitations agreed upon by us and Praise in connection with negotiating the terms of the Agreement.
Moreover, certain representations and warranties may not be accurate or complete as of any specified date, because, among other reasons, they are subject to a contractual standard of materiality different from those generally applicable to
stockholders or they were used for the purpose of allocating risk among the parties thereto rather than establishing matters as facts. For the foregoing reasons, no person should rely on the representations and warranties in the Agreement as
statements of factual information.

Upon completion of the Transaction, franchise operating results would be affected however, no
assurances can be given that the transaction will be completed according to the foregoing terms, if at all.



16



---

##### Table of Contents

Retail Outlets

A table summarizing the relative sizes of each of our brands, on a unit count basis, and changes in unit count for each brand for fiscal 2008 and fiscal 2009 through the thirty-six weeks ended March 4, 2009, is
set forth below:



|                       |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|---------------------- |  | --------------------- |  | ------ |  | ----------- | - |  | --------------------- |  | ------ |  | ------ | - |  | ------------------------------------------------ | - |  | -------------------------
|                       |  | Units atJune 27, 2007 |  | Opened |  | Closed/Sold |   |  | Units atJune 25, 2008 |  | Opened |  | Closed |   |  | Net transfersbetween theCompany andFranchise (A) |   |  | Units atMarch 4, 2009 (B)
|Gloria Jeans Brand    |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|Company-Operated       |  | 6                     |  |       |  | (2          | ) |  | 4                     |  |       |  |       |   |  | 8                                                |   |  | 12                       
|Franchise-Domestic     |  | 136                   |  | 2      |  | (27         | ) |  | 111                   |  | 2      |  | (12    | ) |  | (8                                               | ) |  | 93                       
|                       |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|Subtotal Gloria Jeans |  | 142                   |  | 2      |  | (29         | ) |  | 115                   |  | 2      |  | (12    | ) |  |                                                 |   |  | 105                      
|                       |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|Diedrich Coffee Brand  |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|Company-Operated       |  | 3                     |  |       |  | (2          | ) |  | 1                     |  |       |  | (1     | ) |  |                                                 |   |  |                         
|Franchise  Domestic   |  | 4                     |  |       |  | (1          | ) |  | 3                     |  |       |  | (1     | ) |  |                                                 |   |  | 2                        
|                       |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|Subtotal Diedrich      |  | 7                     |  |       |  | (3          | ) |  | 4                     |  |       |  | (2     | ) |  |                                                 |   |  | 2                        
|                       |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|Coffee People Brand    |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|Company-Operated       |  |                      |  |       |  |            |   |  |                      |  |       |  |       |   |  |                                                 |   |  |                         
|Franchise  Domestic   |  | 4                     |  |       |  |            |   |  | 4                     |  |       |  |       |   |  |                                                 |   |  | 4                        
|                       |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|                       |  |                       |  |        |  |             |   | 
|Subtotal Coffee People |  | 4                     |  |       |  |            |   |  | 4                     |  |       |  |       |   |  |                                                 |   |  | 4                        
|                       |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          
|Total                  |  | 153                   |  | 2      |  | (32         | ) |  | 123                   |  | 2      |  | (14    | ) |  |                                                 |   |  | 111                      
|                       |  |                       |  |        |  |             |   |  |                       |  |        |  |        |   |  |                                                  |   |  |                          



|(A) | Eight franchise Gloria Jeans coffeehouses were transferred to company-operated coffeehouses during fiscal year 2009.
|--- | ---------------------------------------------------------------------------------------------------------------------

|(B) | On March 27, 2009, we and Praise entered into an agreement pursuant to which Praise has agreed to purchase all of the issued and outstanding shares of common stock, par value
$0.01 per share, of Coffee People Worldwide a wholly owned subsidiary of the Company that owns assets used in the Companys United States franchise operations. See Recent Developments above.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Seasonality and Quarterly Results

Our business
experiences some variations in sales from quarter to quarter due to the holiday season and other factors including, but not limited to, general economic trends, competition, marketing programs and the weather. The fall and winter months are
generally the best sales months but our geographic and product line diversity provide for some sales stability in the warmer months when coffee consumption ordinarily decreases. Because of the seasonality of our business, results for any quarter are
not necessarily indicative of the results that may be achieved for the full fiscal year.

RESULTS OF OPERATIONS

Twelve weeks ended March 4, 2009 compared with the twelve weeks ended March 5, 2008

Total Revenue. Total revenue for the twelve weeks ended March 4, 2009 increased by $8,187,000, or 72.3%, to $19,509,000 from
$11,322,000 for the twelve weeks ended March 5, 2008. This result was the net effect of a 79.9% increase in wholesale revenue and an increase of 54.3% in retail sales offset by a decrease of 11.9% in franchise revenue. Each component of total
revenue is discussed below.

Wholesale Revenue. Our wholesale sales for the twelve weeks ended March 4, 2009 increased by
$7,721,000, or 79.9%, to $17,384,000 from $9,663,000 for the twelve weeks ended March 5, 2008. Wholesale sales to OCS and food service customers for the twelve weeks ended March 4, 2009 increased by $7,478,000, or 84.5%, to $16,331,000
from $8,853,000 for the twelve weeks ended March 5, 2008 led by a 95.9%, or $7,682,000, net increase in Keurig K-cup sales. The Company generated 80.4% and 70.7% of its total revenues from the sale of K-cups for the quarter ended
March 4, 2009 and March 5, 2008, respectively. Our manufacturing and distribution of K-cups is licensed from a single licensor. Sales to our licensor represented approximately 47.8% and 30.4% of wholesale sales for the quarters ended
March 4, 2009 and March 5, 2008, respectively. Sales of roasted coffee to our franchisees increased $243,000, or 30.0%, for the twelve weeks ended March 4, 2009 as compared to the twelve weeks ended March 5, 2008.



17



---

##### Table of Contents

Franchise Revenue. Our franchise revenue consists of initial franchise fees, franchise renewal
fees, area development fees, and royalties received on sales at franchised locations. Franchise revenue decreased by $78,000, or 11.9%, to $580,000 for the twelve weeks ended March 4, 2009 from $658,000 for the twelve weeks ended March 5,
2008. Of the decrease in domestic franchise revenue, $99,000 was the result of a decrease in royalty income from a net decrease of 18 Gloria Jeans franchise units since the beginning of fiscal 2009. This decrease in royalty income was also
attributable to a decrease in same stores sales of 1.8% for the Gloria Jeans brand in the current quarter compared to the prior year same quarter. Franchise store opening and renewal fees increased $21,000 in the current quarter compared to
the prior year same quarter.

Retail Sales. Retail sales for the twelve weeks ended March 4, 2009 increased by $544,000, or
54.3%, to $1,545,000 from $1,001,000 for the prior year period. This increase in retail sales was primarily due to a net increase of eight Gloria Jeans company-operated stores since the beginning of fiscal 2009 and was partially offset by a
decrease in same store sales of 5.6% compared to the same quarter of the prior year. Sales from our internet website increased $85,000, or 21.9%, to $473,000 for the twelve weeks ended March 4, 2009 from $388,000 for the twelve weeks ended
March 5, 2008.

Cost of Sales and Related Occupancy Costs. Cost of sales and related occupancy costs for the twelve
weeks ended March 4, 2009 increased $5,271,000, or 60.2%, to $14,032,000 from $8,761,000 in the prior year quarter. As a percentage of total revenue, cost of sales and related occupancy decreased from 77.4% for the twelve weeks ended
March 5, 2008 to 71.9% in the current fiscal quarter. Because none of these costs relate to franchise revenue, the most relevant benchmark of these costs is their relationship to total retail and wholesale sales. Using that measure, cost of
sales and related occupancy costs decreased as a percentage of total retail and wholesale sales from 82.1% for the twelve weeks ended March 5, 2008 to 74.1% for the twelve weeks ended March 4, 2009. Cost of goods sold decreased from 79.5%
to 73.2% primarily due to lower green coffee and packaging material costs, lower temporary labor costs, improved material usage and price increases taken earlier in the current fiscal year. These improvements were offset by higher royalties paid
under our License and Distribution Agreement with Keurig, Inc. Occupancy costs for the twelve weeks ended March 4, 2009 decreased $103,000, to $184,000 from $287,000 in the prior year period primarily due to a decrease in franchise rent expense
associated with closed stores and partially offset by an increase in rent for retail due to the increase in company-operated locations compared to the prior year period.

Operating Expenses. Total operating expenses for the twelve weeks ended March 4, 2009 increased $47,000 and as a percentage of retail and wholesale sales, decreased from 18.4% of retail and
wholesale sales to 10.6% for the twelve weeks ended March 4, 2009. The increase in operating costs primarily resulted from increases in retail and franchise operating costs of $162,000 and $46,000, respectively, and was partially offset by a
decrease in wholesale operating costs of $161,000. The increase in retail operating costs of $162,000 resulted primarily from a net increase of $188,000 in costs associated with Company-operated retail stores and was partially offset by a net
decrease of $26,000 in marketing and labor costs associated with our internet business. Franchise operating expense increased by $46,000 and primarily resulted from an increase in legal costs. The decrease in wholesale operating costs of $161,000
resulted primarily from decreases in allowances for doubtful accounts and equipment costs of $154,000 and $43,000, respectively, and was partially offset by increases in marketing and other costs of $36,000.

Depreciation and Amortization. Depreciation and amortization increased $126,000 to $429,000 for the twelve weeks ended March 4, 2009
as compared to $303,000 for the twelve weeks ended March 5, 2008. This increase resulted primarily from the completion of capital projects at our roasting facility during the fourth quarter of fiscal 2008 and the first quarter of fiscal 2009.

General and Administrative Expenses. Our general and administrative expenses decreased by $865,000, or 36.5%, to $1,507,000
for the twelve-weeks ended March 4, 2009 compared to $2,372,000 for the twelve weeks ended March 5, 2008. The decrease in general and administrative costs was due to decreases in legal, consulting and other costs of $952,000 and was
partially offset by an increase in insurance, license and other costs of $87,000. As a percentage of total revenue, general and administrative expenses decreased from 21.0% for the twelve weeks ended March 5, 2008 to 7.7% for the twelve weeks
ended March 4, 2009.

Interest Expense and Interest and Other Income, Net. Interest expense, interest income and other
income, net was $164,000 of expense for the twelve weeks ended March 4, 2009 compared to $77,000 of income, net for the twelve weeks ended March 5, 2008. This change was primarily the result of interest payments on borrowings along with
amortization of our warrants associated with the Loan Agreement (as described below under Financial Condition, Liquidity and Capital Resources).

Income Tax Benefit. We had income from continuing operations for the twelve weeks ended March 4, 2009 and losses from continuing operations for the twelve weeks ended March 5, 2008. In
accordance with SFAS No. 109, Accounting for Income Taxes (SFAS No.109), the income tax provision from continuing operations was $8,000 and $69,000 for the twelve weeks ended March 4, 2009 and March 5,
2008, respectively.



18



---

##### Table of Contents

Thirty-six weeks ended March 4, 2009 compared with the thirty-six weeks ended March 5, 2008

Total Revenue. Total revenue for the thirty-six weeks ended March 4, 2009 increased by $14,913,000, or 46.7%, to $46,843,000 from
$31,930,000 for the thirty-six weeks ended March 5, 2008. This result was the net effect of a 56.1% and 14.7% increase in wholesale and retail revenue, respectively and was offset by a 21.1% decrease in franchise revenue. Each component of
total revenue is discussed below.

Wholesale Revenue. Our wholesale sales for the thirty-six weeks ended March 4, 2009 increased
by $14,864,000, or 56.1%, to $41,361,000 from $26,497,000 for the thirty-six weeks ended March 5, 2008. Wholesale sales to OCS and foodservice customers for the thirty-six weeks ended March 4, 2009 increased by $15,104,000, or 65.4%, to
$38,211,000 from $23,107,000 for the thirty-six weeks ended March 5, 2008 led by a 87.9%, or $16,841,000 net increase in Keurig K-cup sales. The Company generated 76.9% and 60.0% of its total revenues from the sale of K-cups for the
thirty-six weeks ended March 4, 2009 and March 5, 2008, respectively. Our manufacturing and distribution of K-cups is licensed from a single licensor. Sales to our licensor represented approximately 38.1% and 25.1% of wholesale sales for
the thirty-six weeks ended March 4, 2009 and March 5, 2008, respectively. Sales of roasted coffee to our franchisees decreased $240,000, or 7.1%, for the thirty-six weeks ended March 4, 2009 as compared to the thirty-six weeks ended
March 5, 2008.

Franchise Revenue. Our franchise revenue consists of initial franchise fees, franchise renewal fees, area
development fees, and royalties received on sales at franchised locations. Franchise revenue decreased by $441,000, or 21.1%, to $1,649,000 for the thirty-six weeks ended March 4, 2009 from $2,090,000 for the thirty-six weeks ended
March 5, 2008. Of the decrease in franchise revenue, $456,000 of the decrease resulted from a decrease in royalty income and was due to a net decrease in same stores sales of 3.8% for the Gloria Jeans brand for the thirty-six weeks ended
March 4, 2009 compared to the thirty-six weeks of the prior year along with a net decrease of 43 Gloria Jeans franchise units since the beginning of fiscal 2008. Franchise store opening and renewal fees increased $15,000, for the
thirty-six weeks ended March 4, 2009 as compared to the thirty-six weeks ended March 5, 2008.

Retail Sales. Retail sales
for the thirty-six weeks ended March 4, 2009 increased by $490,000, or 14.7%, to $3,833,000 from $3,343,000 for the prior year period. This increase in retail sales was primarily due to a net increase of eight Gloria Jeans
Company-operated stores since the beginning of fiscal 2009 and was partially offset by a decrease in same store sales of 7.4% for the thirty-six weeks ended March 4, 2009 compared to the same period of the prior year. Sales from our internet website
increased $82,000, or 7.2%, to $1,216,000 for the thirty-six weeks ended March 4, 2009 from $1,134,000 for the thirty-six weeks ended March 5, 2008.

Cost of Sales and Related Occupancy Costs. Cost of sales and related occupancy costs for the thirty-six weeks ended March 4, 2009 increased $11,572,000, or 48.0%, to $35,667,000 from $24,095,000 in
the prior year period. As a percentage of total revenue, cost of sales and related occupancy increased from 75.5% for the thirty-six weeks ended March 5, 2008 to 76.1% in the current fiscal year. Because none of these costs relate to franchise
revenue, the most relevant benchmark of these costs is their relationship to total retail and wholesale sales. Using that measure, cost of sales and related occupancy costs decreased as a percentage of total retail and wholesale sales from 80.7% for
the thirty-six weeks ended March 5, 2008 to 78.9% for the thirty-six weeks ended March 4, 2009. Cost of goods sold increased from 77.2% in the prior year period to 77.3% in the current year period due primarily to higher royalties paid
under our License and Distribution Agreement with Keurig, Inc. and increased payroll, equipment and freight costs earlier in the current fiscal year. These increases were partially offset by lower green coffee and packaging material costs, lower
temporary labor costs, improved material usage and price increases taken earlier in the fiscal year. Occupancy costs for the thirty-six weeks ended March 4, 2009 decreased $335,000, to $721,000 from $1,056,000 in the prior year period primarily
due to a decrease in franchise rent expense of $590,000 associated with closed stores and offset by an increase in rent for retail of $255,000 due to an increase in Company-operated locations compared to the prior year period.

Operating Expenses. Total operating expenses for the thirty-six weeks ended March 4, 2009 decreased $698,000 and as a percentage of
retail and wholesale sales, decreased from 21.9% for the thirty-six weeks ended March 5, 2008 to 12.9% for the thirty-six weeks ended March 4, 2009. The decrease in operating costs resulted from a decrease in wholesale operating costs of
$386,000, a decrease in franchise operating costs of $424,000 and was partially offset by an increase in retail operating costs of $112,000. The decrease in wholesale costs of $386,000 resulted primarily from decreases in compensation, equipment,
legal and other costs of $118,000, $195,000, $91,000 and $98,000, respectively, and was partially offset by an increase in marketing costs of $116,000. Franchise operating expense decreased by $424,000 and resulted from a decrease in compensation
costs of $535,000 along with a decrease in travel and other costs of $147,000. This decrease in franchise operating costs was partially offset by increases in legal, consulting and outside services of $153,000 and marketing and other costs of
$105,000. Retail operating costs increased $112,000 and resulted primarily from a $93,000 net increase in costs associated with Company-operated stores along with a net increase of $19,000 for labor and other costs associated with our internet
business.



19



---

##### Table of Contents

Depreciation and Amortization. Depreciation and amortization increased $338,000 to
$1,173,000 for the thirty-six weeks ended March 4, 2009 as compared to $835,000 for the thirty-six weeks ended March 5, 2008. This increase resulted primarily from the completion of capital projects at our roasting facility during the
fourth quarter of fiscal 2008 and the first quarter of fiscal 2009.

General and Administrative Expenses. Our general and
administrative expenses decreased by $542,000, or 9.8%, to $4,979,000 for the thirty-six weeks ended March 4, 2009 compared to $5,521,000 for the thirty-six weeks ended March 5, 2008. As a percentage of total revenue, general and
administrative expenses decreased from 17.3% for the thirty-six weeks ended March 5, 2008 to 10.6% for the thirty-six weeks ended March 4, 2009. The decrease in general and administrative expenses of $542,000 was due primarily to decreases
in legal and consulting of $819,000 and was partially offset by increases in compensation costs of $163,000 along with increases in stock compensation costs of $61,000 and other costs of $53,000.

Interest Expense and Other, Net. Interest expense, interest income and other income, net was $598,000 of expense for the thirty-six weeks
ended March 4, 2009 compared to $319,000 of income, net for the thirty-six weeks ended March 5, 2008. This change was primarily the result of interest payments on borrowings along with amortization of our warrants associated with the Loan
Agreement.

Income Tax Benefit. We had losses from continuing operations for the thirty-six weeks ended March 4, 2009
and March 5, 2008. In accordance with SFAS No. 109, we recorded an income tax provision and benefit of $12,000 and $471,000, respectively for the thirty-six weeks ended March 4, 2009 and March 5, 2008. As of March 4, 2009,
net operating loss carryforwards of approximately $15,747,000 and $14,137,000 for federal and state income tax purposes, respectively, are available to be utilized against future taxable income for years through fiscal 2030, subject to annual
limitation pertaining to change in ownership rules under the Internal Revenue Code. Based upon the level of historical taxable income and projections of future taxable income over the periods which the deferred tax assets are deductible, management
believes it is more likely than not that the Company will not realize the benefits of these deductible differences, and thus has recorded a valuation allowance against the entire deferred tax asset balance.

Results of Discontinued OperationsRetail. As a result of the sale and closure of certain retail stores during the
previous fiscal year, the results from this component of our business are presented as discontinued operations for all periods presented in accordance with SFAS No. 144. During the first quarter of fiscal year 2008, the Company received
proceeds from escrow of $1,274,000 as part of the transaction with Starbucks in fiscal 2007. For the thirty-six weeks ended March 5, 2008, gain on sale of discontinued operations was $767,000, net of $507,000 in taxes. The tax expense
associated with the discontinued retail operations differed from the statutory federal effective tax rate primarily due to changes in the valuation allowance and permanently nondeductible goodwill associated with the discontinued operations.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

Current Financial Condition. At March 4, 2009, we had working capital of $3,383,000, long term debt, tax liabilities, and deferred rent of $1,953,000 and $9,602,000 of stockholders equity,
compared to working capital of $135,000, long term tax liabilities, deferred rent and deferred compensation of $677,000 and $9,742,000 of stockholders equity at June 25, 2008. As of March 4, 2009 and June 25, 2008, we had
$5,000,000 and $2,000,000 outstanding, respectively, under our credit agreements.

The accounts receivable balance of $9,859,000 as of
March 4, 2009 increased $4,844,000 from the June 25, 2008 balance of $5,015,000. The accounts payable balance of $8,332,000 as of March 4, 2009 increased $3,163,000 from the June 25, 2008 balance of $5,169,000. These increases
resulted primarily from a more than 45% average increase in wholesale sales compared to the fourth quarter of fiscal 2008.

Cash
Flows. Net cash used in operating activities for the thirty-six weeks ended March 4, 2009 totaled $3,173,000 as compared with $4,381,000 cash used in operating activities for the thirty-six weeks ended March 5, 2008. The Company
has incurred losses from continuing operations of $1,420,000, and $4,349,000 for the thirty-six weeks ended March 4, 2009 and March 5, 2008, respectively. Net cash used in continuing operations of $3,118,000 for the thirty-six weeks ended
March 4, 2009 resulted primarily from increases in accounts receivable and other assets and was partially offset by increases in accounts payable all of which was attributable to working capital needs from a more than 56% increase in wholesale
revenue for the thirty-six weeks ended March 4, 2009 compared to the prior year same period.



20



---

##### Table of Contents

Net cash provided by investing activities for the thirty-six weeks ended March 4, 2009 totaled
$636,000 as compared with net cash used in investing activities of $1,728,000 for the thirty-six weeks ended March 5, 2008. During the thirty-six weeks ended March 4, 2009, a total of $544,000 was used to invest in property and equipment
primarily related to our Castroville roasting facility of $383,000, wholesale of $2,000, retail of $157,000 and our home office facility of $2,000. These expenditures were offset by $1,168,000 of payments received on notes receivable and $11,000 of
other proceeds from the sale of assets. During the thirty-six weeks ended March 5, 2008, a total of $4,115,000 was used to invest in property and equipment primarily related to our Castroville roasting facility of $3,230,000, wholesale of
$226,000, our retail stores of $275,000 and our home office facility of $384,000. These expenditures were primarily offset by $1,053,000 of payments received on notes receivable and $1,274,000, net of related expenses, received from the sale of
retail stores to Starbucks.

Net cash provided by financing activities for the thirty-six weeks ended March 4, 2009 totaled $3,000,000
and related to borrowings on the Companys Term Loan during the first quarter of the current fiscal year.

Outstanding Debt and Financing
Arrangements:

Note Purchase Agreement:

On May 10, 2004, we entered into a $5,000,000 Note Purchase Agreement with Sequoia Enterprises, L.P. (Sequoia), a limited partnership whose sole general partner also serves as the chairman of the
board of directors of the Company (the Note Purchase Agreement), which provided, at our election, the ability to issue notes up to an aggregate principal amount of $5,000,000. We have amended the Note Purchase Agreement from time to time
and have agreed to refrain from further borrowings under the Note Purchase Agreement in connection with the entry into the Loan Agreement (as defined below) entered into on August 26, 2008. As amended, the notes issued under the Note Purchase
Agreement are due in full on April 30, 2009, and we are only required to make monthly payments of interest and the monthly commitment fee, but not principal, until such date. On the maturity date, all outstanding principal, interest and other
amounts payable under the Note Purchase Agreement will be due unless due earlier pursuant to the terms of the Note Purchase Agreement upon a change in control of the Company or an event of default. Interest is payable at three-month LIBOR plus 9.30%
for any period during which the ratio of our Indebtedness (as defined in the Note Purchase Agreement) on a consolidated basis to Effective Tangible Net Worth (as defined in the Note Purchase Agreement) is greater than 1.75:1.00 or the three-month
LIBOR plus 6.30% for any other period, in each case reset on a periodic basis as provided in the Loan Agreement. The Note Purchase Agreement contains covenants, among others, that limit the amount of indebtedness that we may have outstanding in
relation to our tangible net worth. As of March 4, 2009, we were in compliance with all covenants under the Note Purchase Agreement. As of March 4, 2009, $2,000,000 is outstanding under the Note Purchase Agreement.

Loan Agreement:

On August 26, 2008, we
entered into a loan agreement with Sequoia (the Loan Agreement). The Loan Agreement provides for a $3 million term loan (the Term Loan). The Term Loan accrues interest from the funding date at one-month LIBOR plus 5.30%,
resetting on the first calendar day of each month. On November 10, 2008, we entered into a Waiver Agreement (as defined below). In consideration of such waiver, the interest rates under the Loan Agreement were increased to one-month LIBOR plus
9.30% for any period during which the ratio of our Indebtedness (as defined in the Loan Agreement) on a consolidated basis to Effective Tangible Net Worth (as defined in the Loan Agreement) is greater than 1.75:1.00 or one-month LIBOR plus 6.30% for
any other period, in each case reset on a periodic basis as provided in the Loan Agreement. We are required to make regular monthly payments of interest, and to cause the principal amount to be reduced to $2 million no later than August 26,
2009. All outstanding principal and interest will be due on the maturity date of August 26, 2011, unless due earlier pursuant to the terms of the Loan Agreement upon a change of control of the Company or an event of default. As of March 4,
2009, $3,000,000 is outstanding under the Loan Agreement.

The Loan Agreement requires us to refrain from further borrowings under the Note
Purchase Agreement and contains restrictions on incurring indebtedness on par with, or senior to, the Term Loan. The Loan Agreement also contains a covenant that limits the amount of indebtedness that we may have outstanding in relation to tangible
net worth, in addition to other standard covenants and events of default. As of March 4, 2009, we were in compliance with all covenants under the Loan Agreement.

The Term Loan is senior to all other indebtedness of the Company, except indebtedness pursuant to notes issued under the Note Purchase Agreement and certain permitted indebtedness identified in the Loan Agreement.
Upon repayment of the notes under the Note Purchase Agreement, the Term Loan will be senior to all other indebtedness of the Company, except such permitted indebtedness.



21



---

##### Table of Contents

Warrants:

In connection with the Loan Agreement and an amendment to the Note Purchase Agreement, on August 26, 2008, we issued to Sequoia a warrant (the 2008 Sequoia Warrant) to purchase 1,667,000 shares of
common stock of the Company. On November 10, 2008 the exercise price of the 2008 Sequoia Warrant was decreased from $2.00 to $1.65 in connection with the Waiver Agreement (as defined below).

In addition, the exercise price of the 2001 Sequoia Warrants for 250,000 shares of common stock was reduced from $2.00 to $1.65 per share.

Waiver Agreement:

On November 10, 2008,
we entered into a Waiver, Agreement, Amendment No. 1 to 2008 Warrant and Amendment No. 2 to 2001 Warrant (the Waiver Agreement) with Sequoia. Pursuant to the Waiver Agreement, Sequoia waived the requirement set forth in the
Note Purchase Agreement and the Loan Agreement with Sequoia (collectively, the Loan Agreements) that we shall not permit, as of the end of any fiscal quarter, the ratio of our Indebtedness on a consolidated basis to Effective Tangible
Net Worth to be more than 1.75:1.00 (as such terms are defined in the Loan Agreements). Such waiver is effective until the earlier of (a) October 31, 2009 and (b) the end of any fiscal quarter at which the foregoing ratio is greater
than 2.10:1.00.

Letter of Credit:

In addition, we entered into a Credit Agreement with Bank of the West on November 4, 2005. The agreement provides for a $750,000 letter of credit facility that expires on October 15, 2009. The letter of credit facility is secured
by a deposit account at Bank of the West. As of March 4, 2009, this deposit account had a balance of $622,000, which is shown as restricted cash on the consolidated balance sheets. As of March 4, 2009, $472,000 of letters of credit were
outstanding under the letter of credit facility. The agreement contains covenants that, among other matters, require us to submit financial statements to the bank within specified time periods. As of March 4, 2009, the Company was in compliance
with all Bank of the West agreement covenants.

Liquidity and Management Plans

For the current quarter ended March 4, 2009, we had net income of approximately $1.4 million and reported net cash used in operating activities of
approximately $3.2 million. We had a cash balance of $1.1 million with $5 million of outstanding borrowings under our credit facilities as of March 4, 2009.

The $5,000,000 Note Purchase Agreement with Sequoia expires on March 31, 2009 and the $2 million balance on the outstanding note is due in full on that date. The Company obtained an extension on the $2.0 million
note to April 30, 2009 while the Company finalizes contractual details with Sequoia of this commitment. In addition, the Company obtained a $3 million term loan from Sequoia on August 26, 2008.

On January 23, 2009 and March 27, 2009 we obtained commitments from the lenders Sequoia and Vessel Partners, L.P., which are limited
partnerships whose general partner also serves as the Chairman of the Companys board of directors (collectively, the Lenders) for additional borrowings of up to $5 million and to extend the maturity date of the $2 million note due
under the Note Purchase Agreement to March 31, 2010. We and the Lenders are currently in the process of finalizing the contractual details of this commitment.

Our management believes that cash flow from operations, funds available to us from our credit agreements and additional lending commitments obtained from the Lenders, will be sufficient to satisfy working capital
needs at the anticipated operating levels for at least the next twelve months.

Our future capital requirements will depend on many
factors, including the extent and timing of the rate at which our business grows, if at all, with corresponding demands for working capital. We may be required to seek additional funding through debt financing, equity financing or a combination of
funding methods to meet our capital requirements and sustain our operations. However, additional funds may not be available on terms acceptable to us or at all.



22



---

##### Table of Contents

Other Commitments. The following represents a comprehensive list of our contractual
obligations and commitments as of March 4, 2009:



|                                                             |                |                        |                 |  |          |        |          |   |                  |  |   |       |  |   |      
|------------------------------------------------------------ | -------------- | ---------------------- | --------------- |  | -------- | ------ | -------- | - | ---------------- |  | - | ----- |  | - | -----
|                                                             |                | Payments Due By Period
|                                                             | Total          |                        | Less than1 year |  | 1-3years |        | 3-5years |   | More than5 years
|                                                             | (In thousands)
|Company-operated retail locations and other operating leases |                | $                      | 11,106          |  | $        | 3,350  |          | $ | 3,943            |  | $ | 2,264 |  | $ | 1,549
|Franchise operated retail locations operating leases         |                |                        | 8,259           |  |          | 1,900  |          |   | 2,978            |  |   | 2,017 |  |   | 1,364
|Green coffee commitments                                     |                |                        | 4,735           |  |          | 4,735  |          |   |                 |  |   |      |  |   |     
|Note Payable                                                 |                |                        | 5,000           |  |          | 3,000  |          |   | 2,000            |  |   |      |  |   |     
|                                                             |                |                        |                 |  |          |        |          |   |                  |  |   |       |  |   |      
|                                                             |                | $                      | 29,100          |  | $        | 12,985 |          | $ | 8,921            |  | $ | 4,281 |  | $ | 2,913
|                                                             |                |                        |                 |  |          |        |          |   |                  |  |   |       |  |   |      

As of March 4, 2009, we have entered into an employment agreement with one executive that
provides for a severance payment of nine months salary in the event that this individual is terminated without cause. Our maximum liability for severance under this contract is currently $169,000. Because such amount is contingent, it has not been
included in the above table.

We have obligations under non-cancelable operating leases for our coffeehouses, roasting facility and
administrative offices. Lease terms are generally for periods of 10 to 20 years with renewal options and generally require us to pay a proportionate share of real estate taxes, insurance, common area, and other operating costs. Some retail leases
provide for contingent rental payments based on sales thresholds. In addition, we are liable on the master real property leases for 31 franchise locations. Under our historical franchising business model, we executed the master lease for these
locations and entered into subleases on the same terms with our franchisees, which typically pay their rent directly to the landlords. Should any of these franchisees default on their subleases, we would be responsible for making payments
thereunder. Our maximum theoretical future exposure at March 4, 2009, computed as the sum of all remaining lease payments through the expiration dates of the respective leases, was $8,259,000. This amount does not take into consideration any
mitigating measures that we could take to reduce this exposure in the event of default, including re-leasing the locations or terminating the master lease by negotiating a lump sum payment to the landlord that is less than the sum payment of all
remaining future rents and other amounts payable. On March 27, 2009, the Company entered into an agreement to sell its United States franchise operations of Gloria Jeans (See Recent Developments).

CRITICAL ACCOUNTING ESTIMATES

The
preparation of our unaudited condensed consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts. The estimates and assumptions are evaluated on an ongoing basis and are based on historical
experience and on various other factors that we believe to be reasonable. Accounts significantly impacted by estimates and assumptions include, but are not limited to, franchise receivables, allowance for bad debt reserves, fixed asset lives, income
taxes, self-insurance and workers compensation reserves, store closure reserves, stock-based compensation, the valuation allowance for net deferred tax assets and contingencies. We believe that the following represent the critical accounting
policies and estimates that we use in the preparation of our unaudited condensed consolidated financial statements. The following discussion, however, does not list all of our accounting policies and estimates.

Impairment of Property and Equipment and Other Amortizable Long-Lived Assets Held and Used

Each quarter, or upon the occurrence of a triggering event as defined in SFAS No. 144, we evaluate the carrying value of individual stores when the
operating results have reasonably progressed to a point to adequately evaluate the probability of continuing operating losses or a current expectation that a store will be sold or otherwise disposed of before the end of its previously estimated
useful life. In making these judgments, we consider the period of time since the store was opened or remodeled, and the trend of operations and expectations for future sales growth. For stores selected for review, we estimate the future estimated
cash flows from operating the store over its estimated useful life. We make judgments about future same-store sales and the operating expenses and estimated useful life that we would expect with such level of same-store sales.

The most significant assumptions in our analysis are those used when we estimate a units future cash flows. We generally use the assumptions in our
strategic plan and modify them as necessary based on unit specific information. If our assumptions are incorrect, the carrying value of our operating unit assets may be overstated or understated.



23



---

##### Table of Contents

Estimated Liability for Closing Stores

We make decisions to close stores based on prospects for estimated future profitability and sometimes we are forced to close stores due to circumstances
beyond our control (e.g., a landlords refusal to negotiate a new lease). Our management team evaluates each stores performance every period. When stores continue to perform poorly, we consider the demographics of the location, as well as
the likelihood of being able to improve the performance of an unprofitable store. Based on the management teams judgment, we estimate the future net cash flows. If we determine that the store will not, within a reasonable period of time,
operate at break-even cash flow or be profitable, and we are not contractually obligated to continue operating the store, we may close the store. Additionally, franchisees may close stores for which we are the primary lessee. If the franchisee
cannot make payments on the lease, we continue making the lease payments and establish an estimated liability for the closed store if we decide not to operate it as a company-operated store. We established the estimated liability on the actual store
closure date which is generally the date on which we cease to receive economic benefit from the unit. We also review the net cash flows to determine the need to provide for asset impairment.

The estimated liability for closing stores on properties vacated is generally based on the term of the lease and the lease termination fee that we expect
to pay, as well as the estimated maintenance costs that we expect to pay until the lease has been abated. A significant assumption used in determining the amount of the estimated liability for closing stores is the amount of the estimated liability
for future lease payments on vacant stores, which we determine based on our assessment of our ability to successfully negotiate early terminations of our lease agreements with the lessors or to sublease the property. Additionally, we estimate the
cost to maintain leased and owned vacant properties until the lease has been abated. If the costs to maintain properties increase or it takes longer than anticipated to sell properties or sublease or terminate leases, we may need to record
additional estimated liabilities. If the leases on the vacant stores are not terminated or subleased on the terms we used to estimate the liabilities, we may be required to record losses in future periods. Conversely, if the leases on the vacant
stores are terminated or subleased on more favorable terms than we used to estimate the liabilities, we reverse previously established estimated liabilities through the line item in which it was originally recorded, resulting in an increase in
operating income.

Estimated Liability for Self-Insurance

We are self-insured for a portion of our losses related to workers compensation insurance for policy years ended prior to October 2006. We obtained stop loss insurance for individual workers compensation
claims with a $250,000 deductible per occurrence and a program maximum for all claims of $750,000. Insurance liabilities and reserves are accounted for based on actuarial estimates of the amount of incurred and unpaid losses. These estimates rely on
actuarial observations of historical claim loss development. Management, in determining the estimated liability, bases the assumptions on the average historical losses on claims we have incurred. The actual loss development may be better or worse
than the development we estimated in conjunction with the actuary. In that event, we will modify the reserve. As a result, if we experience a higher than expected number of claims or the costs of claims are greater than expected, then we may adjust
the expected losses upward and our future self-insurance expenses will rise. As of October 2006, we are no longer self-insured.

Franchised
Operations

We monitor the financial condition of our franchisees and record provisions for estimated losses on receivables when we
believe that our franchisees are unable to make their required payments to us. Each period we perform an analysis to develop estimated bad debts for each franchisee. We then compare the aggregate result of that analysis to the amount recorded in our
unaudited condensed consolidated financial statements as the allowance for doubtful accounts and adjust the allowance as appropriate. Over time, our assessment of individual franchisees may change. For instance, we have had some franchisees for whom
we had estimated a loss equal to the total amount of the receivable, but which have paid us in full or established a consistent record of payments (generally one year) such that we determined that an allowance was no longer required.

Depending on the facts and circumstances, there are a number of different actions we and/or our franchisees may take to resolve franchise collections
issues. These actions may include the purchase of franchise stores by us or by other franchisees, a modification to the franchise agreement, which may include a provision to defer certain royalty payments or reduce royalty rates in the future, a
restructuring of the franchisees business and/or finances (including the restructuring of leases for which we are the primary or secondary obligee), or, if necessary, the termination of the franchise agreement. The allowance is based on our
assessment of the most probable course of action that will occur.

In accordance with SFAS No. 146, an estimated liability for future
lease obligations on stores operated by franchisees for which we are the primary or secondary obligee is established on the date the franchisee closes the store. Also, we record an estimated liability for subsidized lease payments when we sign a
sublease agreement committing us to the subsidy.



24



---

##### Table of Contents

The amount of the estimated liability is established using the methodology described above under the
heading Estimated Liability for Closing Stores. Consistent with SFAS No. 146, we have not established an additional estimated liability for potential losses not yet incurred. If sales trends or economic conditions worsen for our
franchisees, their financial health may worsen, our collection rates may decline and we may be required to assume the responsibility for additional lease payments on franchised stores. In addition, entering into restructured franchise agreements may
result in reduced franchise royalty rates in the future. On March 27, 2009, the Company entered into an agreement to sell its United States franchise operations of Gloria Jeans (See Recent Developments).

Stock-Based Compensation

As discussed in the
notes to the condensed consolidated financial statements, we have various stock-based compensation plans that provide options for certain employees and outside directors to purchase common shares of stock. Starting June 30, 2005, we adopted the
provisions of SFAS No. 123R, which sets accounting requirements for share-based compensation to employees and non-employee directors, including employee stock purchase plans, and requires companies to recognize in the statement of
operations the grant-date fair value of stock options and other equity-based compensation.

We determine the estimated fair value of
stock-based compensation on the date of the grant using the Black-Scholes option-pricing model. The Black-Scholes option-pricing model requires us to apply highly subjective assumptions, including our historical stock price volatility, expected life
of the option and the risk-free interest rate. A change in one or more of the assumptions used in the Black-Scholes option-pricing model may result in a material change to the estimated fair value of the stock-based compensation.

Valuation Allowance for Net Deferred Tax Assets

As discussed above, we have recorded a 100% valuation allowance against our net deferred tax assets. If we have been profitable for a number of years and our prospects for the realization of our deferred tax assets are more likely than not,
we would then reverse our valuation allowance and credit income tax expense. When circumstances warrant, we assess the likelihood that our net deferred tax assets will more likely than not be realized from future taxable income. As of March 4,
2009, our net deferred tax assets and related valuation allowance totaled approximately $7,749,000.



|Item 3. | Quantitative And Qualitative Disclosures About Market Risk.
|------- | -----------------------------------------------------------

Not applicable.



|Item 4. | Controls and Procedures.
|------- | ------------------------

(a) As of the end of the
period covered by this quarterly report, our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules
13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)). Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and
procedures were effective as of March 4, 2009.

(b) There was no change in our internal control over financial reporting that occurred
during our most recent fiscal quarter that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



25



---

##### Table of Contents

PART IIOTHER INFORMATION



|Item 1. | Legal Proceedings.
|------- | ------------------

In the ordinary course of our
business, we may become involved in legal proceedings from time to time.

As of March 4, 2009, there are no material changes from the
legal proceedings disclosure set forth in Part I, Item 3 of our annual report on Form 10-K for the fiscal year ended June 25, 2008. Please refer to the annual report on Form 10-K for the fiscal year ended June 25, 2008 for disclosure
regarding legal proceedings.



|Item 1A. | Risk Factors.
|-------- | -------------

The Annual Report on Form 10-K for
the year ended June 25, 2008, as supplemented by the Quarterly Report on Form 10-Q for the quarter ended September 17, 2008 includes a detailed discussion of our risk factors.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds.
|------- | ------------------------------------------------------------

None



|Item 3. | Defaults upon Senior Securities.
|------- | --------------------------------

None



|Item 4. | Submission of Matters to a Vote of Security Holders.
|------- | ----------------------------------------------------

The Company held its annual stockholder meeting on January 22, 2009 at which time stockholders were asked to vote on the election of directors, an amendment to our restated certificated of incorporation to increase the number of
authorized shares of our common stock, the approval of the Russ Phillips stock option plan and the ratification of BDO Seidman, LLP as our independent registered public accounting firm for the fiscal year ending June 24, 2009.

Election of Directors

The stockholders elected all of the director
nominees named in the proxy statement. The votes cast for each nominee and the votes withheld with respect to each nominee are set forth below:



|                    |  |           |  |               
|------------------- |  | --------- |  | --------------
|Director Nominee    |  | Votes For |  | Votes Withheld
|Paul C. Heeschen    |  | 3,875,295 |  | 1,403,906     
|Greg D. Palmer      |  | 4,995,975 |  | 283,226       
|J. Russell Phillips |  | 3,890,908 |  | 1,388,293     
|Timothy J. Ryan     |  | 3,877,055 |  | 1,402,146     
|James W. Stryker    |  | 4,995,915 |  | 283,286       

Increase in Authorized Shares

The stockholders approved the increase in the authorized number of shares. The votes were cast as follows:



|          |  |         |  |        
|--------- |  | ------- |  | -------
|FOR       |  | AGAINST |  | ABSTAIN
|4,888,464 |  | 381,209 |  | 11,528 

Approval of Stock Option Plan

The stockholders approved the stock option agreement between Russell Phillips and Diedrich Coffee. The votes were cast as follows:



|          |  |           |  |                 |  |        
|--------- |  | --------- |  | --------------- |  | -------
|FOR       |  | AGAINST   |  | BROKERNON-VOTES |  | ABSTAIN
|2,866,785 |  | 1,314,433 |  | 1,088,284       |  | 9,699  



26



---

##### Table of Contents

Ratification of Auditors

The stockholders ratified the selection of BDO Seidman, LLP as our independent registered public accounting firm for the fiscal year ending June 24, 2009. The votes were cast as follows:



|          |  |         |  |        
|--------- |  | ------- |  | -------
|FOR       |  | AGAINST |  | ABSTAIN
|4,999,900 |  | 272,631 |  | 6,670  



|Item 5. | Other Information.
|------- | ------------------

None



|Item 6. | Exhibits.
|------- | ---------

Set forth below is a list of the
exhibits included as part of this quarterly report.



|            |  |                                                                                                                                                                                                                    
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                        
|2.1         |  | Agreement and Plan of Merger, dated March 16, 1999, among Diedrich Coffee, Inc., CP Acquisition Corp., a wholly owned subsidiary of Diedrich Coffee, Inc., and Coffee People, Inc.
(1)                             
|            | 
|3.1         |  | Restated Certificate of Incorporation of Diedrich Coffee, Inc., dated May 11, 2001 (2)                                                                                                                             
|            | 
|3.2         |  | Certificate of Amendment of Restated Certificate of Incorporation of Diedrich Coffee, Inc. dated January 26, 2009                                                                                                  
|            | 
|3.3         |  | Amended and Restated Bylaws of Diedrich Coffee, Inc. (8)                                                                                                                                                           
|            | 
|4.1         |  | Specimen Stock Certificate (4)                                                                                                                                                                                     
|            | 
|4.2         |  | Purchase Agreement for Series A Preferred Stock dated as of December 11, 1992 by and among Diedrich Coffee, Inc., Martin R. Diedrich, Donald M. Holly, SNV Enterprises, and D.C.H., LP
(5)                         
|            | 
|4.3         |  | Purchase Agreement for Series B Preferred Stock dated as of June 29, 1995 by and among Diedrich Coffee, Inc., Martin R. Diedrich, Steven A. Lupinacci, Redwood Enterprises VII, LP, and Diedrich
Partners I, LP (5)
|            | 
|4.4         |  | Form of Conversion Agreement in connection with the conversion of Series A and Series B Preferred Stock into Common Stock (3)                                                                                      
|            | 
|4.5         |  | Common Stock and Warrant Purchase Agreement, dated March 14, 2001 (6)                                                                                                                                              
|            | 
|4.6         |  | Form of Warrant, dated May 8, 2001 (2)                                                                                                                                                                             
|            | 
|4.7         |  | Registration Rights Agreement, dated May 8, 2001 (2)                                                                                                                                                               
|            | 
|4.8         |  | Form of Common Stock and Option Purchase Agreement with Franchise Mortgage Acceptance Company, dated as of April 3, 1998 (7)                                                                                       
|            | 
|4.9         |  | Amendment No. 1 to 2001 Warrant, dated August 26, 2008 (9)                                                                                                                                                         
|            | 
|10.1        |  | Amended and Restated Commitment Letter with Sequoia Enterprises, L.P. and Vessel Partners, L.P., dated January 23, 2009 (10)                                                                                       
|            | 
|10.2        |  | Amended and Restated Commitment Letter with Sequoia Enterprises, L.P. and Vessel Partners, L.P., dated March 27, 2009 (11)                                                                                         
|            | 
|10.3        |  | Amendment No. 5 to Contingent Convertible Note Purchase Agreement, dated as of March 27, 2009, by and between Diedrich Coffee, Inc. and Sequoia Enterprises, L.O. (11)                                             



27



---

##### Table of Contents

|            |  |                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                       
|            | 
|31.1        |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|31.2        |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|32.1        |  | Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|            | 
|32.2        |  | Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



|* | Management contract or compensatory plan or arrangement
|- | -------------------------------------------------------



|(1) | Previously filed as Appendix A to Diedrich Coffees Registration Statement on Form S-4, filed with the Securities and Exchange Commission on April 23, 1999.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Previously filed as an exhibit to Diedrich Coffees Current Report on Form 8-K, filed with the Securities and Exchange Commission on May 16, 2001.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | Previously filed as an exhibit to Diedrich Coffees Registration Statement on Form S-1/A (Registration No. 333-08633), filed with the Securities and Exchange Commission on
August 28, 1996 and declared effective on September 11, 1996.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | Previously filed as an exhibit to Diedrich Coffees Registration Statement on Form S-3 (Registration No. 333-66744), filed with the Securities and Exchange Commission on
August 3, 2001.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(5) | Previously filed as an exhibit to Diedrich Coffees Registration Statement on Form S-1 (Registration No. 333-08633), filed with the Securities and Exchange Commission on
July 24, 1996 and declared effective on September 11, 1996.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(6) | Previously filed as Annex B to Diedrich Coffees Definitive proxy Statement, filed with the Securities and Exchange Commission on April 12, 2001.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------



|(7) | Previously filed as an exhibit to Diedrich Coffees Annual Report on Form 10-K for the fiscal year ended January 28, 1998, filed with the Securities and Exchange
Commission on April 28, 1998.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(8) | Previously filed as an exhibit to Diedrich Coffees Current Report on Form 8-K, filed with the Securities and Exchange Commission on April 3, 2008.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------



|(9) | Previously filed as an exhibit to Diedrich Coffees Current Report on Form 8-K filed with the Securities and Exchange Commission on August 28, 2008.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------



|(10) | Previously filed as an exhibit to Diedrich Coffees Current Report on Form 8-K filed with the Securities and Exchange Commission on January 30, 2009.
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------



|(11) | Previously filed as an exhibit to Diedrich Coffees Current Report on Form 8-K filed with the Securities and Exchange Commission on March 30, 2009.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------------



28



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                      |  |                                                                                                               
|--------------------- |  | --------------------------------------------------------------------------------------------------------------
|Dated: April 20, 2009 |  | DIEDRICH COFFEE, INC.                                                                                         
|                      | 
|                      |  | /s/ J. Russell Phillips J. Russell Phillips Chief Executive Officer (On behalf
of the registrant)             
|                      | 
|                      |  | /s/ Sean M. McCarthy Sean M. McCarthy Vice President and Chief Financial Officer (Principal financial officer)



29



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                    
|----------- |  | -------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                        
|3.2         |  | Certificate of Amendment of Restated Certificate of Incorporation of Diedrich Coffee, Inc., dated January 26, 2009.
|            | 
|31.1        |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                 
|            | 
|31.2        |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                 
|            | 
|32.1        |  | Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                 
|            | 
|32.2        |  | Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002