##### 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 7, 2007

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, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in
Rule 12b-2 of the Exchange Act.

Large Accelerated Filer ̈Accelerated Filer ̈Non-Accelerated Filer  x

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 18, 2007, there were 5,438,318 shares of common stock
of the registrant outstanding.



---



---

##### Table of Contents

TABLE OF CONTENTS



|                                                                                              |  |            
|--------------------------------------------------------------------------------------------- |  | -----------
|                                                                                              |  | Page Number
|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 |  | 14         
|                                                                                              | 
|Item 3. Quantitative And Qualitative Disclosures About Market Risk                            |  | 30         
|                                                                                              | 
|Item 4. Controls and Procedures                                                               |  | 30         
|                                                                                              | 
|PART II  OTHER INFORMATION                                                                   |  | 30         
|                                                                                              | 
|Item 1. Legal Proceedings                                                                     |  | 30         
|                                                                                              | 
|Item 1A. Risk Factors                                                                         |  | 31         
|                                                                                              | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 31         
|                                                                                              | 
|Item 3. Defaults upon Senior Securities                                                       |  | 31         
|                                                                                              | 
|Item 4. Submission of Matters to a Vote of Security Holders                                   |  | 31         
|                                                                                              | 
|Item 5. Other Information                                                                     |  | 31         
|                                                                                              | 
|Item 6. Exhibits                                                                              |  | 32         
|                                                                                              | 
|SIGNATURES                                                                                    |  | 35         



i



---

##### Table of Contents

PART IFINANCIAL INFORMATION



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

DIEDRICH COFFEE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------- | ----------- | - | ------------- | - | ----------- | -
|                                                                                                                                                                   |  | March 7, 2007 |             |   | June 28, 2006 |  
|                                                                                                                                                                   |  | (Unaudited)   |             |   |               |  
|Assets                                                                                                                                                             |  |               |             |   |               |  
|Current assets:                                                                                                                                                    |  |               |             |   |               |   |             |  
|Cash                                                                                                                                                               |  | $             | 9,667,000   |   |               | $ | 2,593,000   |  
|Restricted cash                                                                                                                                                    |  |               | 667,000     |   |               |   | 583,000     |  
|Accounts receivable, less allowance for doubtful accounts of $1,832,000 at March 7, 2007 and $1,863,000 at June 28,
2006                                           |  |               | 4,320,000   |   |               |   | 2,829,000   |  
|Inventories                                                                                                                                                        |  |               | 2,969,000   |   |               |   | 3,846,000   |  
|Assets held for sale                                                                                                                                               |  |               | 238,000     |   |               |   | 6,568,000   |  
|Income tax refund                                                                                                                                                  |  |               | 516,000     |   |               |   | 516,000     |  
|Current portion of notes receivable                                                                                                                                |  |               | 1,141,000   |   |               |   | 1,137,000   |  
|Advertising fund assets, restricted                                                                                                                                |  |               | 204,000     |   |               |   | 217,000     |  
|Prepaid expenses                                                                                                                                                   |  |               | 350,000     |   |               |   | 426,000     |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Total current assets                                                                                                                                               |  |               | 20,072,000  |   |               |   | 18,715,000  |  
|Property and equipment, net                                                                                                                                        |  |               | 3,530,000   |   |               |   | 4,061,000   |  
|Goodwill                                                                                                                                                           |  |               | 6,832,000   |   |               |   | 6,832,000   |  
|Notes receivable                                                                                                                                                   |  |               | 3,364,000   |   |               |   | 3,972,000   |  
|Cash surrender value of life insurance policy                                                                                                                      |  |               | 375,000     |   |               |   | 391,000     |  
|Other assets                                                                                                                                                       |  |               | 176,000     |   |               |   | 159,000     |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Total assets                                                                                                                                                       |  | $             | 34,349,000  |   |               | $ | 34,130,000  |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Liabilities and Stockholders Equity                                                                                                                               |  |               |             |   |               |  
|Current liabilities:                                                                                                                                               |  |               |             |   |               |   |             |  
|Liabilities held for sale                                                                                                                                          |  | $             |            |   |               | $ | 328,000     |  
|Accounts payable                                                                                                                                                   |  |               | 2,659,000   |   |               |   | 2,929,000   |  
|Accrued compensation                                                                                                                                               |  |               | 2,446,000   |   |               |   | 2,481,000   |  
|Accrued expenses                                                                                                                                                   |  |               | 1,549,000   |   |               |   | 1,779,000   |  
|Franchisee deposits                                                                                                                                                |  |               | 568,000     |   |               |   | 599,000     |  
|Deferred income                                                                                                                                                    |  |               | 86,000      |   |               |   | 104,000     |  
|Advertising fund liabilities                                                                                                                                       |  |               | 204,000     |   |               |   | 217,000     |  
|Accrued provision for store closure                                                                                                                                |  |               | 797,000     |   |               |   | 401,000     |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Total current liabilities                                                                                                                                          |  |               | 8,309,000   |   |               |   | 8,838,000   |  
|Deferred rent                                                                                                                                                      |  |               | 240,000     |   |               |   | 603,000     |  
|Deferred compensation                                                                                                                                              |  |               | 406,000     |   |               |   | 422,000     |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Total liabilities                                                                                                                                                  |  |               | 8,955,000   |   |               |   | 9,863,000   |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Commitments and contingencies (notes 7 and 8)                                                                                                                      |  |               |             |   |               |   |             |  
|Stockholders equity:                                                                                                                                              |  |               |             |   |               |   |             |  
|Common stock, $0.01 par value; authorized 8,750,000 shares; 5,438,000 and 5,308,000 shares issued and outstanding at March 7, 2007 and
June 28, 2006, respectively |  |               | 54,000      |   |               |   | 53,000      |  
|Additional paid-in capital                                                                                                                                         |  |               | 59,570,000  |   |               |   | 59,022,000  |  
|Accumulated deficit                                                                                                                                                |  |               | (34,230,000 | ) |               |   | (34,808,000 | )
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Total stockholders equity                                                                                                                                         |  |               | 25,394,000  |   |               |   | 24,267,000  |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  
|Total liabilities and stockholders equity                                                                                                                         |  | $             | 34,349,000  |   |               | $ | 34,130,000  |  
|                                                                                                                                                                   |  |               |             |   |               |   |             |  

See accompanying notes to condensed consolidated financial statements.



1



---

##### Table of Contents

DIEDRICH COFFEE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)



|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|---------------------------------------------------------------- |  | -------------------------------- | ---------- | - | -------------------------------- | - | ---------- | ------------------------------------ |  | - | ------------------------------------ | - |  | - | ---------- | -
|                                                                 |  | Twelve Weeks Ended March 7, 2007 |            |   | Twelve Weeks Ended March 8, 2006 |   |            | Thirty-six Weeks Ended March
7, 2007 |  |   | Thirty-six Weeks Ended March
8, 2006 |  
|Net revenue:                                                     |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Wholesale and other                                              |  | $                                | 6,890,000  |   |                                  | $ | 5,102,000  |                                      |  | $ | 19,349,000                           |   |  | $ | 14,496,000 |  
|Franchise revenue                                                |  |                                  | 855,000    |   |                                  |   | 972,000    |                                      |  |   | 2,613,000                            |   |  |   | 2,668,000  |  
|Retail sales                                                     |  |                                  | 821,000    |   |                                  |   | 1,074,000  |                                      |  |   | 2,191,000                            |   |  |   | 3,007,000  |  
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Total net revenue                                                |  |                                  | 8,566,000  |   |                                  |   | 7,148,000  |                                      |  |   | 24,153,000                           |   |  |   | 20,171,000 |  
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Costs and expenses:                                              |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Cost of sales and related occupancy costs                        |  |                                  | 5,602,000  |   |                                  |   | 4,396,000  |                                      |  |   | 15,718,000                           |   |  |   | 12,325,000 |  
|Operating expenses                                               |  |                                  | 1,948,000  |   |                                  |   | 1,092,000  |                                      |  |   | 5,473,000                            |   |  |   | 2,893,000  |  
|Depreciation and amortization                                    |  |                                  | 239,000    |   |                                  |   | 221,000    |                                      |  |   | 710,000                              |   |  |   | 737,000    |  
|General and administrative expenses                              |  |                                  | 1,543,000  |   |                                  |   | 2,785,000  |                                      |  |   | 5,167,000                            |   |  |   | 8,107,000  |  
|Loss (gain) on asset disposals                                   |  |                                  | (11,000    | ) |                                  |   | 5,000      |                                      |  |   | (22,000                              | ) |  |   | 22,000     |  
|Asset impairment                                                 |  |                                  | 316,000    |   |                                  |   |           |                                      |  |   | 537,000                              |   |  |   |           |  
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Total costs and expenses                                         |  |                                  | 9,637,000  |   |                                  |   | 8,499,000  |                                      |  |   | 27,583,000                           |   |  |   | 24,084,000 |  
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Operating loss                                                   |  |                                  | (1,071,000 | ) |                                  |   | (1,351,000 | )                                    |  |   | (3,430,000                           | ) |  |   | (3,913,000 | )
|Interest expense                                                 |  |                                  | (122,000   | ) |                                  |   | (18,000    | )                                    |  |   | (210,000                             | ) |  |   | (65,000    | )
|Interest and other income, net                                   |  |                                  | 86,000     |   |                                  |   | 118,000    |                                      |  |   | 269,000                              |   |  |   | 406,000    |  
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Loss from continuing operations before income tax benefit        |  |                                  | (1,107,000 | ) |                                  |   | (1,251,000 | )                                    |  |   | (3,371,000                           | ) |  |   | (3,572,000 | )
|Income tax benefit                                               |  |                                  | (1,304,000 | ) |                                  |   | (122,000   | )                                    |  |   | (1,304,000                           | ) |  |   | (384,000   | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Net income (loss) from continuing operations                     |  |                                  | 197,000    |   |                                  |   | (1,129,000 | )                                    |  |   | (2,067,000                           | ) |  |   | (3,188,000 | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Discontinued operations:                                         |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Gain on sale of discontinued operations, net of $1,304,000 taxes |  |                                  | 5,917,000  |   |                                  |   |           |                                      |  |   | 5,917,000                            |   |  |   |           |  
|Loss from discontinued operations                                |  |                                  | (1,760,000 | ) |                                  |   | (555,000   | )                                    |  |   | (3,272,000                           | ) |  |   | (1,489,000 | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Income (loss) from discontinued operations                       |  |                                  | 4,157,000  |   |                                  |   | (555,000   | )                                    |  |   | 2,645,000                            |   |  |   | (1,489,000 | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Net income (loss)                                                |  | $                                | 4,354,000  |   |                                  | $ | (1,684,000 | )                                    |  | $ | 578,000                              |   |  | $ | (4,677,000 | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Basic net income (loss) per share:                               |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Income (loss) from continuing operations                         |  | $                                | 0.04       |   |                                  | $ | (0.21      | )                                    |  | $ | (0.38                                | ) |  | $ | (0.60      | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Income (loss) from discontinued operations net                   |  | $                                | 0.76       |   |                                  | $ | (0.11      | )                                    |  | $ | 0.49                                 |   |  | $ | (0.28      | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Net income (loss) per share-basic                                |  | $                                | 0.80       |   |                                  | $ | (0.32      | )                                    |  | $ | 0.11                                 |   |  | $ | (0.88      | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Diluted net income (loss) per share:                             |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Income (loss) from continuing operations                         |  | $                                | 0.04       |   |                                  | $ | (0.21      | )                                    |  | $ | (0.38                                | ) |  | $ | (0.60      | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Income (loss) from discontinued operations, net                  |  | $                                | 0.75       |   |                                  | $ | (0.11      | )                                    |  | $ | 0.49                                 |   |  | $ | (0.28      | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Net income (loss) per share diluted                              |  | $                                | 0.79       |   |                                  | $ | (0.32      | )                                    |  | $ | 0.11                                 |   |  | $ | (0.88      | )
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Weighted average and equivalent shares outstanding:              |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Basic                                                            |  |                                  | 5,438,000  |   |                                  |   | 5,303,000  |                                      |  |   | 5,371,000                            |   |  |   | 5,300,000  |  
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Diluted                                                          |  |                                  | 5,500,000  |   |                                  |   | 5,303,000  |                                      |  |   | 5,371,000                            |   |  |   | 5,300,000  |  
|                                                                 |  |                                  |            |   |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  

See accompanying notes to condensed consolidated financial statements.



2



---

##### Table of Contents

DIEDRICH COFFEE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)



|                                                                             |  |                                      |            |   |                                      |   |            |  
|---------------------------------------------------------------------------- |  | ------------------------------------ | ---------- | - | ------------------------------------ | - | ---------- | -
|                                                                             |  | Thirty-six Weeks Ended March 7, 2007 |            |   | Thirty-six Weeks Ended March 8, 2006 |  
|Cash flows from operating activities:                                        |  |                                      |            |   |                                      |   |            |  
|Net income (loss)                                                            |  | $                                    | 578,000    |   |                                      | $ | (4,677,000 | )
|Loss from discontinued operations                                            |  |                                      | 3,272,000  |   |                                      |   | 1,489,000  |  
|Gain on disposal of discontinued operations, net                             |  |                                      | (5,917,000 | ) |                                      |   |           |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Net loss from continuing operations                                          |  |                                      | (2,067,000 | ) |                                      |   | (3,188,000 | )
|Adjustments to reconcile net loss to net cash used in operating activities:  |  |                                      |            |   |                                      |   |            |  
|Depreciation and amortization                                                |  |                                      | 710,000    |   |                                      |   | 737,000    |  
|Amortization of loan fees                                                    |  |                                      | 96,000     |   |                                      |   | 23,000     |  
|Provision for bad debt                                                       |  |                                      | 137,000    |   |                                      |   | 96,000     |  
|Income tax benefit                                                           |  |                                      |           |   |                                      |   | 1,062,000  |  
|Provision for inventory obsolescence                                         |  |                                      | 29,000     |   |                                      |   | 24,000     |  
|Provision for asset impairment                                               |  |                                      | 537,000    |   |                                      |   |           |  
|Provision for store closure                                                  |  |                                      | 432,000    |   |                                      |   |           |  
|Stock compensation expense                                                   |  |                                      | 221,000    |   |                                      |   | 287,000    |  
|Notes receivable issued for franchise fees                                   |  |                                      | (151,000   | ) |                                      |   | (35,000    | )
|(Gain) loss on disposals of assets                                           |  |                                      | (22,000    | ) |                                      |   | 4,000      |  
|Changes in operating assets and liabilities:                                 |  |                                      |            |   |                                      |   |            |  
|Accounts receivable                                                          |  |                                      | (1,628,000 | ) |                                      |   | (1,420,000 | )
|Inventories                                                                  |  |                                      | 405,000    |   |                                      |   | 193,000    |  
|Prepaid expenses                                                             |  |                                      | 48,000     |   |                                      |   | (90,000    | )
|Notes receivable                                                             |  |                                      | (249,000   | ) |                                      |   | (239,000   | )
|Other assets                                                                 |  |                                      | 32,000     |   |                                      |   | (375,000   | )
|Accounts payable                                                             |  |                                      | (269,000   | ) |                                      |   | 971,000    |  
|Accrued compensation                                                         |  |                                      | 151,000    |   |                                      |   | (592,000   | )
|Accrued expenses                                                             |  |                                      | 238,000    |   |                                      |   | 242,000    |  
|Franchisee deposits                                                          |  |                                      | (31,000    | ) |                                      |   | (86,000    | )
|Deferred income                                                              |  |                                      | (18,000    | ) |                                      |   | (26,000    | )
|Accrued provision for store closure                                          |  |                                      | (125,000   | ) |                                      |   | (91,000    | )
|Deferred rent                                                                |  |                                      | 9,000      |   |                                      |   | 8,000      |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Net cash used in operating activities of continuing operations               |  |                                      | (1,400,000 | ) |                                      |   | (2,495,000 | )
|Net cash used in operating activities of discontinued operations             |  |                                      | (3,558,000 | ) |                                      |   | (396,000   | )
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Net cash used in operating activities                                        |  |                                      | (5,073,000 | ) |                                      |   | (2,891,000 | )
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Cash flows provided by (used in) investing activities:                       |  |                                      |            |   |                                      |   |            |  
|Capital expenditures for property and equipment                              |  |                                      | (1,005,000 | ) |                                      |   | (1,436,000 | )
|Proceeds from disposal of property and equipment                             |  |                                      | 12,000     |   |                                      |   |           |  
|Principal payments received on notes receivable                              |  |                                      | 1,151,000  |   |                                      |   | 1,038,000  |  
|Investment in restricted money market account                                |  |                                      | (84,000    | ) |                                      |   | (578,000   | )
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Net cash provided by (used in) investing activities of continuing operations |  |                                      | 74,000     |   |                                      |   | (976,000   | )
|Capital expenditures for property and equipment of discontinued operations   |  |                                      | (16,000    | ) |                                      |   | (2,440,000 | )
|Proceeds from sale of discontinued operations, net of related expenses       |  |                                      | 11,760,000 |   |                                      |   | 43,000     |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Net cash provided by (used in) investing activities                          |  |                                      | 11,818,000 |   |                                      |   | (3,373,000 | )
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Cash flows provided by financing activities:                                 |  |                                      |            |   |                                      |   |            |  
|Exercise of stock options                                                    |  |                                      | 340,000    |   |                                      |   | 137,000    |  
|Borrowings under credit agreement                                            |  |                                      | 3,000,000  |   |                                      |   |           |  
|Payments on long-term debt                                                   |  |                                      | (3,000,000 | ) |                                      |   |           |  
|Payments on capital lease obligations                                        |  |                                      |           |   |                                      |   | (67,000    | )
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Net cash provided by financing activities of continuing operations           |  |                                      | 340,000    |   |                                      |   | 70,000     |  
|Net cash used in financing activities of discontinued operations             |  |                                      | (11,000    | ) |                                      |   | (13,000    | )
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Net cash provided by financing activities                                    |  |                                      | 329,000    |   |                                      |   | 57,000     |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Net increase (decrease) in cash                                              |  |                                      | 7,074,000  |   |                                      |   | (6,207,000 | )
|Cash at beginning of period                                                  |  |                                      | 2,593,000  |   |                                      |   | 10,493,000 |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Cash at end of period                                                        |  | $                                    | 9,667,000  |   |                                      | $ | 4,286,000  |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Supplemental disclosures of cash flow information:                           |  |                                      |            |   |                                      |   |            |  
|Non-cash transactions:                                                       |  |                                      |            |   |                                      |   |            |  
|Value of common stock warrants recorded as debt discount                     |  | $                                    | 76,000     |   |                                      | $ |           |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Issuance of notes receivable                                                 |  | $                                    | 151,000    |   |                                      | $ | 35,000     |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Cash paid during the period for:                                             |  |                                      |            |   |                                      |   |            |  
|Interest                                                                     |  | $                                    | 112,000    |   |                                      | $ | 57,000     |  
|                                                                             |  |                                      |            |   |                                      |   |            |  
|Income taxes                                                                 |  | $                                    | 74,000     |   |                                      | $ | 61,000     |  
|                                                                             |  |                                      |            |   |                                      |   |            |  

See accompanying notes to condensed consolidated financial statements.



3



---

##### Table of Contents

DIEDRICH COFFEE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 7, 2007

(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 Article 10 of Regulation S-X. These 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 28, 2006.

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

On September 14, 2006, the Company and Starbucks Corporation entered into an asset purchase agreement pursuant to which Starbucks agreed to purchase the Companys leasehold interests in up to 40 of the 47
locations where the Company operates retail stores under the Diedrich Coffee and Coffee People brands, along with certain related fixtures and equipment, improvements, prepaid items, and ground lease improvements, and to assume certain liabilities
as set forth in the asset purchase agreement. As more fully discussed in Note 9, the Company transferred 30 stores to Starbucks during the twelve weeks ended March 7, 2007.

In accordance with Statement of Financial Accounting Standards (SFAS) 144, Accounting for the Impairment or Disposal of Long-Lived Assets, the financial results of the Companys
Diedrich Coffee and Coffee People retail operations which were sold or to be sold, are reported as discontinued operations for all periods presented.

Assets held for sale in the condensed consolidated balance sheet at March 7, 2007 include property and equipment, yet to be transferred to Starbucks or other buyers.

Assets held for sale in the condensed consolidated balance sheet at June 28, 2006 include the following assets:



| |  |  | Property and equipment, net for Diedrich Coffee, Inc. and Coffee People, Inc. retail stores
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | Goodwill
| | - |  | --------



| |  |  | Other assets
| | - |  | ------------

Liabilities held for sale in the
condensed consolidated balance sheet at June 28, 2006 include the following liability:



| |  |  | Obligations under capital leases
| | - |  | --------------------------------

The following
accounts are reflected in Loss from Discontinued Operations in the condensed consolidated statements of operations:



| |  |  | Retail revenues for Diedrich Coffee, Inc. and Coffee People, Inc.
| | - |  | -----------------------------------------------------------------



| |  |  | Cost of sales and related occupancy costs
| | - |  | -----------------------------------------



| |  |  | Operating expenses
| | - |  | ------------------



| |  |  | Depreciation and amortization
| | - |  | -----------------------------



| |  |  | General and administrative expenses
| | - |  | -----------------------------------



| |  |  | Interest expense
| | - |  | ----------------



| |  |  | Provision for taxes paid
| | - |  | ------------------------



| |  |  | Impairment of assets
| | - |  | --------------------



| |  |  | Employee termination costs
| | - |  | --------------------------



| |  |  | Operating lease termination costs
| | - |  | ---------------------------------



4



---

##### Table of Contents

Recent Accounting Pronouncements

In July 2006, the Financial Accounting Standards Board issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of SFAS Statement No. 109 (FIN
48) which seeks to reduce the diversity in practice associated with the accounting and reporting for uncertainty in income tax positions. FIN 48 prescribes a comprehensive model for the financial statement recognition, measurement,
presentation and disclosure of uncertain tax positions taken or expected to be taken in income tax returns. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company will adopt the new requirements in the first quarter
of fiscal 2008. The cumulative effects, if any, of adopting FIN 48 will be recorded as an adjustment to retained earnings as of the beginning of the period of adoption. The Company has not yet determined the impact, if any, of adopting FIN 48 on its
consolidated financial statements.

In September 2006, the FASB issued Statement on Financial Accounting Standards No. 157 (SFAS No. 157),
Fair Value Measurements. 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. The Company has not yet determined the impact, if any, of adopting SFAS No. 157 on
its consolidated financial statements.

In February 2007, the FASB issued Statement on Financial Accounting Standards No. 159 (SFAS No. 159),
The Fair Value Option for Financial Assets and Financial Liabilities. 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. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007. The Company has not yet determined the impact, if any, of adopting SFAS No. 159 on its consolidated financial
statements.

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.

Use of
Estimates

The preparation of 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 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 the 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.

On June 30, 2005, the Company adopted the provisions of SFAS 123R, Share-Based Payment (SFAS 123R). SFAS 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 alternatives in adopting SFAS 123R. Under the modified-prospective transition method, compensation
cost is recognized in financial statements issued subsequent to the date of adoption for all stock-



5



---

##### Table of Contents

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 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 123, except that forfeitures rate will be estimated for all options, as required by SFAS 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



6



---

##### Table of Contents

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 7, 2007      |  | March 8, 2006          |  | March 7, 2007 |  | March 8, 2006
|Risk free interest rate |  | 4.70%              |  | 4.47%                  |  | 4.70%  5.29% |  | 4.00%  4.47%
|Expected life           |  | 2 years            |  | 2 years                |  | 2 years       |  | 2 years      
|Expected volatility     |  | 63%                |  | 66%                    |  | 55%  64%     |  | 44% - 75%    
|Expected dividend yield |  | 0%                 |  | 0%                     |  | 0 %           |  | 0 %          
|Forfeiture rate         |  | 5.15%              |  | 4.30%                  |  | 5.02%  6.32% |  | 1.65%  4.30%

A summary of option activity under our stock option plans for the twelve weeks ended March 7, 2007 is as
follows:



|                                     |  |                   |   |  |                                 |      |                                                     |     |                               |   |       
|------------------------------------ |  | ----------------- | - |  | ------------------------------- | ---- | --------------------------------------------------- | --- | ----------------------------- | - | ------
|                                     |  | Number of options |   |  | Weighted average exercise price |      | Weighted average remaining contractual term (years) |     | Aggregate intrinsic Value ($)
|Options outstanding at June 28, 2006 |  | 941,000           |   |  | $                               | 4.94 |                                                     |     |                               |   |       
|Plus options granted                 |  | 90,000            |   |  |                                 | 3.65 |                                                     |     |                               |   |       
|Less:                                |  |                   |   |  |                                 |      |                                                     |     |                               |   |       
|Options exercised                    |  | (249,000          | ) |  |                                 | 3.40 |                                                     |     |                               |   |       
|Options canceled or expired          |  | (216,000          | ) |  |                                 | 5.69 |                                                     |     |                               |   |       
|                                     |  |                   |   |  |                                 |      |                                                     |     |                               |   |       
|Options outstanding at March 7, 2007 |  | 566,000           |   |  |                                 | 5.13 |                                                     | 6.7 |                               | $ | 75,000
|                                     |  |                   |   |  |                                 |      |                                                     |     |                               |   |       
|Options exercisable at March 7, 2007 |  | 428,000           |   |  | $                               | 5.49 |                                                     | 6.0 |                               | $ | 50,000
|                                     |  |                   |   |  |                                 |      |                                                     |     |                               |   |       

Stock-based compensation expense included in the statement of operations for the twelve weeks ended March 7,
2007 was approximately $60,000 and for the thirty-six weeks ended March 7, 2007 was approximately $221,000. As of March 7, 2007, there was approximately $159,000 of total unrecognized stock-based compensation cost related to options
granted under our plans that will be recognized over a weighted average period of 0.9 years. The total intrinsic value of options exercised during the thirty-six weeks ended March 7, 2007 was approximately $124,000. A summary of the status of
the Companys unvested options as of March 7, 2007, and changes during the thirty-six weeks ended March 7, 2007, is presented below:



|                                  |  |         |   |  |                                               |     
|--------------------------------- |  | ------- | - |  | --------------------------------------------- | ----
|Unvested Options                  |  | Options |   |  | Weighted  Average Grant- Date Fair Value ($)
|Unvested options at June 28, 2006 |  | 155,000 |   |  | $                                             | 4.64
|Granted                           |  | 83,000  |   |  |                                               | 3.62
|Vested                            |  | (92,000 | ) |  |                                               | 4.62
|Forfeited                         |  | (8,000  | ) |  |                                               | 4.30
|Unvested options at March 7, 2007 |  | 138,000 |   |  | $                                             | 4.06

Approximately 92,000 options vested during the thirty-six weeks ended March 7, 2007.

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 10.



7



---

##### Table of Contents

Reclassifications

Certain reclassifications have been made to the March 8, 2006 unaudited condensed consolidated financial statements and to the June 28, 2006 condensed consolidated financial statements to conform to the March 7, 2007
presentation.

2. INVENTORIES

Inventories consist of the
following:



|                                  |  |               |           |               |   |          
|--------------------------------- |  | ------------- | --------- | ------------- | - | ---------
|                                  |  | March 7, 2007 |           | June 28, 2006
|Unroasted coffee                  |  | $             | 1,153,000 |               | $ | 1,522,000
|Roasted coffee                    |  |               | 702,000   |               |   | 791,000  
|Accessory and specialty items     |  |               | 106,000   |               |   | 136,000  
|Other food, beverage and supplies |  |               | 1,008,000 |               |   | 1,397,000
|                                  |  |               |           |               |   |          
|Total inventory                   |  | $             | 2,969,000 |               | $ | 3,846,000
|                                  |  |               |           |               |   |          

3. NOTES RECEIVABLE

Notes receivable consist of the following:



|                                                                                                                                                                                                                                                                               |  |               |            |   |               |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------- | ---------- | - | ------------- | - | ---------- | -
|                                                                                                                                                                                                                                                                               |  | March 7, 2007 |            |   | June 28, 2006 |  
|Notes receivable bearing interest at rates from 0% to 9.5%, payable in installments of between $115 and $10,000 and due between January 2006
and August 2016. Notes are secured by the assets sold under the asset purchase and sale agreements or general security agreement. |  | $             | 353,000    |   |               | $ | 206,000    |  
|Notes receivable from a corporation discounted at an annual rate of 8.0%, payable annually in installments of between $1,000,000 and
$2,000,000, due between January 31, 2007 and January 31, 2011.                                                                            |  |               | 4,152,000  |   |               |   | 4,903,000  |  
|Less: current portion of notes receivable                                                                                                                                                                                                                                      |  |               | (1,141,000 | ) |               |   | (1,137,000 | )
|                                                                                                                                                                                                                                                                               |  |               |            |   |               |   |            |  
|Long-term portion of notes receivable                                                                                                                                                                                                                                          |  | $             | 3,364,000  |   |               | $ | 3,972,000  |  
|                                                                                                                                                                                                                                                                               |  |               |            |   |               |   |            |  

4. ACCRUED PROVISION FOR STORE CLOSURE

As required by SFAS 146, Accounting for Costs Associated with Exit or Disposal Activities, 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.



|                                     |  |             |         |                            |   |             |  |   |               |   |  |             |          |   |  |   |        
|------------------------------------ |  | ----------- | ------- | -------------------------- | - | ----------- |  | - | ------------- | - |  | ----------- | -------- | - |  | - | -------
|                                     |  | Beg Balance |         | Amounts Charged to Expense |   | Adjustments |  |   | Cash Payments |   |  | End Balance
|Fiscal year ended June 28, 2006      |  | $           | 91,000  |                            | $ | 401,000     |  | $ | (75,000       | ) |  | $           | (16,000  | ) |  | $ | 401,000
|Thirty-six weeks ended March 7, 2007 |  | $           | 401,000 |                            | $ | 857,000     |  | $ |              |   |  | $           | (461,000 | ) |  | $ | 797,000

Amounts charged to expense for the thirty-six weeks ended March 7, 2007 were $857,000.

5. EARNINGS PER SHARE

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



|                                                                         |  |                                  |           |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|------------------------------------------------------------------------ |  | -------------------------------- | --------- | -------------------------------- | - | ---------- | ------------------------------------ |  | - | ------------------------------------ | - |  | - | ---------- | -
|                                                                         |  | Twelve Weeks Ended March 7, 2007 |           | Twelve Weeks Ended March 8, 2006 |   |            | Thirty-six Weeks Ended March 7, 2007 |  |   | Thirty-six Weeks Ended March 8, 2006 |  
|Numerator:                                                               |  |                                  |           |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Income (loss) from continuing operations                                 |  | $                                | 197,000   |                                  | $ | (1,129,000 | )                                    |  | $ | (2,067,000                           | ) |  | $ | (3,188,000 | )
|                                                                         |  |                                  |           |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Denominator:                                                             |  |                                  |           |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Basic weighted average shares outstanding                                |  |                                  | 5,438,000 |                                  |   | 5,303,000  |                                      |  |   | 5,371,000                            |   |  |   | 5,300,000  |  
|Effect of dilutive securities                                            |  |                                  | 62,000    |                                  |   |           |                                      |  |   |                                     |   |  |   |           |  
|                                                                         |  |                                  |           |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Diluted adjusted weighted average shares                                 |  |                                  | 5,500,000 |                                  |   | 5,303,000  |                                      |  |   | 5,371,000                            |   |  |   | 5,300,000  |  
|                                                                         |  |                                  |           |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  
|Basic and diluted net income (loss) per share from continuing operations |  | $                                | 0.04      |                                  | $ | (0.21      | )                                    |  | $ | (0.38                                | ) |  | $ | (0.60      | )
|                                                                         |  |                                  |           |                                  |   |            |                                      |  |   |                                      |   |  |   |            |  



8



---

##### Table of Contents

For computation of net income (loss) per share from continuing operations, 553,000 and all 973,000 of the options
outstanding as of March 7, 2007 and March 8, 2006, respectively, were excluded because their inclusion would have been anti-dilutive. In addition, 1,726,000 and 504,000 of the warrants to purchase shares of common stock as of March 7,
2007 and March 8, 2006, respectively, were excluded from the calculation of diluted net income (loss) per share because their inclusion would have been anti-dilutive.

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



|                                          |  |                                  |           |                                  |   |            |                                      |  |                                      |           |  |   |            |  
|----------------------------------------- |  | -------------------------------- | --------- | -------------------------------- | - | ---------- | ------------------------------------ |  | ------------------------------------ | --------- |  | - | ---------- | -
|                                          |  | Twelve Weeks Ended March 7, 2007 |           | Twelve Weeks Ended March 8, 2006 |   |            | Thirty-six Weeks Ended March 7, 2007 |  | Thirty-six Weeks Ended March 8, 2006 |          
|Numerator:                                |  |                                  |           |                                  |   |            |                                      |  |                                      |           |  |   |            |  
|Net income (loss)                         |  | $                                | 4,354,000 |                                  | $ | (1,684,000 | )                                    |  | $                                    | 578,000   |  | $ | (4,677,000 | )
|                                          |  |                                  |           |                                  |   |            |                                      |  |                                      |           |  |   |            |  
|Denominator:                              |  |                                  |           |                                  |   |            |                                      |  |                                      |           |  |   |            |  
|Basic weighted average shares outstanding |  |                                  | 5,438,000 |                                  |   | 5,303,000  |                                      |  |                                      | 5,371,000 |  |   | 5,300,000  |  
|Effect of dilutive securities             |  |                                  | 62,000    |                                  |   |           |                                      |  |                                      |          |  |   |           |  
|                                          |  |                                  |           |                                  |   |            |                                      |  |                                      |           |  |   |            |  
|Diluted adjusted weighted average shares  |  |                                  | 5,500,000 |                                  |   | 5,303,000  |                                      |  |                                      | 5,371,000 |  |   | 5,300,000  |  
|                                          |  |                                  |           |                                  |   |            |                                      |  |                                      |           |  |   |            |  
|Basic net income (loss) per share         |  | $                                | 0.80      |                                  | $ | (0.32      | )                                    |  | $                                    | 0.11      |  | $ | (0.88      | )
|                                          |  |                                  |           |                                  |   |            |                                      |  |                                      |           |  |   |            |  
|Diluted net income (loss) per share       |  | $                                | 0.79      |                                  | $ | (0.32      | )                                    |  | $                                    | 0.11      |  | $ | (0.88      | )
|                                          |  |                                  |           |                                  |   |            |                                      |  |                                      |           |  |   |            |  

6. 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 (loss) before income taxes.

Summarized financial information concerning the Companys reportable segments is shown in the following table. 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 7, 2007      |           | March 8, 2006          |   | March 7, 2007 |  | March 8, 2006
|Net revenue:                        |  |                    |           |                        |   |               |  |               |            |  |   |           
|Wholesale                           |  | $                  | 6,890,000 |                        | $ | 5,102,000     |  | $             | 19,349,000 |  | $ | 14,496,000
|Franchise                           |  |                    | 855,000   |                        |   | 972,000       |  |               | 2,613,000  |  |   | 2,668,000 
|Retail                              |  |                    | 821,000   |                        |   | 1,074,000     |  |               | 2,191,000  |  |   | 3,007,000 
|                                    |  |                    |           |                        |   |               |  |               |            |  |   |           
|Total net revenue                   |  | $                  | 8,566,000 |                        | $ | 7,148,000     |  | $             | 24,153,000 |  | $ | 20,171,000
|                                    |  |                    |           |                        |   |               |  |               |            |  |   |           
|Depreciation and amortization:      |  |                    |           |                        |   |               |  |               |            |  |   |           
|Wholesale                           |  | $                  | 126,000   |                        | $ | 89,000        |  | $             | 356,000    |  | $ | 377,000   
|Retail                              |  |                    | 55,000    |                        |   | 55,000        |  |               | 164,000    |  |   | 138,000   
|Corporate                           |  |                    | 58,000    |                        |   | 77,000        |  |               | 190,000    |  |   | 222,000   
|                                    |  |                    |           |                        |   |               |  |               |            |  |   |           
|Total depreciation and amortization |  | $                  | 239,000   |                        | $ | 221,000       |  | $             | 710,000    |  | $ | 737,000   
|                                    |  |                    |           |                        |   |               |  |               |            |  |   |           
|Interest expense:                   |  |                    |           |                        |   |               |  |               |            |  |   |           
|Wholesale                           |  | $                  |          |                        | $ |              |  | $             |           |  | $ |          



9



---

##### Table of Contents

|                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|--------------------------------------------------------------------------- |  | ------------------ | ---------- | - | ---------------------- | - | ---------- | ------------- |  | - | ------------- | - |  | - | ---------- | -
|                                                                            |  | TWELVE WEEKS ENDED |            |   | THIRTY-SIX WEEKS ENDED |  
|                                                                            |  | March 7, 2007      |            |   | March 8, 2006          |   |            | March 7, 2007 |  |   | March 8, 2006 |  
|Franchise                                                                   |  |                    |           |   |                        |   |           |               |  |   |              |   |  |   | 3,000      |  
|Corporate                                                                   |  |                    | 122,000    |   |                        |   | 18,000     |               |  |   | 210,000       |   |  |   | 62,000     |  
|                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Total interest expense                                                      |  | $                  | 122,000    |   |                        | $ | 18,000     |               |  | $ | 210,000       |   |  | $ | 65,000     |  
|                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Segment income (loss) from continuing operations before income tax benefit: |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Wholesale                                                                   |  | $                  | 785,000    |   |                        | $ | 697,000    |               |  | $ | 2,550,000     |   |  | $ | 2,078,000  |  
|Franchise                                                                   |  |                    | (216,000   | ) |                        |   | 775,000    |               |  |   | (19,000       | ) |  |   | 2,193,000  |  
|Retail                                                                      |  |                    | (52,000    | ) |                        |   | (57,000    | )             |  |   | (626,000      | ) |  |   | (40,000    | )
|Corporate                                                                   |  |                    | (1,624,000 | ) |                        |   | (2,666,000 | )             |  |   | (5,276,000    | ) |  |   | (7,803,000 | )
|                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Total segment loss from continuing operations before income tax provision   |  | $                  | (1,107,000 | ) |                        | $ | (1,251,000 | )             |  | $ | (3,371,000    | ) |  | $ | (3,572,000 | )
|                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|                                                                            |  |                    |            |  
|                                                                            |  |                    |            |   |                        |   |            | March 7, 2007 |  |   | June 29, 2006 |  
|Identifiable assets:                                                        |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Assets held for sale                                                        |  |                    |            |   |                        |   |            |               |  | $ | 238,000       |   |  | $ | 5,221,000  |  
|Retail                                                                      |  |                    |            |   |                        |   |            |               |  |   | 1,422,000     |   |  |   | 2,547,000  |  
|Wholesale                                                                   |  |                    |            |   |                        |   |            |               |  |   | 8,230,000     |   |  |   | 7,431,000  |  
|Franchise                                                                   |  |                    |            |   |                        |   |            |               |  |   | 1,590,000     |   |  |   | 1,276,000  |  
|Corporate                                                                   |  |                    |            |   |                        |   |            |               |  |   | 16,037,000    |   |  |   | 9,476,000  |  
|                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Tangible assets                                                             |  |                    |            |   |                        |   |            |               |  |   | 27,517,000    |   |  |   | 25,951,000 |  
|Assets held for sale                                                        |  |                    |            |   |                        |   |            |               |  |   |              |   |  |   | 1,347,000  |  
|Goodwill  Wholesale                                                        |  |                    |            |   |                        |   |            |               |  |   | 6,311,000     |   |  |   | 6,311,000  |  
|Goodwill  Franchise                                                        |  |                    |            |   |                        |   |            |               |  |   | 521,000       |   |  |   | 521,000    |  
|                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  
|Total assets                                                                |  |                    |            |   |                        |   |            |               |  | $ | 34,349,000    |   |  | $ | 34,130,000 |  
|                                                                            |  |                    |            |   |                        |   |            |               |  |   |               |   |  |   |            |  

7. LEASE CONTINGENCIES

The Company is liable on the master real property leases for 65 Gloria Jeans 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 all required payments under the
master lease. The Companys maximum theoretical future exposure at March 7, 2007, computed as the sum of all remaining lease payments through the expiration dates of the respective leases, was approximately $18,486,000. 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.

8. OUTSTANDING FINANCING ARRANGEMENTS AND RESTRICTED CASH

On May 10, 2004 the Company entered into a $5,000,000 Contingent Convertible Note Purchase Agreement. The agreement provides for the Company to, at its election,
issue notes with up to an aggregate principal amount of $5,000,000. The notes are to be amortized on a monthly basis at a rate that will repay 60% of the principal amount of the note by June 30, 2008. The remaining 40% will mature on that date.
Interest is payable at three-month LIBOR plus 5.30% (10.64% at March 7, 2007), and a facility fee of 1.00% annually is payable on the unused portion of the facility. The agreement contains covenants that limit the amount of indebtedness that
the Company may have outstanding in relation to its tangible net worth. As of March 7, 2007, the Company was in compliance with all the covenants in the agreement. Notes are convertible into common stock only upon certain changes of control.
For notes issued and repaid, warrants to purchase shares are to be issued with the same rights and restrictions for exercise as existed for convertibility of the notes at the time of their issuance. Warrants are exercisable only in the event of a
change of control and expire on June 30, 2010. The fair value of warrants issued with respect to notes repaid will be recorded as a discount to debt, at the date of issuance, which will then be amortized using the effective interest method.
Warrants to purchase common stock of the Company will be issued only upon a change in control of the Company. The lender under this agreement is a limited partnership of which the chairman of the Companys board of directors serves as the sole
general partner. A total of 1,274,957 warrants are issuable upon a change in control for previous debt repayments under this facility. The Company has issued 4,219 warrants as of March 7, 2007.



10



---

##### Table of Contents

On August 23, 2006, the Company issued a $1,000,000 note under the facility and recorded a discount of $25,000 to
reflect the value of the warrants as of the borrowing date. On October 2, 2006, the Company issued a $1,000,000 note under the facility and recorded a discount of $26,000 to reflect the value of the warrants as of the borrowing date. On
December 22, 2006, the Company borrowed an additional amount of $1,000,000 under this facility and recorded a discount of $25,000 to reflect the value of the warrants as of the borrowing date. The $3,000,000 borrowing was fully repaid on
January 26, 2007. As of March 7, 2007, the Company had $5,000,000 available for future borrowing.



11



---

##### Table of Contents

On June 30, 2004, the Company entered into Amendment No. 1 to Contingent Convertible Note
Purchase Agreement (Amendment No. 1), which revised the definition of Availability to mean, on any date, the loan amount less the sum of the principal amounts then outstanding under the Note Purchase Agreement. Under the
original Note Purchase Agreement, availability was calculated using a formula that reduced availability over time.

On November 4,
2005, the Company entered into a new Credit Agreement with Bank of the West. The agreement provides for a $750,000 letter of credit facility that expires on October 15, 2007. The letter of credit facility is secured by a deposit account at Bank
of the West. As of March 7, 2007, this deposit account had a balance of $667,000, which is shown as restricted cash on the consolidated balance sheets. As of March 7, 2007, $651,000 of letters of credit was outstanding under the letter of
credit facility. The agreement contains covenants that, among other matters, require the Company to submit financial statements to the bank within specified time periods. As of March 7, 2007, the Company was in compliance with all Bank of the
West agreement covenants.

On March 31, 2006, the Company entered into Amendment No. 2 to Contingent Convertible Note Purchase
Agreement (Amendment No. 2). Amendment No. 2: (i) contains a waiver with respect to the default of the Minimum EBITDA Covenant as of March 8, 2006 and removes the Minimum EBITDA from the Note Purchase Agreement;
(ii) clarifies that warrants to purchase common stock of the Company will be issued with respect to repaid principal amounts only upon a change in control of the Company; (iii) increases the interest rate applicable to outstanding amounts
under the credit facility by 2%, to LIBOR plus 5.30% (10.64% at March 7, 2007); and (iv) extended the exercise date of all warrants issued or to be issued under the Note Purchase Agreement by one year, to May 10, 2009, which was
subsequently extended as discussed below. The maturity date for any notes issued in the future was unaffected by Amendment No. 2. As of March 7, 2007, the Company was in compliance with all agreement covenants as amended by Amendment No 2.

On September 22, 2006, the Company entered into Amendment No. 3 to Contingent Convertible Note Purchase Agreement
(Amendment No. 3). Amendment No. 3 (i) changes the date specified in the definition of Maturity Date from May 10, 2007 to June 30, 2008; (ii) adjusts the calculation of monthly payments to
reflect the extended maturity date; (iii) removes a condition precedent to each loan that previously required there to be no material adverse effect or event reasonably likely to result in a material adverse effect before the obligation of the
lender to purchase any note arose; (iv) amends the events of default so that an event that has, or is reasonably likely to have, a material adverse effect will not be considered such an event of default; (v) amends the notice requirements
so that the Company is not required to give notice to the lender of any event that is reasonably likely to have a material adverse effect; and (vi) extends the exercise date of all warrants issued or to be issued under the Note Purchase
Agreement to June 30, 2010.

9. DISCONTINUED OPERATIONS

The Companys strategic direction will focus on growing the wholesale business segment and the related distribution channels, including franchise stores. As part of the plan to narrow the focus of the retail
business segment to only franchise operations, the Company plans to close all Diedrich Coffee and Coffee People company-operated locations, but retain the two brands for its wholesale and franchise operations. In conjunction with the
transaction with Starbucks Corporation, the Company has commenced the exiting of any remaining Diedrich Coffee and Coffee People company-operated locations.

On September 14, 2006, the Company and Starbucks Corporation entered into an asset purchase agreement pursuant to which Starbucks agreed to purchase the Companys leasehold interests in up to 40 of the 47
locations where the Company operates retail stores under the Diedrich Coffee and Coffee People brands, along with certain related fixtures and equipment, improvements, prepaid items, and ground lease improvements, and to assume certain liabilities
as set forth in the asset purchase agreement. On December 12, 2006, the Companys stockholders approved the asset purchase agreement at the Companys annual stockholder meeting.

Pursuant to the asset purchase agreement, the actual amount paid by Starbucks is dependent on which and how many of the Company Stores are ultimately
transferred to Starbucks. Ten percent of the amount paid to the Company upon transfer of the Company Stores is required to be deposited into an escrow fund to be held in connection with the Companys indemnification obligations.

The closing for the transfer of an initial group of Company Stores occurred on January 16, 2007, which related to the transfer of 15 Diedrich Coffee
and Coffee People leaseholds and related assets to Starbucks in exchange for a cash payment of approximately $5,560,000 to the Company and the deposit of $618,000 in the escrow fund. In connection with the closing of the second group of Company
stores, which occurred on February 2, 2007, the Company transferred an additional 13 Diedrich Coffee and Coffee People leaseholds and related assets to Starbucks and agreed to retain three Company stores that were the subject of the asset
purchase agreement in exchange for a cash payment of approximately $5,565,000 to the Company and the deposit of approximately $514,000 into the escrow fund. In connection with the third closing, which occurred on February 9, 2007, the Company
transferred one additional Diedrich Coffee stores leasehold and related assets to Starbucks in exchange for a cash payment of approximately $63,000



12



---

##### Table of Contents

to the Company and the deposit of approximately $7,000 into the escrow fund. In connection with the fourth closing, which occurred on February 28, 2007,
the Company transferred one additional Diedrich Coffee stores leasehold and related assets to Starbucks in exchange for a cash payment of approximately $586,000 to the Company and the deposit of approximately $65,000 into the escrow fund.
Subsequent to the Companys quarter end on March 7, 2007, the Company transferred one additional Diedrich Coffee stores leasehold and related assets to Starbucks on March 23, 2007 in exchange for a cash payment of approximately
$220,000 to the Company and the deposit of approximately $25,000 into the escrow fund. On April 20, 2007, we closed our last transaction with Starbucks with the transfer of one Diedrich Coffee stores leasehold and related assets in exchange
for a cash payment of approximately $168,000 and the deposit of approximately $18,000 into the escrow fund. As of March 7, 2007, the Company had $1,203,000 held in escrow.

The Company and Starbucks have made certain customary representations, warranties and covenants in the asset purchase agreement. The asset purchase
agreement also contains customary indemnification provisions for certain claims and provides for a basket of $100,000 and a cap of $2,000,000 for breaches of the Companys representations and warranties contained in the asset purchase
agreement.

As part of the asset purchase agreement, the Company has 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 employee to enter the Companys employment for three years after the closing of the transaction.

In separate transactions with three parties other than Starbucks, the Company transferred three retail store location leaseholds and related assets on
January 31, 2007, transferred certain assets (excluding leaseholds) relating to two retail store locations on February 5, 2007 and March 9, 2007, and received proceeds from these transactions of $620,000, $10,000, and $25,000, respectively.

Assets held for sale consisted of the following:



|                            |  |               |         |               |   |          
|--------------------------- |  | ------------- | ------- | ------------- | - | ---------
|                            |  | March 7, 2007 |         | June 28, 2006
|Property and equipment, net |  | $             | 210,000 |               | $ | 5,027,000
|Goodwill, net               |  |               |        |               |   | 1,347,000
|Other assets                |  |               | 28,000  |               |   | 194,000  
|                            |  |               |         |               |   |          
|Total assets held for sale  |  | $             | 238,000 |               | $ | 6,568,000
|                            |  |               |         |               |   |          

In accordance with SFAS 144, the financial results of the retail operations are reported as discontinued
operations for all periods presented.

The financial results included in discontinued operations were as follows:



|                                                                      |  |                    |            |   |                        |   |           |               |  |   |               |   |  |   |            |  
|--------------------------------------------------------------------- |  | ------------------ | ---------- | - | ---------------------- | - | --------- | ------------- |  | - | ------------- | - |  | - | ---------- | -
|                                                                      |  | TWELVE WEEKS ENDED |            |   | THIRTY-SIX WEEKS ENDED |  
|                                                                      |  | March 7, 2007      |            |   | March 8, 2006          |   |           | March 7, 2007 |  |   | March 8, 2006 |  
|Net revenue                                                           |  | $                  | 2,966,000  |   |                        | $ | 6,897,000 |               |  | $ | 16,833,000    |   |  | $ | 20,991,000 |  
|                                                                      |  |                    |            |   |                        |   |           |               |  |   |               |   |  |   |            |  
|Gain on sale of discontinued operations, net of $1,304,000 tax        |  |                    | 5,917,000  |   |                        |   |          |               |  |   | 5,917,000     |   |  |   |           |  
|Loss from discontinued operations, net of $0 income taxes             |  |                    | (1,760,000 | ) |                        |   | (555,000  | )             |  |   | (3,272,000    | ) |  |   | (1,489,000 | )
|                                                                      |  |                    |            |   |                        |   |           |               |  |   |               |   |  |   |            |  
|Total income (loss) from discontinued operations, net of income taxes |  | $                  | 4,157,000  |   |                        | $ | (555,000  | )             |  | $ | 2,645,000     |   |  | $ | (1,489,000 | )
|                                                                      |  |                    |            |   |                        |   |           |               |  |   |               |   |  |   |            |  



13



---

##### Table of Contents

10. 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 $11,000 for the twelve weeks ended March 7, 2007 and $13,000 for the twelve weeks ended March 8, 2006. Employer matching totaled $35,000 and $36,000 for the thirty-six weeks ended
March 7, 2007 and March 8, 2006, respectively.

Deferred Compensation Plan

Effective December 15, 2005, the Company amended its non-qualified deferred compensation plan. Under the amended plan, plan participants may elect to defer, on a pre-tax basis, a portion (from 0% to 100%) of
their base salary, service bonus, and performance-based compensation. Any amounts deferred by a plan participant will be credited to the plan participants deferred compensation account. The plan further provides that the Company may make
discretionary contributions to a plan participants deferred compensation account. Each plan participant will be vested in the amounts held in the plan participants deferred compensation account as follows: (i) one hundred percent
(100%) vested at all times with respect to all amounts of deferred compensation; and (ii) one hundred percent (100%) vested at all times with respect to all employer discretionary contributions. The Company made no discretionary
contributions to plan participants accounts for the thirty-six weeks ended March 7, 2007 and March 8, 2006.

The plan also provides that
any amounts deferred under the plan may not be distributed to a plan participant until the earlier of: (i) the plan participants separation from service with the Company; (ii) the Plan participants retirement from the Company;
(iii) the plan participants disability; (iv) the plan participants death; (v) the occurrence of a change in control of the Company; (vi) the occurrence of an unforeseeable emergency, as defined in the plan; or
(vii) such other date as set forth in the plan participants deferral election, including a date that occurs prior to the plan participants separation from service with the Company. Any amounts distributed to a plan participant will
be paid in a form specified by the plan participant, or in the form of either a lump sum payment in an amount equal to the plan participants deferred compensation account balance or equal annual installments of the plan participants
deferred compensation account balance over a period not to exceed (i) 20 years in the case of a distribution due to separation from service, death or disability or (ii) five years in the case of a distribution for educational expenses.

The Company has purchased a COLI contract insuring two of the participants in the deferred compensation plan. The policy is held in a trust to provide
additional benefit security for the deferred compensation plan. The assets in the trust are owned by the Company and are subject to claims of its creditors. The gross cash surrender value of these contracts as of March 7, 2007 was $375,000 as
shown in the accompanying condensed consolidated balance sheets. Total death benefits payable was $14,838,000 at March 7, 2007. Management intends to use the future death benefits from these insurance contracts to fund the deferred compensation
arrangements; however, there may not be a direct correlation between the timing of the future cash receipts and disbursements under these arrangements.



|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 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. A number of events and 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 report, along with the following possible events or factors:



| |  |  | the financial and operating performance of our wholesale operations;
| | - |  | --------------------------------------------------------------------



| |  |  | our ability to 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.
| | - |  | ------------------------------------



14



---

##### Table of Contents

Additional risks and uncertainties are described elsewhere in this report and in detail under the caption Risk
Factors and Trends Affecting Diedrich Coffee and Its Business in our Annual Report on Form 10-K for the fiscal year ended June 28, 2006 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.



15



---

##### Table of Contents

Except as required by law, we undertake no 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, our, and similar terms refer to Diedrich Coffee, Inc. and its 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 financial condition, the changes in
our financial condition and our results of operations. Our discussion is organized as follows:



| |  |  | Overview. This section provides a general description of our business and recent significant transactions that we believe are important in understanding our
results of operations. This section also contains a discussion of trends in our operations and key performance indicators that we use to evaluate business results.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

| |  |  | Results of operations. This section provides an analysis of our 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 7, 2007 to the results for the twelve and thirty-six weeks ended March 8, 2006.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Financial condition, liquidity and capital resources. This section provides an analysis of our cash flows and a discussion of our outstanding debt and
commitments, both firm and contingent, that existed as of March 7, 2007. 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 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, including the critical accounting policies, are summarized in Note 1 to the
accompanying unaudited condensed consolidated financial statements.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

OVERVIEW

Business

We are a specialty coffee roaster, wholesaler and retailer
and our brands include Diedrich Coffee, Gloria Jeans, and Coffee People. We roast high quality specialty coffees at our roasting facility in central California and sell whole bean and ground coffees to our franchise partners, office
coffee service distributors, foodservice customers including restaurants and hotels; other wholesale customers such as specialty retailers, and directly to individual consumers via our web stores. We believe that we are differentiated from
other specialty coffee companies by the quality of our coffee products and the superior customer service that we provide to our customers. Our roasting recipes take into account the specific variety, origin and physical characteristics of each
coffee bean to maximize its unique flavor.

As of March 7, 2007, we owned and operated 10 retail locations and franchised 149 other retail locations
under these brands, for a total of 159 retail coffee outlets. As of March 7, 2007, our retail units were located in 31 states and we had over 800 wholesale accounts with office coffee service distributors, chain and independent restaurants
and others.

Recent Developments

Our
strategic direction is currently focused on growing the wholesale business segment and the related distribution channels, including franchise stores. As part of the plan to narrow the focus of the retail business segment to only franchise
operations, our plans are to close all Diedrich Coffee and Coffee People company-operated locations, but retain the two brands for our wholesale and franchise operations. In conjunction with the transaction with Starbucks Corporation, we have
commenced the exiting of any remaining Diedrich Coffee and Coffee People company-operated locations. As such, our results of company-operated Diedrich Coffee and Coffee People retail operations are reported as discontinued operations for all periods
presented. The financial results of company-operated Gloria Jeans retail operations are reported as continuing operations for all periods presented.

On September 14, 2006, we and Starbucks Corporation entered into an asset purchase agreement pursuant to which Starbucks agreed to purchase our leasehold interests in up to 40 of the 47 locations where we operate
retail stores under the Diedrich Coffee and Coffee People brands, along with certain related fixtures and equipment, improvements, prepaid items, and ground lease improvements, and to assume certain liabilities as set forth in the asset purchase
agreement. On December 12, 2006, our stockholders approved the asset purchase agreement at the annual stockholder meeting.

Pursuant
to the asset purchase agreement, the actual amount paid by Starbucks is dependent on which and how many of the Company Stores are ultimately transferred to Starbucks. Ten percent of the amount paid to the Company upon transfer of the Company Stores
is required to be deposited into an escrow fund to be held in connection with the Companys indemnification obligations.

The closing
for the transfer of an initial group of Company Stores occurred on January 16, 2007, which related to the transfer of 15 Diedrich Coffee and Coffee People leaseholds and related assets to Starbucks in exchange for a cash payment of
approximately $5,560,000 to the Company and the deposit of approximately $618,000 in the escrow fund. In connection with the closing of the second group of Company stores, which occurred on February 2, 2007,we transferred an additional 13
Diedrich Coffee and Coffee People leaseholds and related assets to Starbucks and agreed to retain three Company stores that were the subject of the asset purchase agreement in exchange for a cash payment of approximately $5,565,000 to the Company
and the deposit of approximately $514,000 into the escrow fund. In connection with the third closing, which occurred on February 9, 2007, we transferred one additional Diedrich Coffee stores leasehold and related assets to Starbucks in
exchange for a cash payment of approximately $63,000



17



---

##### Table of Contents

and the deposit of approximately $7,000 into the escrow fund. In connection with the fourth closing, which occurred on February 28, 2007, we transferred
one additional Diedrich Coffee stores leasehold and related assets to Starbucks in exchange for a cash payment of approximately $586,000 and the deposit of approximately $65,000 into the escrow fund. Subsequent to the our quarter end on
March 7, 2007, we transferred one additional Diedrich Coffee stores leasehold and related assets to Starbucks on March 23, 2007 in exchange for a cash payment of approximately $220,000 and the deposit of approximately $25,000 into
the escrow fund. On April 20, 2007, we closed our last transaction with Starbucks with the transfer of one Diedrich Coffee stores leasehold and related assets in exchange for a cash payment of approximately $168,000 and the deposit of
approximately $18,000 into the escrow fund. As of March 7, 2007, we had $1,203,00 held in escrow.

We and Starbucks have made certain
customary representations, warranties and covenants in the asset purchase agreement. The asset purchase agreement also contains customary indemnification provisions for certain claims and provides for a basket of $100,000 and a cap of $2,000,000 for
breaches of the Companys representations and warranties contained in the asset purchase agreement.

As part of the asset purchase
agreement, we have agreed to a non-compete provision that for three years after the closing of the transaction restricts our 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 our retail stores were 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 us, 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. We have also agreed that we will not solicit any Starbucks employee to become employed by us for three years after the closing of the transaction.

In separate transactions with three parties other than Starbucks, we transferred three retail store location leaseholds and related assets on January 31,
2007, transferred certain assets (excluding leaseholds) relating to two retail store locations on February 5, 2007 and March 9, 2007, and received proceeds from these transactions of $620,000, $10,000, and $25,000, respectively.



18



---

##### Table of Contents

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 2006 and fiscal 2007 through the thirty-six weeks ended March 7, 2007, is set forth below:



|                                                |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|----------------------------------------------- |  | ---------------------- |  | ------ |  | ------------ | - |  | ---------------------------------------------------- | - |  | --------------------- |  | ------ |  | ------ | - |  | ---------------------------------------------------- | - |  | --------------------------
|                                                |  | Units at June 29, 2005 |  | Opened |  | Closed/ Sold |   |  | Net transfers between the Company and Franchisee (A) |   |  | Units atJune 28, 2006 |  | Opened |  | Closed |   |  | Net transfers between the Company and Franchisee (B) |   |  | Units at March 7, 2007 (C)
|Gloria Jeans Brand                             |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Company Operated                                |  | 11                     |  | 1      |  | (1           | ) |  | (6                                                   | ) |  | 5                     |  |       |  | (1     | ) |  | 2                                                    |   |  | 6                         
|Franchise  Domestic                            |  | 132                    |  | 16     |  | (15          | ) |  | 6                                                    |   |  | 139                   |  | 10     |  | (9     | ) |  | (2                                                   | ) |  | 138                       
|                                                |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Total Company Operated and Franchise  Domestic |  | 143                    |  | 17     |  | (16          | ) |  |                                                     |   |  | 144                   |  | 10     |  | (10    | ) |  |                                                     |   |  | 144                       
|                                                |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Diedrich Coffee Brand                           |  |                        |  |        |  |              |   |  |                                                     |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Company Operated                                |  | 26                     |  | 1      |  |             |   |  | (1                                                   | ) |  | 26                    |  |       |  | (22    | ) |  |                                                     |   |  | 4                         
|Franchise  Domestic                            |  | 7                      |  | 1      |  | (1           | ) |  | 1                                                    |   |  | 8                     |  |       |  | (1     | ) |  |                                                     |   |  | 7                         
|                                                |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Subtotal Diedrich                               |  | 33                     |  | 2      |  | (1           | ) |  |                                                     |   |  | 34                    |  |       |  | (23    | ) |  |                                                     |   |  | 11                        
|                                                |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Coffee People Brand                             |  |                        |  |        |  |              |   |  |                                                     |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Company Operated                                |  | 25                     |  | 4      |  | (7           | ) |  | (1                                                   | ) |  | 21                    |  |       |  | (18    | ) |  | (3                                                   | ) |  |                          
|Franchise  Domestic                            |  |                       |  |       |  |             |   |  | 1                                                    |   |  | 1                     |  |       |  |       |   |  | 3                                                    |   |  | 4                         
|                                                |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Subtotal Coffee People                          |  | 25                     |  | 4      |  | (7           | ) |  |                                                     |   |  | 22                    |  |       |  | (18    | ) |  |                                                     |   |  | 4                         
|                                                |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           
|Total                                           |  | 201                    |  | 23     |  | (24          | ) |  |                                                     |   |  | 200                   |  | 10     |  | (51    | ) |  |                                                     |   |  | 159                       
|                                                |  |                        |  |        |  |              |   |  |                                                      |   |  |                       |  |        |  |        |   |  |                                                      |   |  |                           

---

|(A) | Six company operated Gloria Jeans, one company operated Diedrich Coffee, and one company operated Coffee People coffeehouses were transferred to franchisees during fiscal year
2006.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | One company operated Gloria Jeans coffeehouse was transferred to a franchisee, two Gloria Jeans franchise operated coffeehouses were transferred to the company and three
company operated Coffee People coffeehouses were transferred to franchisees during the current fiscal year.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | On September 14, 2006, we and Starbucks entered into an agreement pursuant to which Starbucks agreed to purchase our leasehold interests in certain locations where we operate
retail stores under the Diedrich Coffee and Coffee People brands. To date, the company has transferred 30 stores to Starbucks. See Recent Developments above.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Seasonality and Quarterly Results

Historically, our business has experienced variations in sales and earnings from
quarter to quarter due to the holiday season and a variety of other factors, including, but not limited to, general economic trends, green coffee costs, competitive factors, marketing initiatives, weather and special or unusual events which are
outside of our control. Our franchise partners are subject to the seasonal fluctuations that affect retailers in general. 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 7, 2007 compared with the twelve weeks ended March 8, 2006

Total Net Revenue. Total net
revenue for the twelve weeks ended March 7, 2007 increased by $1,418,000, or 19.8%, to $8,566,000 from $7,148,000 for the twelve weeks ended March 8, 2006. Each component of total revenue is discussed below.

Wholesale Revenue. Our wholesale sales for the twelve weeks ended March 7, 2007 increased by $1,788,000, or 35.0%, to $6,890,000 from
$5,102,000 for the twelve weeks ended March 8, 2006. Wholesale sales to OCS (Office Coffee Services) and foodservice customers for the twelve weeks ended March 7, 2007 increased by $1,793,000, or 44.5%, to $5,822,000 from $4,029,000
for the twelve weeks ended March 8, 2006 led by a 47.0% increase in Keurig K-cup sales. Sales of roasted coffee to our franchisees remained relatively flat with a decrease of $5,000, or 0.5%, for the twelve weeks ended
March 7, 2007 as compared to the twelve weeks ended March 8, 2006.



19



---

##### Table of Contents

Franchise Revenue. Our franchise revenue consists of initial franchise fees, franchise
renewal fees, and royalties received on sales at franchised locations. Franchise revenue decreased by $117,000, or 12.0%, to $855,000 for the twelve weeks ended March 7, 2007 from $972,000 for the twelve weeks ended March 8, 2006.



20



---

##### Table of Contents

The decrease was primarily the result of a decrease in royalty income. Comparable store sales at Diedrich
franchise locations decreased 1.4% and decreased 2.9% at Gloria Jeans franchise locations during the third quarter as compared to the respective prior year period.

Retail Sales. Retail sales for the twelve weeks ended March 7, 2007 decreased by $253,000, or 23.6%, to $821,000 from $1,074,000 for the respective prior year period. This decrease was due to a
net decrease of 5 company-operated Gloria Jeans stores since the beginning of the 2005 fiscal year along with a 1.5% decrease in comparable store sales at company-operated locations during the third quarter of the current fiscal year. Retail
sales from our internet website increased by $58,000, or 25.1%, to $289,000 for the twelve weeks ended March 7, 2007 from $231,000 for the twelve weeks ended March 8, 2006.

Cost of Sales and Related Occupancy Costs. Cost of sales and related occupancy costs for the twelve weeks ended March 7, 2007 increased $1,206,000, or 27.5%, to $5,602,000 from $4,396,000 in the
respective prior year period. Wholesale cost of sales increased by $1,399,000 or 36.9%. As a percentage of wholesale sales, cost of sales increased to 75.3% from 74.2% for the current quarter compared to the respective prior year period.
Occupancy costs for the twelve weeks ended March 7, 2007 decreased by $80,000 to $96,000 compared to $176,000 for the twelve weeks ended March 8, 2006.

Operating Expenses. Operating expenses for the twelve weeks ended March 7, 2007, as a percentage of retail and wholesale sales, increased from 17.7% of retail and wholesale sales for the twelve weeks ended March 8,
2006 to 25.3% for the twelve weeks ended March 7, 2007. This increase is the result of the realignment of certain functions of the franchise segment to include costs associated with salaries and related general and administrative functions
previously reflected in general and administrative expenses in the prior year.

Depreciation and Amortization. Depreciation remained
relatively flat with a slight increase of $18,000 to $239,000 for the twelve weeks ended March 7, 2007 as compared to $221,000 for the twelve weeks ended March 8, 2006.

General and Administrative Expenses. Our general and administrative expenses decreased by $1,242,000, or 44.6%, to $1,543,000 for the twelve weeks ended March 7, 2007 compared to $2,785,000 for the
twelve weeks ended March 8, 2006. As a percentage of total revenue, general and administrative expenses decreased from 39.0% for the twelve weeks ended March 8, 2006 to 18.0% for the twelve weeks ended March 7, 2007 due primarily as a
result of the reclassification of salaries and related franchise direct overhead costs to operating expenses in the current year as a result of the realignment of certain functions.

Interest Expense and Other, Net. Interest expense, interest income and other income, net was $36,000 in the twelve weeks ended March 7, 2007 compared to income of $100,000 in the twelve weeks ended
March 8, 2006. This change was the result of a reduction in interest income due to a decrease in invested cash compared to the respective prior year period.

Income Tax Benefit. We had income from continuing operations for the twelve weeks ended March 7, 2007 and gains from discontinued operations for the same period of the current year. We incurred losses from continuing and
discontinued operations in the prior year same period. In accordance with SFAS 109 Accounting for Income Taxes, the income tax benefit generated by the loss has been fully reserved due to the uncertainty of generating future
taxable income.

Gain on Sale of Retail Operations; Discontinued Operations. We sold 30 of our Diedrich Coffee and Coffee People retail
stores to Starbucks during the current quarter. Proceeds from the sale were $11,745,000 in cash and an additional $1,203,000 in payments to an escrow account to be received six months after the closings, subject to any claims for
representations and warranties under the asset purchase agreement. In separate transactions with two parties other than Starbucks, we sold three retail store location leaseholds and related assets on January 31, 2007 and with respect to certain
assets relating to one retail store location (excluding its leasehold) on February 5, 2007 and received proceeds of $620,000 and $10,000, respectively. Proceeds, net of costs and net book value of assets sold, primarily consisting of leasehold
improvements and related assets, net of tax of $1,304,000, resulted in a book gain of $5,917,000, or $1.09 per share, for the twelve weeks ended March 7, 2007. The tax provision on book gain resulted in a tax rate lower than statutory tax
rates due to the use of net operating loss carryovers from prior years.

Results of Discontinued Operations. As a result of the transfer of
the Diedrich Coffee and Coffee People retail stores to Starbucks, the results from these components of our business are presented as discontinued operations for all periods presented in accordance with SFAS 144 Accounting for the Impairment
or Disposal of Long-Lived Assets. Losses from discontinued operations were $1,760,000, net of $0 in taxes for the twelve weeks ended March 7, 2007 compared to losses of $555,000, net of $0 taxes for the same period in the prior year.



21



---

##### Table of Contents

Thirty-six weeks ended March 7, 2007 compared with the thirty-six weeks ended March 8, 2006

Total Net Revenue. Total net revenue for the thirty-six weeks ended March 7, 2007 increased by $3,982,000, or 19.7%, to $24,153,000 from
$20,171,000 for the thirty-six weeks ended March 8, 2006. Each component of total revenue is discussed below.

Wholesale
Revenue. Our wholesale sales for the thirty-six weeks ended March 7, 2007 increased by $4,853,000, or 33.5%, to $19,349,000 from $14,496,000 for the thirty-six weeks ended March 8, 2006. Wholesale sales to OCS and foodservice
customers for the thirty-six weeks ended March 7, 2007 increased by $4,848,000, or 47.4%, to $15,073,000 from $10,225,000 for the thirty-six weeks ended March 8, 2006 led by a 50.5% increase in Keurig K-cup sales. Sales of
roasted coffee to our franchisees remained relatively flat at an increase of $5,000, or 0.1%, for the thirty-six weeks ended March 7, 2007 as compared to the thirty-six weeks ended March 8, 2006.



22



---

##### Table of Contents

Franchise Revenue. Our franchise revenue consists of initial franchise fees, franchise
renewal fees, and royalties received on sales at franchised locations. Franchise revenue decreased by $55,000, or 2.1%, to $2,613,000 for the thirty-six weeks ended March 7, 2007 from $2,668,000 for the thirty-six weeks ended March 8,
2006. The decrease was primarily due to $61,000 decrease in new store fees. Comparable store sales at Diedrich franchise locations increased 0.6% and decreased 2.8% at Gloria Jeans franchise locations during the thirty-six weeks ended
March 7, 2007 compared to the thirty-six weeks ended March 8, 2006.

Retail Sales. Retail sales for the thirty-six
weeks ended March 7, 2007 decreased by $816,000, or 27.1%, to $2,191,000 from $3,007,000 for the prior year period. This decrease was due to a net decrease of 5 company-operated Gloria Jeans stores since the beginning of the 2005
fiscal year and was partially offset by a 0.7% increase in comparable store sales at company-operated locations during the thirty-six weeks ended March 7, 2007 compared to the prior year period. Retail sales from our internet website increased
by $186,000, or 29.9%, to $808,000 for the thirty-six weeks ended March 7, 2007 from $622,000 for the thirty-six weeks ended March 8, 2006.

Cost of Sales and Related Occupancy Costs. Cost of sales and related occupancy costs for the thirty-six weeks ended March 7, 2007 increased $3,393,000, or 27.5%, to $15,718,000 from $12,325,000 in the respective prior
year period. As a percentage of total revenue, cost of sales and related occupancy increased from 61.1% to 65.1% in the current year and was primarily due to an increase in wholesale cost of sales from 60.0% to 65.9% as a percentage of wholesale and
retail revenue.

Operating Expenses. Operating expenses for the thirty-six weeks ended March 7, 2007, as a percentage of retail and
wholesale sales, increased from 16.5% for the thirty-six weeks ended March 8, 2006 to 25.4% for the thirty-six weeks ended March 7, 2007. This increase is the result of the realignment of certain functions of the franchise segment to
include costs associated with salaries and related general and administrative functions previously reflected in general and administrative expenses in the prior year.

Depreciation and Amortization. Depreciation remained relatively flat with a slight decrease of $27,000 to $710,000 for the thirty-six weeks ended March 7, 2007 as compared to the thirty-six weeks
ended March 8, 2006.

General and Administrative Expenses. Our general and administrative expenses decreased by $2,940,000, or 36.3%, to
$5,167,000 for the thirty-six weeks ended March 7, 2007 compared to $8,107,000 for the thirty-six weeks ended March 8, 2006. As a percentage of total revenue, general and administrative expenses decreased from 40.2% for the thirty-six
weeks ended March 8, 2006 to 21.4% for the thirty-six weeks ended March 7, 2007 due primarily as a result of the reclassification of salaries and related franchise direct overhead costs to operating expenses in the current year as a result
of the realignment of certain functions.

Interest Expense and Other, Net. Interest expense, interest income and other income, net was
$59,000 in the thirty-six weeks ended March 7, 2007 compared to $341,000 in the thirty-six weeks ended March 8, 2006. This change was the result of a reduction in interest income due to a decrease in invested cash compared to the prior
year same period and interest payments on borrowings under the credit agreement.

Income Tax Benefit. We had losses from continuing
operations and from discontinued operations for the thirty-six weeks ended March 7, 2007 and March 8, 2006. In accordance with SFAS 109 Accounting for Income Taxes, the income tax benefit generated by the loss has been
fully reserved due to the uncertainty of generating future taxable income.

Gain on Sale of Discontinued Operations.We sold 30 of our
Diedrich Coffee and Coffee People retail stores to Starbucks during the third quarter for proceeds of $11,745,000 cash and an additional $1,203,000 in payments to an escrow account to be received six months after the closings, subject to any claims
for representations and warranties under the asset purchase agreement. In separate transactions with two parties other than Starbucks, we sold three retail store location leaseholds and related assets on January 31, 2007 and with respect to
certain assets relating to one retail store location (excluding its leasehold) on February 5, 2007 and received proceeds of $620,000 and $10,000, respectively. Proceeds, net of costs and net book value of assets sold, primarily consisting of
leasehold improvements and related assets, net of tax of $1,304,000, resulted in a book gain of $5,917,000, or $1.10 per share, for the thirty-six weeks ended March 7, 2007. The tax provision on book gain resulted in a tax rate lower than
statutory tax rates due to the use of net operating loss carryovers from prior years.

Results of Discontinued Operations. As a result of the
transfer of the Diedrich Coffee and Coffee People retail stores to Starbucks, the results from these components of our business are presented as discontinued operations for all periods presented in accordance with SFAS 144 Accounting for
the Impairment or Disposal of Long-Lived Assets. Losses from discontinued operations were $3,272,000, net of $0 in taxes for the thirty-six weeks ended March 7, 2007 compared to losses of $1,489,000, net of $0 taxes for the same
period in the prior year.



23



---

##### Table of Contents

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

Current Financial Condition. At March 7, 2007, we had cash of $9,667,000 as compared to $2,593,000 at June 28, 2006, and we had working capital
of $11,763,000 at March 7, 2007 as compared to working capital of $9,877,000 at June 28, 2006. The increase in cash is primarily due to the sale of Company stores to Starbucks. Total outstanding capital lease obligations decreased from
$328,000 at June 28, 2006 to $0 at March 7, 2007. Stockholders equity increased from $24,267,000 at June 28, 2006 to $25,394,000 at March 7, 2007.

The accounts receivable balance of $4,320,000 as of March 7, 2007 is an increase of $1,491,000 from the June 28, 2006 balance of $2,829,000. This increase is related to the seasonality of our business and to
an increase in wholesale sales to third parties. The accounts payable balance of $2,659,000 as of March 7, 2007 is a decrease of $270,000 from the June 28, 2006 balance of $2,929,000.

Cash Flows. Net cash used in operating activities for the thirty-six weeks ended March 7, 2007 totaled $5,073,000 as compared with $2,891,000 of cash
used in operating activities for the thirty-six weeks ended March 8, 2006. This increase is the net result of many factors more fully enumerated in the unaudited condensed consolidated statement of cash flows in the accompanying financial
statements.

Net cash provided by investing activities for the thirty-six weeks ended March 7, 2007 totaled $11,818,000 as compared with $3,373,000
cash used in investing activities for the thirty-six weeks ended March 8, 2006. During the thirty-six weeks ended March 7, 2007, a total of $1,005,000 was used to invest in property and equipment primarily related to retail stores of
$307,000, for our Castroville roasting facility $353,000 and $345,000 for our home office facility. These expenditures were offset by $1,151,000 of payments received on notes receivable and $11,760,000, net of related expenses, received from the
sale of retail stores to Starbucks and other parties.

Net cash provided by financing activities for the thirty-six weeks ended March 7, 2007 totaled
$329,000 as compared to $57,000 for the thirty-six weeks ended March 8, 2006. The increase is primarily attributed to $340,000 in proceeds from the exercise of stock options.

Outstanding Debt and Financing Arrangements. On May 10, 2004 the Company entered into a $5,000,000 Contingent Convertible Note Purchase Agreement. The agreement provides for the Company to, at its
election, issue notes up to an aggregate principal amount of $5,000,000. The notes are to be amortized on a monthly basis at a rate that will repay 60% of the principal amount of the note by June 30, 2008. The remaining 40% will mature on that
date. Interest is payable at three-month LIBOR plus 5.30%, and a facility fee of 1.00% annually is payable on the unused portion of the facility. The agreement contains covenants that limit the amount of indebtedness that the Company may have
outstanding in relation to its tangible net worth. As of March 7, 2007, the Company was in compliance with all the covenants in the agreement. Notes are convertible into common stock only upon certain changes of control. For notes issued and
repaid, warrants to purchase shares are to be issued with the same rights and restrictions for exercise as existed for convertibility of the notes at the time of their issuance. Warrants are exercisable only in the event of a change of control and
expire on June 30, 2010. The fair value of warrants issued with respect to notes repaid will be recorded as a discount to debt, at the date of issuance, which will then be amortized using the effective interest method. Warrants to purchase
common stock of the Company will be issued only upon a change in control of the Company. The lender under this agreement is a limited partnership of which the chairman of the Companys board of directors serves as the sole general partner. A
total of 1,274,957 warrants are issuable upon a change in control for previous debt repayments under this facility. The Company has issued 4,219 warrants as of March 7, 2007. As of March 7, 2007, the Company had no amounts outstanding
under the facility and $5,000,000 available for borrowing.

On June 30, 2004, the Company entered into Amendment No. 1 to Contingent Convertible
Note Purchase Agreement (Amendment No. 1) which revised the definition of Availability to mean, on any date, the loan amount less the sum of the principal amounts then outstanding under the Note Purchase Agreement. Under
the original Note Purchase Agreement, availability was calculated using a formula that reduced availability over time.

On November 4, 2005, the
Company entered into a new Credit Agreement with Bank of the West. The agreement provides for a $750,000 letter of credit facility that expires on October 15, 2007. The letter of credit facility is secured by a deposit account at Bank of the
West. As of March 7, 2007, this deposit account had a balance of $667,000, which is shown as restricted cash on the consolidated balance sheets. As of March 7, 2007, $651,000 of letters of credit was outstanding under the letter of credit
facility. The agreement contains covenants that, among other matters, require the Company to submit financial statements to the bank within specified time periods. As of March 7, 2007, the Company was in compliance with all Banks of the West
agreement covenants.



24



---

##### Table of Contents

On March 31, 2006, the Company entered into Amendment No. 2 to Contingent Convertible Note Purchase Agreement
(Amendment No. 2). Amendment No. 2: (i) contains a waiver with respect to the default of the Minimum EBITDA



25



---

##### Table of Contents

Covenant as of March 8, 2006 and removes the Minimum EBITDA from the Note Purchase Agreement; (ii) clarifies that warrants to purchase common stock
of the Company will be issued with respect to repaid principal amounts only upon a change in control of the Company; (iii) increases the interest rate applicable to outstanding amounts under the credit facility by 2%, to LIBOR plus 5.30%; and
(iv) extended the exercise date of all warrants issued or to be issued under the Note Purchase Agreement by one year, to May 10, 2009, which was subsequently extended as discussed below. The maturity date for any notes issued in the future
was unaffected by Amendment No. 2. As of March 7, 2007, the Company was in compliance with all agreement covenants as amended by Amendment No 2.

On September 22, 2006, the Company entered into Amendment No. 3 to Contingent Convertible Note Purchase Agreement (Amendment No. 3). Amendment No. 3 (i) changes the date specified in the definition of
Maturity Date from May 10, 2007 to June 30, 2008; (ii) adjusts the calculation of monthly payments to reflect the extended maturity date; (iii) removes a condition precedent to each loan that previously required there
to be no material adverse effect or event reasonably likely to result in a material adverse effect before the obligation of the lender to purchase any note arose; (iv) amends the events of default so that an event that has, or is reasonably
likely to have, a material adverse effect will not be considered such an event of default; (v) amends the notice requirements so that the Company is not required to give notice to the lender of any event that is reasonably likely to have a
material adverse effect; and (vi) extends the exercise date of all warrants issued or to be issued under the Note Purchase Agreement to June 30, 2010.

Based on the terms of our credit agreements, as amended, cash received from the sale of Diedrich and Coffee People retail locations, the focus on growing the wholesale and franchise business segments, the status of our balance sheet and the
overall business outlook for us and the specialty coffee market, our management believes that current cash balance, cash from ongoing operations, and funds available to us from our current credit agreements will be sufficient to satisfy our 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 either debt financing, or public or equity, 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.

Other Commitments. The following represents a comprehensive list
of our contractual obligations and commitments as of March 7, 2007:



|                                                             |  |                        |        |                  |   |           |  |           |       |                   |   |       |  |   |      
|------------------------------------------------------------ |  | ---------------------- | ------ | ---------------- | - | --------- |  | --------- | ----- | ----------------- | - | ----- |  | - | -----
|                                                             |  | Payments Due By Period
|                                                             |  | Total                  |        | Less than 1 year |   | 1-3 years |  | 3-5 years |       | More than 5 years
|                                                             |  | (In thousands)        
|Company operated retail locations and other operating leases |  | $                      | 9,027  |                  | $ | 1,646     |  | $         | 2,859 |                   | $ | 1,956 |  | $ | 2,566
|Franchise operated retail locations operating leases         |  |                        | 18,486 |                  |   | 3,646     |  |           | 5,540 |                   |   | 4,236 |  |   | 5,064
|Green coffee commitments                                     |  |                        | 2,054  |                  |   | 1,978     |  |           | 76    |                   |   |      |  |   |     
|                                                             |  |                        |        |                  |   |           |  |           |       |                   |   |       |  |   |      
|                                                             |  | $                      | 29,567 |                  | $ | 7,270     |  | $         | 8,475 |                   | $ | 6,192 |  | $ | 7,630
|                                                             |  |                        |        |                  |   |           |  |           |       |                   |   |       |  |   |      



26



---

##### Table of Contents

As of March 7, 2007, there were employment agreements with two of our officers that provide for severance payments
in the event that these individuals are terminated by us without cause or they terminate their employment as a result of a constructive termination. These severance payments range from six months to one years salary. Our maximum theoretical
liability for severance under these contracts is currently $368,000. Because these amounts are contingent, they have not been included in the table above.

As reflected in the table above, we have obligations under non-cancelable operating leases for our coffee houses, 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 65 Gloria Jeans franchise locations. Under our historical franchising business model, from time to time we execute the master lease for a location and enter into subleases on the same terms with our franchisees,
which typically pay their rent directly to the landlords. If any of these franchisees default on their subleases, we would be required to make all payments under the master lease. Our maximum theoretical future exposure at March 7, 2007,
computed as the sum of all remaining lease payments through the expiration dates of the respective leases, was approximately $18,486,000. 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 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.

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, goodwill, intangible
assets, 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, 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.

Impairment of Goodwill

At the reporting unit level, goodwill is tested for impairment at least annually or whenever an event or circumstance indicates that it is more likely than not that impairment may have occurred. We consider the reporting unit level to be
the segment level since the components within each segment have similar economic characteristics, including products and services, production processes, types or classes of customers and distribution methods. The impairment, if any, is measured
based on the estimated fair value of the segment. Fair value can be determined based on discounted cash flows or valuations of similar businesses. Impairment occurs when the carrying amount of goodwill exceeds its estimated fair value.

The most significant assumptions we use in this analysis are those made in estimating future cash flows. In estimating future cash flows, we consider historical
results as well as the assumptions utilized in our strategic plan for items such as same-store sales, store count growth rates, and the discount rate we consider being the market discount rate used for acquisitions of similar businesses.

If our assumptions used in performing the impairment test prove inaccurate, the fair value of the segments may ultimately prove to be significantly lower, thereby
causing the carrying value to exceed the fair value and indicating impairment has occurred. If our assumptions are incorrect, the carrying value of our goodwill may be understated or overstated. Our annual impairment measurement date is our fiscal
year-end.



27



---

##### 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 (for example, 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 managements judgment, we estimate the future 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. Effective January 1, 2003, we establish the estimated liability on the actual closure date or cancellation as per
contract as required by SFAS 146 Accounting for Costs Associated with Exit or Disposal Activities.

The estimated liability for closing
stores on properties vacated is generally based on the term of the lease and the lease termination fee we expect to pay, as well as estimated maintenance costs until the lease has been abated. The amount of the estimated liability established is
generally the present value of these estimated future payments. The interest rate used to calculate the present value of these liabilities is based on our incremental borrowing rate at the time the liability is established. The related discount is
amortized and shown in the provision for asset impairment and restructuring costs, net in our unaudited condensed consolidated statements of operations.

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, resulting in an increase in operating income.

Estimated Liability for Self-Insurance

Effective October 1, 2003, we became self-insured for a portion of our current years losses related to workers compensation
insurance. We have 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. The actuary, 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 such, if we experience a higher than
expected number of claims or the costs of claims rise more than expected, then we may, in conjunction with the actuary, adjust the expected losses upward and our future self-insurance expenses will rise.

Effective October 1, 2006 we switched to a premium only workers compensations policy.

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, in the past, we have had some franchisees which we had determined required an estimated 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 subsequently 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



28



---

##### Table of Contents

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 146, which we adopted on January 1, 2003, 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.

The amount of the estimated liability is established using the methodology described above under the heading Estimated Liability for Closing Stores. Consistent with SFAS 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. Entering into restructured franchise agreements may result in reduced franchise royalty rates in the future.

Stock-Based Compensation

As discussed in the notes to 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. Prior to June 30, 2005, we elected to account for stock-based compensation in accordance with Accounting Principles Board
(APB) Opinion No. 25, Accounting for Stock Issued to Employees, which utilizes the intrinsic value method of accounting for stock-based compensation, as opposed to using the fair-value method prescribed in SFAS
No. 123, Accounting for Stock-Based Compensation. Because of this election, we were required to make certain disclosures of pro forma net income assuming we had adopted SFAS No. 123. Starting June 30, 2005, we
adopted the provisions of SFAS 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.



29



---

##### Table of Contents

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 become profitable for a number of years and our prospects for
the realization of our deferred tax assets are more likely than not, we would expect to reverse our valuation allowance and credit income tax expense. In analyzing the prospects for future profitability, many of the assessments of same-store sales
and cash flows discussed above become relevant. 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 7, 2007, our net deferred tax
assets were fully reserved with a related valuation allowance that totaled approximately $4,323,000.



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

Market Risk Sensitive Items Entered Into for Trading Purposes

None.

Market Risk Sensitive Items Entered Into for Other Than Trading Purposes

Interest Rate Risk. We are exposed to market risk from changes in interest rates on our outstanding debt. At March 7, 2007, we had no amounts outstanding under our $5,000,000 loan facility. Should we incur debt on this
facility, we could be affected by changes in short term interest rates. Our borrowing rate on our loan facility is based on a three-month LIBOR plus 5.30% (10.64% at March 7, 2007). During our third fiscal quarter, three month LIBOR rates
ranged from 5.33% to 5.37%.

Commodity Price Risk. The supply and price of green coffee, the principal raw material for our products, are
subject to significant volatility. Although most coffee trades in the commodity market, coffee of the quality that we seek tends to trade on a negotiated basis at a substantial premium above commodity coffee prices, depending upon the supply and
demand at the time of purchase. Supply and price can be affected by a number of factors in the producing countries, including weather, political and economic conditions. In addition, green coffee prices have been affected in the past, and may be
affected in the future, by the actions of certain organizations and associations that have historically attempted to influence commodity prices of green coffee through agreements establishing export quotas or restricting coffee supplies worldwide.

To date, we have not used commodity based financial instruments to hedge against fluctuations in the price of coffee. To ensure that we have an adequate
supply of coffee, however, we enter into agreements to purchase green coffee in the future that may or may not be fixed as to price. As of March 7, 2007, we had commitments to purchase coffee totaling $2,054,000 for 1,260,000 pounds of green
coffee, some of which commitments were fixed as to price. Most of these commitments are for fiscal year 2007. The coffee scheduled to be delivered to us in the next twelve months pursuant to these commitments will satisfy approximately 37% of our
anticipated green coffee requirements for the next twelve months. Assuming we require approximately 3,319,000 additional pounds of green coffee during the next twelve months for which no price has yet been fixed, each $0.01 per pound increase in the
price of green coffee could result in approximately $33,000 of additional cost. However, because the price we pay for green coffee is negotiated with suppliers, we believe that the commodity market price for green coffee would have to increase
significantly, by as much as $0.25 per pound, before suppliers would increase the price they charge us.



|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 are
effective.

(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.

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. Material pending legal proceedings to the business, to which we became or were a party during the quarter ended March 7, 2007 or subsequent thereto, but before the filing of this report, are
summarized below:

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.

We intend to
vigorously defend this litigation. Because the cases are in preliminary stages, we cannot yet predict their outcome and potential financial impact on our business, results of operations and financial condition.



30



---

##### Table of Contents

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

There are no material changes from the risk factors
set forth in Part I, Item 1A of our Form 10-K for the fiscal year ended June 28, 2006 as supplemented by Part II, Item 1A of our Form 10-Q for the quarter ended September 20, 2006. Please refer to those filings for disclosures
regarding the risks and uncertainties related to our business.



|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.
|------- | ----------------------------------------------------

None



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

None



31



---

##### Table of Contents

|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         |  | Bylaws of Diedrich Coffee, Inc. (3)                                                                                                                                                   



32



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                    
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                        
|4.1         |  | Specimen Common 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)                                                                                       
|            | 
|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                                                                                                                 

---

|(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.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



33



---

##### Table of Contents

|(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 23, 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.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



34



---

##### 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 23, 2007 |  |  |  | DIEDRICH COFFEE, INC.                     
|                      |  | 
|                      |  |  |  | /s/ Stephen V. Coffey                     
|                      |  |  |  | Stephen V. Coffey                         
|                      |  |  |  | Chief Executive Officer                   
|                      |  |  |  | (On behalf of the registrant)             
|                      |  | 
|                      |  |  |  | /s/ Sean M. McCarthy                      
|                      |  |  |  | Sean M. McCarthy                          
|                      |  |  |  | Vice President and Chief Financial Officer
|                      |  |  |  | (Principal financial officer)             



35



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------
|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



36