##### 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 July 15, 2008

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to





Jamba, Inc.

(Exact name of
registrant as specified in its charter)







|                                               |  |                       |  |                                     
|---------------------------------------------- |  | --------------------- |  | ------------------------------------
|Delaware                                       |  | 001-32552             |  | 20-2122262                          
|(State or other jurisdiction of incorporation) |  | (Commission File No.) |  | (I.R.S. Employer Identification No.)

6475 Christie Avenue, Suite 150, Emeryville, California 94608

(Address of principal executive offices)

Registrants telephone number, including area code: (510) 596-0100





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 the filing requirements for the past 90 days.    Yes  x    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See definition of accelerated filer, large accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act (check one):



|                           |  |                      |  |                                               |  |                             
|-------------------------- |  | -------------------- |  | --------------------------------------------- |  | ----------------------------
|Large accelerated filer   ̈ |  | Accelerated filer  x |  | Non-accelerated filer   ̈                      |  | Smaller reporting company   ̈
|                           |  |                      |  | (Do not check if a smaller reporting company) |  |                             

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

The number of shares of common stock of Jamba, Inc. issued and outstanding as of August 25, 2008 was 52,638,228.









---

##### Table of Contents

JAMBA, INC.

QUARTERLY REPORT ON FORM 10-Q

QUARTERLY PERIOD ENDED JULY 15, 2008



|     |  |                                                                                       |  |     
|---- |  | ------------------------------------------------------------------------------------- |  | ----
|Item |  |                                                                                       |  | Page
|     |  |                                                                                      
|     |  | PART I                                                                                |  |     
|     |  | FINANCIAL INFORMATION                                                                 |  |     
|1.   |  | UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS                                 |  | 3   
|     |  | CONDENSED CONSOLIDATED BALANCE SHEETS                                                 |  | 3   
|     |  | CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS                                       |  | 4   
|     |  | CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS                                       |  | 5   
|     |  | NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS                                  |  | 6   
|2.   |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |  | 13  
|3.   |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                            |  | 25  
|4.   |  | CONTROLS AND PROCEDURES                                                               |  | 25  
|4T.  |  | CONTROLS AND PROCEDURES                                                               |  | 25  
|     |  |                                                                                      
|     |  | PART II                                                                               |  |     
|     |  | OTHER INFORMATION                                                                     |  |     
|     |  |                                                                                      
|1.   |  | LEGAL PROCEEDINGS                                                                     |  | 26  
|1A.  |  | RISK FACTORS                                                                          |  | 26  
|2.   |  | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                           |  | 26  
|3.   |  | DEFAULTS UPON SENIOR SECURITIES                                                       |  | 26  
|4.   |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                   |  | 26  
|5.   |  | OTHER INFORMATION                                                                     |  | 27  
|6.   |  | EXHIBITS                                                                              |  | 27  
|     |  |                                                                                      
|     |  | SIGNATURES                                                                            |  | 28  



|        
|--------
|Exhibits
|EX-31.1 
|EX-31.2 
|EX-32.1 
|EX-32.2 



2



---

##### Table of Contents

PART I - FINANCIAL INFORMATION



|ITEM 1. | UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|------- | -----------------------------------------------------

JAMBA, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited)



|                                                                                                                                                                  |  |               |          |   |                |   |          |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | -------- | - | -------------- | - | -------- | -
|(In thousands, except share and per share amounts)                                                                                                                |  | July 15, 2008 |          |   | January 1,2008 |  
|ASSETS                                                                                                                                                            |  |               |          |   |                |   |          |  
|Current assets:                                                                                                                                                   |  |               |          |   |                |   |          |  
|Cash and cash equivalents                                                                                                                                         |  | $             | 9,460    |   |                | $ | 23,016   |  
|Restricted cash                                                                                                                                                   |  |               | 914      |   |                |   | 1,916    |  
|Receivables, net of allowances of $595 and $133                                                                                                                   |  |               | 3,597    |   |                |   | 6,402    |  
|Inventories                                                                                                                                                       |  |               | 4,133    |   |                |   | 3,582    |  
|Deferred income taxes                                                                                                                                             |  |               |         |   |                |   | 6,928    |  
|Prepaid and refundable income taxes                                                                                                                               |  |               | 5,546    |   |                |   | 5,814    |  
|Prepaid rent                                                                                                                                                      |  |               | 1,838    |   |                |   | 3,261    |  
|Prepaid expenses and other current assets                                                                                                                         |  |               | 1,205    |   |                |   | 1,607    |  
|                                                                                                                                                                  |  |               |          |   |                |   |          |  
|Total current assets                                                                                                                                              |  |               | 26,693   |   |                |   | 52,526   |  
|Property, fixtures and equipment, net                                                                                                                             |  |               | 127,036  |   |                |   | 128,861  |  
|Trademarks and other intangible assets, net                                                                                                                       |  |               | 4,074    |   |                |   | 87,599   |  
|Restricted cash                                                                                                                                                   |  |               | 3,434    |   |                |   | 2,950    |  
|Deferred income taxes                                                                                                                                             |  |               | 344      |   |                |   |         |  
|Other long-term assets                                                                                                                                            |  |               | 3,685    |   |                |   | 3,066    |  
|                                                                                                                                                                  |  |               |          |   |                |   |          |  
|Total assets                                                                                                                                                      |  | $             | 165,266  |   |                | $ | 275,002  |  
|                                                                                                                                                                  |  |               |          |   |                |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                              |  |               |          |   |                |   |          |  
|Current liabilities:                                                                                                                                              |  |               |          |   |                |   |          |  
|Accounts payable                                                                                                                                                  |  | $             | 9,946    |   |                | $ | 14,487   |  
|Accrued compensation and benefits                                                                                                                                 |  |               | 9,073    |   |                |   | 6,490    |  
|Workers compensation and health self-insurance reserves                                                                                                          |  |               | 1,776    |   |                |   | 1,796    |  
|Accrued jambacard liability                                                                                                                                       |  |               | 24,394   |   |                |   | 28,576   |  
|Current portion of capital lease obligations                                                                                                                      |  |               | 241      |   |                |   |         |  
|Other accrued expenses                                                                                                                                            |  |               | 10,858   |   |                |   | 8,277    |  
|Derivative liabilities                                                                                                                                            |  |               | 1,160    |   |                |   | 9,290    |  
|                                                                                                                                                                  |  |               |          |   |                |   |          |  
|Total current liabilities                                                                                                                                         |  |               | 57,448   |   |                |   | 68,916   |  
|Long-term workers compensation and health insurance reserves                                                                                                     |  |               | 3,434    |   |                |   | 2,950    |  
|Capital lease obligations                                                                                                                                         |  |               | 405      |   |                |   |         |  
|Deferred income taxes                                                                                                                                             |  |               |         |   |                |   | 7,269    |  
|Deferred rent and other long-term liabilities                                                                                                                     |  |               | 14,353   |   |                |   | 12,359   |  
|Commitments and contingencies (Note 8)                                                                                                                            |  |               |         |   |                |   |         |  
|Stockholders equity:                                                                                                                                             |  |               |          |   |                |   |          |  
|Common stock, $.001 par value, authorized 150,000,000 shares: 52,638,228 and 52,637,131 issued and outstanding at July 15, 2008 and
January 1, 2008, respectively |  |               | 53       |   |                |   | 53       |  
|Additional paid-in capital                                                                                                                                        |  |               | 353,928  |   |                |   | 352,184  |  
|Accumulated deficit                                                                                                                                               |  |               | (264,355 | ) |                |   | (168,729 | )
|                                                                                                                                                                  |  |               |          |   |                |   |          |  
|Total stockholders equity                                                                                                                                        |  |               | 89,626   |   |                |   | 183,508  |  
|                                                                                                                                                                  |  |               |          |   |                |   |          |  
|Total liabilities and stockholders equity                                                                                                                        |  | $             | 165,266  |   |                | $ | 275,002  |  
|                                                                                                                                                                  |  |               |          |   |                |   |          |  

See accompanying notes to condensed consolidated financial statements.



3



---

##### Table of Contents

JAMBA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)



|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|----------------------------------------------------------------------------- |  | -------------------- | ---------- | - | -------------------- | - | ---------- | ------------- |  | - | ------------- | - |  | - | ---------- | -
|                                                                              |  | 12 Week Period Ended |            |   | 28 Week Period Ended |  
|(In thousands, except share and per share amounts)                            |  | July 15, 2008        |            |   | July 24, 2007        |   |            | July 15, 2008 |  |   | July 24, 2007 |  
|Revenue:                                                                      |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Company stores                                                                |  | $                    | 96,311     |   |                      | $ | 86,213     |               |  | $ | 194,943       |   |  | $ | 172,374    |  
|Franchise and other revenue                                                   |  |                      | 2,287      |   |                      |   | 3,396      |               |  |   | 5,208         |   |  |   | 6,621      |  
|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Total revenue                                                                 |  |                      | 98,598     |   |                      |   | 89,609     |               |  |   | 200,151       |   |  |   | 178,995    |  
|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Operating expenses:                                                           |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Cost of sales                                                                 |  |                      | 25,334     |   |                      |   | 23,659     |               |  |   | 51,713        |   |  |   | 47,211     |  
|Labor costs                                                                   |  |                      | 31,420     |   |                      |   | 26,477     |               |  |   | 69,419        |   |  |   | 55,342     |  
|Occupancy costs                                                               |  |                      | 10,556     |   |                      |   | 8,592      |               |  |   | 23,935        |   |  |   | 19,543     |  
|Store operating                                                               |  |                      | 10,760     |   |                      |   | 10,871     |               |  |   | 24,584        |   |  |   | 21,923     |  
|Depreciation and amortization                                                 |  |                      | 5,682      |   |                      |   | 4,013      |               |  |   | 13,495        |   |  |   | 9,264      |  
|General and administrative                                                    |  |                      | 9,850      |   |                      |   | 10,491     |               |  |   | 25,146        |   |  |   | 25,494     |  
|Store pre-opening                                                             |  |                      | 549        |   |                      |   | 1,462      |               |  |   | 1,700         |   |  |   | 2,625      |  
|Store impairment                                                              |  |                      | 3,260      |   |                      |   | 98         |               |  |   | 7,297         |   |  |   | 198        |  
|Store lease termination and closure costs                                     |  |                      | 2,235      |   |                      |   | 33         |               |  |   | 2,548         |   |  |   | 41         |  
|Trademark impairment                                                          |  |                      | 82,600     |   |                      |   |           |               |  |   | 82,600        |   |  |   |           |  
|Other                                                                         |  |                      | 1,219      |   |                      |   | 1,272      |               |  |   | 2,136         |   |  |   | 2,760      |  
|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Total operating expenses                                                      |  |                      | 183,465    |   |                      |   | 86,968     |               |  |   | 304,573       |   |  |   | 184,401    |  
|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Income (loss) from operations                                                 |  |                      | (84,867    | ) |                      |   | 2,641      |               |  |   | (104,422      | ) |  |   | (5,406     | )
|Other income (expense):                                                       |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Gain from derivative liabilities                                              |  |                      | 2,488      |   |                      |   | 329        |               |  |   | 8,130         |   |  |   | 15,480     |  
|Interest income                                                               |  |                      | 59         |   |                      |   | 921        |               |  |   | 246           |   |  |   | 2,316      |  
|Interest expense                                                              |  |                      | (106       | ) |                      |   | (24        | )             |  |   | (218          | ) |  |   | (135       | )
|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Total other income                                                            |  |                      | 2,441      |   |                      |   | 1,226      |               |  |   | 8,158         |   |  |   | 17,661     |  
|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Income (loss) before income taxes                                             |  |                      | (82,426    | ) |                      |   | 3,867      |               |  |   | (96,264       | ) |  |   | 12,255     |  
|Income tax (expense) benefit                                                  |  |                      | (6,769     | ) |                      |   | (1,539     | )             |  |   | 638           |   |  |   | 2,023      |  
|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Net income (loss)                                                             |  | $                    | (89,195    | ) |                      | $ | 2,328      |               |  | $ | (95,626       | ) |  | $ | 14,278     |  
|                                                                              |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Weighted-average shares used in the computation of earnings (loss) per share: |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Basic                                                                         |  |                      | 52,637,209 |   |                      |   | 52,391,434 |               |  |   | 52,637,165    |   |  |   | 52,100,109 |  
|Diluted                                                                       |  |                      | 52,637,209 |   |                      |   | 58,903,104 |               |  |   | 52,637,165    |   |  |   | 58,703,021 |  
|Earnings (loss) per share:                                                    |  |                      |            |   |                      |   |            |               |  |   |               |   |  |   |            |  
|Basic                                                                         |  | $                    | (1.69      | ) |                      | $ | 0.04       |               |  | $ | (1.82         | ) |  | $ | 0.27       |  
|Diluted                                                                       |  | $                    | (1.69      | ) |                      | $ | 0.04       |               |  | $ | (1.82         | ) |  | $ | 0.24       |  

See accompanying notes to condensed consolidated financial statements.



4



---

##### Table of Contents

JAMBA, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)



|                                                                                     |  |                      |         |   |               |   |         |  
|------------------------------------------------------------------------------------ |  | -------------------- | ------- | - | ------------- | - | ------- | -
|                                                                                     |  | 28 Week Period Ended |        
|(In thousands)                                                                       |  | July 15, 2008        |         |   | July 24, 2007 |  
|Cash provided by operating activities:                                               |  |                      |         |   |               |   |         |  
|Net income (loss)                                                                    |  | $                    | (95,626 | ) |               | $ | 14,278  |  
|Adjustments to reconcile net income (loss) to cash provided by operating activities: |  |                      |         |   |               |   |         |  
|Depreciation and amortization                                                        |  |                      | 13,495  |   |               |   | 9,264   |  
|Trademark impairment                                                                 |  |                      | 82,600  |   |               |   |        |  
|Store impairment                                                                     |  |                      | 7,297   |   |               |   | 198     |  
|Store lease termination and closure costs                                            |  |                      | 2,394   |   |               |   | 41      |  
|Store closure expense                                                                |  |                      | 292     |   |               |   | 113     |  
|Loss on disposals                                                                    |  |                      | 830     |   |               |   | 465     |  
|Equity loss from joint ventures                                                      |  |                      | 111     |   |               |   | 55      |  
|Stock-based compensation                                                             |  |                      | 1,744   |   |               |   | 2,051   |  
|Jambacard breakage income and amortization, net                                      |  |                      | (672    | ) |               |   | 514     |  
|Bad debt expense                                                                     |  |                      | 61      |   |               |   | 20      |  
|Deferred rent                                                                        |  |                      | 2,577   |   |               |   | 3,920   |  
|Deferred income taxes                                                                |  |                      | (685    | ) |               |   | (2,209  | )
|Gain on derivative liabilities                                                       |  |                      | (8,130  | ) |               |   | (15,480 | )
|Changes in operating assets and liabilities:                                         |  |                      |         |   |               |   |         |  
|Receivables                                                                          |  |                      | 2,535   |   |               |   | 711     |  
|Inventories                                                                          |  |                      | (551    | ) |               |   | (1,291  | )
|Prepaid rent                                                                         |  |                      | 1,423   |   |               |   | 1,218   |  
|Prepaid and refundable income taxes                                                  |  |                      | 268     |   |               |   | (2,185  | )
|Prepaid expenses and other current assets                                            |  |                      | 1,110   |   |               |   | 446     |  
|Other long-term assets                                                               |  |                      | (705    | ) |               |   | (584    | )
|Accounts payable                                                                     |  |                      | 172     |   |               |   | (1,311  | )
|Accrued compensation and benefits                                                    |  |                      | 2,583   |   |               |   | 2,037   |  
|Workers compensation and health insurance reserves                                  |  |                      | 464     |   |               |   | 671     |  
|Accrued jambacard liability                                                          |  |                      | (3,510  | ) |               |   | (2,208  | )
|Other accrued expenses                                                               |  |                      | (273    | ) |               |   | 3,162   |  
|                                                                                     |  |                      |         |   |               |   |         |  
|Cash provided by operating activities                                                |  |                      | 9,804   |   |               |   | 13,896  |  
|                                                                                     |  |                      |         |   |               |   |         |  
|Cash used in investing activities:                                                   |  |                      |         |   |               |   |         |  
|Capital expenditures                                                                 |  |                      | (23,045 | ) |               |   | (26,676 | )
|Cash paid in acquisitions, net of cash acquired                                      |  |                      |        |   |               |   | (8,787  | )
|Decrease (increase) in restricted cash                                               |  |                      | 518     |   |               |   | (4,848  | )
|Investment in joint ventures                                                         |  |                      | (25     | ) |               |   | (30     | )
|                                                                                     |  |                      |         |   |               |   |         |  
|Cash used in investing activities                                                    |  |                      | (22,552 | ) |               |   | (40,341 | )
|                                                                                     |  |                      |         |   |               |   |         |  
|Cash provided by financing activities:                                               |  |                      |         |   |               |   |         |  
|Borrowings on debt facility                                                          |  |                      | 588     |   |               |   |        |  
|Payments on debt facility                                                            |  |                      | (588    | ) |               |   |        |  
|Payment of debt issuance costs                                                       |  |                      | (708    | ) |               |   |        |  
|Principal payment on capital leases                                                  |  |                      | (100    | ) |               |   |        |  
|Proceeds from warrant exercises                                                      |  |                      |        |   |               |   | 4,017   |  
|Proceeds from exercise of stock options                                              |  |                      |        |   |               |   | 4       |  
|                                                                                     |  |                      |         |   |               |   |         |  
|Cash (used in) provided by financing activities                                      |  |                      | (808    | ) |               |   | 4,021   |  
|                                                                                     |  |                      |         |   |               |   |         |  
|Net decrease in cash and cash equivalents                                            |  |                      | (13,556 | ) |               |   | (22,424 | )
|Cash and cash equivalents at beginning of period                                     |  |                      | 23,016  |   |               |   | 87,379  |  
|                                                                                     |  |                      |         |   |               |   |         |  
|Cash and cash equivalents at end of period                                           |  | $                    | 9,460   |   |               | $ | 64,955  |  
|                                                                                     |  |                      |         |   |               |   |         |  
|Supplemental cash flow information:                                                  |  |                      |         |   |               |   |         |  
|Cash paid for interest                                                               |  | $                    | 187     |   |               | $ | 92      |  
|Cash paid for income taxes                                                           |  |                      | 55      |   |               |   | 1,494   |  

See accompanying notes to condensed consolidated financial statements.



5



---

##### Table of Contents

JAMBA, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

Jamba, Inc. (the Company), a Delaware corporation, and its wholly-owned subsidiary, Jamba Juice Company is a retailer of premium quality blended-to-order fruit smoothies, squeezed-to-order juices, blended
beverages and healthy snacks. As of July 15, 2008, there were 736 locations consisting of 518 company-owned and operated stores (Company Stores) and 218 franchise stores.

Unaudited Interim Financial InformationThe condensed consolidated balance sheet as of July 15, 2008 and the condensed
consolidated statements of operations and cash flows for each of the 12 week and 28 week periods ended July 15, 2008 and July 24, 2007 are unaudited, and have been prepared on the same basis as the Companys audited consolidated
financial statements. In the opinion of management, such statements include all material adjustments (consisting of only normal recurring adjustments) considered necessary to present fairly the financial position as of July 15, 2008 and the
results of operations and cash flows for the 12 week and 28 week periods ended July 15, 2008 and July 24, 2007. The condensed consolidated balance sheet as of January 1, 2008 has been derived from the Companys audited
consolidated financial statements. Operating results for the 12 week and 28 week period ended July 15, 2008 are not necessarily indicative of the results that may be expected for the year ending December 30, 2008. The Company reports its
results of operations on a 52-week or 53-week fiscal year, which is comprised of thirteen 4-week periods or twelve 4-week periods and one 5-week period. The first fiscal quarter is sixteen weeks, the second and third quarters each are twelve weeks,
and the fourth quarter is twelve or thirteen weeks.

Certain information and disclosures normally included in the notes to annual financial
statements prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) have been omitted from these interim financial statements pursuant to the rules and regulations of the Securities
and Exchange Commission (the SEC). Accordingly, these interim financial statements should be read in conjunction with the Companys annual consolidated financial statements and notes thereto in the Companys Annual Report on
Form 10-K for the year ended January 1, 2008.

Reclassifications The Company adjusted the January 1, 2008
balance sheet to properly reflect $3.0 million of workers compensation reserves as a long-term liability. The reserves were previously classified as a current liability included in workers compensation and health insurance
reserves. The $1.2 million deferred tax asset related to this liability was also previously classified as current deferred income taxes, and the January 1, 2008 balance sheet has been adjusted to properly reflect this amount as a reduction of
the long-term deferred income tax liability. In addition, the Company adjusted the January 1, 2008 balance sheet to properly reflect, as a long-term asset, $3.0 million of the related restricted cash held in a certificate of deposit to
collateralize the Companys letters of credit for self-insured workers compensation. This amount was previously classified as a current asset included in restricted cash.

Use of EstimatesThe preparation of the consolidated financial statements in accordance with U.S. GAAP requires management to make
certain estimates and assumptions that affect the amounts reported and disclosed in the condensed consolidated financial statements and accompanying notes. Significant items subject to such estimates and assumptions include carrying values of
property, fixtures and equipment, trademarks and other intangible assets, share-based compensation, liabilities for unrecognized tax benefits and deferred income tax assets. Actual results could differ from those estimates.

Comprehensive IncomeComprehensive income is defined as the change in equity during a period from transactions and other events,
excluding changes resulting from investments from owners and distributions to owners. Comprehensive income (loss) equals net income (loss) for all periods presented.

Earnings (Loss) Per ShareEarnings per share is computed in accordance with SFAS No. 128,Earnings per Share. Basic earnings (loss) per share is computed based on the
weighted-average of common shares outstanding during the period. Diluted earnings (loss) per share is computed based on the weighted-average number of common shares and potentially dilutive securities, which includes outstanding warrants and
outstanding options and restricted stock awards granted under the Companys stock option plans. Anti-dilutive shares of 21.7 million and 3.0 million have been excluded from the calculation of diluted weighted-average shares
outstanding in the 12 week periods ended July 15, 2008 and July 24, 2007. Anti-dilutive shares of 21.8 million and 3.1 million have been excluded from diluted weighted-average shares outstanding for the 28 week periods ended
July 15, 2008 and July 24, 2007.



6



---

##### Table of Contents

The number of incremental shares from the assumed exercise of warrants and options was calculated by
applying the treasury stock method. The following table summarizes the differences between the basic and diluted weighted-average shares outstanding used to compute diluted earnings (loss) per share:



|                                                                 |  |                      |  |                      |  |               |  |              
|---------------------------------------------------------------- |  | -------------------- |  | -------------------- |  | ------------- |  | -------------
|                                                                 |  | 12 Week Period Ended |  | 28 Week Period Ended
|                                                                 |  | July 15, 2008        |  | July 24, 2007        |  | July 15, 2008 |  | July 24, 2007
|Basic weighted-average shares outstanding                        |  | 52,637,209           |  | 52,391,434           |  | 52,637,165    |  | 52,100,109   
|Incremental shares from assumed exercise of warrants and options |  |                     |  | 6,511,670            |  |              |  | 6,602,912    
|                                                                 |  |                      |  |                      |  |               |  |              
|Diluted weighted-average shares outstanding                      |  | 52,637,209           |  | 58,903,104           |  | 52,637,165    |  | 58,703,021   
|                                                                 |  |                      |  |                      |  |               |  |              

Restricted CashThe Company held $4.3 million in restricted cash, of which $0.9
million was classified as a current asset and $3.4 million classified as a long-term asset, at July 15, 2008, representing cash held in a certificate of deposit to collateralize the Companys letters of credit, which is required since the
Company is self-insured for workers compensation. The Company held $4.9 million in restricted cash at January 1, 2008. Approximately $3.0 million, classified as a long-term asset, represents cash held in a certificate of deposit to
collateralize the Companys letters of credit and approximately $1.9 million was classified as a current asset. Of the $1.9 million, $0.5 million represents the cash holdback related to one of the Companys acquisitions. The $0.5 million
holdback was released in April 2008.

Recent Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 157, Fair Value Measurements
(SFAS 157). SFAS 157 provides guidance for using fair value to measure assets and liabilities. The standard expands required disclosures about the extent to which companies measure assets and liabilities at fair value, the
information used to measure fair value, and the effect of fair value measurements on earnings. SFAS 157 is effective for fiscal years beginning after November 15, 2007. On November 14, 2007 the FASB agreed to partially defer the
effective date of the standard for certain nonfinancial assets and liabilities. The FASB also issued FASB Staff Positions No. 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting Pronouncements
that Address Fair Value Measurements for Purposes of Lease Classification or Measurement Under Statement 13(FSP 157-1), and No. 157-2, Effective Date of FASB No. 157 (FSP 157-2). FSP 157-1 excludes
certain lease transactions from the scope of SFAS 157 and FSP 157-2 delayed the Companys effective date of adoption of SFAS 157 for certain nonfinancial assets and liabilities to December 31, 2008. The Company adopted SFAS 157 as of
January 2, 2008, except as it applies to those nonfinancial assets and liabilities affected by the one-year delay. The partial adoption of SFAS 157 did not have a material impact on the Companys consolidated financial position or
results of operations. The Company is currently evaluating the potential impact of adopting the remaining provisions of SFAS 157 on its consolidated financial position and results of operations.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an
amendment of FASB Statement No. 115 (SFAS No. 159). SFAS No. 159 permits companies to measure many financial instruments and certain other items at fair value at specified election dates. Unrealized gains and
losses on these items will be reported in earnings at each subsequent reporting date. The fair value option may be applied instrument by instrument (with a few exceptions), is irrevocable and is applied only to entire instruments and not to portions
of instruments. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007. On January 2, 2008, the Company adopted SFAS 159 and the impact was not significant as the Company has not elected to use fair value
measurements on any assets or liabilities under this statement.

In December 2007, the FASB issued SFAS No. 141 (revised 2007),
Business Combinations (SFAS No. 141R). SFAS No. 141R established principles and requirements for how an entity that obtains control of one or more businesses (1) recognizes and measures the identifiable
assets acquired, the liabilities assumed and any noncontrolling interest in the acquiree, (2) recognizes and measures the goodwill acquired in the business combination and (3) determines what information to disclose regarding business
combinations. SFAS No. 141R applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual report period beginning on or after December 15, 2008.

In December 2007, the FASB issued SFAS No. 160 (SFAS No. 160), Noncontrolling Interests in Consolidated Financial
Statementsan amendment of ARB No. 51. SFAS No. 160 establishes accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. It clarifies that a
noncontrolling interest in



7



---

##### Table of Contents

a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. Additionally,
SFAS No. 160 requires expanded disclosures in the consolidated financial statements. SFAS No. 160 is effective for fiscal years beginning on or after December 15, 2008. The Company is currently evaluating the impact of adopting
SFAS No. 160 on its consolidated financial statements.

In March 2008, the FASB issued SFAS No. 161, Disclosures about
Derivative Instruments and Hedging Activities (SFAS 161). This statement requires companies to provide enhanced disclosures about (a) how and why they use derivative instruments, (b) how derivative instruments
and related hedged items are accounted for under Statement 133 and its related interpretations, and (c) how derivative instruments and related hedged items affect a companys financial position, financial performance, and cash flows.
SFAS 161 is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The Company is currently evaluating the impact of adopting SFAS No. 161 on its consolidated financial
statements.

In April 2008, the FASB issued FSP FAS 142-3, Determination of the Useful Life of Intangible Assets
(FSP 142-3). FSP 142-3 amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under SFAS No. 142, Goodwill and Other
Intangible Assets (SFAS 142). This change is intended to improve the consistency between the useful life of a recognized intangible asset under SFAS 142 and the period of expected cash flows used to measure the fair value of the
asset under SFAS 141R and other GAAP. The requirement for determining useful lives must be applied prospectively to intangible assets acquired after the effective date and the disclosure requirements must be applied prospectively to all intangible
assets recognized as of, and subsequent to, the effective date. FSP 142-3 is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those fiscal years, which will require the
Company to adopt these provisions in the first quarter of fiscal 2009. The Company is currently evaluating the impact of adopting FSP 142-3 on its consolidated financial statements.

In May 2008, the FASB issued SFAS No. 162 (SFAS 162), The Hierarchy of Generally Accepted Accounting Principles. SFAS 162
identifies the sources of accounting principles and the framework for selecting the principles to be used in the preparation of financial statements of nongovernmental entities that are presented in conformity with GAAP in the United States.
SFAS 162 is effective 60 days following the SECs approval of the Public Company Accounting Oversight Board amendments to AICPA Codification of Auditing Standards, AU Section 411, The Meaning of Present Fairly in Conformity With
Generally Accepted Accounting Principles. The Company does not currently believe that adopting SFAS 162 will have a material impact on its consolidated financial statements.

2. REVOLVING CREDIT FACILITY

On April 17, 2008,
the Company entered into a credit agreement with a lending institution which established a senior secured revolving credit facility of $25.0 million, subject to a maximum of two times trailing thirteen period adjusted EBITDA (the Credit
Agreement). On May 29, 2008, the Credit Agreement was amended to revise the minimum adjusted EBITDA covenant and revise the definition of adjusted EBITDA. The Credit Agreement expires on April 17, 2013. At the Companys option,
principal outstanding under the facility bears interest at either the Base Rate, as defined in the Credit Agreement, or a floating rate based on the London Interbank Offering Rate (LIBOR), plus a spread ranging from zero to 50 basis
points for base rate borrowings and 225 to 275 basis points for LIBOR borrowings, depending on the Companys ratio of debt to trailing 13-period EBITDA, as defined in the agreement. Unused portions of the facility are subject to unused facility
fees equal to 50 basis points per annum on the average unused portion of the facility of the preceding month.

Under the Credit Agreement,
the Company granted the lending institution a security interest in substantially all of its assets. The Credit Agreement contains customary affirmative and negative covenants for credit facilities of this type, including limitations on the Company
with respect to indebtedness, liens, investments, distributions, mergers and acquisitions, dispositions of assets and transactions with affiliates. The Credit Agreement also includes financial covenants including minimum EBITDA, minimum liquidity
and maximum capital expenditures. Availability under the Credit Agreement is reduced by outstanding standby letters of credit, which are used to support the Companys self-insurance programs. As of July 15, 2008, the Company had no net
availability for borrowings under the Credit Agreement, due to borrowing restrictions based upon current Company financial results. The Company was not in compliance with the minimum adjusted EBITDA debt covenant on July 15, 2008. On
August 22, 2008 the Company received a waiver from the lender for the default in the Second Amendment to Credit Agreement (Second Amendment). The Second Amendment also amends the credit facility to release the lending institution
from any further obligations to extend credit under the Credit Agreement. The Company has no debt outstanding under this Credit Agreement and is currently assessing its options with respect to the Credit Agreement.



8



---

##### Table of Contents

3. TRADEMARK IMPAIRMENT

All of Jamba Juice Companys products are sold under the Jamba Juice name and whirl logo. Trademarks are not subject to amortization and are tested for impairment annually (at year-end), or more frequently if
events or changes in circumstances indicate that the asset might be impaired. The impairment test consists of the comparison of the fair value of the trademarks to its carrying amount. Based on the Companys stock price, negative comparable
store sales and its forecast, the Company determined that an impairment of its trademark was necessary in the second quarter of fiscal 2008. As a result of the impairment analysis, the Company recorded an impairment charge of $82.6 million, $49.7
million net of tax, for the 12 week period ended July 15, 2008.

4. SHARE-BASED COMPENSATION

The Company maintains three stock-based compensation plans (collectively, the Plans). The Companys 2006 Employee, Director and
Consultant Stock Plan (the 2006 Plan) was approved by the Companys stockholders on November 28, 2006 and provides for the granting of up to five million shares of common stock in the form of nonqualified and incentive
stock options, stock grants or other stock-based awards to employees, nonemployee directors and consultants. In connection with the merger of Jamba, Inc. with Jamba Juice Company on November 28, 2006, the Company assumed the outstanding options
under the Jamba Juice Company 1994 Stock Incentive Plan (the 1994 Plan) and the Jamba Juice Company 2001 Equity Incentive Plan (the 2001 Plan), both of which provided for the granting of nonqualified and incentive stock
options to employees, nonemployee directors and consultants. No additional grants are available under the 2001 Plan and the 1994 Plan. As of July 15, 2008, there remained 1,749,043 shares available for grant under the Companys 2006 Plan.
A summary of option activity under the Plans as of July 15, 2008, and changes during the 28 week period then ended is presented below:



|                                                  |  |                  |   |  |                                |     
|------------------------------------------------- |  | ---------------- | - |  | ------------------------------ | ----
|                                                  |  | Number ofOptions |   |  | Weighted-Average ExercisePrice
|                                                  |  | (in thousands)   |   |  | (per share)                   
|Options outstanding, January 1, 2008              |  | 3,692            |   |  | $                              | 9.14
|Options granted                                   |  | 155              |   |  |                                | 2.65
|Options exercised                                 |  |                 |   |  |                                |    
|Options cancelled                                 |  | (277             | ) |  |                                | 9.20
|                                                  |  |                  |   |  |                                |     
|Options outstanding, July 15, 2008                |  | 3,570            |   |  | $                              | 8.85
|                                                  |  |                  |   |  |                                |     
|Options vested or expected to vest, July 15, 2008 |  | 2,468            |   |  | $                              | 8.64
|                                                  |  |                  |   |  |                                |     
|Options exercisable, July 15, 2008                |  | 1,129            |   |  | $                              | 9.62
|                                                  |  |                  |   |  |                                |     

Share-based compensation expense includes compensation expense, recognized over the applicable
vesting periods in accordance with SFAS No. 123 (revised 2004) (SFAS 123R). Share-based compensation expense, which is included in general and administrative expense, was $0.6 million and $0.9 million for the 12 week periods ended
July 15, 2008 and July 24, 2007, respectively. Share-based compensation expense was $1.7 million and $2.1 million for the 28 week periods ended July 15, 2008 and July 24, 2007, respectively.

The fair value of options granted was estimated at the date of grant using a Black-Scholes option-pricing model. Option valuation models, including
Black-Scholes, require the input of highly subjective assumptions, and changes in the assumptions used can materially affect the grant date fair value of an award. These assumptions include the risk-free rate of interest, expected dividend yield,
expected volatility and the expected life of the award. The risk-free rate of interest is based on the zero coupon U.S. Treasury rates appropriate for the expected term of the award. Expected dividends are zero based on restrictions in the
Companys credit facility, a history of not paying cash dividends on the Companys common stock and as the Company does not intend to pay dividends in the future. Expected volatility is based on a 50/50 blend of historic, daily stock price
observations of the Companys common stock since its inception and historic, daily stock price observations of the Companys peers during the period immediately preceding the share-based award grant that is equal in length to the
awards expected term. Estimated forfeitures are also included as a part of the grant date estimate. The Company used historical data to estimate expected employee behaviors related to option exercises and forfeitures. There is currently no
market-based mechanism or other practical application to verify the reliability and accuracy of the estimates stemming from these valuation models or assumptions, nor is there a means to compare and adjust the estimates to actual values, except for
annual adjustments to reflect actual forfeitures.



9



---

##### Table of Contents

The following are the weighted-average assumptions used to value option grants for the 12 and 28 week
periods ended July 15, 2008 and July 24, 2007:



|                                         |  |                      |   |  |                      |   |  |               |   |  |               |  
|---------------------------------------- |  | -------------------- | - |  | -------------------- | - |  | ------------- | - |  | ------------- | -
|                                         |  | 12 Week Period Ended |   |  | 28 Week Period Ended |  
|                                         |  | July 15, 2008        |   |  | July 24, 2007        |   |  | July 15, 2008 |   |  | July 24, 2007 |  
|Weighted-average risk-free interest rate |  | 3.36                 | % |  | 5.05                 | % |  | 3.30          | % |  | 4.97          | %
|Expected life of options (years)         |  | 5.00                 |   |  | 5.00                 |   |  | 5.00          |   |  | 5.00          |  
|Expected stock volatility                |  | 44.7                 | % |  | 36.7                 | % |  | 44.6          | % |  | 36.7          | %
|Expected dividend yield                  |  | 0                    | % |  | 0                    | % |  | 0             | % |  | 0             | %

The estimated fair value of options granted during the 12 week periods ended July 15, 2008
and July 24, 2007 was $1.07 and $3.96, respectively. The estimated fair value of stock options granted during the 28 week periods ended July 15, 2008 and July 24, 2007, was $1.06 and $3.90, respectively.

5. WARRANTS AND DERIVATIVE INSTRUMENTS

The Company
issued warrants to purchase 17,250,000 shares of common stock at an exercise price of $6.00 (the $6.00 Warrants) and an option to purchase up to a total of 750,000 units at an exercise price of $10.00 in connection with its initial
public offering in July 2005. Each unit includes one share of common stock and a warrant to purchase one share of common stock at an exercise price of $7.50 (the Embedded Warrants). The $6.00 Warrants and the Embedded Warrants are
considered derivative instruments and the fair value of such instruments is recorded as derivative liabilities on the Companys condensed consolidated balance sheets with any changes in the fair value recorded in the Companys results of
operations. The $6.00 Warrants and the Embedded Warrants expire on June 28, 2009, and the option to purchase units expires on June 29, 2010. As of July 15, 2008, the option and 16,580,500 shares of the $6.00 Warrants remained
outstanding. In November 2006, the Company assumed 304,581 outstanding warrants in connection with the acquisition of Jamba Juice Company, of which 283,966 warrants remain outstanding as of July 15, 2008 and expire on various dates from
December 29, 2010 through December 14, 2011. All warrants and the option to purchase the units are fully vested as of July 15, 2008.

The fair value of the $6.00 Warrants is estimated as the market price of a traded warrant at each balance sheet date. The Company estimates the fair value of the Embedded Warrant as of each balance sheet date using a Black-Scholes
option-pricing model. Option valuation models, including Black-Scholes, require the input of highly subjective assumptions, and changes in the assumptions used can materially affect the fair value. These assumptions include the risk-free rate of
interest, expected dividend yield, expected volatility and the expected life of the award. The following are the weighted-average assumptions used to value the Embedded Warrants as of July 15, 2008 and July 24, 2007:



|                                         |  |              |   |  |              |  
|---------------------------------------- |  | ------------ | - |  | ------------ | -
|                                         |  | July 15,2008 |   |  | July 24,2007 |  
|Weighted-average risk-free interest rate |  | 2.38         | % |  | 4.76         | %
|Expected life of warrants (years)        |  | 2.0          |   |  | 2.9          |  
|Expected stock volatility                |  | 50.1         | % |  | 35.4         | %
|Expected dividend yield                  |  | 0            | % |  | 0            | %

Since the resulting valuation of the Embedded Warrant was lower than its relative fair value, the
Company used the relative fair value as of July 24, 2007. The estimated fair value of the $6.00 Warrants and the Embedded Warrant was $1.2 million and $9.3 million as of July 15, 2008 and January 1, 2008, respectively (see Note 6). No
warrants were exercised during the 12 and 28 week periods ended July 15, 2008. During the 12 and 28 week periods ended July 24, 2007, the Company received $4.0 million of proceeds for the exercise of 669,500 of the $6.00 Warrants.

6. FAIR VALUE MEASUREMENT

On
January 2, 2008, the Company adopted SFAS No. 157. SFAS 157 established the following fair value hierarchy that prioritizes the inputs used to measure fair value:

Level 1: Quoted prices are available in active markets for identical assets or liabilities.

Level 2: Inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable.

Level 3: Unobservable inputs that are supported by little or no market activity, therefore requiring an entity to develop its own assumptions that market
participants would use in pricing.



10



---

##### Table of Contents

The Companys warrants are required to be measured at fair value on a recurring basis. Fair value
for the $6.00 Warrants is defined as Level 1 in the fair value hierarchy and is recorded using quoted prices available in active markets. Fair value for the Embedded Warrants is defined as Level 2 in the fair value hierarchy and is recorded using
market-based pricing models incorporating quoted market prices. The fair value of the $6.00 Warrants was $1.2 million and $9.3 million at July 15, 2008 and January 1, 2008, respectively. The fair value of the Embedded Warrants was $0.0
million at July 15, 2008 and January 1, 2008.

7. INCOME TAXES

A valuation allowance is recognized if, based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred
tax assets will not be realized. After consideration of all the evidence, both positive and negative, management has recorded a valuation allowance against its deferred income tax assets at July 15, 2008 due to the uncertainty of realizing such
deferred income tax assets. The effect of the change in judgment as of July 15, 2008 to the realizability of the deferred tax assets existing at January 1, 2008 was recognized in tax expense as a discrete item for the 12 week period ended
July 15, 2008, of $32.2 million.

As noted in Footnote 3 above, the Company recorded a charge of $82.6 million related to trademark
impairment. As an identifiable intangible asset, a deferred tax liability existed for the temporary differences in the book and tax basis. Due to the impairment, a $32.9 million tax benefit was recognized for the 12 week period ended July 15,
2008, in tax expense as a discrete item.

The Company has recorded a tax benefit of $0.6 million for the 28 week period ended July 15,
2008. The tax benefit mainly consists of a $32.2 million expense to establish a valuation allowance on the deferred tax assets as of January 1, 2008 and a $32.9 million benefit related to trademark impairment. The Companys effective tax
rate 8.2% and (.66%) for the 12 week and 28 week periods ended July 15, 2008, respectively. The effective tax rate is affected by a number of factors, including pretax income, a change in the valuation allowance related to deductible temporary
differences originating during the current year and the intangible asset impairment.

As of July 15, 2008, there have been no material
changes to the Companys uncertain tax positions disclosure under FIN 48 as provided in Note 10 in the Notes to the Financial Statements in the Companys Annual Report on Form 10-K for the year ended January 1, 2008. The Company does
not anticipate that total unrecognized tax benefits will significantly change prior to the end of December 2008.

8. COMMITMENTS AND CONTINGENCIES

The Company is a defendant in certain litigation arising in the normal course of business. Although there can be no assurance as to the
ultimate disposition of these matters, it is the opinion of the Companys management, based upon the information available at this time, that the expected outcome of these matters, individually or in the aggregate, will not have a material
adverse effect on the results of operations, liquidity or financial condition of the Company.

9. IMPAIRMENT, STORE LEASE TERMINATION AND CLOSURE COSTS
AND WORKFORCE REDUCTION

Store long-lived asset impairment

Impairment charges include the write-down of long-lived assets at stores that were assessed for impairment because of managements intention to close the store or because of changes in circumstances that indicate
the carrying value of an asset may not be recoverable. The Company recorded impairment charges of $3.3 million and $0.1 million for the 12 week periods ended July 15, 2008 and July 24, 2007 for the impairment of long-lived assets at 34 and
one store, respectively. Impairment charges of $7.3 million and $0.2 million were recorded for the 28 week periods ended July 15, 2008 and July 24, 2007 for the impairment of 45 and three stores, respectively.

The Company recorded $4.0 million and $0.1 million in charges primarily related to long-lived asset impairments for the first quarter of fiscal 2008 and
first quarter of fiscal 2007, respectively. The charges for the first quarter of fiscal 2008 related to 19 Company Stores which were impaired based on an analysis of projected operating performance and operating cash flows, as well as stores that
were not performing at required levels of return. These charges included the impairment of long-lived assets related to the closing of eight of the ten stores the Company previously announced on May 15, 2008 would be closing in the second
quarter of fiscal 2008. The remaining two stores had previously been impaired. The Company recorded impairment charges for two stores for the first quarter of fiscal 2007.



11



---

##### Table of Contents

Store lease termination and closure costs and workforce reduction

As a result of the Companys restructuring efforts and revised development goals, the Company evaluated the infrastructure needed to support its
evolving business model and restructured its Support Center to eliminate certain administrative positions. In addition to the closed stores mentioned above, the Company terminated 53 positions during the 12 week period ended July 15, 2008. As a
result of these actions, the Company incurred $2.2 million in charges related to asset write-offs for sites under development, lease termination related costs and $0.6 million in severance charges.



|                                                                                                                      |  |                      |       |                      |               |   |               |  |   |               |   |  |   |   
|--------------------------------------------------------------------------------------------------------------------- |  | -------------------- | ----- | -------------------- | ------------- | - | ------------- |  | - | ------------- | - |  | - | --
|                                                                                                                      |  | 12 Week Period Ended |       | 28 Week Period Ended
|                                                                                                                      |  | July 15, 2008        |       |                      | July 24, 2007 |   | July 15, 2008 |  |   | July 24, 2007
|Store lease termination costs                                                                                         |  | $                    | 1,516 |                      |               | $ |              |  | $ | 1,516         |   |  | $ |  
|Store closure costs                                                                                                   |  |                      | 719   |                      |               |   | 33            |  |   | 1,032         |   |  |   | 41
|                                                                                                                      |  |                      |       |                      |               |   |               |  |   |               |   |  |   |   
|Store lease termination and closure costs                                                                             |  |                      | 2,235 |                      |               |   | 33            |  |   | 2,548         |   |  |   | 41
|Severance                                                                                                             |  |                      | 558   |                      |               |   |              |  |   | 558           |   |  |   |  
|                                                                                                                      |  |                      |       |                      |               |   |               |  |   |               |   |  |   |   
|Total store lease termination, closure costs and severance                                                            |  | $                    | 2,793 |                      |               | $ | 33            |  | $ | 3,106         |   |  | $ | 41
|                                                                                                                      |  |                      |       |                      |               |   |               |  |   |               |   |  |   |   
|A reconciliation of the beginning and ending severance and store
lease termination and closure accrual is as follows:
|                                                                                                                      |  | 12 Week Period Ended |       | 28 Week Period Ended
|                                                                                                                      |  | July 15, 2008        |       |                      | July 24, 2007 |   | July 15, 2008 |  |   | July 24, 2007
|Balance, beginning of period                                                                                          |  | $                    |      |                      |               | $ |              |  | $ |              |   |  | $ |  
|Provision for present value of noncancellable lease payments of closed stores                                         |  |                      | 1,516 |                      |               |   |              |  |   | 1,516         |   |  |   |  
|Severance                                                                                                             |  |                      | 558   |                      |               |   |              |  |   | 558           |   |  |   |  
|Cash payments, net of sublease income                                                                                 |  |                      | (254  | )                    |               |   |              |  |   | (254          | ) |  |   |  
|                                                                                                                      |  |                      |       |                      |               |   |               |  |   |               |   |  |   |   
|Balance, end of period                                                                                                |  | $                    | 1,820 |                      |               | $ |              |  | $ | 1,820         |   |  | $ |  
|                                                                                                                      |  |                      |       |                      |               |   |               |  |   |               |   |  |   |   

10. SUBSEQUENT EVENTS

On August 5, 2008, the Company announced the resignation of Paul E. Clayton as Chief Executive Officer and President of the Company and as a member of the Board of Directors. The Board has appointed Steven R.
Berrard, the Chairman of the Board, as the interim Chief Executive Officer. On August 4, 2008, Donald D. Breen, Senior Vice President, Chief Financial Officer tendered his resignation to pursue another opportunity. Karen L. Luey, the
Companys Vice President, Corporate Controller and Principal Accounting Officer was appointed to serve as the interim Chief Financial Officer. Ms. Luey was appointed as Senior Vice President, Chief Financial Officer on August 14, 2008.

On August 22, 2008, the Company entered into a Second Amendment to its Credit Agreement (Second Amendment) by and among
the Company, Jamba Juice Company, the Companys wholly owned subsidiary as borrower, Wells Fargo Foothill, LLC as agent and lender dated April 17, 2008 (Credit Agreement). The Second Amendment provides for a waiver from the
lender for the default in Credit Agreement. The Second Amendment also amends the credit facility to release the lending institution from any further obligations to extend credit under the Credit Agreement.

On August 27, 2008, the Company reduced its workforce by an additional 16 employees to reduce operating costs and increase operational efficiency
and identified an additional 20 stores it intends to close.

On August 28, 2008, the Company entered into a commitment letter for a
two-year senior term note credit facility in the aggregate principal amount of $15 million, with an option by the Company, during the initial 120-day period following the closing, to increase the principal amount by up to an additional $10
million subject to certain conditions under the commitment letter.



12



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

You should read the following discussion and analysis in conjunction with our financial statements and related notes included elsewhere in this report. Except for historical information, the discussion in this
report contains certain forward-looking statements that involve risks and uncertainties. We have based these forward-looking statements on our current expectations and assumptions about future events. In some cases, you can identify forward-looking
statements by terminology, such as may, should, could, predict, potential, continue, expect, anticipate, future, intend,
plan, believe, estimate, forecast and similar expressions (or the negative of such expressions.) Forward-looking statements include, but are not limited to, statements concerning projected new store
openings and closings, 2008 revenue growth rates, global sourcing, distribution strategies and capital expenditures. Forward-looking statements are based on our beliefs as well as assumptions based on information currently available to us, including
financial and operational information, the volatility of our stock price, and current competitive conditions. As a result, these statements are subject to various risks and uncertainties. For a discussion of material risks and uncertainties that the
Company faces, see the discussion titled Risk Factors in our Annual Report on Form 10-K for the year ended January 1, 2008.

JAMBA,
INC. OVERVIEW

Jamba, Inc. (we, us, our or the Company), a Delaware corporation, and its
wholly owned subsidiary, Jamba Juice Company, are the leading retailer of premium quality blended-to-order fruit smoothies, squeezed-to-order juices, blended beverages and healthy snacks. As of July 15, 2008, there were 736 locations consisting
of 518 company owned and operated stores (Company Stores) and 218 franchise stores.

EXECUTIVE OVERVIEW

For the second quarter of fiscal 2008, comparable store sales at Company Stores declined by 7.3%. We believe that the primary cause of this decline is the
continued weakness in the general economy and the housing market, particularly in California, Florida, Arizona and Nevada, where approximately 75% of Company Stores are located. Consumers are also facing increased costs for basic consumer staples,
such as food and gas, which we believe is causing a reduction in discretionary spending among our customers and reduced consumer traffic in our stores. In addition, we are facing increased competition from specialty coffee retailers and fast-food
restaurants who are adding smoothies and smoothie-type products to their menu offerings. In light of these challenges, there have been several recent developments with respect to our key strategies in addition to those discussed in our Annual Report
on Form 10-K for the year ended January 1, 2008 and Quarterly Report on Form 10-Q for the fiscal quarter ended April 22, 2008.

Changes to Senior Management Team



| |  |  | On August 6, 2008, we announced that Steven R. Berrard, the Companys Chairman of the Board, had assumed the role of interim Chief Executive Officer and
President, replacing Paul E. Clayton. We also announced the retention of an executive search firm to conduct a search for a permanent replacement.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On August 6, 2008, we also announced that Karen L. Luey, Vice President, Controller, and Principal Accounting Officer of the Company, had assumed the role
of interim Chief Financial Officer, replacing Donald D. Breen, who resigned to pursue another opportunity. On August 14, 2008 Ms. Luey was appointed as the Companys Senior Vice President, Chief Financial Officer.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On July 10, 2008, we announced that Karen A. Kelley, the Senior Vice President, Operations, had resigned and that Steve Adkins, Senior Vice President, Company
Operations, and Glenn Lord, Vice President, Franchise Operations, had assumed her responsibilities.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The balance of our management
structure remains in place and we expect no interruption in our business operations as a result of these changes. However, the direction of our business operations has changed as the new management team aggressively pursues all avenues to enhance
stockholder value from both an operational and financial perspective. To that end, we are executing on several strategies as described below.



13



---

##### Table of Contents

Company Store Profitability

While we experienced a net loss of $(89.2) million for the second quarter of fiscal 2008 compared to our net income of $2.3 million for the same period in
2007, we are encouraged by our increase in store-level EBITDA from $19.9 million for the second quarter of fiscal 2008 compared to $19.3 million for the same period in 2007. In addition, we continue to take actions to improve our Company Store
profitability, including the following:



| |  |  | We intend to close 20 underperforming Company Stores in addition to closing the underperforming Company Stores we announced on May 15, 2008. Of the 10 Company
Stores we announced would be closed, eight have been closed to date, and we are in the process of negotiating lease terminations for these closed stores, the outcome of which negotiations will determine the net cash effect. We believe the net cash
effect will be positive.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We intend to terminate leases for six unbuilt Company Stores in addition to the seven we announced on May 15, 2008. Of the seven leases we announced would be
terminated, one lease termination has been entered into to date and we are in the process of negotiating lease terminations with landlords for the remainder.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We are seeking to renegotiate unfavorable Company Store leases with landlords.
| | - |  | ------------------------------------------------------------------------------



| |  |  | We intend to focus on improving the financial performance of Company Stores by:
| | - |  | -------------------------------------------------------------------------------



| |  |  | reducing store labor costs through adjustments to operating hours;
| | - |  | ------------------------------------------------------------------



| |  |  | implementing a modest 1% price increase on selected products;
| | - |  | -------------------------------------------------------------



| |  |  | implementing effective size and price combinations to improve costs of goods sold while maintaining customer satisfaction;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | revitalizing the look and feel of Company Stores; and
| | - |  | -----------------------------------------------------



| |  |  | allocating marketing resources to the communities where our stores are located to ensure customers know that the Jamba experience is what differentiates our product
offerings from the competitors, while focusing on ways to improve the customer experience.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For a reconciliation of
store-level EBITDA, a non-GAAP financial measure, to net income/loss, a GAAP financial measure, please see Key Financial Metrics within this section.

General and Administrative Expenses



| |  |  | We continue to focus on managing our general and administrative expenses. Since the beginning of the second fiscal quarter, 71 positions, or approximately 30% of
our Support Center and field employees, have been eliminated through workforce reduction and attrition. On a go forward basis, we are targeting to achieve general and administrative expenses to be less than 9% of total revenue, excluding
shared-based compensation costs.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will continue to review all aspects of our operations to ensure our resources are effectively and efficiently being utilized, while at the same time identifying
reductions in spending not aligned with our current goals and objectives.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We intend to reduce operating costs by investing in technology to improve the quality and speed of data collection in order to better support business planning and
day-to-day decision-making and operations.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Jamba Brand



| |  |  | We are refocusing the brand positioning for Jamba, taking into account our newly refined customer targets.
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | We are actively seeking additional opportunities to leverage the Jamba brand in new and complementary product categories and distribution channels.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We plan to increase our brand awareness through non-traditional franchise store growth, with an emphasis on airports and college campuses.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

Liquidity Matters



| |  |  | We have recently adopted a strategy of transitioning from primarily a Company Store model to a model more evenly weighted between Company Stores and traditional
franchise stores. We believe this new model will demand less capital, generate higher margins and reduce the volatility of cash flow performance over time. More importantly, a more aggressive franchise model will allow us to build an increased
number of Jamba Juice stores faster, which is important for increasing brand presence, increasing customer frequency and combating competition.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We will begin to market the franchise area development of new territories and have identified Washington D.C., Philadelphia, various surrounding areas outside New
York City, Boston and North Carolina as markets of interest.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In keeping with our strategy of transitioning to a more balanced Company Store/franchise store model, for the balance of 2008 we have stopped development of new
Company Stores, with plans to only open the four Company Stores which are currently under construction. We expect minimal Company Store development activity in 2009.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We plan to re-franchise approximately 30 Company Stores in selected geographic areas where there are both Company Stores and franchisee stores. We believe this
strategy will better position us for future growth in several important respects, including less capital outlay, better optimization of our Company Store and franchise store support infrastructures, improved supply chain efficiencies and
establishment of a foundation for franchise store growth in these and other selected geographic areas.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We are aggressively managing our working capital, including focusing on ways to improve our inventory management, cash management, accounts receivable collection,
and payable management.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We are currently exploring a number of business and financing alternatives. On August 28, 2008, we entered into a commitment letter for a two-year senior term note
credit facility in the aggregate principal amount of $15 million, with an option by the Company, during the initial 120-day period following the closing, to increase the principal amount by up to an additional $10 million subject to certain
conditions under the commitment letter. We are in the process of negotiating definitive documentation for the facility.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Fiscal 2009
Outlook

We believe the economys negative impact on consumers discretionary spending presents a challenge to sales growth through the
remainder of 2008. Accordingly, in the coming months, we will focus on areas we can control, such as targeting a reduction in cost of sales as a percentage of Company Store revenue to at or below 26% and targeting a reduction in costs as a
percentage of Company Store revenue to at or below 32%. In addition, we plan to implement the strategies described above in order to manage and enhance our liquidity and demonstrate a path back to profitability and sustained and long-term profitable
growth.



15



---

##### Table of Contents

RESULTS OF OPERATIONS  12 WEEK PERIOD ENDED JULY 15, 2008 AS COMPARED TO 12 WEEK PERIOD ENDED JULY 24, 2007



|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|----------------------------------------- |  | -------------------- | ------- | - | ----- | ----- | -- | ------------ | - | ------ | ----- |  | ----- | --
|                                          |  | 12 Week Period Ended |        
|(In thousands)                            |  | July 15,2008         |         |   | % (1) |       |    | July 24,2007 |   |        | % (1) | 
|Revenue:                                  |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Company stores                            |  | $                    | 96,311  |   |       | 97.7  | %  |              | $ | 86,213 |       |  | 96.2  | % 
|Franchise and other revenue               |  |                      | 2,287   |   |       | 2.3   | %  |              |   | 3,396  |       |  | 3.8   | % 
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Total revenue                             |  |                      | 98,598  |   |       | 100.0 | %  |              |   | 89,609 |       |  | 100.0 | % 
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Operating expenses:                       |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Cost of sales                             |  |                      | 25,334  |   |       | 26.3  | %  |              |   | 23,659 |       |  | 27.4  | % 
|Labor costs                               |  |                      | 31,420  |   |       | 32.6  | %  |              |   | 26,477 |       |  | 30.7  | % 
|Occupancy costs                           |  |                      | 10,556  |   |       | 11.0  | %  |              |   | 8,592  |       |  | 10.0  | % 
|Store operating                           |  |                      | 10,760  |   |       | 11.2  | %  |              |   | 10,871 |       |  | 12.6  | % 
|Depreciation and amortization             |  |                      | 5,682   |   |       | 5.8   | %  |              |   | 4,013  |       |  | 4.5   | % 
|General and administrative                |  |                      | 9,850   |   |       | 10.0  | %  |              |   | 10,491 |       |  | 11.7  | % 
|Store pre-opening                         |  |                      | 549     |   |       | 0.6   | %  |              |   | 1,462  |       |  | 1.6   | % 
|Store impairment                          |  |                      | 3,260   |   |       | 3.3   | %  |              |   | 98     |       |  | 0.1   | % 
|Store lease termination and closure costs |  |                      | 2,235   |   |       | 2.3   | %  |              |   | 33     |       |  | 0.0   | % 
|Trademark impairment                      |  |                      | 82,600  |   |       | 83.8  | %  |              |   |       |       |  | 0.0   | % 
|Other                                     |  |                      | 1,219   |   |       | 1.2   | %  |              |   | 1,272  |       |  | 1.4   | % 
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Total operating expenses                  |  |                      | 183,465 |   |       | 186.1 | %  |              |   | 86,968 |       |  | 97.1  | % 
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Income (loss) from operations             |  |                      | (84,867 | ) |       | (86.1 | )% |              |   | 2,641  |       |  | 2.9   | % 
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Other income (expense):                   |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Gain from derivative liabilities          |  |                      | 2,488   |   |       | 2.5   | %  |              |   | 329    |       |  | 0.4   | % 
|Interest income                           |  |                      | 59      |   |       | 0.1   | %  |              |   | 921    |       |  | 1.0   | % 
|Interest expense                          |  |                      | (106    | ) |       | (0.1  | )% |              |   | (24    | )     |  | (0.0  | )%
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Total other income                        |  |                      | 2,441   |   |       | 2.5   | %  |              |   | 1,226  |       |  | 1.4   | % 
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Income (loss) before income taxes         |  |                      | (82,426 | ) |       | (83.6 | )% |              |   | 3,867  |       |  | 4.3   | % 
|Income tax benefit                        |  |                      | (6,769  | ) |       | (6.9  | )% |              |   | (1,539 | )     |  | (1.7  | )%
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   
|Net income (loss)                         |  | $                    | (89,195 | ) |       | (90.5 | )% |              | $ | 2,328  |       |  | 2.6   | % 
|                                          |  |                      |         |   |       |       |    |              |   |        |       |  |       |   



|(1) | Cost of sales, labor costs, occupancy costs and store operating
expense percentages are calculated using Company Stores revenue. All other line items are calculated using total revenue.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The dollar variances noted in the Companys financial statements for the 12 week and 28 week periods ended July 15, 2008 as compared to the 12 week and 28 week periods ended July 24, 2007 is primarily attributable to the
growth in the number of Company Stores from 427 stores as of July 24, 2007 to 518 stores as of July 15, 2008. The Company believes that variance discussions as a percentage of Company Store revenue or total revenue is a more appropriate
comparison when analyzing the Companys financial performance as compared to the prior year. The following represents the components of revenue for the 12 week and 28 week periods ended July 15, 2008 and July 24, 2007 (in thousands):



|                              |  |                      |        |                      |   |               |  |               |         |  |   |        
|----------------------------- |  | -------------------- | ------ | -------------------- | - | ------------- |  | ------------- | ------- |  | - | -------
|                              |  | 12 Week Period Ended |        | 28 Week Period Ended
|                              |  | July 15, 2008        |        | July 24, 2007        |   | July 15, 2008 |  | July 24, 2007
|Comparable Company Stores     |  | $                    | 82,376 |                      | $ | 75,045        |  | $             | 166,139 |  | $ | 148,962
|Non-comparable Company Stores |  |                      | 13,935 |                      |   | 11,168        |  |               | 28,805  |  |   | 23,413 
|Franchise revenue             |  |                      | 1,539  |                      |   | 2,598         |  |               | 3,377   |  |   | 4,631  
|Other revenue                 |  |                      | 748    |                      |   | 798           |  |               | 1,831   |  |   | 1,990  
|                              |  |                      |        |                      |   |               |  |               |         |  |   |        
|Total revenue                 |  | $                    | 98,598 |                      | $ | 89,609        |  | $             | 200,151 |  | $ | 178,995
|                              |  |                      |        |                      |   |               |  |               |         |  |   |        



16



---

##### Table of Contents

Total revenue increased 10.0% to $98.6 million for the 12 week period ended July 15, 2008
compared to $89.6 million for the 12 week period ended July 24, 2007. Company Store revenue increased 11.7% to $96.3 million compared to $86.2 million for the same period of the prior year. This increase is primarily associated with the
opening of 69 net new Company Stores (new Company stores, net of closed stores) and the acquisition of 22 stores from franchisees since the end of the comparable quarter of the prior year. The increase in revenue from new Company Stores and
acquisitions was unfavorably impacted by a decrease in Company Store comparable sales of (7.3%) for the 12 week period ended July 15, 2008. Company Store comparable sales represents the change in year-over-year sales for all Company Stores
opened for at least 13 full fiscal periods.

Franchise and other revenue decreased to $2.3 million compared to $3.4 million for the same
period of the prior year. The number of franchise stores as of July 15, 2008 and July 24, 2007 was 218. While the number of franchise stores has remained consistent, the decrease of franchise revenue as compared to the same period of the
prior year is attributable to the different mix in the type of franchise store. Specifically, the number of franchisee-owned traditional stores decreased as compared to the same period of the prior year, with 22 franchisee-owned traditional stores
becoming Company Stores through acquisitions and the new franchise stores opened during this period were predominantly smaller, non-traditional format stores or store-within-a store formats which generally generate lower average unit volumes.

Cost of sales is comprised primarily of fruit, dairy and other products used to make smoothies, as well as paper products. Cost of sales
increased 7.1% to $25.3 million for the 12 week period ended July 15, 2008, compared to $23.7 million for the comparable period last year. The $1.6 million increase was due primarily to the increase in Company Store revenue, an increase of
$2.7 million in dairy, juice concentrate, frozen fruit and smoothie additions offset by a reduction of $1.0 million in orange costs and cost savings initiatives entered into during the year. As a percentage of Company Store revenue, these costs
decreased to 26.3% in the second quarter of fiscal 2008 compared to 27.4% in the same period of the prior year. This decrease as a percentage of Company Store revenue was primarily driven by lower discounting activity and a reduction in orange
costs, partially offset by higher juice concentrate and dairy costs.

Labor costs, which include store management salaries and bonuses,
hourly team member payroll, training costs and other associated fringe benefits, increased 18.7% to $31.4 million for the 12 week period ended July 15, 2008 compared to $26.5 million for the same period of the prior year. The $4.9 million
increase was due to a combination of 91 additional stores and wage increases. As a percentage of Company Store revenue, labor expenses increased to 32.6% in the second quarter of fiscal 2008, compared to 30.7% in the same period of the prior year.
This increase as a percentage of Company Store revenue was primarily due to a combination of minimum wage increases in several states in which we operate, particularly California, and the decrease in Company Store comparable sales.

Occupancy costs include both fixed and variable portions of rent, real estate taxes, property insurance and common area maintenance charges for all
Company Store locations. Occupancy costs increased 22.9% to $10.6 million for the 12 week period ended July 15, 2008 compared to $8.6 million for the same period of the prior year. As a percentage of Company Store revenue, occupancy
costs increased to 11.0% in the second quarter of fiscal 2008, compared to 10.0% in the same period of the prior year. This increase as a percentage of Company Store revenue was primarily due to the decrease in Company Store comparable sales.

Store operating expenses consist primarily of various store-level costs such as marketing, utilities, repairs and maintenance, bank
charges and cleaning supplies. Store operating expenses decreased 1.0% to $10.8 million for the 12 week period ended July 15, 2008 compared to $10.9 million for the same period of the prior year. As a percentage of Company Store
revenue, store operating expenses decreased to 11.2% for the second quarter of fiscal 2008, compared to 12.6% in the same period of the prior year. This decrease as a percentage of Company Store revenue was primarily due to lower marketing spend and
cost savings initiatives entered into during the year.

Depreciation and amortization expenses include the depreciation and amortization of
fixed assets and the amortization of intangible assets. Depreciation and amortization increased 41.6% to $5.7 million for the 12 week period ended July 15, 2008 compared to $4.0 million for the same period of prior year. As a percentage of
total revenue, depreciation and amortization increased to 5.8% for the second quarter of fiscal 2008, compared to 4.5% in the same period of the prior year. This increase as a percentage of total revenue is primarily attributable to the additional
depreciation on 69 net new Company Stores and 22 acquired franchise stores since the end of the second quarter of 2007.

General and
administrative (G&A) expenses include costs associated with our corporate support center, field supervision, bonuses, legal, accounting and professional fees and share-based compensation. G&A expenses decreased 6.1% to $9.9
million for the 12 week period ended July 15, 2008 compared to $10.5 million for the same period of the prior year. As a percentage of total revenue, G&A expenses decreased to 10.0% for the second quarter of fiscal 2008, compared
to 11.7% for the same period of the prior year. This decrease as a percentage of total revenue was attributable to a $0.3 million decrease in stock-based compensation costs, as well as cost-saving initiatives that began in May 2008, offset by a
one-time restructuring charge of $0.6 million.



17



---

##### Table of Contents

Store pre-opening costs are primarily expenses incurred for training new store personnel, pre-opening
marketing and pre-opening rent. Store pre-opening costs were $0.5 million for the 12 week period ended July 15, 2008 and $1.5 million for the same period of the prior year. The decrease for the second quarter of 2008 was a result of
opening 14 new Company Stores as compared to opening 27 new Company Stores in the same period of the prior year.

Store impairment expense
was $3.3 million for the 12 week period ended July 15, 2008 compared to $0.1 million for the same period of the prior year. During the 12 week period ended July 15, 2008, the Company recorded a store impairment expense to write-down
property, fixtures and equipment related to 34 stores as compared to one store in the same period of the prior year.

Store lease
termination and closure costs were $2.2 million for the 12 week period ended July 15, 2008. These costs related primarily to the expenses for the stores planned to be closed under the Company restructuring plan. This line item also includes
costs associated with store closures. There were no store lease termination costs for the 12 week period ended July 24, 2007.

Trademark impairment expense was $82.6 million for the 12 week period ended July 15, 2008. There was no impairment for the same period of the prior year. The Company recorded an intangible asset impairment expense related to the
impairment of its trademark. Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (SFAS 142) requires us to assess our intangible asset amounts for impairment each year, and more
frequently if circumstances suggest an impairment may have occurred. The requirements for assessing whether intangible assets have been impaired involve market-based information and some degree of subjective assessment. The fair value is estimated
using a discounted cash flow model combined with market valuation approaches. Based on the Companys stock price, negative comparable store sales and its forecast, the Company determined that an impairment of its trademark was necessary in the
second quarter of fiscal 2008.

Other operating expenses consist primarily of franchise support expenses, losses on disposals, amortization
of jambacard liability and income from jambacard breakage. Other operating expenses decreased 4.2% to $1.2 million for the 12 week period ended July 15, 2008 compared to $1.3 million for the same period of the prior
year. As a percentage of total revenue, other operating expenses decreased to 1.2% for second quarter of fiscal 2008 as compared to 1.4% in the same period of the prior year. This decrease as a percentage of total revenue is primarily
attributable to a decrease in amortization of jambacard liability of $0.4 million.

Gain from derivative liabilities increased to $2.5
million for the 12 week period ended July 15, 2008 compared to $0.3 million for the same period of prior year. This increase was attributable to the change in the fair value of our warrants. Our warrants are recorded as derivative liabilities.

Interest income for the 12 week period ended July 15, 2008 decreased to $0.1 million compared to $0.9 million for the same period of
prior year, due primarily to lower investment balances driven by working capital requirements and capital expenditures.

Interest expense
increased to $0.1 million for the 12 week period ended July 15, 2008 compared to $0.0 million for the same period of prior year.

Our
effective income tax rate was 8.2% for the 12 week period ended July 15, 2008. The effective tax rate is affected by a number of factors, including income before taxes, a change in the valuation allowance related to deductible temporary
differences originating during the current year and the intangible asset impairment. The unrealized change in fair value recorded for our derivative liability of $2.5 million is not included in income for tax purposes. We determined that it is
more likely than not, based on updated projections of operating results and related taxable income, that the benefit of deferred tax assets at January 1, 2008 will not be realized and a valuation allowance of $32.5 million has been established.
The tax expense associated with recognizing a valuation allowance was reported as a discrete item for the 12 week period ended July 15, 2008. We recorded a tax benefit of $32.9 million related to the asset impairment of the trademark and
corresponding reversal of the deferred tax liability related to the temporary book and tax basis difference in the trademark. The tax benefit was reported as a discrete item for the 12 week period ended July 15, 2008.

Excluding the unrealized change in the fair value of the derivative liability, the valuation allowance established related to deferred tax assets at
January 1, 2008, and the impairment of the trademark, the annual effective tax (benefit) rate was 0.00%.



18



---

##### Table of Contents

RESULTS OF OPERATIONS  28 WEEK PERIOD ENDED JULY 15, 2008 AS COMPARED TO 28 WEEK PERIOD ENDED JULY 24, 2007



|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|----------------------------------------- |  | -------------------- | -------- | - | ----- | ----- | -- | ------------ | - | ------- | ----- |  | ----- | --
|                                          |  | 28 Week Period Ended |         
|(In thousands)                            |  | July 15,2008         |          |   | % (1) |       |    | July 24,2007 |   |         | % (1) | 
|Revenue:                                  |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Company stores                            |  | $                    | 194,943  |   |       | 97.4  | %  |              | $ | 172,374 |       |  | 96.3  | % 
|Franchise and other revenue               |  |                      | 5,208    |   |       | 2.6   | %  |              |   | 6,621   |       |  | 3.7   | % 
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Total revenue                             |  |                      | 200,151  |   |       | 100.0 | %  |              |   | 178,995 |       |  | 100.0 | % 
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Operating expenses:                       |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Cost of sales                             |  |                      | 51,713   |   |       | 26.5  | %  |              |   | 47,211  |       |  | 27.4  | % 
|Labor costs                               |  |                      | 69,419   |   |       | 35.6  | %  |              |   | 55,342  |       |  | 32.1  | % 
|Occupancy costs                           |  |                      | 23,935   |   |       | 12.3  | %  |              |   | 19,543  |       |  | 11.3  | % 
|Store operating                           |  |                      | 24,584   |   |       | 12.6  | %  |              |   | 21,923  |       |  | 12.7  | % 
|Depreciation and amortization             |  |                      | 13,495   |   |       | 6.7   | %  |              |   | 9,264   |       |  | 5.2   | % 
|General and administrative                |  |                      | 25,146   |   |       | 12.6  | %  |              |   | 25,494  |       |  | 14.2  | % 
|Store pre-opening                         |  |                      | 1,700    |   |       | 0.8   | %  |              |   | 2,625   |       |  | 1.5   | % 
|Store impairment                          |  |                      | 7,297    |   |       | 3.6   | %  |              |   | 198     |       |  | 0.1   | % 
|Store lease termination and closure costs |  |                      | 2,548    |   |       | 1.3   | %  |              |   | 41      |       |  | 0.0   | % 
|Trademark impairment                      |  |                      | 82,600   |   |       | 41.3  | %  |              |   |        |       |  | 0.0   | % 
|Other                                     |  |                      | 2,136    |   |       | 1.1   | %  |              |   | 2,760   |       |  | 1.6   | % 
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Total operating expenses                  |  |                      | 304,573  |   |       | 152.2 | %  |              |   | 184,401 |       |  | 103.0 | % 
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Loss from operations                      |  |                      | (104,422 | ) |       | (52.2 | )% |              |   | (5,406  | )     |  | (3.0  | )%
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Other income (expense):                   |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Gain from derivative liabilities          |  |                      | 8,130    |   |       | 4.1   | %  |              |   | 15,480  |       |  | 8.6   | % 
|Interest income                           |  |                      | 246      |   |       | 0.1   | %  |              |   | 2,316   |       |  | 1.3   | % 
|Interest expense                          |  |                      | (218     | ) |       | (0.1  | )% |              |   | (135    | )     |  | (0.1  | )%
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Total other income                        |  |                      | 8,158    |   |       | 4.1   | %  |              |   | 17,661  |       |  | 9.9   | % 
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Income (loss) before income taxes         |  |                      | (96,264  | ) |       | (48.1 | )% |              |   | 12,255  |       |  | 6.8   | % 
|Income tax benefit                        |  |                      | 638      |   |       | 0.3   | %  |              |   | 2,023   |       |  | 1.1   | % 
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   
|Net income (loss)                         |  | $                    | (95,626  | ) |       | (47.8 | )% |              | $ | 14,278  |       |  | 8.0   | % 
|                                          |  |                      |          |   |       |       |    |              |   |         |       |  |       |   



|(1) | Cost of sales, labor costs, occupancy costs and store operating expense percentages are calculated using Company Stores
revenue. All other line items are calculated using total revenue.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Total revenue increased 11.8% to $200.2 million
for the 28 week period ended July 15, 2008 compared to $179.0 million for the 28 week period ended July 24, 2007. Company Store revenue increased 13.1% to $194.9 million compared to $172.4 million for the same period of the prior
year. This increase is primarily associated with the opening of 69 net new Company Stores (new Company stores, net of closed stores) and the acquisition of 22 stores from franchisees since the end of the comparable quarter of the prior year.
The number of Company Stores as of July 15, 2008 was 518, up from 427 stores as of July 24, 2007. The increase in revenue from new Company Stores and acquisitions was unfavorably impacted by a decrease in Company Store comparable sales of
(5.8%) for the 28 week period ended July 15, 2008. Company Store comparable sales represents the change in year-over-year sales for all Company Stores opened for at least 13 full fiscal periods.

Franchise and other revenue decreased to $5.2 million compared to $6.6 million for the same period of the prior year. The number of franchise stores as
of July 15, 2008 and July 24, 2007 was 218 stores. While the number of franchise stores has remained consistent, the decrease of franchise revenue as compared to the same period of the prior year is attributable to the different mix in the
type of franchise store. Specifically, the number of franchisee-owned traditional stores decreased as compared to the same period of the prior year, with 22 franchisee-owned traditional stores becoming Company Stores through acquisition and new
franchise stores opened during this period were predominantly smaller, non-traditional format stores or store-within-a store formats which generally generate lower average unit volumes.



19



---

##### Table of Contents

Cost of sales is comprised primarily of fruit, dairy and other products used to make smoothies, as well
as paper products. Cost of sales increased 9.5% to $51.7 million for the 28 week period ended July 15, 2008, compared to $47.2 million for the comparable period last year. The $4.5 million increase was due primarily to the increase in
Company Store revenue, an $6.0 million increase in dairy, juice concentrate, frozen fruit and smoothie additions, offset by a $1.5 million reduction in orange costs and cost savings initiatives entered into during the year. As a percentage of
Company Store revenue, these costs decreased to 26.5% in the first two quarters of fiscal 2008 compared to 27.4% in the same period of the prior year. This decrease as a percentage of Company Store revenue was primarily driven by a shift in product
mix, lower orange costs and reductions in waste through our food cost system, partially offset by higher juice concentrate and dairy costs.

Labor costs, which include store management salaries and bonuses, hourly team member payroll, training costs and other associated fringe benefits, increased 25.4% to $69.4 million for the 28 week period ended July 15, 2008 compared to
$55.3 million for the same period of the prior year. As a percentage of Company Store revenue, labor expenses increased to 35.6% in the first two quarters of fiscal 2008, compared to 32.1% in the same period of the prior year. This increase as
a percentage of Company Store revenue was primarily due to a combination of minimum wage increases in several states in which we operate, particularly California, and the decrease in Company Store comparable sales.

Occupancy costs include both fixed and variable portions of rent, real estate taxes, property insurance and common area maintenance charges for all
Company Store locations. Occupancy costs increased 22.5% to $23.9 million for the 28 week period ended July 15, 2008 compared to $19.5 million for the same period of the prior year. As a percentage of Company Store revenue, occupancy
costs increased to 12.3% in the first two quarters of fiscal 2008, compared to 11.3% in the same period of the prior year. This increase as a percentage of Company Store revenue was primarily due to the decrease in Company Store comparable sales.

Store operating expenses consist primarily of various store-level costs such as marketing, utilities, repairs and maintenance, bank
charges and cleaning supplies. Store operating expenses increased 12.1% to $24.6 million for the 28 week period ended July 15, 2008 compared to $21.9 million for the same period of the prior year. As a percentage of Company Store
revenue, store operating expenses decreased to 12.6% for the first two quarters of fiscal 2008, compared to 12.7% in the same period of the prior year. This decrease as a percentage of Company Store revenue was primarily due to lower marketing
spend, offset by higher utility costs and the decrease in Company Store comparable sales and cost savings initiatives entered into during the year.

Depreciation and amortization expenses include the depreciation and amortization of fixed assets and the amortization of intangible assets. Depreciation and amortization increased 45.7% to $13.5 million for the 28 week period ended
July 15, 2008 compared to $9.3 million for the same period of prior year. As a percentage of total revenue, depreciation and amortization increased to 6.7% for the first two quarters of fiscal 2008, compared to 5.2% in the same period of the
prior year. This increase as a percentage of total revenue is primarily attributable to the additional depreciation on 69 net new Company Stores and 22 acquired stores since the end of the second quarter of 2007.

General and administrative (G&A) expenses include costs associated with our corporate support center, field supervision, bonuses, legal,
accounting and professional fees and share-based compensation. G&A expenses decreased 1.4% to $25.1 million for the 28 week period ended July 15, 2008 compared to $25.5 million for the same period of the prior year. As a
percentage of total revenue, G&A expenses decreased to 12.6% for the first two quarters of fiscal 2008, compared to 14.2% for the same period of the prior year. This decrease as a percentage of total revenue was attributable to a decrease in
stock-based compensation, lower professional service costs as well as cost-saving initiatives that began in May 2008, offset by a one-time restructuring charge of $0.6 million.

Store pre-opening costs are primarily expenses incurred for training new store personnel, pre-opening marketing and pre-opening rent. Store pre-opening
costs were $1.7 million for the 28 week period ended July 15, 2008 and $2.6 million for the same period of the prior year. The decrease for the 28 week period ended July 15, 2008 was a result of opening 31 new Company Stores as
compared to 44 new Company Stores opened in the same period of the prior year.

Store impairment expense was $7.3 million for the 28 week
period ended July 15, 2008 compared to $0.2 million for the same period of the prior year. During the 28 week period ended July 15, 2008, the Company recorded a store impairment expense to write-down property, fixtures and equipment
related to 45 stores as compared to three stores in the same period of the prior year.

Store lease termination and closure costs were $2.5
million for the 28 week period ended July 15, 2008. These costs related primarily to the expenses for the stores planned to be closed under the Company restructuring plan. This line item also includes costs associated with store closures. There
were no store lease termination costs for the 28 week period ended July 24, 2007.

Trademark impairment expense was $82.6 million for
the 28 week period ended July 15, 2008. There was no impairment for the same period of the prior year. The Company recorded an intangible asset impairment expense related to the impairment of its trademark. SFAS No. 142, requires us to
assess our intangible asset amounts for impairment each year,



20



---

##### Table of Contents

and more frequently if circumstances suggest an impairment may have occurred. The requirements for assessing whether intangible assets have been impaired
involve market-based information and some degree of subjective assessment. The fair value is estimated using a discounted cash flow model combined with market valuation approaches. Based on the Companys stock price, negative comparable store
sales and its forecast, the Company determined that an impairment of its trademark was necessary in the second quarter of fiscal 2008.

Other operating expenses consist primarily of franchise support expenses, losses on disposals, amortization of jambacard liability and income from jambacard breakage. Other operating expenses decreased 22.6% to $2.1 million for
the 28 week period ended July 15, 2008 compared to $2.7 million for the same period of the prior year. As a percentage of total revenue, other operating expenses decreased to 1.1% for first two quarters of fiscal 2008 as compared to
1.5% in the same period of the prior year. This decrease as a percentage of total revenue is primarily attributable to a decrease in amortization of jambacard liability of $0.9 million.

Gain from derivative liabilities decreased 47.5% to $8.1 million for the 28 week period ended July 15, 2008 compared to $15.5 million for the same
period of prior year. This decrease was attributable to the change in the fair value of our warrants. Our warrants are recorded as derivative liabilities, instead of equity instruments.

Interest income for the 28 week period ended July 15, 2008 decreased to $0.2 million compared to $2.3 million for the same period of prior year, due
primarily to lower investment balances driven by working capital requirements and capital expenditures.

Interest expense increased to $0.2
million for the 28 week period ended July 15, 2008 compared to $0.1 million for the same period of prior year.

Our effective income
tax benefit rate was 0.66% for the 28 week period ended July 15, 2008. The effective tax rate is affected by a number of factors, including income before taxes, a change in the valuation allowance related to deductible temporary
differences originating during the current year and the intangible asset impairment. The unrealized change in fair value recorded for our derivative liability of $8.1 million is not included in income for tax purposes. We determined that it is
more likely than not, based on updated projections of operating results and related taxable income, that the benefit of deferred tax assets at January 1, 2008 will not be realized and a valuation allowance of $32.5 million has been established.
We recorded a tax benefit of $32.9 million related to the intangible asset impairment of the trademark and corresponding reversal of the deferred tax liability related to the temporary book and tax basis difference in the trademark.

Excluding the unrealized change in the fair value of the derivative liability, the valuation allowance established related to deferred tax assets at
January 1, 2008, and the impairment of the trademark, the effective tax benefit rate was 0.00%.

KEY FINANCIAL METRICS

We review our operations based on both financial and non-financial metrics. Among the key financial metrics upon which management focuses in reviewing our
performance are comparable sales, EBITDA (a non-GAAP measure), cash flow from operations before general and administrative expenses, general and administrative expenses and capital expenditures. Among the key non-financial metrics upon which
management focuses in reviewing performance are the number of new openings, average check and transaction count.

The following table sets
forth non-GAAP metrics and operating data that do not otherwise appear in our consolidated financial statements as of and for the 12 week and 28 week periods ended July 15, 2008 and July 24, 2007:



|                                                        |  |                      |        |    |                      |   |        |               |  |   |               |    |  |   |        |  
|------------------------------------------------------- |  | -------------------- | ------ | -- | -------------------- | - | ------ | ------------- |  | - | ------------- | -- |  | - | ------ | -
|                                                        |  | 12 Week Period Ended |        |    | 28 Week Period Ended |  
|                                                        |  | July 15, 2008        |        |    | July 24, 2007        |   |        | July 15, 2008 |  |   | July 24, 2007 |   
|Non-GAAP Metrics (in thousands)                         |  |                      |        |    |                      |   |        |               |  |   |               |    |  |   |        |  
|Store-level EBITDA (1)                                  |  | $                    | 19,895 |    |                      | $ | 19,297 |               |  | $ | 29,000        |    |  | $ | 33,278 |  
|Operating Data                                          |  |                      |        |    |                      |   |        |               |  |   |               |    |  |   |        |  
|Percentage change in comparable Company Store sales (2) |  |                      | (7.3   | )% |                      |   | (3.5   | )%            |  |   | (5.8          | )% |  |   | 0.2    | %
|Total Company Stores                                    |  |                      | 518    |    |                      |   | 427    |               |  |   | 518           |    |  |   | 427    |  
|Total Franchise Stores                                  |  |                      | 218    |    |                      |   | 218    |               |  |   | 218           |    |  |   | 218    |  
|Total Stores                                            |  |                      | 736    |    |                      |   | 645    |               |  |   | 736           |    |  |   | 645    |  



|(1) | See reconciliation and discussion of non-GAAP measures which follow at the end of this section.
|--- | -----------------------------------------------------------------------------------------------



21



---

##### Table of Contents

|(2) | Percentage change in comparable Company Store revenue compares the revenue of Company Stores during a 13 period fiscal year to the revenue from the same Company Stores for the
equivalent period in the prior year. A Company Store is included in this calculation after its thirteenth full fiscal period of operations. Revenue from franchised stores are not included in the comparable Company Store revenue.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Store-level EBITDA is equal to net income (loss) plus franchisee reimbursements and other income less:
(a) depreciation and amortization; (b) general and administrative expenses; (c) store pre-opening expenses; (d) trademark impairment; (e) store lease termination and closure expenses; (f) other operating expenses and
(g) income taxes.

Our management uses store-level EBITDA:



| |  |  | As a measurement of operating performance because it assists us in comparing our operating performance on a consistent basis, as it removes the impact of items not
directly resulting from our store operations; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | For planning purposes, including the preparation of our internal operating budget
| | - |  | ---------------------------------------------------------------------------------

Store-level EBITDA as calculated by us is not necessarily comparable to similarly titled measures used by other companies. In addition, store-level
EBITDA: (a) does not represent net income or cash flows from operating activities as defined by GAAP; (b) is not necessarily indicative of cash available to fund our cash flow needs; and (c) should not be considered an alternative to
net income, operating income, cash flows from operating activities or our other financial information as determined under GAAP.



|                                                |  |                      |         |   |                      |   |         |               |  |   |               |   |  |   |         |  
|----------------------------------------------- |  | -------------------- | ------- | - | -------------------- | - | ------- | ------------- |  | - | ------------- | - |  | - | ------- | -
|                                                |  | 12 Week Period Ended |         |   | 28 Week Period Ended |  
|(In thousands)                                  |  | July 15, 2008        |         |   | July 24, 2007        |   |         | July 15, 2008 |  |   | July 24, 2007 |  
|Store-level EBITDA                              |  | $                    | 19,895  |   |                      | $ | 19,297  |               |  | $ | 29,000        |   |  | $ | 33,278  |  
|Add: Franchisee reimbursement                   |  |                      | 633     |   |                      |   | 713     |               |  |   | 1,500         |   |  |   | 1,698   |  
|Less: Depreciation and amortization             |  |                      | (5,682  | ) |                      |   | (4,013  | )             |  |   | (13,495       | ) |  |   | (9,264  | )
|Less: General and administrative                |  |                      | (9,850  | ) |                      |   | (10,491 | )             |  |   | (25,146       | ) |  |   | (25,494 | )
|Less: Store pre-opening                         |  |                      | (549    | ) |                      |   | (1,462  | )             |  |   | (1,700        | ) |  |   | (2,625  | )
|Less: Trademark impairment                      |  |                      | (82,600 | ) |                      |   |        |               |  |   | (82,600       | ) |  |   |        |  
|Less: Store lease termination and closure costs |  |                      | (2,235  | ) |                      |   | (33     | )             |  |   | (2,548        | ) |  |   | (41     | )
|Less: Other                                     |  |                      | (4,479  | ) |                      |   | (1,370  | )             |  |   | (9,433        | ) |  |   | (2,958  | )
|Add: Other income                               |  |                      | 2,441   |   |                      |   | 1,226   |               |  |   | 8,158         |   |  |   | 17,661  |  
|Less: Income tax expense (benefit)              |  |                      | (6,769  | ) |                      |   | (1,539  | )             |  |   | 638           |   |  |   | 2,023   |  
|                                                |  |                      |         |   |                      |   |         |               |  |   |               |   |  |   |         |  
|Net income (loss)                               |  | $                    | (89,195 | ) |                      | $ | 2,328   |               |  | $ | (95,626       | ) |  | $ | 14,278  |  
|                                                |  |                      |         |   |                      |   |         |               |  |   |               |   |  |   |         |  

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

As of July 15, 2008, our liquidity and capital resources included cash and cash
equivalents of $9.5 million compared to $23.0 million as of January 1, 2008. Cash flows provided by operating activities was approximately $9.8 million during the 28 week period ended July 15, 2008 as compared to cash flows provided by
operating activities of $13.9 million during the 28 week period ended July 24, 2007. The decrease in cash flows provided by operating activities resulted primarily from changes in working capital and the Companys net loss.

Net cash used in investing activities was approximately $22.6 million for the 28 week period ended July 15, 2008 as compared to $40.3 million for
the 28 week period ended July 24, 2007. Capital expenditures for the opening and remodeling of Company Stores totaled approximately $23.0 million and $26.7 million for the 28 week periods ended July 15, 2008 and July 24, 2007,
respectively. For the 28 week period ended July 24, 2007, we also acquired 12 stores from two franchisees for approximately $8.8 million. We have significantly reduced our new Company Store development program. For the 28 week period ended
July 15, 2008, we had constructed and opened 31 new Company Stores with four stores currently under construction. This will complete the new store development for 2008. Estimated remaining capital expenditures for stores where construction was
recently completed or is in progress is approximately $2.0 million.

Net cash used in financing activities was $0.8 million for the 28 week
period ended July 15, 2008 as compared to net cash provided by financing activities of $4.0 million for the 28 week period ended July 24, 2007. The net cash from financing activities in the prior year period resulted primarily from the
exercise of warrants.



22



---

##### Table of Contents

Looking ahead, we are seeking to protect our liquidity. We have recently adopted a strategy of
transitioning from primarily a Company Store model to a model more evenly weighted between Company Stores and traditional franchise stores. We believe this new model will demand less capital, generate higher margins and reduce the volatility of cash
flow performance over time.

We are also planning to re-franchise Company Stores in selected geographic areas where there are both Company
Stores and franchisee stores. We believe this strategy will better position us for future growth in several important respects, including less capital outlay, better optimization of our Company Store and franchise store support infrastructures,
improved supply chain efficiencies and establishment of a foundation for franchise store growth in these and other selected geographic areas.

In addition, we are currently exploring a number of business and financing alternatives. See discussion below regarding the Companys commitment letter for a credit facility.

Capital Resources

Under the Companys Credit
Agreement we have granted the lending institution a security interest in substantially all of our assets. The Credit Agreement includes financial covenants including minimum EBITDA, minimum liquidity and maximum capital expenditures. Availability
under the Credit Agreement is reduced by outstanding standby letters of credit. As of July 15, 2008, we had no net availability for borrowings under the Credit Agreement. As discussed in Note 2 in Item 1 above, as of July 15, 2008,
the Company had no net availability for borrowings under the Credit Agreement, due to borrowing restrictions based upon our current financial results. We were not in compliance with the minimum adjusted EBITDA debt covenant on July 15, 2008. On
August 22, 2008 we received a waiver from the lender for the default in the Second Amendment. The Second Amendment also amended the Credit Agreement to release the lending institution from any further obligations to extend credit under the
Credit Agreement.

On August 28, 2008, we entered into a commitment letter for a two-year senior term note credit facility in the aggregate
principal amount of $15 million, with an option by the Company, during the initial 120-day period following the closing, to increase the principal amount by up to an additional $10 million subject to certain conditions under the commitment letter.
We are in the process of negotiating definitive documentation for the facility.

While we believe our efforts to increase sales will
ultimately be successful, the timing and sales volumes generated from these efforts is uncertain. Our goal is to preserve our capital and to refrain from building additional stores until our stores achieve required levels of return. If sales volumes
do not improve, we believe that available cash resources, together with anticipated cash flow from operations, may not be sufficient to satisfy our business plan and capital requirements through our slower winter season. In order to improve cash
flow we are currently exploring a number of business and financing alternatives such as restructuring our licensing agreements, the sale or refranchising of certain Company Stores in non-core markets, as well as other debt or equity alternatives.
Although we believe we have a number of alternatives, additional capital may not be available on a timely basis or on acceptable terms, if at all. If we are unable to maintain or obtain sufficient capital, we may be forced to reduce operating
expenses, sell additional business assets or take other actions which could be detrimental to our business operations. In the event that any future financing is completed, to the extent it includes equity securities, the holders of our common stock
may experience additional dilution.

Contractual Obligations

There have been changes to our contractual obligations and commercial commitments table as disclosed in our Annual Report on Form 10-K for the year ended January 1, 2008. On April 17, 2008, the Company
entered into a five-year, $25 million senior secured revolving credit facility with a commercial lending institution. The Company had no debt outstanding from its credit facility as of July 15, 2008. During the first two fiscal quarters of 2008
the Company entered into 17 new store leases.

COMMODITY PRICES, AVAILABILITY AND GENERAL RISK CONDITIONS

We contract for significant amounts of instant quick freeze fruit, fruit concentrate and dairy products to support the needs of both our Company Stores
and franchise stores. The price and availability of these commodities directly impacts our results of operations and can be expected to impact our future results of operations.

SEASONALITY AND QUARTERLY RESULTS

Our business is subject to seasonal fluctuations. We expect to
realize significant portions of our revenue during the second and third quarters of the fiscal year, which align with the warmer summer season. In addition, quarterly results are affected by the timing of the opening of new stores and weather
conditions. However, geographic diversification of our store locations may conceal or diminish the financial statement impact of such seasonal influences. 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 or any subsequent quarter.



23



---

##### Table of Contents

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to
adopt accounting policies and make significant judgments and estimates to develop amounts reflected and disclosed in the financial statements. In many cases, there are alternative policies or estimation techniques that could be used. We
maintain a process to review the application of our accounting policies and to evaluate the appropriateness of the many estimates that are required to prepare the financial statements. However, even under optimal circumstances, estimates
routinely require adjustment based on changing circumstances and the receipt of new or better information. There have been no significant changes to the policies and estimates as discussed in our Annual Report on Form 10-K for the year ended
January 1, 2008.

Recent Accounting Pronouncements

See Recent Accounting Pronouncements section of Note 1 to our condensed consolidated financial statements for a summary of new accounting standards.



24



---

##### Table of Contents

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

The following discussion of market risks contains forward-looking statements. Actual results may differ materially from the following discussion based on general conditions in the financial and commodity markets.

We are exposed to market risk from interest rate changes on funded debt. This exposure relates to the component of the interest rate on our Credit
Agreement that is indexed to a Base Rate or LIBOR. At July 15, 2008, we had no debt outstanding under the Credit Agreement.

We
purchase fruit based on short-term seasonal pricing agreements. These short-term agreements generally set the price of procured frozen fruit and 100% pure fruit concentrates for less than one year based on estimated annual requirements. In order to
mitigate the effects of price changes in any one commodity on its cost structure, we contract with multiple suppliers both domestically and internationally. These agreements typically set the price for some or all of our estimated annual fruit
requirements, protecting us from short-term volatility. Nevertheless, these agreements typically contain a force majeure clause, which, if utilized (such as when hurricanes in 2004 destroyed the Florida orange crop and more recently with the
freeze that affected California citrus), may subject us to significant price increases.

Our pricing philosophy is not to attempt to change
consumer prices with every move up or down of the commodity market, but to take a longer term view of managing margins and the value perception of its products in the eyes of its customers. Managements objective is to maximize our revenue
through increased customer frequency. However, management has the ability to increase certain menu prices in response to food commodity prices.

We do not purchase derivative instruments on the open market. However, we have classified certain warrants in our stock as derivative instruments (a current liability of $1.2 million at July 15, 2008). Classification as
derivative liabilities was required because, for each instrument, there is a possibility that the instrument could be required to be settled in stock that requires registration. We are required to mark these instruments to market as of the end
of each reporting period and to recognize the change in fair value in our consolidated statements of operations. Our stock price has been historically volatile and the fair values of these instruments are sensitive to changes in our underlying
stock price. Also, we may be subject to changes in the risk free interest rate. As such, the carrying amount of these instruments may be volatile from period to period. For the 28 week period ended July 15, 2008, the gain from
derivative liabilities was $8.1 million, representing the change in fair value between January 2, 2008 and July 15, 2008.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Disclosure Controls and Procedures

We have established and maintain disclosure controls and procedures that are designed to ensure that material information relating to the
Company and our subsidiaries required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and
Exchange Commissions rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding
required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only a reasonable assurance of achieving the
desired control objectives, and management was necessarily required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. We carried out an evaluation under the supervision and with the
participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based
on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of July 15, 2008.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934) during the fiscal quarter ended July 15, 2008 that have
materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



|ITEM 4T. | CONTROLS AND PROCEDURES
|-------- | -----------------------

Not Applicable.



25



---

##### Table of Contents

PART II - OTHER INFORMATION



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

The Company is party to various
legal proceedings arising in the ordinary course of its business. Based on the information currently available, the Company is not currently a party to any legal proceeding that management believes would have a material adverse effect on the
consolidated financial position or results of operations of the Company.



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

Except as set forth below, the
Companys risk factors are included in the Companys Annual Report on Form 10-K for the fiscal year ended January 1, 2008 and have not materially changed.

We are currently exploring several ways to improve our working capital. Despite actions we have taken to generate cost savings and minimize negative cash flow, we cannot assure you that our business will generate
sufficient cash flow from operations or that future business and financing alternatives will be available to us in an amount sufficient to enable us to fund our liquidity needs. Although we believe we have a number of financing alternatives,
additional capital may not be available on a timely basis or on acceptable terms, if at all. If we are unable to maintain or obtain sufficient capital, we may be forced to further reduce operating expenses, sell business assets or take other actions
which could be detrimental to our business operations. In the event that any future financing is completed, to the extent it includes equity securities, the holders of our common stock may experience additional dilution.



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

At the Annual Meeting of Stockholders of the Company held on May 28, 2008, the stockholders (i) re-elected our members of the Board of Directors to serve for terms of one year and until their successors are elected and qualified
and (ii) ratified the selection of Deloitte & Touche LLP to serve as the Companys independent registered public accounting firm for fiscal 2008. As noted below, the proposal to ratify the selection of the Companys
independent accounting firm was approved. However, on July 10, 2008, the Audit Committee of the Companys Board of Directors dismissed Deloitte & Touche LLP as the Companys independent registered public accounting firm and
the agreed to engage KPMG LLP as its independent registered public accounting firm to audit the Companys financial statements and internal control over financial reporting for the fiscal year ending December 30, 2008.

The table below shows the results of the stockholders voting:



|1. | Re-election of all of the Members of the Board of Directors.
|-- | ------------------------------------------------------------



|                                                                                                                                                                                                                                                                                                      |  |                 |  |                     |  |            
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------- |  | ------------------- |  | -----------
|                                                                                                                                                                                                                                                                                                      |  | Total Votes For |  | Total Votes Against |  | Abstentions
|Steven R. Berrard                                                                                                                                                                                                                                                                                     |  | 32,053,580      |  | 3,521,380           |  | 561,526    
|Thomas C. Byrne                                                                                                                                                                                                                                                                                       |  | 33,664,411      |  | 1,601,704           |  | 870,371    
|Paul E. Clayton                                                                                                                                                                                                                                                                                       |  | 33,984,981      |  | 1,643,434           |  | 508,071    
|Richard L. Federico                                                                                                                                                                                                                                                                                   |  | 33,513,097      |  | 1,739,000           |  | 884,389    
|Lesley H. Howe                                                                                                                                                                                                                                                                                        |  | 33,976,032      |  | 1,670,802           |  | 489,652    
|Robert C. Kagle                                                                                                                                                                                                                                                                                       |  | 33,749,831      |  | 1,518,439           |  | 868,216    
|Ramon Martin-Busutil                                                                                                                                                                                                                                                                                  |  | 33,840,444      |  | 1,786,634           |  | 509,408    
|Brian Swette                                                                                                                                                                                                                                                                                          |  | 33,815,245      |  | 1,516,725           |  | 804,516    
|On August 5, 2008, the Company announced
the resignation of Paul E. Clayton as Chief Executive Officer and President of the Company, and as a member of the Board of Directors.  2.      Ratification of the selection of Deloitte & Touche LLP as our independent
registered public accounting firm.
|                                                                                                                                                                                                                                                                                                      |  | Total Votes For |  | Total Votes Against |  | Abstentions
|                                                                                                                                                                                                                                                                                                      |  | 35,251,099      |  | 749,346             |  | 136,041    



26



---

##### Table of Contents

Because both of the proposals presented at the Annual Meeting of Stockholders were routine matters, there were not any
broker non-votes.



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

None.



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



|              |  |                                                                                                                                            |  |      |  |           |  |         |  |             |  |              
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------ |  | ---- |  | --------- |  | ------- |  | ----------- |  | -------------
|ExhibitNumber |  | Description                                                                                                                                |  | Form |  | File No.  |  | Exhibit |  | Filing Date |  | FiledHerewith
|              |  |                                                                                                                                            |  |      |  |          
|10.1          |  | Credit Agreement                                                                                                                           |  | 8-K  |  | 001-32552 |  | 10.1    |  | 4/22/2008   |  |              
|              |  |                                                                                                                                            |  |      |  |          
|10.2          |  | First Amendment to Credit Agreement                                                                                                        |  | 10-Q |  | 001-32552 |  | 10.2    |  | 6/2/2008    |  |              
|              |  |                                                                                                                                            |  |      |  |          
|10.3          |  | Second Amendment to Credit Agreement                                                                                                       |  | 8-K  |  | 001-32552 |  | 10.1    |  | 8/28/2008   |  |              
|              |  |                                                                                                                                            |  |      |  |          
|31.1          |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.  |  |      |  |           |  |         |  |             |  | X            
|              |  |                                                                                                                                            |  |      |  |          
|31.2          |  | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.  |  |      |  |           |  |         |  |             |  | X            
|              |  |                                                                                                                                            |  |      |  |          
|32.1          |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |  |      |  |           |  |         |  |             |  | X            
|              |  |                                                                                                                                            |  |      |  |          
|32.2          |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |  |      |  |           |  |         |  |             |  | X            



27



---

##### 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, on the 29th day of August, 2008.



JAMBA, INC.By:

/S/ STEVEN R. BERRARDSteven R. BerrardInterim Chief Executive Officer and PresidentBy:

/S/ KAREN L. LUEYKaren L. LueySenior Vice President, Chief Financial Officer




28