Missouri
|
0-12919
|
47-0654575
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
3551 Plano Parkway, The Colony, Texas
|
75056
|
(Address of principal executive offices)
|
(Zip Code)
|
(d)
|
Exhibits
|
Exhibit
|
Description
|
Number
|
|
99.1
|
Pizza Inn, Inc. press release dated February 9, 2011.
|
Pizza Inn, Inc.
|
|||
Date: May 11, 2011
|
By:
|
/s/ Charles R. Morrison | |
Charles R. Morrison, President | |||
and Chief Executive Officer |
·
|
Net income increased 22% to $442,000 compared to $362,000 in 2010
|
·
|
Earnings per share of $0.06 in 2011 compared to $0.05 in 2010
|
·
|
Revenue increased 5.3%
|
·
|
Domestic same store sales increased 1.8% driven by a 2.3% increase in same store sales for domestic buffet-style restaurants
|
·
|
Sales for Company owned restaurants increased 49% driven by new restaurants added in the previous two fiscal quarters
|
PIZZA INN, INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
March 27,
|
March 28,
|
March 27,
|
March 28,
|
|||||||||||||
REVENUES:
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Food and supply sales
|
$ | 8,650 | $ | 8,378 | $ | 25,841 | $ | 25,389 | ||||||||
Franchise revenue
|
937 | 1,041 | 2,879 | 3,107 | ||||||||||||
Restaurant sales
|
1,134 | 760 | 2,988 | 2,094 | ||||||||||||
10,721 | 10,179 | 31,708 | 30,590 | |||||||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
8,679 | 8,163 | 25,856 | 24,740 | ||||||||||||
Franchise expenses
|
518 | 524 | 1,422 | 1,421 | ||||||||||||
General and administrative expenses
|
777 | 865 | 2,448 | 2,474 | ||||||||||||
Costs associated with store closure
|
- | - | 319 | - | ||||||||||||
Bad debt
|
15 | 15 | 70 | 55 | ||||||||||||
Interest expense
|
21 | 26 | 49 | 52 | ||||||||||||
10,010 | 9,593 | 30,164 | 28,742 | |||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES
|
711 | 586 | 1,544 | 1,848 | ||||||||||||
Income taxes
|
246 | 186 | 523 | 615 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS
|
465 | 400 | 1,021 | 1,233 | ||||||||||||
Loss from discontinued operations, net of taxes
|
(23 | ) | (38 | ) | (71 | ) | (118 | ) | ||||||||
NET INCOME
|
$ | 442 | $ | 362 | $ | 950 | $ | 1,115 | ||||||||
EARNINGS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||||||||||
Income from continuing operations
|
$ | 0.06 | $ | 0.05 | $ | 0.13 | $ | 0.15 | ||||||||
Loss from discontinued operations
|
- | - | (0.01 | ) | (0.01 | ) | ||||||||||
Net income
|
$ | 0.06 | $ | 0.05 | $ | 0.12 | $ | 0.14 | ||||||||
EARNINGS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||||||||||
Income from continuing operations
|
$ | 0.06 | $ | 0.05 | $ | 0.13 | $ | 0.15 | ||||||||
Loss from discontinued operations
|
- | - | (0.01 | ) | (0.01 | ) | ||||||||||
Net income
|
$ | 0.06 | $ | 0.05 | $ | 0.12 | $ | 0.14 | ||||||||
Weighted average common shares outstanding - basic
|
8,011 | 8,011 | 8,011 | 8,011 | ||||||||||||
Weighted average common and
|
||||||||||||||||
potential dilutive common shares outstanding
|
8,016 | 8,011 | 8,013 | 8,011 |
PIZZA INN, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
March 27,
|
June 27,
|
|||||||
ASSETS
|
2011 (unaudited)
|
2010
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 704 | $ | 761 | ||||
Accounts receivable, less allowance for bad debts
|
||||||||
of $247 and $178, respectively
|
3,041 | 2,678 | ||||||
Income tax receivable
|
321 | 184 | ||||||
Inventories
|
1,707 | 1,489 | ||||||
Deferred income tax assets
|
704 | 723 | ||||||
Prepaid expenses and other
|
291 | 276 | ||||||
Total current assets
|
6,768 | 6,111 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
3,009 | 2,167 | ||||||
Long-term notes receivable
|
67 | - | ||||||
Deferred income tax assets
|
- | 48 | ||||||
Deposits and other
|
233 | 132 | ||||||
$ | 10,077 | $ | 8,458 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 1,671 | $ | 1,783 | ||||
Deferred revenues
|
276 | 236 | ||||||
Accrued expenses
|
1,411 | 1,360 | ||||||
Bank debt
|
333 | 110 | ||||||
Total current liabilities
|
3,691 | 3,489 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Deferred gain on sale of property
|
115 | 134 | ||||||
Deferred tax liability
|
122 | - | ||||||
Deferred revenues
|
176 | 207 | ||||||
Bank debt
|
566 | 220 | ||||||
Other long-term liabilities
|
3 | 27 | ||||||
Total liabilities
|
4,673 | 4,077 | ||||||
COMMITMENTS AND CONTINGENCIES (See Note 3)
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,130,319 and 15,130,319 shares, respectively;
|
||||||||
outstanding 8,010,919 and 8,010,919 shares, respectively
|
151 | 151 | ||||||
Additional paid-in capital
|
8,979 | 8,906 | ||||||
Retained earnings
|
20,910 | 19,960 | ||||||
Treasury stock at cost
|
||||||||
Shares in treasury: 7,119,400 and 7,119,400, respectively
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
5,404 | 4,381 | ||||||
$ | 10,077 | $ | 8,458 |
PIZZA INN, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Nine Months Ended
|
||||||||
March 27,
|
March 28,
|
|||||||
2011
|
2010
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income
|
$ | 950 | $ | 1,115 | ||||
Adjustments to reconcile net income to
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
689 | 258 | ||||||
Stock compensation expense
|
73 | 122 | ||||||
Deferred tax
|
189 | - | ||||||
Provision for bad debts
|
70 | 55 | ||||||
Net income adjusted for non-cash items
|
1,971 | 1,550 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
(634 | ) | (652 | ) | ||||
Inventories
|
(218 | ) | (192 | ) | ||||
Accounts payable - trade
|
(112 | ) | (100 | ) | ||||
Accrued expenses
|
7 | 712 | ||||||
Deferred revenue
|
10 | 160 | ||||||
Prepaid expenses and other
|
(130 | ) | (232 | ) | ||||
Net changes in operating assets and liabilities
|
(1,077 | ) | (304 | ) | ||||
Cash provided by operating activities
|
894 | 1,246 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(1,520 | ) | (650 | ) | ||||
Cash used by investing activities
|
(1,520 | ) | (650 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Change in line of credit, net
|
569 | (291 | ) | |||||
Cash provided (used) by financing activities
|
569 | (291 | ) | |||||
Net increase (decrease) in cash and cash equivalents
|
(57 | ) | 305 | |||||
Cash and cash equivalents, beginning of period
|
761 | 274 | ||||||
Cash and cash equivalents, end of period
|
$ | 704 | $ | 579 |