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)
|
Exhibit
Number
|
Description | |
99.1 | Pizza Inn, Inc. press release dated September 14, 2011. |
Pizza Inn, Inc.
|
|||
Date: September 14, 2011
|
By:
|
/s/ Charles R. Morrison | |
Charles R. Morrison, President | |||
and Chief Executive Officer | |||
·
|
The Company opened the first “Pie Five Pizza Company” prototype restaurant on June 3, 2011 and results have exceeded expectations
|
·
|
Net income for the year increased 16.6% to $1.4 million
|
·
|
Fourth quarter revenue increased 10.0% and fiscal year revenue increased 5.3%
|
·
|
Domestic same store sales increased 4.3% in the fourth quarter driven by a 5.0% increase in same store sales for domestic buffet-style restaurants
|
·
|
Revenue from international operations increased 10.7% to $1.1 million for the fiscal year
|
·
|
Fiscal year sales for Company owned restaurants increased 45.7% driven by two new buffet-style restaurants added in the first two fiscal quarters of 2011
|
PIZZA INN, INC.
|
||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(In thousands, except per share amounts)
|
||||||||
Year Ended
|
||||||||
June 26,
|
June 27,
|
|||||||
REVENUES:
|
2011
|
2010
|
||||||
Food and supply sales
|
$ | 34,939 | $ | 33,945 | ||||
Franchise revenue
|
3,934 | 4,067 | ||||||
Restaurant sales
|
4,163 | 2,858 | ||||||
43,036 | 40,870 | |||||||
COSTS AND EXPENSES:
|
||||||||
Cost of sales
|
35,021 | 33,023 | ||||||
Franchise expenses
|
2,086 | 1,950 | ||||||
General and administrative expenses
|
3,120 | 3,449 | ||||||
Costs associated with store closure
|
319 | - | ||||||
Settlement costs
|
300 | - | ||||||
Provision for bad debts
|
85 | 155 | ||||||
Interest expense
|
65 | 62 | ||||||
40,996 | 38,639 | |||||||
INCOME FROM CONTINUING
|
||||||||
OPERATIONS BEFORE TAXES
|
2,040 | 2,231 | ||||||
Income tax expense
|
621 | 884 | ||||||
INCOME FROM
|
||||||||
CONTINUING OPERATIONS
|
1,419 | 1,347 | ||||||
Loss from discontinued operations
|
||||||||
(net of income tax benefit of $32 and $98, respectively)
|
(62 | ) | (183 | ) | ||||
NET INCOME
|
$ | 1,357 | $ | 1,164 | ||||
EARNINGS (LOSS) PER SHARE OF COMMON
|
||||||||
STOCK - BASIC:
|
||||||||
Income from continuing operations
|
$ | 0.18 | $ | 0.17 | ||||
Loss from discontinued operations
|
$ | (0.01 | ) | $ | (0.02 | ) | ||
Net income
|
$ | 0.17 | $ | 0.15 | ||||
EARNINGS (LOSS) PER SHARE OF COMMON
|
||||||||
STOCK - DILUTED:
|
||||||||
Income from continuing operations
|
$ | 0.18 | $ | 0.17 | ||||
Loss from discontinued operations
|
$ | (0.01 | ) | $ | (0.02 | ) | ||
Net income
|
$ | 0.17 | $ | 0.15 | ||||
Weighted average common
|
||||||||
shares outstanding - basic
|
8,011 | 8,011 | ||||||
Weighted average common
|
||||||||
shares outstanding - diluted
|
8,019 | 8,011 | ||||||
PIZZA INN, INC.
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
|
||||||||
June 26,
|
June 27,
|
|||||||
ASSETS
|
2011
|
2010
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 949 | $ | 761 | ||||
Accounts receivable, less allowance for doubtful
|
||||||||
accounts of $162 and $178, respectively
|
3,128 | 2,678 | ||||||
Income tax receivable
|
553 | 62 | ||||||
Inventories
|
1,829 | 1,489 | ||||||
Deferred income tax assets
|
822 | 723 | ||||||
Prepaid expenses and other
|
232 | 276 | ||||||
Total current assets
|
7,513 | 5,989 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
3,196 | 2,167 | ||||||
Long-term notes receivable
|
51 | - | ||||||
Deferred income tax assets, net of current portion
|
- | 48 | ||||||
Deposits and other
|
392 | 132 | ||||||
$ | 11,152 | $ | 8,336 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 2,103 | $ | 1,783 | ||||
Deferred revenues
|
202 | 236 | ||||||
Accrued expenses
|
1,557 | 1,238 | ||||||
Bank debt
|
333 | 110 | ||||||
Total current liabilities
|
4,195 | 3,367 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Deferred gain on sale of property
|
109 | 134 | ||||||
Deferred revenues, net of current portion
|
165 | 207 | ||||||
Bank debt, net of current portion
|
482 | 220 | ||||||
Deferred tax liability
|
360 | - | ||||||
Other long-term liabilities
|
- | 27 | ||||||
Total liabilities
|
5,311 | 3,955 | ||||||
COMMITMENTS AND CONTINGENCIES (See Notes F and I)
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,130,319 shares; outstanding 8,010,919 shares
|
151 | 151 | ||||||
Additional paid-in capital
|
9,009 | 8,906 | ||||||
Retained earnings
|
21,317 | 19,960 | ||||||
Treasury stock at cost
|
||||||||
7,119,400 shares
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
5,841 | 4,381 | ||||||
$ | 11,152 | $ | 8,336 | |||||
PIZZA INN, INC.
|
||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
(In thousands)
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
Additional
|
Treasury
|
||||||||||||||||||||||||||
Common Stock
|
Paid-in
|
Retained
|
Treasury
|
Stock
|
||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Shares
|
at Cost
|
Total
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
BALANCE, JUNE 28, 2009
|
8,011 | $ | 151 | $ | 8,741 | $ | 18,796 | (7,119 | ) | $ | (24,636 | ) | $ | 3,052 | ||||||||||||||
Stock compensation expense
|
- | - | 165 | - | - | - | 165 | |||||||||||||||||||||
Net income
|
- | - | - | 1,164 | - | - | 1,164 | |||||||||||||||||||||
BALANCE, JUNE 27, 2010
|
8,011 | $ | 151 | $ | 8,906 | $ | 19,960 | (7,119 | ) | $ | (24,636 | ) | $ | 4,381 | ||||||||||||||
Stock compensation expense
|
- | - | 103 | - | - | - | 103 | |||||||||||||||||||||
Net income
|
- | - | - | 1,357 | - | - | 1,357 | |||||||||||||||||||||
BALANCE, JUNE 26, 2011
|
8,011 | $ | 151 | $ | 9,009 | $ | 21,317 | (7,119 | ) | $ | (24,636 | ) | $ | 5,841 | ||||||||||||||
PIZZA INN, INC.
|
||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||
(In thousands)
|
||||||||
Fiscal Year Ended
|
||||||||
June 26,
|
June 27,
|
|||||||
2011
|
2010
|
|||||||
Net Income
|
$ | 1,357 | $ | 1,164 | ||||
Interest Expense
|
65 | 62 | ||||||
Taxes
|
621 | 884 | ||||||
Depreciation and Amortization
|
851 | 357 | ||||||
EBITDA
|
$ | 2,894 | $ | 2,467 |