Missouri
|
0-12919
|
45-3189287
|
(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 Holdings, Inc. press release dated May 9, 2012.
|
|
PIZZA INN, INC.
|
|
Date: May 9, 2012
|
By:
|
/s/ Charles R. Morrison
|
|
Charles R. Morrison, President
|
|
|
and Chief Executive Officer
|
·
|
Net income decreased $0.4million to $52 thousand
|
·
|
EBITDA decreased $0.5 million to $0.4 million
|
·
|
Franchised domestic buffet-style restaurant same store sales decreased 1.1% while total franchised domestic same store sales declined 1.4%
|
·
|
The Company opened an additional Pie Five restaurant
|
·
|
Company-owned restaurant sales increased 45.8% to $1.7 million
|
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
March 25,
|
March 27,
|
March 25,
|
March 27,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
REVENUES
|
$ | 10,646 | $ | 10,721 | $ | 32,129 | $ | 31,708 | ||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
8,863 | 8,679 | 26,724 | 25,854 | ||||||||||||
Franchise expenses
|
592 | 472 | 1,565 | 1,288 | ||||||||||||
General and administrative expenses
|
1,016 | 823 | 2,986 | 2,577 | ||||||||||||
Costs associated with store closure
|
- | - | - | 319 | ||||||||||||
Bad debt
|
35 | 15 | 65 | 70 | ||||||||||||
Interest expense
|
38 | 21 | 71 | 49 | ||||||||||||
10,544 | 10,010 | 31,411 | 30,157 | |||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES
|
102 | 711 | 718 | 1,551 | ||||||||||||
Income taxes
|
35 | 254 | 252 | 554 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS
|
67 | 457 | 466 | 997 | ||||||||||||
Loss from discontinued operations, net of taxes
|
(15 | ) | (15 | ) | (45 | ) | (47 | ) | ||||||||
NET INCOME
|
$ | 52 | $ | 442 | $ | 421 | $ | 950 | ||||||||
EARNINGS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||||||||||
Income from continuing operations
|
$ | 0.01 | $ | 0.06 | $ | 0.06 | $ | 0.13 | ||||||||
Loss from discontinued operations
|
- | - | (0.01 | ) | (0.01 | ) | ||||||||||
Net income
|
$ | 0.01 | $ | 0.06 | $ | 0.05 | $ | 0.12 | ||||||||
EARNINGS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||||||||||
Income from continuing operations
|
$ | 0.01 | $ | 0.06 | $ | 0.06 | $ | 0.13 | ||||||||
Loss from discontinued operations
|
- | - | (0.01 | ) | (0.01 | ) | ||||||||||
Net income
|
$ | 0.01 | $ | 0.06 | $ | 0.05 | $ | 0.12 | ||||||||
Weighted average common shares outstanding - basic
|
8,021 | 8,011 | 8,015 | 8,011 | ||||||||||||
Weighted average common and
|
||||||||||||||||
potential dilutive common shares outstanding
|
8,385 | 8,016 | 8,322 | 8,013 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
March 25,
|
June 26,
|
|||||||
ASSETS
|
2012 (unaudited)
|
2011
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 694 | $ | 949 | ||||
Accounts receivable, less allowance for bad debts
|
||||||||
of $223 and $162, respectively
|
3,335 | 3,128 | ||||||
Inventories
|
1,689 | 1,829 | ||||||
Income tax receivable
|
653 | 553 | ||||||
Deferred income tax assets
|
776 | 822 | ||||||
Prepaid expenses and other
|
326 | 232 | ||||||
Total current assets
|
7,473 | 7,513 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
4,788 | 3,196 | ||||||
Long-term notes receivable
|
22 | 51 | ||||||
Deposits and other
|
477 | 392 | ||||||
$ | 12,760 | $ | 11,152 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 2,101 | $ | 2,103 | ||||
Accrued expenses
|
1,360 | 1,557 | ||||||
Deferred revenues
|
191 | 202 | ||||||
Bank debt
|
765 | 333 | ||||||
Total current liabilities
|
4,417 | 4,195 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
1,096 | 482 | ||||||
Deferred tax liability
|
605 | 360 | ||||||
Deferred revenues, net of current portion
|
135 | 165 | ||||||
Deferred gain on sale of property
|
90 | 109 | ||||||
Other long-term liabilities
|
28 | - | ||||||
Total liabilities
|
6,371 | 5,311 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,140,319 and 15,130,319 shares, respectively;
|
||||||||
outstanding 8,020,919 and 8,010,919 shares, respectively
|
151 | 151 | ||||||
Additional paid-in capital
|
9,136 | 9,009 | ||||||
Retained earnings
|
21,738 | 21,317 | ||||||
Treasury stock at cost
|
||||||||
Shares in treasury: 7,119,400
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
6,389 | 5,841 | ||||||
$ | 12,760 | $ | 11,152 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Nine Months Ended
|
||||||||
March 25,
|
March 27,
|
|||||||
2012
|
2011
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income
|
$ | 421 | $ | 950 | ||||
Adjustments to reconcile net income to
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
663 | 689 | ||||||
Stock compensation expense
|
104 | 73 | ||||||
Deferred tax
|
46 | 189 | ||||||
Provision for litigation costs
|
||||||||
Provision for bad debts
|
65 | 70 | ||||||
Net income adjusted for non-cash items
|
1,299 | 1,971 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
(394 | ) | (634 | ) | ||||
Inventories
|
140 | (218 | ) | |||||
Accounts payable - trade
|
(2 | ) | (112 | ) | ||||
Accrued expenses
|
76 | 7 | ||||||
Deferred revenue
|
(60 | ) | 10 | |||||
Prepaid expenses and other
|
(175 | ) | (130 | ) | ||||
Net changes in operating assets and liabilities
|
(415 | ) | (1,077 | ) | ||||
Cash provided by operating activities
|
884 | 894 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(2,208 | ) | (1,520 | ) | ||||
Cash used by investing activities
|
(2,208 | ) | (1,520 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from exercise of stock options
|
23 | - | ||||||
Borrowings of bank debt
|
1,795 | 660 | ||||||
Repayments of bank debt
|
(749 | ) | (91 | ) | ||||
Cash provided by financing activities
|
1,069 | 569 | ||||||
Net decrease in cash and cash equivalents
|
(255 | ) | (57 | ) | ||||
Cash and cash equivalents, beginning of period
|
949 | 761 | ||||||
Cash and cash equivalents, end of period
|
$ | 694 | $ | 704 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
CASH PAYMENTS FOR (FROM):
|
||||||||
Interest | $ | 55 | $ | 49 | ||||
Income taxes - net
|
37 | 510 |
PIZZA INN HOLDINGS, INC.
|
||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||
(In thousands)
|
||||||||
Three Months Ended
|
||||||||
March 25,
|
March 27,
|
|||||||
2012
|
2011
|
|||||||
Net Income
|
$ | 52 | $ | 442 | ||||
Interest Expense
|
38 | 21 | ||||||
Taxes
|
35 | 254 | ||||||
Depreciation and Amortization
|
269 | 143 | ||||||
EBITDA
|
$ | 394 | $ | 860 | ||||
Nine Months Ended
|
||||||||
March 25,
|
March 27,
|
|||||||
2012 | 2011 | |||||||
Net Income
|
$ | 421 | $ | 950 | ||||
Interest Expense
|
71 | 49 | ||||||
Taxes
|
252 | 554 | ||||||
Depreciation and Amortization
|
650 | 689 | ||||||
EBITDA
|
$ | 1,394 | $ | 2,242 |