(d)
|
Exhibits
|
Exhibit
Number
|
Description |
99.1 | Pizza Inn Holdings, Inc. press release dated February 6, 2013. |
Pizza Holdings Inn, Inc.
|
||
Date: February 6, 2013 | By: | /s/ Randall E. Gier |
Randall E. Gier
|
||
President and Chief Executive Officer |
·
|
The Company opened an additional Pie Five Pizza Co. restaurant
|
·
|
Company awarded first two Pie Five Pizza Co. franchise development agreements
|
·
|
Company-owned restaurant sales increased 55.8% over the second quarter of fiscal 2012 to $2.0 million
|
·
|
Net income decreased $0.2 million from the second quarter of fiscal 2012 to a loss of $120,000
|
·
|
Compared to second quarter of fiscal 2012, total domestic Pizza Inn franchised same store sales decreased 4.5%
|
·
|
EBITDA decreased $0.2 million to $0.1 million compared to the second quarter offiscal 2012
|
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
December 23,
|
December 25,
|
December 23,
|
December 25,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
REVENUES:
|
||||||||||||||||
Food and supply sales
|
$ | 7,701 | $ | 8,137 | $ | 15,411 | $ | 17,044 | ||||||||
Franchise revenue
|
890 | 943 | 1,792 | 1,892 | ||||||||||||
Restaurant sales
|
1,957 | 1,256 | 3,783 | 2,547 | ||||||||||||
10,548 | 10,336 | 20,986 | 21,483 | |||||||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
8,875 | 8,611 | 17,667 | 17,861 | ||||||||||||
General and administrative expenses
|
1,153 | 898 | 2,158 | 1,793 | ||||||||||||
Franchise expenses
|
566 | 521 | 1,067 | 973 | ||||||||||||
Pre-opening expenses
|
85 | 164 | 164 | 176 | ||||||||||||
Bad debt
|
45 | 15 | 90 | 30 | ||||||||||||
Interest expense
|
35 | 17 | 139 | 33 | ||||||||||||
10,759 | 10,226 | 21,285 | 20,866 | |||||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE TAXES
|
(211 | ) | 110 | (299 | ) | 617 | ||||||||||
Income tax (benefit) expense
|
(103 | ) | 39 | (148 | ) | 217 | ||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS
|
(108 | ) | 71 | (151 | ) | 400 | ||||||||||
Loss from discontinued operations, net of taxes
|
(12 | ) | (15 | ) | (27 | ) | (31 | ) | ||||||||
NET (LOSS) INCOME
|
$ | (120 | ) | $ | 56 | $ | (178 | ) | $ | 369 | ||||||
EARNINGS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||||||||||
(Loss) Income from continuing operations
|
$ | (0.01 | ) | $ | 0.01 | $ | (0.02 | ) | $ | 0.05 | ||||||
Loss from discontinued operations
|
- | - | - | - | ||||||||||||
Net (loss) income
|
$ | (0.01 | ) | $ | 0.01 | $ | (0.02 | ) | $ | 0.05 | ||||||
EARNINGS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||||||||||
(Loss) Income from continuing operations
|
$ | (0.01 | ) | $ | 0.01 | $ | (0.02 | ) | $ | 0.05 | ||||||
Loss from discontinued operations
|
- | - | - | - | ||||||||||||
Net (loss) income
|
$ | (0.01 | ) | $ | 0.01 | $ | (0.02 | ) | $ | 0.05 | ||||||
Weighted average common shares outstanding - basic
|
8,021 | 8,013 | 8,021 | 8,012 | ||||||||||||
Weighted average common and
|
||||||||||||||||
potential dilutive common shares outstanding
|
8,184 | 8,362 | 8,172 | 8,292 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
December 23,
|
June 24,
|
|||||||
ASSETS
|
2012 (unaudited)
|
2012
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 534 | $ | 590 | ||||
Accounts receivable, less allowance for bad debts
|
||||||||
of $252 and $253, respectively
|
3,303 | 3,098 | ||||||
Inventories
|
1,531 | 1,852 | ||||||
Income tax receivable
|
429 | 431 | ||||||
Deferred income tax assets
|
1,070 | 1,078 | ||||||
Prepaid expenses and other
|
436 | 256 | ||||||
Total current assets
|
7,303 | 7,305 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
5,520 | 4,794 | ||||||
Long-term notes receivable
|
115 | 27 | ||||||
Deposits and other
|
216 | 372 | ||||||
$ | 13,154 | $ | 12,498 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 1,422 | $ | 1,562 | ||||
Accrued expenses
|
1,856 | 1,756 | ||||||
Deferred revenues
|
128 | 200 | ||||||
Bank debt
|
556 | 765 | ||||||
Total current liabilities
|
3,962 | 4,283 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
2,219 | 977 | ||||||
Deferred tax liability
|
553 | 699 | ||||||
Deferred revenues, net of current portion
|
107 | 125 | ||||||
Deferred gain on sale of property
|
71 | 84 | ||||||
Other long-term liabilities
|
22 | 22 | ||||||
Total liabilities
|
6,934 | 6,190 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,140,319;
|
||||||||
outstanding 8,020,919
|
151 | 151 | ||||||
Additional paid-in capital
|
9,244 | 9,154 | ||||||
Retained earnings
|
21,461 | 21,639 | ||||||
Treasury stock at cost
|
||||||||
Shares in treasury: 7,119,400
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
6,220 | 6,308 | ||||||
$ | 13,154 | $ | 12,498 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Six Months Ended
|
||||||||
December 23,
|
December 25,
|
|||||||
2012
|
2011
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net (loss) income
|
$ | (178 | ) | $ | 369 | |||
Adjustments to reconcile net (loss) income to
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
627 | 389 | ||||||
Stock compensation expense
|
90 | 73 | ||||||
Deferred tax
|
(138 | ) | 39 | |||||
Provision for litigation costs
|
||||||||
Provision for bad debts
|
1 | 30 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
(319 | ) | (282 | ) | ||||
Inventories
|
321 | 105 | ||||||
Accounts payable - trade
|
(140 | ) | (8 | ) | ||||
Accrued expenses
|
100 | (169 | ) | |||||
Deferred revenue
|
(103 | ) | (78 | ) | ||||
Prepaid expenses and other
|
(26 | ) | (283 | ) | ||||
Cash provided by operating activities
|
235 | 185 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(1,324 | ) | (1,222 | ) | ||||
Cash used by investing activities
|
(1,324 | ) | (1,222 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from exercise of stock options
|
- | 23 | ||||||
Borrowings of bank debt
|
3,160 | 741 | ||||||
Repayments of bank debt
|
(2,127 | ) | (167 | ) | ||||
Repayments of bank debt - F&M
|
- | - | ||||||
Cash provided by financing activities
|
1,033 | 597 | ||||||
Net decrease in cash and cash equivalents
|
(56 | ) | (440 | ) | ||||
Cash and cash equivalents, beginning of period
|
590 | 949 | ||||||
Cash and cash equivalents, end of period
|
$ | 534 | $ | 509 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
CASH PAYMENTS FOR:
|
||||||||
Interest | $ | 141 | $ | 32 | ||||
Income taxes - net
|
- | 57 |
PIZZA INN HOLDINGS, INC.
|
||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
December 23,
|
December 25,
|
|||||||
2012
|
2011
|
|||||||
Net (loss) income
|
$ | (120 | ) | $ | 56 | |||
Interest expense
|
35 | 17 | ||||||
Taxes
|
(103 | ) | 39 | |||||
Depreciation and amortization
|
326 | 206 | ||||||
EBITDA
|
$ | 138 | $ | 318 | ||||
Six Months Ended
|
||||||||
December 23,
|
December 25,
|
|||||||
2012 | 2011 | |||||||
Net (loss) income
|
$ | (178 | ) | $ | 369 | |||
Interest expense
|
139 | 33 | ||||||
Taxes
|
(148 | ) | 217 | |||||
Depreciation and amortization
|
627 | 389 | ||||||
EBITDA
|
$ | 440 | $ | 1,008 |