(d)
|
Exhibits
|
Exhibit
Number
|
Description |
99.1 | Pizza Inn Holdings, Inc. press release dated May 8, 2013. |
Pizza Holdings Inn, Inc.
|
||
Date: May 8, 2013 | By: | /s/ Randall E. Gier |
Randall E. Gier
|
||
President and Chief Executive Officer |
·
|
EBITDA from continuing operations decreased $0.3 million to $0.1 million compared to the third quarter of fiscal 2012
|
·
|
Net income decreased to a loss of $0.4 million compared to net income of $0.1 million for the third quarter of fiscal 2012
|
·
|
The Company continues to grow the Pie Five concept:
|
o
|
Company-owned restaurant sales increased 24.7% over the third quarter of fiscal 2012 to $2.1 million
|
o
|
Two additional Pie Five Pizza Co. multi-unit franchise development agreements were awarded
|
o
|
Company opened one additional Pie Five Pizza Co. restaurant
|
·
|
Pizza Inn total domestic franchise same store sales decreased 8.1% compared to third quarter of fiscal 2012
|
·
|
Company sold property in Little Elm, Texas for $0.2 million, contributing $0.1 million to the total net loss
|
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
March 24,
|
March 25,
|
March 24,
|
March 25,
|
|||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
REVENUES:
|
$ | 9,781 | $ | 10,646 | $ | 30,767 | $ | 32,129 | ||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
8,460 | 8,863 | 26,127 | 26,724 | ||||||||||||
General and administrative expenses
|
840 | 946 | 2,995 | 2,740 | ||||||||||||
Franchise expenses
|
608 | 592 | 1,675 | 1,565 | ||||||||||||
Pre-opening expenses
|
82 | 70 | 249 | 246 | ||||||||||||
Bad debt
|
45 | 35 | 135 | 65 | ||||||||||||
Interest expense
|
58 | 38 | 197 | 71 | ||||||||||||
10,093 | 10,544 | 31,378 | 31,411 | |||||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE TAXES
|
(312 | ) | 102 | (611 | ) | 718 | ||||||||||
Income tax (benefit) expense
|
(22 | ) | 35 | (170 | ) | 252 | ||||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS
|
(290 | ) | 67 | (441 | ) | 466 | ||||||||||
Loss from discontinued operations, net of taxes
|
(100 | ) | (15 | ) | (127 | ) | (45 | ) | ||||||||
NET (LOSS) INCOME
|
$ | (390 | ) | $ | 52 | $ | (568 | ) | $ | 421 | ||||||
EARNINGS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||||||||||
(Loss) Income from continuing operations
|
$ | (0.04 | ) | $ | 0.01 | $ | (0.05 | ) | $ | 0.06 | ||||||
Loss from discontinued operations
|
(0.01 | ) | - | (0.02 | ) | (0.01 | ) | |||||||||
Net (loss) income
|
$ | (0.05 | ) | $ | 0.01 | $ | (0.07 | ) | $ | 0.05 | ||||||
EARNINGS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||||||||||
(Loss) Income from continuing operations
|
$ | (0.04 | ) | $ | 0.01 | $ | (0.05 | ) | $ | 0.06 | ||||||
Loss from discontinued operations
|
(0.01 | ) | - | (0.02 | ) | (0.01 | ) | |||||||||
Net (loss) income
|
$ | (0.05 | ) | $ | 0.01 | $ | (0.07 | ) | $ | 0.05 | ||||||
Weighted average common shares outstanding - basic
|
8,021 | 8,021 | 8,021 | 8,015 | ||||||||||||
Weighted average common and
|
||||||||||||||||
potential dilutive common shares outstanding
|
8,267 | 8,385 | 8,198 | 8,322 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
March 24,
|
June 24,
|
|||||||
2013 (unaudited)
|
2012
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 815 | $ | 590 | ||||
Accounts receivable, less allowance for bad debts
|
||||||||
of $297 and $253, respectively
|
3,314 | 3,098 | ||||||
Inventories
|
1,522 | 1,852 | ||||||
Income tax receivable
|
343 | 431 | ||||||
Deferred income tax assets
|
1,005 | 1,078 | ||||||
Prepaid expenses and other
|
484 | 256 | ||||||
Total current assets
|
7,483 | 7,305 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
5,116 | 4,794 | ||||||
Long-term notes receivable
|
115 | 27 | ||||||
Deposits and other
|
112 | 372 | ||||||
$ | 12,826 | $ | 12,498 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 1,541 | $ | 1,562 | ||||
Accrued expenses
|
1,885 | 1,756 | ||||||
Deferred revenues
|
306 | 200 | ||||||
Bank debt
|
556 | 765 | ||||||
Total current liabilities
|
4,288 | 4,283 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
2,094 | 977 | ||||||
Deferred tax liability
|
383 | 699 | ||||||
Deferred revenues, net of current portion
|
99 | 125 | ||||||
Deferred gain on sale of property
|
65 | 84 | ||||||
Other long-term liabilities
|
22 | 22 | ||||||
Total liabilities
|
6,951 | 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
|
9,289 | 9,154 | ||||||
Retained earnings
|
21,071 | 21,639 | ||||||
Treasury stock at cost
|
||||||||
Shares in treasury: 7,119,400
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
5,875 | 6,308 | ||||||
$ | 12,826 | $ | 12,498 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Nine Months Ended
|
||||||||
March 24,
|
March 25,
|
|||||||
2013
|
2012
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net (loss) income
|
$ | (568 | ) | $ | 421 | |||
Adjustments to reconcile net (loss) income to
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
958 | 663 | ||||||
Loss on the sale of assets
|
129 | - | ||||||
Stock compensation expense
|
135 | 104 | ||||||
Deferred tax
|
(243 | ) | 46 | |||||
Provision for litigation costs
|
||||||||
Provision for bad debts
|
44 | 65 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
(172 | ) | (394 | ) | ||||
Inventories
|
330 | 140 | ||||||
Accounts payable - trade
|
(21 | ) | (2 | ) | ||||
Accrued expenses
|
129 | 76 | ||||||
Deferred revenue
|
61 | (60 | ) | |||||
Prepaid expenses and other
|
(102 | ) | (175 | ) | ||||
Cash provided by operating activities
|
680 | 884 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds from sale of assets
|
184 | - | ||||||
Capital expenditures
|
(1,547 | ) | (2,208 | ) | ||||
Cash used by investing activities
|
(1,363 | ) | (2,208 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from exercise of stock options
|
- | 23 | ||||||
Borrowings of bank debt
|
3,160 | 1,795 | ||||||
Repayments of bank debt
|
(2,252 | ) | (749 | ) | ||||
Cash provided by financing activities
|
908 | 1,069 | ||||||
Net increase (decrease) in cash and cash equivalents
|
225 | (255 | ) | |||||
Cash and cash equivalents, beginning of period
|
590 | 949 | ||||||
Cash and cash equivalents, end of period
|
$ | 815 | $ | 694 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
CASH PAYMENTS (RECEIPTS) FOR:
|
||||||||
Interest | $ | 248 | $ | 55 | ||||
Income taxes - net
|
(84 | ) | 37 |
PIZZA INN HOLDINGS, INC.
|
||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
March 24,
|
March 25,
|
|||||||
2013
|
2012
|
|||||||
Net (loss) income
|
$ | (390 | ) | $ | 52 | |||
Interest expense
|
58 | 38 | ||||||
Taxes
|
(22 | ) | 35 | |||||
Depreciation and amortization
|
340 | 269 | ||||||
Loss from discontinued operations, net of taxes
|
100 | 15 | ||||||
EBITDA from continuing operations
|
$ | 86 | $ | 409 | ||||
Nine Months Ended
|
||||||||
March 24,
|
March 25,
|
|||||||
2013 | 2012 | |||||||
Net (loss) income
|
$ | (568 | ) | $ | 421 | |||
Interest expense
|
197 | 71 | ||||||
Taxes
|
(170 | ) | 252 | |||||
Depreciation and amortization
|
958 | 663 | ||||||
Loss from discontinued operations, net of taxes
|
127 | 45 | ||||||
EBITDA from continuing operations
|
$ | 544 | $ | 1,452 |