|
99.1
|
Pizza Inn Holdings, Inc. press release dated September 25, 2013
|
Pizza Inn Holdings, Inc.
|
|
Date: September 25, 2013 |
By: /s/ Randall E. Gier
Randall E. Gier, President and
Chief Executive Officer
|
·
|
Adjusted EBITDA decreased $0.3 million to $0.1 million compared to the fourth quarter of fiscal 2012.
|
·
|
Net income decreased $0.6 million from the fourth quarter of fiscal 2012 to a loss of $0.7 million, including impairment expense.
|
·
|
The Company continues to invest to grow the Pie Five concept:
|
o
|
Company-owned Pie Five restaurant sales increased 51% over the fourth quarter of fiscal 2012 to $1.4 million.
|
o
|
Three additional Pie Five multi-unit franchise development agreements were awarded.
|
o
|
Company opened one additional Pie Five Pizza Co. restaurant.
|
·
|
Pizza Inn average weekly domestic franchised same store sales decreased 3.2% compared to fourth quarter of fiscal 2012.
|
·
|
Total Company-owned restaurant sales increased 24% over the fourth quarter of fiscal 2012 to $2.3 million.
|
·
|
Company incurred non-cash impairment expense of $0.8 million.
|
·
|
Adjusted EBITDA decreased $1.2 million to $0.7 million compared to fiscal year 2012.
|
·
|
Net income decreased $1.6 million from the prior year to a loss of $1.3 million, including impairment expense.
|
·
|
Total Company-owned restaurant sales increased 35% over prior year to $8.2 million.
|
·
|
Pizza Inn average weekly domestic franchised same store sales decreased 5.7% compared to prior year.
|
·
|
Fiscal year 2013 results include non-cash impairment expense of $0.8 million and $0.1 million loss on the sale of assets.
|
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
Year Ended
|
Three Months Ended
|
|||||||||||||||
June 30,
|
June 24,
|
June 30,
|
June 24,
|
|||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
REVENUES:
|
$ | 41,860 | $ | 43,001 | $ | 11,093 | $ | 10,872 | ||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
35,423 | 35,828 | 9,296 | 9,104 | ||||||||||||
Franchise expenses
|
2,390 | 2,072 | 715 | 507 | ||||||||||||
General and administrative expenses
|
4,193 | 3,829 | 1,198 | 1,089 | ||||||||||||
Pre-opening expenses
|
286 | 265 | 37 | 19 | ||||||||||||
Impairment of long-lived assets and other lease charges
|
766 | - | 766 | - | ||||||||||||
Bad debt
|
205 | 95 | 70 | 30 | ||||||||||||
Interest expense
|
244 | 110 | 47 | 39 | ||||||||||||
43,507 | 42,199 | 12,129 | 10,788 | |||||||||||||
INCOME (LOSS) FROM CONTINUING
|
||||||||||||||||
OPERATIONS BEFORE TAXES
|
(1,647 | ) | 802 | (1,036 | ) | 84 | ||||||||||
Income taxes
|
(526 | ) | 419 | (356 | ) | 167 | ||||||||||
INCOME (LOSS) FROM
|
||||||||||||||||
CONTINUING OPERATIONS
|
(1,121 | ) | 383 | (680 | ) | (83 | ) | |||||||||
Loss from discontinued operations, net of taxes
|
(140 | ) | (61 | ) | (13 | ) | (16 | ) | ||||||||
NET INCOME (LOSS)
|
$ | (1,261 | ) | $ | 322 | $ | (693 | ) | $ | (99 | ) | |||||
EARNINGS (LOSS) PER SHARE OF COMMON
|
||||||||||||||||
STOCK - BASIC:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | (0.14 | ) | $ | 0.05 | $ | (0.09 | ) | $ | (0.01 | ) | |||||
Loss from discontinued operations
|
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||
Net income (loss)
|
$ | (0.16 | ) | $ | 0.04 | $ | (0.09 | ) | $ | (0.01 | ) | |||||
EARNINGS (LOSS) PER SHARE OF COMMON
|
||||||||||||||||
STOCK - DILUTED:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | (0.13 | ) | $ | 0.05 | $ | (0.08 | ) | $ | (0.01 | ) | |||||
Loss from discontinued operations
|
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||
Net income (loss)
|
$ | (0.15 | ) | $ | 0.04 | $ | (0.08 | ) | $ | (0.01 | ) | |||||
Weighted average common
|
||||||||||||||||
shares outstanding - basic
|
8,031 | 8,017 | 8,058 | 8,021 | ||||||||||||
Weighted average common
|
||||||||||||||||
shares outstanding - diluted
|
8,310 | 8,194 | 8,525 | 8,143 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
|
||||||||
June 30,
|
June 24,
|
|||||||
ASSETS
|
2013
|
2012
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 919 | $ | 590 | ||||
Accounts receivable, less allowance for doubtful
|
||||||||
accounts of $228 and $253, respectively
|
3,139 | 3,027 | ||||||
Notes receivable
|
292 | 71 | ||||||
Inventories
|
1,615 | 1,852 | ||||||
Income tax receivable
|
343 | 431 | ||||||
Deferred income tax assets
|
882 | 1,078 | ||||||
Prepaid expenses and other
|
307 | 256 | ||||||
Total current assets
|
7,497 | 7,305 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
4,711 | 4,794 | ||||||
Long-term notes receivable
|
40 | 27 | ||||||
Long-term deferred tax asset
|
168 | - | ||||||
Deposits and other
|
119 | 372 | ||||||
$ | 12,535 | $ | 12,498 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 1,572 | $ | 1,562 | ||||
Accrued expenses
|
1,749 | 1,756 | ||||||
Deferred revenues
|
169 | 200 | ||||||
Bank debt
|
669 | 765 | ||||||
Total current liabilities
|
4,159 | 4,283 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
1,856 | 977 | ||||||
Deferred tax liability
|
- | 699 | ||||||
Deferred revenues, net of current portion
|
370 | 125 | ||||||
Deferred gain on sale of property
|
59 | 84 | ||||||
Other long-term liabilities
|
22 | 22 | ||||||
Total liabilities
|
6,466 | 6,190 | ||||||
COMMITMENTS AND CONTINGENCIES (See Notes F and J)
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,312,680 and 15,140,319 shares, respectively;
|
||||||||
outstanding 8,193,280 and 8,020,919 shares, respectively
|
153 | 151 | ||||||
Additional paid-in capital
|
10,174 | 9,154 | ||||||
Retained earnings
|
20,378 | 21,639 | ||||||
Treasury stock at cost
|
||||||||
7,119,400 shares
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
6,069 | 6,308 | ||||||
$ | 12,535 | $ | 12,498 |
PIZZA INN HOLDINGS, INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
Year Ended
|
Three Months Ended
|
|||||||||||||||
June 30,
|
June 24,
|
June 30,
|
June 24,
|
|||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
||||||||||||||||
Net income (loss)
|
$ | (1,261 | ) | $ | 322 | $ | (693 | ) | $ | (99 | ) | |||||
Adjustments to reconcile net income (loss) to cash
|
||||||||||||||||
provided by operating activities:
|
||||||||||||||||
Impairment of goodwill and other assets
|
766 | - | 766 | - | ||||||||||||
Depreciation and amortization
|
1,304 | 946 | 346 | 283 | ||||||||||||
Loss on the sale of assets
|
129 | - | - | - | ||||||||||||
Provision for bad debt
|
25 | 91 | (19 | ) | 26 | |||||||||||
Stock compensation expense
|
150 | 121 | 15 | 17 | ||||||||||||
Deferred income taxes
|
(671 | ) | 83 | (428 | ) | 37 | ||||||||||
Changes in operating assets and liabilities:
|
- | - | ||||||||||||||
Notes and accounts receivable
|
(283 | ) | (61 | ) | (111 | ) | 333 | |||||||||
Income tax receivable
|
88 | 122 | - | 222 | ||||||||||||
Inventories
|
237 | (23 | ) | (93 | ) | (163 | ) | |||||||||
Prepaid expenses and other
|
247 | (42 | ) | 437 | 33 | |||||||||||
Accounts payable - trade
|
10 | (541 | ) | 31 | (539 | ) | ||||||||||
Accrued expenses
|
(7 | ) | 154 | (197 | ) | 138 | ||||||||||
Cash provided by operating activities
|
734 | 1,172 | 54 | 288 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Proceeds from sale of assets
|
184 | - | - | - | ||||||||||||
Capital expenditures
|
(2,244 | ) | (2,482 | ) | (697 | ) | (274 | ) | ||||||||
Cash used for investing activities
|
(2,060 | ) | (2,482 | ) | (697 | ) | (274 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Borrowings of bank debt
|
3,460 | 1,795 | 300 | - | ||||||||||||
Repayments of bank debt
|
(2,677 | ) | (868 | ) | (425 | ) | (119 | ) | ||||||||
Proceeds from sale of stock
|
872 | - | 872 | - | ||||||||||||
Proceeds from exercise of stock options
|
- | 24 | - | - | ||||||||||||
Cash provided by financing activities | 1,655 | 951 | 747 | (119 | ) | |||||||||||
Net increase (decrease) in cash and cash equivalents
|
329 | (359 | ) | 104 | (105 | ) | ||||||||||
Cash and cash equivalents, beginning of year
|
590 | 949 | 815 | 695 | ||||||||||||
Cash and cash equivalents, end of year
|
$ | 919 | $ | 590 | $ | 919 | $ | 590 | ||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||||||
CASH PAID FOR:
|
||||||||||||||||
Interest
|
$ | 296 | $ | 81 | $ | 48 | $ | 26 | ||||||||
Income taxes (refunded) paid
|
$ | (67 | ) | $ | 6 | $ | 17 | $ | (31 | ) |
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
Fiscal Year Ended
|
Three Months Ended
|
|||||||||||||||
June 30,
|
June 24,
|
June 30,
|
June 24,
|
|||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Net Income (loss)
|
$ | (1,261 | ) | $ | 322 | $ | (693 | ) | $ | (99 | ) | |||||
Interest Expense
|
244 | 110 | 47 | 39 | ||||||||||||
Income Taxes--Continuing Operations
|
(526 | ) | 419 | (356 | ) | 167 | ||||||||||
Income Taxes--Discontinued Operations
|
(72 | ) | (31 | ) | (6 | ) | 10 | |||||||||
Stock compensation expense
|
150 | 133 | 15 | 30 | ||||||||||||
Impairment of long-lived assets and other lease charges
|
766 | - | 766 | - | ||||||||||||
Loss on the sale of assets
|
129 | - | - | - | ||||||||||||
Depreciation and amortization
|
1,304 | 946 | 346 | 283 | ||||||||||||
Adjusted EBITDA
|
$ | 734 | $ | 1,899 | $ | 119 | $ | 430 |