|
99.1
|
Pizza Inn Holdings, Inc. press release dated May 14, 2014.
|
Pizza Inn Holdings, Inc. | |
Date: May 14, 2014 |
By: /s/ Randall E. Gier
Randall E. Gier, President and
Chief Executive Officer
|
·
|
Adjusted EBITDA decreased $0.2 million to a loss of $0.2 million compared to the same quarter of the prior year
|
·
|
Net loss increased $0.1 million from the comparable prior year quarter to a loss of $0.5 million
|
·
|
Pizza Inn domestic comparable store franchise retail sales increased 0.8% year over year
|
·
|
Company-owned restaurant sales increased 36.2% year over year
|
·
|
Pie Five Company-owned average weekly sales per store increased 16.9% year over year
|
·
|
Continued growth in pipeline of Pie Five franchise restaurant openings
|
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In thousands, except share and per share amounts)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
March 30,
|
March 24,
|
March 30,
|
March 24,
|
|||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
REVENUES:
|
$ | 10,912 | $ | 9,781 | $ | 31,281 | $ | 30,767 | ||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
9,570 | 8,460 | 27,028 | 26,127 | ||||||||||||
General and administrative expenses
|
1,130 | 840 | 3,314 | 2,995 | ||||||||||||
Franchise expenses
|
677 | 608 | 2,150 | 1,675 | ||||||||||||
Pre-opening expenses
|
4 | 82 | 160 | 249 | ||||||||||||
Bad debt
|
93 | 45 | 203 | 135 | ||||||||||||
Interest expense
|
34 | 58 | 113 | 197 | ||||||||||||
11,508 | 10,093 | 32,968 | 31,378 | |||||||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE TAXES
|
(596 | ) | (312 | ) | (1,687 | ) | (611 | ) | ||||||||
Income tax benefit
|
(159 | ) | (22 | ) | (527 | ) | (170 | ) | ||||||||
LOSS FROM CONTINUING OPERATIONS
|
(437 | ) | (290 | ) | (1,160 | ) | (441 | ) | ||||||||
Loss from discontinued operations, net of taxes
|
(14 | ) | (100 | ) | (39 | ) | (127 | ) | ||||||||
NET LOSS
|
$ | (451 | ) | $ | (390 | ) | $ | (1,199 | ) | $ | (568 | ) | ||||
EARNINGS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||||||||||
Loss from continuing operations
|
$ | (0.05 | ) | $ | (0.04 | ) | $ | (0.14 | ) | $ | (0.05 | ) | ||||
Loss from discontinued operations
|
- | (0.01 | ) | - | (0.02 | ) | ||||||||||
Net loss
|
$ | (0.05 | ) | $ | (0.05 | ) | $ | (0.14 | ) | $ | (0.07 | ) | ||||
EARNINGS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||||||||||
Loss from continuing operations
|
$ | (0.05 | ) | $ | (0.04 | ) | $ | (0.13 | ) | $ | (0.05 | ) | ||||
Loss from discontinued operations
|
- | (0.01 | ) | - | (0.02 | ) | ||||||||||
Net loss
|
$ | (0.05 | ) | $ | (0.05 | ) | $ | (0.13 | ) | $ | (0.07 | ) | ||||
Weighted average common shares outstanding - basic
|
8,771 | 8,021 | 8,566 | 8,021 | ||||||||||||
Weighted average common and
|
||||||||||||||||
potential dilutive common shares outstanding
|
9,290 | 8,267 | 9,109 | 8,198 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
March 30,
|
June 30,
|
|||||||
ASSETS
|
2014 (unaudited)
|
2013
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 365 | $ | 919 | ||||
Accounts receivable, less allowance for bad debts
|
||||||||
of $417 and $228, respectively
|
3,679 | 3,139 | ||||||
Notes receivable
|
123 | 292 | ||||||
Inventories
|
1,601 | 1,615 | ||||||
Income tax receivable
|
343 | 343 | ||||||
Deferred income tax assets
|
943 | 882 | ||||||
Prepaid expenses and other
|
336 | 307 | ||||||
Total current assets
|
7,390 | 7,497 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
5,652 | 4,711 | ||||||
Long-term notes receivable
|
14 | 40 | ||||||
Long-term deferred tax asset
|
657 | 168 | ||||||
Deposits and other
|
430 | 119 | ||||||
Total assets
|
$ | 14,143 | $ | 12,535 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 2,178 | $ | 1,572 | ||||
Accrued expenses
|
1,611 | 1,749 | ||||||
Deferred revenues
|
154 | 169 | ||||||
Bank debt
|
375 | 669 | ||||||
Total current liabilities
|
4,318 | 4,159 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
750 | 1,856 | ||||||
Deferred revenues, net of current portion
|
680 | 370 | ||||||
Deferred gain on sale of property
|
40 | 59 | ||||||
Other long-term liabilities
|
70 | 22 | ||||||
Total liabilities
|
5,858 | 6,466 | ||||||
COMMITMENTS AND CONTINGENCIES (See Note 3)
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,849,615 and 15,312,680 shares, respectively;
|
||||||||
outstanding 8,730,215 and 8,193,280 shares, respectively
|
158 | 153 | ||||||
Additional paid-in capital
|
13,584 | 10,174 | ||||||
Retained earnings
|
19,179 | 20,378 | ||||||
Treasury stock at cost
|
||||||||
Shares in treasury: 7,119,400
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
8,285 | 6,069 | ||||||
$ | 14,143 | $ | 12,535 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Nine Months Ended
|
||||||||
March 30,
|
March 24
|
|||||||
2014
|
2013
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss | $ | (1,199 | ) | $ | (568 | ) | ||
Adjustments to reconcile net loss to
|
||||||||
cash (used) provided by operating activities:
|
||||||||
Depreciation and amortization
|
1,056 | 958 | ||||||
(Gain) loss on sale of assets
|
(40 | ) | 129 | |||||
Stock compensation expense
|
45 | 135 | ||||||
Deferred taxes
|
(551 | ) | (243 | ) | ||||
Provision for bad debts
|
203 | 44 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
(548 | ) | (172 | ) | ||||
Inventories
|
14 | 330 | ||||||
Accounts payable - trade
|
606 | (21 | ) | |||||
Accrued expenses
|
(90 | ) | 129 | |||||
Deferred revenue
|
276 | 61 | ||||||
Prepaid expenses and other
|
(367 | ) | (102 | ) | ||||
Cash (used) provided by operating activities
|
(595 | ) | 680 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds from sale of assets
|
58 | 184 | ||||||
Capital expenditures
|
(1,987 | ) | (1,547 | ) | ||||
Cash used for investing activities
|
(1,929 | ) | (1,363 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from sale of stock
|
3,288 | - | ||||||
Proceeds from stock options
|
82 | - | ||||||
Borrowings of bank debt
|
- | 3,160 | ||||||
Repayments of bank debt
|
(1,400 | ) | (2,252 | ) | ||||
Cash provided by financing activities
|
1,970 | 908 | ||||||
Net increase (decrease) in cash and cash equivalents
|
(554 | ) | 225 | |||||
Cash and cash equivalents, beginning of period
|
919 | 590 | ||||||
Cash and cash equivalents, end of period
|
$ | 365 | $ | 815 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
CASH PAYMENTS FOR:
|
||||||||
Interest | $ | 113 | $ | 248 | ||||
Income taxes - net
|
$ | 1 | $ | (84 | ) |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
March 30,
|
March 24,
|
March 30,
|
March 24,
|
|||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Net loss
|
$ | (451 | ) | $ | (390 | ) | $ | (1,199 | ) | $ | (568 | ) | ||||
Interest expense
|
34 | 58 | 113 | 197 | ||||||||||||
Income Taxes - Continuing Operations
|
(159 | ) | (22 | ) | (527 | ) | (170 | ) | ||||||||
Income Taxes - Discontinued Operations
|
(7 | ) | (8 | ) | (20 | ) | (66 | ) | ||||||||
Stock compensation expense
|
15 | 45 | 45 | 135 | ||||||||||||
Depreciation and amortization
|
370 | 340 | 1,056 | 958 | ||||||||||||
Adjusted EBITDA
|
$ | (198 | ) | $ | 23 | $ | (532 | ) | $ | 486 |