|
99.1
|
Rave Restaurant Group, Inc. press release dated September 24, 2015.
|
Rave Restaurant Group, Inc. | |||
Date: September 24, 2015
|
By:
|
/s/ Randall E. Gier | |
Randall E. Gier, President and
|
|||
Chief Executive Officer | |||
·
|
Total consolidated revenue increased 26.7% to $13.9 million compared to $10.9 million in the fourth quarter of fiscal 2014.
|
·
|
Pie Five comparable store retail sales increased 6.7% from the same period of the prior year.
|
·
|
Pie Five system-wide total retail sales increased 168%, and average weekly sales increased 11.1%, year over year.
|
·
|
Pizza Inn domestic comparable store retail sales increased 0.2% from the same period of the prior year, while total domestic retail sales increased by 0.7%.
|
·
|
Net loss of $0.6 million was $0.2 million greater than the same quarter of the prior year primarily due to increased pre-opening expenses.
|
·
|
Adjusted EBITDA increased by $0.2 million over the same quarter of the prior year to a positive $0.2 million.
|
·
|
Net addition of 14 Pie Five restaurants opened during the quarter bringing the total Pie Five restaurants open at the end of the year to 54.
|
·
|
Total consolidated revenue increased 14.2% to $48.2 million compared to fiscal 2014.
|
·
|
Pie Five comparable store retail sales increased 11.2% from the prior year.
|
·
|
Pie Five system-wide total retail sales increased 131%, and average weekly sales increased 19.6%, year over year.
|
·
|
Pizza Inn domestic comparable store retail sales increased 4.1% from the prior year, while total domestic retail sales increased by 0.8%.
|
·
|
Net loss of $1.8 million, including $0.3 million of impairment charges and $0.7 million of pre-opening expenses, was $0.2 million greater than prior year.
|
·
|
Adjusted EBITDA increased by $0.9 million over prior year to a positive $0.6 million.
|
·
|
Net addition of 34 Pie Five restaurants opened during the year bringing the total Pie Five restaurants open at the end of the year to 54.
|
·
|
Pie Five signed seven new franchisees with commitments to build up to 175 restaurants in 13 states.
|
RAVE RESTAURANT GROUP, INC.
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In thousands, except per share amounts)
|
||||||||||||||||
Year Ended
|
Three Months Ended
|
|||||||||||||||
June 28,
|
June 29,
|
June 28,
|
June 29,
|
|||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
REVENUES:
|
$ | 48,199 | $ | 42,224 | $ | 13,860 | $ | 10,943 | ||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
41,307 | 36,325 | 11,982 | 9,297 | ||||||||||||
Franchise expenses
|
3,154 | 2,931 | 840 | 781 | ||||||||||||
General and administrative expenses
|
4,792 | 4,373 | 1,316 | 1,059 | ||||||||||||
Pre-opening expenses
|
721 | 161 | 354 | 1 | ||||||||||||
Impairment of long-lived assets and other lease charges
|
300 | 253 | - | 253 | ||||||||||||
Bad debt
|
153 | 253 | 25 | 50 | ||||||||||||
Interest expense
|
113 | 142 | 1 | 29 | ||||||||||||
50,540 | 44,438 | 14,518 | 11,470 | |||||||||||||
LOSS FROM CONTINUING
|
||||||||||||||||
OPERATIONS BEFORE TAXES
|
(2,341 | ) | (2,214 | ) | (658 | ) | (527 | ) | ||||||||
Income tax benefit
|
(670 | ) | (760 | ) | (112 | ) | (233 | ) | ||||||||
LOSS FROM
|
||||||||||||||||
CONTINUING OPERATIONS
|
(1,671 | ) | (1,454 | ) | (546 | ) | (294 | ) | ||||||||
Loss from discontinued operations, net of taxes
|
(168 | ) | (113 | ) | (58 | ) | (74 | ) | ||||||||
NET LOSS
|
$ | (1,839 | ) | $ | (1,567 | ) | $ | (604 | ) | $ | (368 | ) | ||||
LOSS PER SHARE OF COMMON
|
||||||||||||||||
STOCK - BASIC:
|
||||||||||||||||
Loss from continuing operations
|
$ | (0.17 | ) | $ | (0.17 | ) | $ | (0.05 | ) | $ | (0.04 | ) | ||||
Loss from discontinued operations
|
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||
Net loss
|
$ | (0.19 | ) | $ | (0.18 | ) | $ | (0.06 | ) | $ | (0.05 | ) | ||||
LOSS PER SHARE OF COMMON
|
||||||||||||||||
STOCK - DILUTED:
|
||||||||||||||||
Loss from continuing operations
|
$ | (0.16 | ) | $ | (0.16 | ) | $ | (0.05 | ) | $ | (0.03 | ) | ||||
Loss from discontinued operations
|
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||
Net loss
|
$ | (0.18 | ) | $ | (0.17 | ) | $ | (0.06 | ) | $ | (0.04 | ) | ||||
Weighted average common
|
||||||||||||||||
shares outstanding - basic
|
9,744 | 8,635 | 10,315 | 8,058 | ||||||||||||
Weighted average common
|
||||||||||||||||
shares outstanding - diluted
|
10,306 | 9,173 | 10,957 | 8,525 |
RAVE RESTAURANT GROUP, INC.
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
|
||||||||
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 5,958 | $ | 2,796 | ||||
Accounts receivable, less allowance for doubtful
|
||||||||
accounts of $193 and $276, respectively
|
3,437 | 3,276 | ||||||
Notes receivable
|
24 | 81 | ||||||
Inventories
|
180 | 1,703 | ||||||
Income tax receivable
|
492 | 386 | ||||||
Deferred income tax assets
|
729 | 951 | ||||||
Prepaid expenses and other
|
872 | 173 | ||||||
Total current assets
|
11,692 | 9,366 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
10,020 | 5,133 | ||||||
Long-term notes receivable
|
119 | 134 | ||||||
Long-term deferred tax asset
|
1,864 | 939 | ||||||
Deposits and other
|
276 | 396 | ||||||
Total assets
|
$ | 23,971 | $ | 15,968 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 2,875 | $ | 2,023 | ||||
Accrued expenses
|
1,267 | 926 | ||||||
Deferred rent
|
155 | 163 | ||||||
Deferred revenues
|
374 | 177 | ||||||
Bank debt
|
- | 500 | ||||||
Total current liabilities
|
4,671 | 3,789 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
- | 267 | ||||||
Deferred rent, net of current portion
|
893 | 822 | ||||||
Deferred revenues, net of current portion
|
1,166 | 791 | ||||||
Deferred gain on sale of property
|
9 | 34 | ||||||
Other long-term liabilities
|
22 | 23 | ||||||
Total liabilities
|
6,761 | 5,726 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 17,374,735 and 16,240,412 shares, respectively;
|
||||||||
outstanding 10,255,335 and 9,121,012 shares, respectively
|
174 | 162 | ||||||
Additional paid-in capital
|
24,700 | 15,905 | ||||||
Retained earnings
|
16,972 | 18,811 | ||||||
Treasury stock at cost
|
||||||||
7,119,400 shares
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
17,210 | 10,242 | ||||||
Total liabilities and shareholders' equity
|
$ | 23,971 | $ | 15,968 |
RAVE RESTAURANT GROUP, INC.
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
Year Ended
|
Three Months Ended
|
|||||||||||||||
June 28,
|
June 29,
|
June 28,
|
June 29,
|
|||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net loss
|
$ | (1,839 | ) | $ | (1,567 | ) | $ | (604 | ) | $ | (368 | ) | ||||
Adjustments to reconcile net loss to cash
|
||||||||||||||||
provided by (used in) operating activities:
|
||||||||||||||||
Impairment of fixed assets and other assets
|
300 | 253 | - | 253 | ||||||||||||
Depreciation and amortization
|
1,617 | 1,454 | 464 | 398 | ||||||||||||
(Gain) loss on the sale of assets
|
49 | (97 | ) | 49 | (57 | ) | ||||||||||
Provision for bad debt
|
153 | 48 | 25 | (155 | ) | |||||||||||
Stock compensation expense
|
128 | 68 | 45 | 23 | ||||||||||||
Deferred income taxes
|
(703 | ) | (840 | ) | (49 | ) | (289 | ) | ||||||||
Changes in operating assets and liabilities:
|
- | |||||||||||||||
Notes and accounts receivable
|
(240 | ) | (70 | ) | 192 | 478 | ||||||||||
Income tax receivable
|
(107 | ) | (41 | ) | (108 | ) | (41 | ) | ||||||||
Inventories
|
1,523 | (88 | ) | (47 | ) | (102 | ) | |||||||||
Prepaid expenses and other
|
(705 | ) | (213 | ) | (84 | ) | 154 | |||||||||
Deferred revenue
|
545 | 404 | 130 | 128 | ||||||||||||
Accounts payable - trade
|
852 | 451 | (995 | ) | (155 | ) | ||||||||||
Accrued expenses
|
404 | 163 | 322 | 253 | ||||||||||||
Cash provided by (used for) operating activities
|
1,977 | (75 | ) | (660 | ) | 520 | ||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Proceeds from sale of assets
|
- | 106 | - | 48 | ||||||||||||
Capital expenditures
|
(6,727 | ) | (2,068 | ) | (2,910 | ) | (81 | ) | ||||||||
Cash used for investing activities
|
(6,727 | ) | (1,962 | ) | (2,910 | ) | (33 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Borrowings of bank debt
|
- | - | - | - | ||||||||||||
Repayments of bank debt
|
(767 | ) | (1,758 | ) | - | (358 | ) | |||||||||
Proceeds from sale of stock
|
8,253 | 5,590 | 936 | 2,302 | ||||||||||||
Proceeds from exercise of stock options
|
426 | 82 | - | - | ||||||||||||
Cash provided by financing activities
|
7,912 | 3,914 | 936 | 1,944 | ||||||||||||
Net increase (decrease) in cash and cash equivalents
|
3,162 | 1,877 | (2,634 | ) | 2,431 | |||||||||||
Cash and cash equivalents, beginning of year
|
2,796 | 919 | 8,592 | 365 | ||||||||||||
Cash and cash equivalents, end of year
|
$ | 5,958 | $ | 2,796 | $ | 5,958 | $ | 2,796 | ||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||||||
CASH PAID FOR:
|
||||||||||||||||
Interest
|
$ | 113 | $ | 142 | $ | 112 | $ | 29 | ||||||||
Income taxes (refunded) paid
|
$ | 19 | $ | 17 | $ | 19 | $ | 16 |
RAVE RESTAURANT GROUP, INC.
|
||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
The Company provided detailed explanation of this non-GAAP financial measure, including a discussion of the
usefulness and purpose of the measure, in its Form 10-K filed with the Securities and Exchange Commission on
September 23, 2015.
|
||||||||||||||||
Fiscal Year Ended
|
Three Months Ended
|
|||||||||||||||
June 28,
|
June 29,
|
June 28,
|
June 29,
|
|||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Net Loss
|
$ | (1,839 | ) | $ | (1,567 | ) | $ | (604 | ) | $ | (368 | ) | ||||
Interest Expense
|
113 | 142 | 1 | 29 | ||||||||||||
Income Tax Benefit--Continuing Operations
|
(670 | ) | (760 | ) | (117 | ) | (233 | ) | ||||||||
Income Tax Benefit--Discontinued Operations
|
(86 | ) | (58 | ) | (26 | ) | (38 | ) | ||||||||
Depreciation and amortization
|
1,617 | 1,454 | 464 | 398 | ||||||||||||
EBITDA
|
$ | (865 | ) | $ | (789 | ) | $ | (282 | ) | $ | (212 | ) | ||||
Stock compensation expense
|
128 | 68 | 45 | 23 | ||||||||||||
Pre-opening costs
|
721 | 161 | 354 | 1 | ||||||||||||
Asset disposals, closure costs and restaurant impairment
|
586 | 275 | 108 | 167 | ||||||||||||
Adjusted EBITDA
|
$ | 570 | $ | (285 | ) | $ | 225 | $ | (21 | ) |