Missouri
|
0-12919
|
45-3189287
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
99.1 | Rave Restaurant Group, Inc. press release dated May 11, 2016. |
Rave Restaurant Group, Inc. | |||
Date: May 11, 2016
|
By:
|
/s/ Randal E. Gier | |
Randall E. Gier, President | |||
Chief Executive Officer |
·
|
Total consolidated revenue increased 28.2% to $15.3 million compared to $11.9 million in the third quarter of fiscal 2016.
|
·
|
Pie Five comparable store retail sales decreased 4.0% from the same period of the prior year.
|
·
|
Pie Five system-wide retail sales increased 118%, and average weekly sales declined 8.6%, year over year.
|
·
|
Pizza Inn domestic comparable store retail sales decreased 2.2% from the same period of the prior year, while total domestic retail sales decreased by 9.0%.
|
·
|
Net loss of $1.2 million was $0.7 million greater than the same quarter of the prior year due to lower sales and financial performance by Company-owned Pie Five stores in newer markets and the absence of income tax benefits.
|
·
|
Adjusted EBITDA of ($0.2) million was $0.3 million less than the same quarter of the prior year.
|
·
|
Pie Five Company-owned restaurant operating cash flow decreased to $0.1 million from $0.4 million in the same period of the prior year.
|
·
|
Opening of six Pie Five restaurants during the quarter brought the total Pie Five restaurants open at the end of the quarter to 85.
|
RAVE RESTAURANT GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
March 27,
|
March 29,
|
March 27,
|
March 29,
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
REVENUES:
|
$
|
15,262
|
$
|
11,905
|
$
|
45,109
|
$
|
34,339
|
||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
13,770
|
10,177
|
39,259
|
29,325
|
||||||||||||
General and administrative expenses
|
1,885
|
1,152
|
5,148
|
3,476
|
||||||||||||
Franchise expenses
|
924
|
849
|
2,732
|
2,314
|
||||||||||||
Pre-opening expenses
|
115
|
195
|
851
|
367
|
||||||||||||
Impairment of long-lived assets
|
(165
|
)
|
300
|
845
|
300
|
|||||||||||
Bad debt
|
(80
|
)
|
36
|
151
|
128
|
|||||||||||
Interest expense
|
1
|
3
|
4
|
112
|
||||||||||||
Total costs and expenses
|
16,450
|
12,712
|
48,990
|
36,022
|
||||||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE TAXES
|
(1,188
|
)
|
(807
|
)
|
(3,881
|
)
|
(1,683
|
)
|
||||||||
Income tax expense (benefit)
|
3
|
(277
|
)
|
2,637
|
(559
|
)
|
||||||||||
LOSS FROM CONTINUING OPERATIONS
|
(1,191
|
)
|
(530
|
)
|
(6,518
|
)
|
(1,124
|
)
|
||||||||
Loss from discontinued operations, net of taxes
|
(39
|
)
|
(40
|
)
|
(99
|
)
|
(110
|
)
|
||||||||
NET LOSS
|
$
|
(1,230
|
)
|
$
|
(570
|
)
|
$
|
(6,617
|
)
|
$
|
(1,234
|
)
|
||||
LOSS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||||||||||
Loss from continuing operations
|
$
|
(0.12
|
)
|
$
|
(0.05
|
)
|
$
|
(0.63
|
)
|
$
|
(0.12
|
)
|
||||
Loss from discontinued operations
|
-
|
(0.01
|
)
|
(0.01
|
)
|
(0.01
|
)
|
|||||||||
Net loss
|
$
|
(0.12
|
)
|
$
|
(0.06
|
)
|
$
|
(0.64
|
)
|
$
|
(0.13
|
)
|
||||
LOSS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||||||||||
Loss from continuing operations
|
$
|
(0.12
|
)
|
$
|
(0.05
|
)
|
$
|
(0.60
|
)
|
$
|
(0.11
|
)
|
||||
Loss from discontinued operations
|
-
|
-
|
(0.01
|
)
|
(0.01
|
)
|
||||||||||
Net loss
|
$
|
(0.12
|
)
|
$
|
(0.05
|
)
|
$
|
(0.61
|
)
|
$
|
(0.12
|
)
|
||||
Weighted average common shares outstanding - basic
|
10,315
|
10,086
|
10,312
|
9,589
|
||||||||||||
Weighted average common and
|
||||||||||||||||
potential dilutive common shares outstanding
|
10,662
|
10,693
|
10,794
|
10,107
|
RAVE RESTAURANT GROUP, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
March 27,
|
June 28,
|
|||||||
ASSETS
|
2016 (unaudited)
|
2015
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
1,266
|
5,958
|
|||||
Accounts receivable, less allowance for bad debts
|
||||||||
accounts of $293 and $193, respectively
|
2,559
|
3,437
|
||||||
Notes receivable
|
167
|
24
|
||||||
Inventories
|
240
|
180
|
||||||
Income tax receivable
|
212
|
492
|
||||||
Deferred income tax assets
|
-
|
729
|
||||||
Prepaid expenses and other
|
496
|
872
|
||||||
Total current assets
|
4,940
|
11,692
|
||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
14,682
|
10,020
|
||||||
Long-term notes receivable
|
140
|
119
|
||||||
Long-term deferred tax asset
|
-
|
1,864
|
||||||
Deposits and other
|
274
|
276
|
||||||
Total assets
|
$
|
20,036
|
$
|
23,971
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$
|
4,116
|
2,875
|
|||||
Accrued expenses
|
846
|
1,267
|
||||||
Deferred rent
|
164
|
155
|
||||||
Deferred revenues
|
353
|
374
|
||||||
Total current liabilities
|
5,479
|
4,671
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Deferred rent, net of current portion
|
1,580
|
893
|
||||||
Deferred revenues, net of current portion
|
1,453
|
1,166
|
||||||
Deferred gain on sale of property
|
-
|
9
|
||||||
Other long-term liabilities
|
22
|
22
|
||||||
Total liabilities
|
8,533
|
6,761
|
||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 17,440,115 and 17,374,735 shares, respectively;
|
||||||||
outstanding 10,320,715 and 10,255,335 shares, respectively
|
174
|
174
|
||||||
Additional paid-in capital
|
25,610
|
24,700
|
||||||
Retained earnings
|
10,355
|
16,972
|
||||||
Treasury stock at cost
|
(24,636
|
)
|
(24,636
|
)
|
||||
Shares in treasury: 7,119,400
|
||||||||
Total shareholders' equity
|
11,503
|
17,210
|
||||||
$
|
20,036
|
$
|
23,971
|
RAVE RESTAURANT GROUP, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Nine Months Ended
|
||||||||
March 27,
|
March 29,
|
|||||||
2016
|
2015
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss | $ | (6,617 | ) | $ | (1,234 | ) | ||
Adjustments to reconcile net loss to
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
1,955
|
1,153
|
||||||
Impairment of long-lived assets
|
845
|
300
|
||||||
Stock compensation expense
|
135
|
83
|
||||||
Deferred income taxes
|
2,593
|
(654
|
)
|
|||||
Loss on sale of assets
|
1
|
-
|
||||||
Provision for bad debt
|
151
|
128
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
842
|
(432
|
)
|
|||||
Inventories
|
(60
|
)
|
1,570
|
|||||
Accounts payable - trade
|
1,241
|
1,847
|
||||||
Accrued expenses
|
794
|
82
|
||||||
Deferred revenue
|
(97
|
)
|
415
|
|||||
Prepaid expenses and other
|
360
|
(620
|
)
|
|||||
Cash provided by operating activities
|
2,143
|
2,638
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds from sale of assets
|
14
|
-
|
||||||
Capital expenditures
|
(7,624
|
)
|
(3,818
|
)
|
||||
Cash used in investing activities
|
(7,610
|
)
|
(3,818
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Net proceeds from sale of stock
|
768
|
7,317
|
||||||
Proceeds from exercise of stock options
|
7
|
426
|
||||||
Repayments of bank debt
|
-
|
(767
|
)
|
|||||
Cash provided by financing activities
|
775
|
6,976
|
||||||
Net (decrease) increase in cash and cash equivalents
|
(4,692
|
)
|
5,796
|
|||||
Cash and cash equivalents, beginning of period
|
5,958
|
2,796
|
||||||
Cash and cash equivalents, end of period
|
$
|
1,266
|
$
|
8,592
|
RAVE RESTAURANT GROUP, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands)
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
March 27,
|
March 29,
|
March 27,
|
March 29,
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Net loss
|
$
|
(1,230
|
)
|
$
|
(570
|
)
|
$
|
(6,617
|
)
|
$
|
(1,234
|
)
|
||||
Interest expense
|
1
|
3
|
4
|
112
|
||||||||||||
Income Taxes
|
3
|
(277
|
)
|
2,637
|
(559
|
)
|
||||||||||
Income Taxes--Discontinued Operations
|
-
|
(20
|
)
|
(31
|
)
|
(54
|
)
|
|||||||||
Depreciation and amortization
|
837
|
412
|
1,955
|
1,153
|
||||||||||||
EBITDA
|
$
|
(389
|
)
|
$
|
(452
|
)
|
$
|
(2,052
|
)
|
$
|
(582
|
)
|
||||
Stock compensation expense
|
45
|
30
|
135
|
83
|
||||||||||||
Pre-opening costs
|
115
|
195
|
851
|
367
|
||||||||||||
Impairment charges, non-operating store costs and discontinued operations
|
16
|
374
|
1,158
|
444
|
||||||||||||
Adjusted EBITDA
|
$
|
(213
|
)
|
$
|
147
|
$
|
92
|
$
|
312
|