|
(d)
Exhibits
|
Exhibit
Number
|
|
Description
|
99.1
|
|
Pizza
Inn, Inc. press release dated September 20,
2007.
|
|
•
Comparable buffet restaurant sales increased 3.1% for the fourth
quarter
from the fourth quarter of fiscal 2006. For fiscal 2007, comparable
buffet
restaurant sales increased 0.8% from fiscal 2006, the first such
annual
increase in five years.
|
|
•
Domestic chain-wide comparable restaurant sales increased 1.1% for
the
fourth quarter from the fourth quarter of fiscal 2006. For fiscal
2007,
domestic chain-wide comparable restaurant sales decreased 0.7% from
fiscal
2006.
|
|
•
Overall domestic chain-wide restaurant sales decreased 3.2% for the
fourth
quarter from the fourth quarter of fiscal 2006 due to a net reduction
in
franchise openings driven by additional closures of underperforming
restaurants.
|
|
•
General and administrative expenses for fiscal 2007 were lower by
$1.5
million compared to fiscal 2006. The reduction was due primarily
to a
reduction in payroll expenses of $416,000, driven primarily by the
outsourcing of our warehousing and distribution activities, and a
reduction in stock compensation expense of $355,000, due primarily
to the
reversal of prior expenses for unvested options that terminated.
Occupancy
costs for fiscal 2007 were lower by $211,000 compared to fiscal 2006,
also
due primarily to the outsourcing
initiative.
|
|
•
Net income for the fourth quarter improved $5,079,000 compared to
the
fourth quarter of fiscal 2006, due primarily to accrued expenses
in the
fourth quarter of fiscal 2006 of $2,800,000 related to the litigation
settlement
between the Company and its former CEO as well as an impairment expense
in
the fourth quarter of fiscal 2006 of $1,166,000 related to two
Company-owned restaurants.
|
PIZZA
INN, INC.
|
||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||
(In
thousands, except per share amounts)
|
||||||||
Year
Ended
|
||||||||
June
24,
|
June
25,
|
June
26,
|
||||||
2007
|
2006
|
2005
|
||||||
REVENUES:
|
||||||||
Food
and supply sales
|
$
|
41,029
|
$
|
44,202
|
$
|
49,161
|
||
Franchise
revenue
|
4,622
|
4,799
|
5,162
|
|||||
Restaurant
sales
|
1,485
|
1,458
|
946
|
|||||
47,136
|
50,459
|
55,269
|
||||||
COSTS
AND EXPENSES:
|
||||||||
Cost
of sales
|
40,101
|
43,762
|
46,617
|
|||||
Franchise
expenses
|
2,633
|
3,126
|
2,791
|
|||||
General
and administrative expenses
|
4,002
|
5,531
|
4,882
|
|||||
Gain
on sale of assets
|
(570)
|
(149)
|
-
|
|||||
Impairment
of long-lived assets and goodwill
|
48
|
1,319
|
-
|
|||||
Litigation
settlement accrual
|
302
|
2,800
|
-
|
|||||
Other
(income) expense
|
(159)
|
-
|
-
|
|||||
Provision
for bad debt
|
96
|
301
|
30
|
|||||
Total
costs and expenses, net
|
46,453
|
56,690
|
54,320
|
|||||
OPERATING
INCOME (LOSS)
|
683
|
(6,231)
|
949
|
|||||
Interest
expense
|
477
|
787
|
590
|
|||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
206
|
(7,018)
|
359
|
|||||
Provision
(benefit) for income taxes
|
-
|
(1,029)
|
155
|
|||||
NET
INCOME (LOSS)
|
$
|
206
|
$
|
(5,989)
|
$
|
204
|
||
Basic
earnings (loss) per common share
|
$
|
0.02
|
$
|
(0.59)
|
$
|
0.02
|
||
Diluted
earnings (loss) per common share
|
$
|
0.02
|
$
|
(0.59)
|
$
|
0.02
|
||
Weighted
average common shares outstanding
|
10,145
|
10,123
|
10,105
|
|||||
Weighted
average common and
|
||||||||
potentially
dilutive common shares outstanding
|
10,146
|
10,123
|
10,142
|
PIZZA
INN, INC.
|
|||||||||
CONSOLIDATED
BALANCE SHEETS
|
|||||||||
(In
thousands, except share amounts)
|
|||||||||
June
24,
|
June
25,
|
||||||||
|
2007
|
2006
|
|||||||
ASSETS
|
|||||||||
CURRENT
ASSETS
|
|||||||||
Cash
and cash equivalents
|
$
|
1,879
|
$
|
184
|
|||||
Accounts
receivable, less allowance for doubtful
|
|||||||||
accounts
of $451 and $324, respectively
|
2,716
|
2,627
|
|||||||
Accounts
receivable - related parties
|
-
|
452
|
|||||||
Notes
receivable, current portion
|
8
|
52
|
|||||||
Inventories
|
1,518
|
1,772
|
|||||||
Property
held for sale
|
336
|
-
|
|||||||
Deferred
income tax assets
|
458
|
1,145
|
|||||||
Prepaid
expenses and other
|
165
|
299
|
|||||||
Total
current assets
|
7,080
|
6,531
|
|||||||
LONG-TERM
ASSETS
|
|||||||||
Property,
plant and equipment, net
|
778
|
11,921
|
|||||||
Notes
receivable
|
12
|
20
|
|||||||
Re-acquired
development territory, net
|
239
|
431
|
|||||||
Deposits
and other
|
85
|
98
|
|||||||
$
|
8,194
|
$
|
19,001
|
||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|||||||||
CURRENT
LIABILITIES
|
|||||||||
Accounts
payable - trade
|
$
|
2,082
|
$
|
2,217
|
|||||
Accrued
expenses
|
1,805
|
4,791
|
|||||||
Current
portion of long-term debt
|
-
|
8,044
|
|||||||
Total
current liabilities
|
3,887
|
15,052
|
|||||||
LONG-TERM
LIABILITIES
|
|||||||||
Deferred
gain on sale of property
|
209
|
-
|
|||||||
Deferred
revenues
|
314
|
379
|
|||||||
Other
long-term liabilities
|
7
|
58
|
|||||||
Total
liabilities
|
4,417
|
15,489
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||||
SHAREHOLDERS'
EQUITY
|
|||||||||
Common
stock, $.01 par value; authorized 26,000,000
|
|||||||||
shares;
issued 15,120,319 and 15,090,319 shares, respectively;
|
|||||||||
outstanding
10,168,494 and 10,138,494 shares, respectively
|
151
|
151
|
|||||||
Additional
paid-in capital
|
8,471
|
8,426
|
|||||||
Retained
earnings
|
14,799
|
14,593
|
|||||||
Accumulated
other comprehensive loss
|
-
|
(14)
|
|||||||
Treasury
stock at cost
|
|||||||||
Shares
in treasury: 4,951,825 for both years
|
(19,644)
|
(19,644)
|
|||||||
Total
shareholders' equity
|
3,777
|
3,512
|
|||||||
$
|
8,194
|
$
|
19,001
|
PIZZA
INN, INC.
|
|||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||||||||
(In
thousands)
|
|||||||||||||
Year
Ended
|
|||||||||||||
June
24,
|
June
25,
|
June
26,
|
|||||||||||
2007
|
2006
|
2005
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||||||||
Net
income (loss)
|
$
|
206
|
$
|
(5,989)
|
$
|
204
|
|||||||
Adjustments
to reconcile net income (loss) to
|
|||||||||||||
cash
provided by (used for) operating activities:
|
|||||||||||||
Depreciation
and amortization
|
692
|
1,214
|
1,143
|
||||||||||
Impairment
of long-lived assets & goodwill
|
48
|
1,443
|
-
|
||||||||||
Deferred
rent expense
|
(9)
|
56
|
-
|
||||||||||
Provision
for bad debt
|
96
|
301
|
30
|
||||||||||
Stock
compensation expense
|
(14)
|
341
|
-
|
||||||||||
Litigation
expense accrual
|
302
|
2,800
|
-
|
||||||||||
Gain
on sale of assets
|
(570)
|
(149)
|
-
|
||||||||||
Deferred
income taxes
|
687
|
(1,029)
|
39
|
||||||||||
Deferred
revenue
|
196
|
542
|
-
|
||||||||||
Changes
in operating assets and liabilities:
|
|||||||||||||
Notes
and accounts receivable
|
320
|
884
|
(256)
|
||||||||||
Inventories
|
254
|
145
|
(205)
|
||||||||||
Accounts
payable - trade
|
(135)
|
255
|
716
|
||||||||||
Accrued
expenses
|
(3,520)
|
7
|
(735)
|
||||||||||
Prepaid
expenses and other
|
76
|
414
|
152
|
||||||||||
Cash
(used for) provided by
|
|||||||||||||
operating
activities
|
(1,371)
|
1,235
|
1,088
|
||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||||||||
Proceeds
from sale of assets
|
11,325
|
589
|
-
|
||||||||||
Capital
expenditures
|
(249)
|
(2,227)
|
(753)
|
||||||||||
Cash
provided by (used for)
|
|||||||||||||
investing
activities
|
11,076
|
(1,638)
|
(753)
|
||||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||||||||
Deferred
financing costs
|
(25)
|
-
|
-
|
||||||||||
Change
in line of credit, net
|
-
|
747
|
(234)
|
||||||||||
Repayments
of long-term bank debt
|
(8,044)
|
(414)
|
(415)
|
||||||||||
Purchases
of treasury stock
|
-
|
-
|
(160)
|
||||||||||
Proceeds
from exercise of stock options
|
59
|
81
|
30
|
||||||||||
Cash
(used for) provided by
|
|||||||||||||
financing
activities
|
(8,010)
|
414
|
(779)
|
||||||||||
Net
increase in cash and cash equivalents
|
1,695
|
11
|
(444)
|
||||||||||
Cash
and cash equivalents, beginning of year
|
184
|
173
|
617
|
||||||||||
Cash
and cash equivalents, end of year
|
$
|
1,879
|
$
|
184
|
$
|
173
|