Missouri
|
0-12919
|
45-3189287
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
3551 Plano Parkway, The Colony, Texas
|
75056
|
|
(Address of principal executive offices)
|
(Zip Code)
|
(d)
|
Exhibits
|
Exhibit | Description | |
Number | ||
99.1 | Pizza Inn Holdings, Inc. press release dated November 9, 2011. |
|
Pizza Inn, Inc.
|
|
Date: November 9, 2011
|
By:
|
/s/ Charles R. Morrison
|
|
Charles R. Morrison, President
|
|
|
and Chief Executive Officer
|
·
|
Net income increased 143% to $0.3 million
|
·
|
Revenue increased 4.8% to $11.1 million
|
·
|
EBITDA increased 5.4% to $0.7 million
|
·
|
Domestic same store sales increased 2.7% driven by a 3.2% increase in same store sales for domestic buffet-style restaurants
|
·
|
Revenue from international operations increased 12.3% to $246,000
|
·
|
Revenue from Company owned restaurants increased 42.8% driven by new restaurants opened since first quarter of fiscal 2011
|
·
|
The first “Pie Five Pizza Company” prototype restaurant generated $230,000 in sales and $50,000 in operating income before taxes
|
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(In thousands, except per share amounts)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 25,
|
September 26,
|
|||||||
REVENUES:
|
2011
|
2010
|
||||||
Food and supply sales
|
$ | 8,906 | $ | 8,702 | ||||
Franchise revenue
|
949 | 1,025 | ||||||
Restaurant sales
|
1,292 | 905 | ||||||
11,147 | 10,632 | |||||||
COSTS AND EXPENSES:
|
||||||||
Cost of sales
|
9,250 | 8,704 | ||||||
Franchise expenses
|
452 | 523 | ||||||
General and administrative expenses
|
907 | 835 | ||||||
Costs associated with store closure
|
- | 319 | ||||||
Bad debt
|
15 | 15 | ||||||
Interest expense
|
16 | 10 | ||||||
10,640 | 10,406 | |||||||
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES
|
507 | 226 | ||||||
Income taxes
|
178 | 81 | ||||||
INCOME FROM CONTINUING OPERATIONS
|
329 | 145 | ||||||
Loss from discontinued operations, net of taxes
|
(16 | ) | (16 | ) | ||||
NET INCOME
|
$ | 313 | $ | 129 | ||||
EARNINGS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||
Income from continuing operations
|
$ | 0.04 | $ | 0.02 | ||||
Loss from discontinued operations
|
- | - | ||||||
Net income
|
$ | 0.04 | $ | 0.02 | ||||
EARNINGS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||
Income from continuing operations
|
$ | 0.04 | $ | 0.02 | ||||
Loss from discontinued operations
|
- | - | ||||||
Net income
|
$ | 0.04 | $ | 0.02 | ||||
Weighted average common shares outstanding - basic
|
8,011 | 8,011 | ||||||
Weighted average common and
|
||||||||
potential dilutive common shares outstanding
|
8,128 | 8,011 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
September 25,
|
June 26,
|
|||||||
ASSETS
|
2011 (unaudited)
|
2011
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 870 | $ | 949 | ||||
Accounts receivable, less allowance for bad debts
|
||||||||
of $176 and $162, respectively
|
3,130 | 3,128 | ||||||
Income tax receivable
|
553 | 553 | ||||||
Inventories
|
1,884 | 1,829 | ||||||
Deferred income tax assets
|
804 | 822 | ||||||
Prepaid expenses and other
|
409 | 232 | ||||||
Total current assets
|
7,650 | 7,513 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
3,150 | 3,196 | ||||||
Long-term notes receivable
|
39 | 51 | ||||||
Deposits and other
|
321 | 392 | ||||||
$ | 11,160 | $ | 11,152 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 1,859 | $ | 2,103 | ||||
Deferred revenues
|
220 | 202 | ||||||
Accrued expenses
|
1,515 | 1,557 | ||||||
Bank debt
|
333 | 333 | ||||||
Total current liabilities
|
3,927 | 4,195 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Deferred gain on sale of property
|
103 | 109 | ||||||
Deferred revenues, net of current portion
|
155 | 165 | ||||||
Bank debt, net of current portion
|
399 | 482 | ||||||
Deferred tax liability
|
361 | 360 | ||||||
Other long-term liabilities
|
19 | - | ||||||
Total liabilities
|
4,964 | 5,311 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,130,319 and 15,130,319 shares, respectively;
|
||||||||
outstanding 8,010,919 and 8,010,919 shares, respectively
|
151 | 151 | ||||||
Additional paid-in capital
|
9,051 | 9,009 | ||||||
Retained earnings
|
21,630 | 21,317 | ||||||
Treasury stock at cost
|
||||||||
Shares in treasury: 7,119,400 and 7,119,400, respectively
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
6,196 | 5,841 | ||||||
$ | 11,160 | $ | 11,152 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 25,
|
September 26,
|
|||||||
2011
|
2010
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income
|
$ | 313 | $ | 129 | ||||
Adjustments to reconcile net income to
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
176 | 428 | ||||||
Stock compensation expense
|
42 | 30 | ||||||
Deferred tax
|
18 | - | ||||||
Provision for bad debts
|
15 | 14 | ||||||
Net income adjusted for non-cash items
|
564 | 601 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
(17 | ) | 165 | |||||
Inventories
|
(55 | ) | (76 | ) | ||||
Accounts payable - trade
|
(244 | ) | (286 | ) | ||||
Accrued expenses
|
(20 | ) | (106 | ) | ||||
Deferred revenue
|
- | 92 | ||||||
Prepaid expenses and other
|
(109 | ) | (86 | ) | ||||
Net changes in operating assets and liabilities
|
(445 | ) | (297 | ) | ||||
Cash provided by operating activities
|
119 | 304 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(115 | ) | (545 | ) | ||||
Cash used by investing activities
|
(115 | ) | (545 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Change in bank debt, net
|
(83 | ) | 273 | |||||
Cash overdraft
|
||||||||
Repurchase of common stock
|
||||||||
Cash (used) provided by financing activities
|
(83 | ) | 273 | |||||
Net increase (decrease) in cash and cash equivalents
|
(79 | ) | 32 | |||||
Cash and cash equivalents, beginning of period
|
949 | 761 | ||||||
Cash and cash equivalents, end of period
|
$ | 870 | $ | 793 |
PIZZA INN HOLDINGS, INC.
|
||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||
(In thousands)
|
||||||||
Three Months Ended
|
||||||||
September 25,
|
September 26,
|
|||||||
2011
|
2010
|
|||||||
Net Income
|
$ | 313 | $ | 129 | ||||
Interest Expense
|
16 | 10 | ||||||
Taxes
|
178 | 81 | ||||||
Depreciation and Amortization
|
176 | 428 | ||||||
EBITDA
|
$ | 683 | $ | 648 |