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
|
|
PIZZA INN HOLDINGS, INC.
|
Date: September 24, 2012
|
By: /s/ Jerome L. Trojan, III
|
|
Jerome L. Trojan, III
|
|
Chief Financial Officer
|
·
|
The Company opened an additional Pie Five restaurant
|
·
|
Company-owned restaurant sales increased 59.6% over the fourth quarter of fiscal 2011 to $1.9 million
|
·
|
Net income decreased $0.5 million from the fourth quarter of fiscal 2011 to a loss of $0.1 million due primarily to lower food and supply sales and the loss of deferred tax benefits
|
·
|
Compared to fourth quarter of fiscal 2011, domestic franchised buffet-style restaurant same store sales decreased 4.2% while total domestic franchised same store sales declined 4.4%
|
·
|
EBITDA decreased $0.2 million to $0.4 million
|
·
|
The Company opened five Pie Five restaurants
|
·
|
Company-owned restaurant sales increased 45.9% to $6.1 million
|
·
|
Net income decreased $1.0 million to $0.3 million in fiscal 2012 due primarily to lower food and supply sales, higher costs associated with expanding the Pie Five concept and the loss of deferred tax benefits
|
·
|
EBITDA decreased $1.1 million to $1.8 million
|
·
|
Domestic franchised buffet-style restaurant same store sales decreased 1.0% while total domestic franchised same store sales declined 1.2%
|
·
|
A total of twelve franchised Pizza Inn restaurants were opened in fiscal 2012
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
June 24,
|
June 26,
|
June 24,
|
June 26,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
REVENUES:
|
10,872 | 11,328 | $ | 43,001 | $ | 43,036 | ||||||||||
COSTS AND EXPENSES:
|
||||||||||||||||
Cost of sales
|
9,104 | 9,167 | 35,828 | 35,021 | ||||||||||||
Franchise expenses
|
507 | 546 | 2,072 | 1,834 | ||||||||||||
General and administrative expenses
|
1,108 | 795 | 4,094 | 3,372 | ||||||||||||
Costs associated with store closure
|
- | - | - | 319 | ||||||||||||
Settlement costs
|
- | 300 | - | 300 | ||||||||||||
Bad debt
|
30 | 15 | 95 | 85 | ||||||||||||
Interest expense
|
39 | 16 | 110 | 65 | ||||||||||||
10,788 | 10,839 | 42,199 | 40,996 | |||||||||||||
INCOME FROM CONTINUING
|
||||||||||||||||
OPERATIONS BEFORE TAXES
|
84 | 489 | 802 | 2,040 | ||||||||||||
Income taxes
|
167 | 67 | 419 | 621 | ||||||||||||
INCOME FROM
|
||||||||||||||||
CONTINUING OPERATIONS
|
(83 | ) | 422 | 383 | 1,419 | |||||||||||
Loss from discontinued operations, net of taxes
|
(16 | ) | (15 | ) | (61 | ) | (62 | ) | ||||||||
NET INCOME
|
$ | (99 | ) | $ | 407 | $ | 322 | $ | 1,357 | |||||||
EARNINGS (LOSS) PER SHARE OF COMMON
|
||||||||||||||||
STOCK - BASIC:
|
||||||||||||||||
Income from continuing operations
|
$ | (0.01 | ) | $ | 0.05 | $ | 0.05 | $ | 0.18 | |||||||
Loss from discontinued operations
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||
Net income
|
$ | (0.01 | ) | $ | 0.05 | $ | 0.04 | $ | 0.17 | |||||||
EARNINGS (LOSS) PER SHARE OF COMMON
|
||||||||||||||||
STOCK - DILUTED:
|
||||||||||||||||
Income from continuing operations
|
$ | (0.01 | ) | $ | 0.05 | $ | 0.05 | $ | 0.18 | |||||||
Loss from discontinued operations
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||
Net income
|
$ | (0.01 | ) | $ | 0.05 | $ | 0.04 | $ | 0.17 | |||||||
Weighted average common
|
||||||||||||||||
shares outstanding - basic
|
8,021 | 8,011 | 8,017 | 8,011 | ||||||||||||
Weighted average common
|
||||||||||||||||
shares outstanding - diluted
|
8,143 | 8,033 | 8,194 | 8,019 |
June 24,
2012
|
June 26,
2011
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 590 | $ | 949 | ||||
Accounts receivable, less allowance for doubtful
|
||||||||
accounts of $253 and $162, respectively
|
3,098 | 3,128 | ||||||
Inventories
|
1,852 | 1,829 | ||||||
Income tax receivable
|
431 | 553 | ||||||
Deferred income tax assets
|
1,078 | 822 | ||||||
Prepaid expenses and other
|
256 | 232 | ||||||
Total current assets
|
7,305 | 7,513 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
4,794 | 3,196 | ||||||
Long-term notes receivable
|
27 | 51 | ||||||
Deposits and other
|
372 | 392 | ||||||
$ | 12,498 | $ | 11,152 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 1,562 | $ | 2,103 | ||||
Accrued expenses
|
1,756 | 1,557 | ||||||
Deferred revenues
|
200 | 202 | ||||||
Bank debt
|
765 | 333 | ||||||
Total current liabilities
|
4,283 | 4,195 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
977 | 482 | ||||||
Deferred tax liability
|
699 | 360 | ||||||
Deferred revenues, net of current portion
|
125 | 165 | ||||||
Deferred gain on sale of property
|
84 | 109 | ||||||
Other long-term liabilities
|
22 | - | ||||||
Total liabilities
|
6,190 | 5,311 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
shares; issued 15,140,319 and 15,130,319 shares, respectively;
outstanding 8,020,919 and 8,010,919 shares, respectively
|
151 | 151 | ||||||
Additional paid-in capital
|
9,154 | 9,009 | ||||||
Retained earnings
|
21,639 | 21,317 | ||||||
Treasury stock at cost 7,119,400 shares
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
6,308 | 5,841 | ||||||
$ | 12,498 | $ | 11,152 |
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
Three Months Ended
|
Year Ended
|
|||||||||||||||
June 24,
|
June 26,
|
June 24,
|
June 26,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
||||||||||||||||
Net income
|
$ | (99 | ) | $ | 407 | $ | 322 | $ | 1,357 | |||||||
Adjustments to reconcile net income to cash
|
||||||||||||||||
provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
283 | 162 | 946 | 851 | ||||||||||||
Provision for bad debt
|
26 | (86 | ) | 91 | (16 | ) | ||||||||||
Stock compensation expense
|
17 | 30 | 121 | 103 | ||||||||||||
Deferred income taxes
|
37 | 121 | 83 | 310 | ||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Notes and accounts receivable
|
333 | 201 | (61 | ) | (433 | ) | ||||||||||
Income tax receivable
|
122 | (491 | ) | 122 | (491 | ) | ||||||||||
Inventories
|
(163 | ) | (122 | ) | (23 | ) | (340 | ) | ||||||||
Prepaid expenses and other
|
133 | (152 | ) | (42 | ) | (282 | ) | |||||||||
Accounts payable - trade
|
(539 | ) | 432 | (541 | ) | 320 | ||||||||||
Accrued expenses
|
138 | 172 | 154 | 189 | ||||||||||||
Cash provided by operating activities
|
288 | 674 | 1,172 | 1,568 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Capital expenditures
|
(274 | ) | (345 | ) | (2,482 | ) | (1,865 | ) | ||||||||
Cash used for investing activities
|
(274 | ) | (345 | ) | (2,482 | ) | (1,865 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Borrowings of bank debt
|
- | 10 | 1,795 | 670 | ||||||||||||
Repayments of bank debt
|
(119 | ) | (94 | ) | (868 | ) | (185 | ) | ||||||||
Proceeds from exercise of stock options
|
1 | - | 24 | - | ||||||||||||
Cash provided by financing activities
|
(118 | ) | (84 | ) | 951 | 485 | ||||||||||
Net (decrease) increase in cash and cash equivalents
|
(104 | ) | 245 | (359 | ) | 188 | ||||||||||
Cash and cash equivalents, beginning of period
|
694 | 704 | 949 | 761 | ||||||||||||
Cash and cash equivalents, end of period
|
$ | 590 | $ | 949 | $ | 590 | $ | 949 | ||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||||||||||
CASH PAID FOR:
|
||||||||||||||||
Interest
|
$ | 81 | $ | 65 | $ | 26 | $ | 16 | ||||||||
Income taxes - net
|
$ | 6 | $ | 670 | $ | (31 | ) | $ | 160 |
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||||||||||
(In thousands)
|
||||||||||||||||
Three Months Ended
|
Year Ended
|
|||||||||||||||
June 24,
|
June 26,
|
June 24,
|
June 26,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net Income
|
$ | (99 | ) | $ | 407 | $ | 322 | $ | 1,357 | |||||||
Interest Expense
|
39 | 16 | 110 | 65 | ||||||||||||
Taxes
|
167 | 67 | 419 | 621 | ||||||||||||
Depreciation and Amortization
|
296 | 162 | 946 | 851 | ||||||||||||
EBITDA
|
$ | 403 | $ | 652 | $ | 1,797 | $ | 2,894 |