Missouri
|
0-12919
|
45-3189287
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
(d)
|
Exhibits
|
Exhibit
|
Description
|
Number
|
|
99.1
|
Pizza Inn Holdings, Inc. press release dated November 7, 2012.
|
PIZZA INN, INC.
|
||
Date: November 7, 2012 | By: | /s/ Clinton Coleman |
Clinton Coleman, President
|
||
and Chief Executive Officer
|
·
|
The Company opened an additional Pie Five Pizza Co. restaurant
|
·
|
Company-owned restaurant sales increased 41.4% over the first quarter of fiscal 2012 to $1.8 million
|
·
|
Net income decreased $0.4 million from the first quarter of fiscal 2012 to a loss of $58,000
|
·
|
Compared to first quarter of fiscal 2012, total domestic franchised same store sales declined 6.8%
|
·
|
EBITDA decreased $0.4 million to $0.3 million compared to first quarter of fiscal 2012
|
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(In thousands, except per share amounts)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 23,
|
September 25,
|
|||||||
2012
|
2011
|
|||||||
REVENUES:
|
$ | 10,438 | $ | 11,147 | ||||
COSTS AND EXPENSES:
|
||||||||
Cost of sales
|
8,792 | 9,250 | ||||||
General and administrative expenses
|
1,005 | 895 | ||||||
Franchise expenses
|
501 | 452 | ||||||
Pre-opening expenses
|
79 | 12 | ||||||
Bad debt
|
45 | 15 | ||||||
Interest expense
|
104 | 16 | ||||||
10,526 | 10,640 | |||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE TAXES
|
(88 | ) | 507 | |||||
Income taxes
|
(45 | ) | 178 | |||||
(LOSS) INCOME FROM CONTINUING OPERATIONS
|
(43 | ) | 329 | |||||
Loss from discontinued operations, net of taxes
|
(15 | ) | (16 | ) | ||||
NET (LOSS) INCOME
|
$ | (58 | ) | $ | 313 | |||
EARNINGS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||
(Loss) Income from continuing operations
|
$ | (0.01 | ) | $ | 0.04 | |||
Loss from discontinued operations
|
- | - | ||||||
Net (loss) income
|
$ | (0.01 | ) | $ | 0.04 | |||
EARNINGS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||
(Loss) Income from continuing operations
|
$ | (0.01 | ) | $ | 0.04 | |||
Loss from discontinued operations
|
- | - | ||||||
Net (loss) income
|
$ | (0.01 | ) | $ | 0.04 | |||
Weighted average common shares outstanding - basic
|
8,021 | 8,011 | ||||||
Weighted average common and
|
||||||||
potential dilutive common shares outstanding
|
8,113 | 8,128 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
September 23,
|
June 24,
|
|||||||
ASSETS
|
2012 (unaudited)
|
2012
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 1,157 | $ | 590 | ||||
Accounts receivable, less allowance for bad debts
|
||||||||
of $297 and $253, respectively
|
2,878 | 3,098 | ||||||
Inventories
|
1,780 | 1,852 | ||||||
Income tax receivable
|
431 | 431 | ||||||
Deferred income tax assets
|
1,295 | 1,078 | ||||||
Prepaid expenses and other
|
394 | 256 | ||||||
Total current assets
|
7,935 | 7,305 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
4,907 | 4,794 | ||||||
Long-term notes receivable
|
53 | 27 | ||||||
Deposits and other
|
218 | 372 | ||||||
$ | 13,113 | $ | 12,498 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 1,447 | $ | 1,562 | ||||
Accrued expenses
|
1,833 | 1,756 | ||||||
Deferred revenues
|
143 | 200 | ||||||
Bank debt
|
465 | 765 | ||||||
Total current liabilities
|
3,888 | 4,283 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
1,835 | 977 | ||||||
Deferred tax liability
|
873 | 699 | ||||||
Deferred revenues, net of current portion
|
116 | 125 | ||||||
Deferred gain on sale of property
|
78 | 84 | ||||||
Other long-term liabilities
|
28 | 22 | ||||||
Total liabilities
|
6,818 | 6,190 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,140,319 and 15,140,319 shares, respectively;
|
||||||||
outstanding 8,020,919 and 8,020,919 shares, respectively
|
151 | 151 | ||||||
Additional paid-in capital
|
9,199 | 9,154 | ||||||
Retained earnings
|
21,581 | 21,639 | ||||||
Treasury stock at cost
|
||||||||
Shares in treasury: 7,119,400
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
6,295 | 6,308 | ||||||
$ | 13,113 | $ | 12,498 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 23,
|
September 25,
|
|||||||
2012
|
2011
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net (loss) income
|
$ | (58 | ) | $ | 313 | |||
Adjustments to reconcile net (loss) income to
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
291 | 176 | ||||||
Stock compensation expense
|
45 | 42 | ||||||
Deferred tax
|
(43 | ) | 18 | |||||
Provision for bad debts
|
44 | 15 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
176 | (17 | ) | |||||
Inventories
|
72 | (55 | ) | |||||
Accounts payable - trade
|
(115 | ) | (244 | ) | ||||
Accrued expenses
|
77 | (20 | ) | |||||
Deferred revenue
|
(72 | ) | - | |||||
Prepaid expenses and other
|
(14 | ) | (109 | ) | ||||
Cash provided by operating activities
|
403 | 119 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Capital expenditures
|
(394 | ) | (115 | ) | ||||
Cash used by investing activities
|
(394 | ) | (115 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Borrowings of bank debt
|
2,560 | - | ||||||
Repayments of bank debt
|
(2,002 | ) | (83 | ) | ||||
Cash provided (used) by financing activities
|
558 | (83 | ) | |||||
Net increase (decrease) in cash and cash equivalents
|
567 | (79 | ) | |||||
Cash and cash equivalents, beginning of period
|
590 | 949 | ||||||
Cash and cash equivalents, end of period
|
$ | 1,157 | $ | 870 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
CASH PAYMENTS FOR:
|
||||||||
Interest
|
$ | 33 | $ | 12 |
PIZZA INN HOLDINGS, INC.
|
||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 23,
|
September 25,
|
|||||||
2012
|
2011
|
|||||||
Net (loss) income
|
$ | (58 | ) | $ | 313 | |||
Interest expense
|
104 | 16 | ||||||
Taxes
|
(45 | ) | 178 | |||||
Depreciation and amortization
|
291 | 176 | ||||||
EBITDA
|
$ | 292 | $ | 683 |