|
99.1
|
Pizza Inn Holdings, Inc. press release dated November 12, 2013
|
Pizza Inn Holdings, Inc.
|
|
Date: November 12, 2013 |
By: /s/ Randall E. Gier
Randall E. Gier, President and
Chief Executive Officer
|
·
|
Adjusted EBITDA decreased $0.4 million to a loss of $0.1 million compared to the first quarter of fiscal 2013.
|
·
|
Net income decreased $0.3 million from the first quarter of fiscal 2013 to a loss of $0.4 million.
|
·
|
Total Company-owned restaurant sales increased 32% over the prior year quarter to $2.4 million.
|
·
|
The Company continues to invest to grow the Pie Five concept:
|
o
|
Company-owned Pie Five restaurant sales increased 72% over the prior year quarter to $1.7 million.
|
o
|
Four additional Pie Five multi-unit franchise development agreements were awarded in the quarter.
|
o
|
Two franchised and two Company-owned Pie Five Pizza Co. restaurants opened in the quarter.
|
·
|
Pizza Inn average weekly domestic franchised comparable store sales decreased 3.5% compared to first quarter of fiscal 2013.
|
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
(In thousands, except per share amounts)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 29,
|
September 23,
|
|||||||
2013
|
2012
|
|||||||
REVENUES:
|
$ | 10,212 | $ | 10,438 | ||||
COSTS AND EXPENSES:
|
||||||||
Cost of sales
|
8,848 | 8,792 | ||||||
General and administrative expenses
|
1,030 | 1,005 | ||||||
Franchise expenses
|
667 | 501 | ||||||
Pre-opening expenses
|
86 | 79 | ||||||
Bad debt
|
45 | 45 | ||||||
Interest expense
|
43 | 104 | ||||||
10,719 | 10,526 | |||||||
LOSS FROM CONTINUING OPERATIONS BEFORE TAXES
|
(507 | ) | (88 | ) | ||||
Income taxes
|
(169 | ) | (45 | ) | ||||
LOSS FROM CONTINUING OPERATIONS
|
(338 | ) | (43 | ) | ||||
Loss from discontinued operations, net of taxes
|
(13 | ) | (15 | ) | ||||
NET LOSS
|
$ | (351 | ) | $ | (58 | ) | ||
LOSS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||
Loss from continuing operations
|
$ | (0.04 | ) | $ | (0.01 | ) | ||
Loss from discontinued operations
|
- | - | ||||||
Net loss
|
$ | (0.04 | ) | $ | (0.01 | ) | ||
LOSS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||
Loss from continuing operations
|
$ | (0.04 | ) | $ | (0.01 | ) | ||
Loss from discontinued operations
|
- | - | ||||||
Net loss
|
$ | (0.04 | ) | $ | (0.01 | ) | ||
Weighted average common shares outstanding - basic
|
8,496 | 8,021 | ||||||
Weighted average common and
|
||||||||
potential dilutive common shares outstanding
|
9,034 | 8,113 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In thousands, except share amounts)
|
||||||||
September 29,
|
June 30,
|
|||||||
ASSETS
|
2013 (unaudited)
|
2013
|
||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 1,073 | $ | 919 | ||||
Accounts receivable, less allowance for bad debts
|
||||||||
accounts of $273 and $228, respectively
|
3,319 | 3,139 | ||||||
Notes receivable
|
283 | 292 | ||||||
Inventories
|
1,486 | 1,615 | ||||||
Income tax receivable
|
343 | 343 | ||||||
Deferred income tax assets
|
826 | 882 | ||||||
Prepaid expenses and other
|
537 | 307 | ||||||
Total current assets
|
7,867 | 7,497 | ||||||
LONG-TERM ASSETS
|
||||||||
Property, plant and equipment, net
|
5,723 | 4,711 | ||||||
Long-term notes receivable
|
12 | 40 | ||||||
Long-term deferred tax asset
|
410 | 168 | ||||||
Deposits and other
|
10 | 119 | ||||||
$ | 14,022 | $ | 12,535 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable - trade
|
$ | 2,379 | $ | 1,572 | ||||
Accrued expenses
|
1,767 | 1,749 | ||||||
Deferred revenues
|
141 | 169 | ||||||
Bank debt
|
181 | 669 | ||||||
Total current liabilities
|
4,468 | 4,159 | ||||||
LONG-TERM LIABILITIES
|
||||||||
Bank debt, net of current portion
|
1,675 | 1,856 | ||||||
Deferred revenues, net of current portion
|
531 | 370 | ||||||
Deferred gain on sale of property
|
53 | 59 | ||||||
Other long-term liabilities
|
37 | 22 | ||||||
Total liabilities
|
6,764 | 6,466 | ||||||
COMMITMENTS AND CONTINGENCIES (See Note 3)
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
shares; issued 15,569,432 and 15,312,680 shares, respectively;
|
||||||||
outstanding 8,450,032 and 8,193,280 shares, respectively
|
156 | 153 | ||||||
Additional paid-in capital
|
11,711 | 10,174 | ||||||
Retained earnings
|
20,027 | 20,378 | ||||||
Treasury stock at cost
|
||||||||
Shares in treasury: 7,119,400
|
(24,636 | ) | (24,636 | ) | ||||
Total shareholders' equity
|
7,258 | 6,069 | ||||||
$ | 14,022 | $ | 12,535 |
PIZZA INN HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(In thousands)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 29,
|
September 23,
|
|||||||
2013
|
2012
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net Loss | $ | (351 | ) | $ | (58 | ) | ||
Adjustments to reconcile net loss to
|
||||||||
cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
364 | 291 | ||||||
Stock compensation expense
|
15 | 45 | ||||||
Deferred tax
|
(186 | ) | (43 | ) | ||||
Gain on assets held for sale
|
(6 | ) | - | |||||
Provision for bad debts
|
45 | 44 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Notes and accounts receivable
|
(188 | ) | 176 | |||||
Inventories
|
129 | 72 | ||||||
Accounts payable - trade
|
807 | (115 | ) | |||||
Accrued expenses
|
33 | 77 | ||||||
Deferred revenue
|
127 | (72 | ) | |||||
Prepaid expenses and other
|
(132 | ) | (14 | ) | ||||
Cash provided by operating activities
|
657 | 403 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds from sale of assets
|
6 | - | ||||||
Capital expenditures
|
(1,365 | ) | (394 | ) | ||||
Cash used by investing activities
|
(1,359 | ) | (394 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from sale of stock
|
1,525 | - | ||||||
Borrowings of bank debt
|
- | 2,560 | ||||||
Repayments of bank debt
|
(669 | ) | (2,002 | ) | ||||
Cash provided by financing activities
|
856 | 558 | ||||||
Net increase in cash and cash equivalents
|
154 | 567 | ||||||
Cash and cash equivalents, beginning of period
|
919 | 590 | ||||||
Cash and cash equivalents, end of period
|
$ | 1,073 | $ | 1,157 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
CASH PAYMENTS FOR:
|
||||||||
Interest | $ | 37 | $ | 33 | ||||
Income taxes - net
|
$ | 1 | $ | - |
Three Months Ended
|
||||||||
September 29,
|
September 23,
|
|||||||
2013
|
2012
|
|||||||
Net loss
|
$ | (351 | ) | $ | (58 | ) | ||
Interest expense
|
43 | 104 | ||||||
Income Taxes - Continuing Operations
|
(169 | ) | (45 | ) | ||||
Income Taxes - Discontinued Operations
|
(7 | ) | (8 | ) | ||||
Stock compensation expense
|
15 | 45 | ||||||
Depreciation and amortization
|
364 | 291 | ||||||
Adjusted EBITDA
|
$ | (105 | ) | $ | 329 |