These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Missouri
|
47-0654575
|
|
(State or jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
3551 Plano Parkway
|
|
|
The Colony, Texas
|
75056
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Title of class
|
Name of each exchange on which registered
|
|
|
Common stock, par value $.01 each
|
NASDAQ Capital Market
|
|
High
|
Low
|
|||||||
|
Fiscal 2010:
|
||||||||
|
Fourth Quarter Ended 6/27/2010
|
$ | 2.14 | $ | 1.72 | ||||
|
Third Quarter Ended 3/28/2010
|
2.20 | 1.51 | ||||||
|
Second Quarter Ended 12/27/2009
|
1.81 | 1.50 | ||||||
|
First Quarter Ended 9/27/2009
|
2.05 | 1.46 | ||||||
|
Fiscal 2009:
|
||||||||
|
Fourth Quarter Ended 6/28/2009
|
$ | 2.25 | $ | 0.98 | ||||
|
Third Quarter Ended 3/29/2009
|
2.01 | 1.00 | ||||||
|
Second Quarter Ended 12/28/2008
|
2.72 | 1.55 | ||||||
|
First Quarter Ended 9/28/2008
|
2.64 | 2.27 | ||||||
|
Number of securities to
|
Weighted-average
|
Number of securities
|
||||
|
be issued upon exercise
|
exercise price of
|
remaining available for
|
||||
|
Plan
|
of outstanding options,
|
outstanding options,
|
future issuance under
|
|||
|
Category
|
warrants, and rights
|
warrants, and rights
|
equity compensation plans
|
|||
|
Equity compensation
|
||||||
|
plans approved by
|
||||||
|
security holders
|
565,510
|
$2.37
|
934,490
|
|||
|
Equity compensation
|
||||||
|
plans not approved by
|
||||||
|
security holders
|
-
|
$ -
|
-
|
|||
|
Total
|
565,510
|
$2.37
|
934,490
|
|
Fiscal Year Ended
|
||||||||
|
Domestic Restaurants
|
June 27,
|
June 28,
|
||||||
|
2010
|
2009
|
|||||||
|
Chainwide retail sales Buffet Units (in thousands)
|
$ | 104,390 | $ | 110,659 | ||||
|
Chainwide retail sales Delco Units (in thousands)
|
$ | 8,386 | $ | 10,510 | ||||
|
Chainwide retail sales Express Units (in thousands)
|
$ | 3,880 | $ | 4,984 | ||||
|
Average number of Buffet Units
|
152 | 154 | ||||||
|
Average number of Delco Units
|
37 | 40 | ||||||
|
Average number of Express Units
|
47 | 54 | ||||||
|
Fiscal Year Ended
|
||||||||
|
International Restaurants
|
June 27,
|
June 28,
|
||||||
| 2010 | 2009 | |||||||
|
Chainwide retail sales Buffet Units (in thousands)
|
$ | 5,446 | $ | 5,419 | ||||
|
Chainwide retail sales Delco Units (in thousands)
|
$ | 10,781 | $ | 11,584 | ||||
|
Chainwide retail sales Express Units (in thousands)
|
$ | 1,534 | $ | 1,617 | ||||
|
Average number of Buffet Units
|
14 | 12 | ||||||
|
Average number of Delco Units
|
50 | 47 | ||||||
|
Average number of Express Units
|
9 | 9 | ||||||
|
Fiscal Year Ended
|
||||||||
|
June 27,
|
June 28,
|
|||||||
|
2010
|
2009
|
|||||||
|
Domestic royalties
|
$ | 3,279 | $ | 3,587 | ||||
|
International royalties
|
461 | 499 | ||||||
|
Domestic franchise fees
|
242 | 94 | ||||||
|
International development fees
|
85 | - | ||||||
|
Franchise revenue
|
$ | 4,067 | $ | 4,180 | ||||
|
Fiscal Year Ended
|
||||||||
|
June 27,
|
June 28,
|
|||||||
|
2010
|
2009
|
|||||||
|
Plano, Texas
|
$ | 697 | $ | 715 | ||||
|
Denton, Texas - opened October 2008
|
1,177 | 1,158 | ||||||
|
Fort Worth, Texas - opened September 2009
|
984 | - | ||||||
|
Total restaurant sales
|
$ | 2,858 | $ | 1,873 | ||||
|
Fiscal Year Ended
|
||||||||
|
June 27,
|
June 28,
|
|||||||
|
2010
|
2009
|
|||||||
|
Payroll
|
$ | 1,508 | $ | 1,346 | ||||
|
Administrative expenses
|
46 | 87 | ||||||
|
Travel
|
240 | 176 | ||||||
|
Research and development
|
39 | 75 | ||||||
|
Trade shows
|
18 | 52 | ||||||
|
Training materials
|
19 | 42 | ||||||
|
Depreciation and amortization
|
- | 46 | ||||||
|
Professional fees
|
46 | 66 | ||||||
|
Utilities
|
34 | 39 | ||||||
|
Total franchise expenses
|
$ | 1,950 | $ | 1,929 | ||||
|
Fiscal Year Ended
|
||||||||
|
June 27,
|
June 28,
|
|||||||
|
2010
|
2009
|
|||||||
|
Legal and other professional fees
|
$ | 1,121 | $ | 825 | ||||
|
Depreciation and amortization
|
104 | 97 | ||||||
|
Payroll
|
1,371 | 1,352 | ||||||
|
Allocated overhead
|
(956 | ) | (952 | ) | ||||
|
Company stores
|
384 | 270 | ||||||
|
Information technology
|
79 | 132 | ||||||
|
Repairs and maintenance
|
38 | 41 | ||||||
|
Utilities
|
149 | 184 | ||||||
|
Administrative expenses and other
|
334 | 417 | ||||||
|
Occupancy costs
|
660 | 653 | ||||||
|
Stock compensation
|
165 | 198 | ||||||
|
Total general and administrative expenses
|
$ | 3,449 | $ | 3,217 | ||||
|
Fiscal year ended June 27, 2010
|
||||||||||||||||
|
Beginning
|
End of
|
|||||||||||||||
|
Domestic
|
of Period
|
Opened
|
Closed
|
Period
|
||||||||||||
|
Buffet Units
|
152 | 7 | 8 | 151 | ||||||||||||
|
Delco Units
|
38 | 4 | 7 | 35 | ||||||||||||
|
Express Units
|
51 | 2 | 4 | 49 | ||||||||||||
|
International Units
|
68 | 12 | 3 | 77 | ||||||||||||
|
Total
|
309 | 25 | 22 | 312 | ||||||||||||
|
Fiscal year ended June 28, 2009
|
||||||||||||||||
|
Beginning
|
End of
|
|||||||||||||||
|
Domestic
|
of Period
|
Opened
|
Closed
|
Period
|
||||||||||||
|
Buffet Units
|
158 | 3 | 9 | 152 | ||||||||||||
|
Delco Units
|
41 | 1 | 4 | 38 | ||||||||||||
|
Express Units
|
56 | 6 | 11 | 51 | ||||||||||||
|
International Units
|
68 | 4 | 4 | 68 | ||||||||||||
|
Total
|
323 | 14 | 28 | 309 | ||||||||||||
|
(a)
|
1.
|
The financial statements filed as part of this report are listed in the Index to Financial Statements and Supplemental Data under Part II, Item 8 of this Form 10-K.
|
|
|
2.
|
The financial statement schedule filed as part of this report are listed in the Index to Financial Statements and Supplemental Data under Part II, Item 8 of this Form 10-K.
|
||
|
3.
|
Exhibits:
|
||
|
3.1
|
Amended and Restated By-Laws (filed as Exhibit 3.1 to Form 10-K for the fiscal year ended June 25, 2006 and incorporated herein by reference).
|
||
|
3.2
|
Restated Articles of Incorporation (filed as Exhibit 3.2 to Form 10-K for the fiscal year ended June 25, 2006 and incorporated herein by reference).
|
||
|
10.1
|
2005 Non-Employee Directors Stock Award Plan of the Company and form of Stock Option Award Agreement (filed as Exhibit 10.25 to Form 10-K for the fiscal year ended June 26, 2005 and incorporated herein by reference).*
|
||
|
10.2
|
2005 Employee Incentive Stock Option Award Plan of the Company and form of Stock Option Award Agreement (filed as Exhibit 10.26 to Form 10-K.for the fiscal year ended June 26, 2005 and incorporated herein by reference).*
|
||
|
10.3
|
Employment Letter dated January 26, 2007, between Pizza Inn, Inc. and Charles R. Morrison (filed as Exhibit 10.1 to Form 8-K filed February 6, 2007, and incorporated herein by reference).*
|
||
|
10.4
|
Employment Letter dated June 23, 2008, between Pizza Inn, Inc. and Nancy Ellefson (filed herewith).*
|
||
|
10.5
|
Employment Letter dated January 23, 2009, between Pizza Inn, Inc. and Madison Jobe (filed as Exhibit 10.1 to Form 8-K filed April 26, 2010, and incorporated herein by reference).*
|
||
|
10.6
|
Loan Agreement dated January 11, 2010 between the Company and Amegy Bank National Association (filed as Exhibit 10.1 to Form 8-K filed January 15, 2010 and incorporated herein by reference).
|
||
|
21.0
|
List of Subsidiaries of the Company (filed as Exhibit 21.0 to the Company’s Annual Report on Form 10-K for the fiscal year ended June 26, 1994 and incorporated herein by reference).
|
||
|
23.1
|
Consent of Independent Registered Public Accounting Firm.
|
||
|
23.2
|
Consent of Independent Registered Public Accounting Firm.
|
||
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer.
|
||
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer.
|
||
|
32.1
|
Section 1350 Certification of Principal Executive Officer.
|
||
|
32.2
|
Section 1350 Certification of Principal Financial Officer.
|
||
|
* Denotes a management contract or compensatory plan, contract or arrangement.
|
|||
|
Pizza Inn, Inc.
|
||
|
Date: September 16, 2010
|
By:
/s/ Charles R. Morrison
|
|
|
Charles R. Morrison
|
||
|
President and Chief Executive Officer
|
||
|
(Principal Executive Officer)
|
||
|
By:
/s/ Nancy Ellefson
|
||
|
Vice President of Finance and
|
||
|
Principal Accounting Officer
|
||
|
(Principal Financial Officer)
|
||
|
Name and Position
|
Date
|
||
|
/s/Mark E. Schwarz
|
September 16, 2010
|
||
|
Mark E. Schwarz
|
|||
|
Director and Chairman of the Board
|
|||
|
/s/Ramon D. Phillips
|
September 16, 2010
|
||
|
Ramon D. Phillips
|
|||
|
Director and Vice Chairman of the Board
|
|||
|
/
s/ Steven M. Johnson
|
September 16, 2010
|
||
|
Steven M. Johnson
|
|||
|
Director
|
|||
|
/
s/ James K. Zielke
|
September 16, 2010
|
||
|
James K. Zielke
|
|||
|
Director
|
|||
|
/s/Robert B. Page
|
September 16, 2010
|
||
|
Robert B. Page
|
|||
|
Director
|
|||
|
/s/ William C. Hammett, Jr.
|
September 16, 2010
|
||
|
William Hammett
|
|||
|
Director
|
|||
|
/s/ Clinton J. Coleman
|
September 16, 2010
|
||
|
Clinton J. Coleman
|
|||
|
Director
|
|
Description
|
Page No.
|
||
|
Report of Independent Registered Public Accounting Firm – Montgomery Coscia Greilich LLP
|
F-2
|
||
|
Report of Independent Registered Public Accounting Firm – BDO USA, LLP (formerly known as BDO Seidman, LLP)
|
F-3
|
||
|
Consolidated Statements of Operations for the years ended June 27, 2010 and June 28, 2009.
|
F-4
|
||
|
Consolidated Balance Sheets at June 27, 2010 and June 28, 2009.
|
F-5
|
||
|
Consolidated Statements of Shareholders' Equity for the years ended June 27, 2010 and June 28, 2009.
|
F-6
|
||
|
Consolidated Statements of Cash Flows for the years ended June 27, 2010 and June 28, 2009.
|
F-7
|
||
|
Supplemental Disclosures of Cash Flow Information for the years ended June 27, 2010 and June 28, 2009.
|
F-8
|
||
|
Notes to Consolidated Financial Statements.
|
F-9
|
|
PIZZA INN, INC.
|
||||||||
|
|
||||||||
|
(In thousands, except per share amounts)
|
||||||||
|
Year Ended
|
||||||||
|
June 27,
|
June 28,
|
|||||||
|
REVENUES:
|
2010
|
2009
|
||||||
|
Food and supply sales
|
$ | 33,945 | $ | 37,793 | ||||
|
Franchise revenue
|
4,067 | 4,180 | ||||||
|
Restaurant sales
|
2,858 | 1,873 | ||||||
| 40,870 | 43,846 | |||||||
|
COSTS AND EXPENSES:
|
||||||||
|
Cost of sales
|
33,023 | 36,355 | ||||||
|
Franchise expenses
|
1,950 | 1,929 | ||||||
|
General and administrative expenses
|
3,449 | 3,217 | ||||||
|
Severance
|
- | 68 | ||||||
|
Provision for bad debts
|
155 | 75 | ||||||
|
Litigation costs
|
- | 263 | ||||||
|
Interest expense
|
62 | 57 | ||||||
| 38,639 | 41,964 | |||||||
|
INCOME FROM CONTINUING
|
||||||||
|
OPERATIONS BEFORE TAXES
|
2,231 | 1,882 | ||||||
|
Income tax expense
|
786 | 531 | ||||||
|
INCOME FROM
|
||||||||
|
CONTINUING OPERATIONS
|
1,445 | 1,351 | ||||||
|
Loss from discontinued
|
||||||||
|
operations, net of income tax benefit
|
(281 | ) | (179 | ) | ||||
|
NET INCOME
|
$ | 1,164 | $ | 1,172 | ||||
|
EARNINGS (LOSS) PER SHARE OF COMMON
|
||||||||
|
STOCK - BASIC:
|
||||||||
|
Income from continuing operations
|
$ | 0.18 | $ | 0.16 | ||||
|
Loss from discontinued operations
|
$ | (0.03 | ) | $ | (0.02 | ) | ||
|
Net income
|
$ | 0.15 | $ | 0.14 | ||||
|
EARNINGS (LOSS) PER SHARE OF COMMON
|
||||||||
|
STOCK - DILUTED:
|
||||||||
|
Income from continuing operations
|
$ | 0.18 | $ | 0.16 | ||||
|
Loss from discontinued operations
|
$ | (0.03 | ) | $ | (0.02 | ) | ||
|
Net income
|
$ | 0.15 | $ | 0.14 | ||||
|
Weighted average common
|
||||||||
|
shares outstanding - basic
|
8,011 | 8,580 | ||||||
|
Weighted average common
|
||||||||
|
shares outstanding - diluted
|
8,011 | 8,580 | ||||||
|
See accompanying Reports of Independent Registered Public
|
||||||||
|
Accounting Firms and Notes to Consolidated Financial Statements.
|
||||||||
|
PIZZA INN, INC.
|
||||||||
|
|
||||||||
|
(In thousands, except share amounts)
|
||||||||
|
|
||||||||
|
June 27,
|
June 28,
|
|||||||
|
ASSETS
|
2010
|
2009
|
||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 761 | $ | 274 | ||||
|
Accounts receivable, less allowance for doubtful
|
||||||||
|
accounts of $178 and $203, respectively
|
2,678 | 2,559 | ||||||
|
Income tax receivable
|
184 | 80 | ||||||
|
Inventories
|
1,489 | 1,371 | ||||||
|
Property held for sale
|
16 | 17 | ||||||
|
Deferred income tax assets
|
723 | 618 | ||||||
|
Prepaid expenses and other
|
260 | 233 | ||||||
|
Total current assets
|
6,111 | 5,152 | ||||||
|
LONG-TERM ASSETS
|
||||||||
|
Property, plant and equipment, net
|
2,167 | 1,743 | ||||||
|
Deferred income tax assets
|
48 | 86 | ||||||
|
Deposits and other
|
132 | 81 | ||||||
| $ | 8,458 | $ | 7,062 | |||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable - trade
|
$ | 1,783 | $ | 1,806 | ||||
|
Deferred revenues
|
236 | 132 | ||||||
|
Accrued expenses
|
1,360 | 1,009 | ||||||
|
Bank debt
|
110 | - | ||||||
|
Total current liabilities
|
3,489 | 2,947 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Deferred gain on sale of property
|
134 | 159 | ||||||
|
Deferred revenues, net of current portion
|
207 | 246 | ||||||
|
Bank debt
|
220 | 621 | ||||||
|
Other long-term liabilities
|
27 | 37 | ||||||
|
Total liabilities
|
4,077 | 4,010 | ||||||
|
COMMITMENTS AND CONTINGENCIES (See Notes F and I)
|
||||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
|
shares; issued 15,130,319 shares; outstanding 8,010,919 shares
|
151 | 151 | ||||||
|
Additional paid-in capital
|
8,906 | 8,741 | ||||||
|
Retained earnings
|
19,960 | 18,796 | ||||||
|
Treasury stock at cost
|
||||||||
|
7,119,400 shares
|
(24,636 | ) | (24,636 | ) | ||||
|
Total shareholders' equity
|
4,381 | 3,052 | ||||||
| $ | 8,458 | $ | 7,062 | |||||
|
|
||||||||
|
See accompanying Reports of Independent Registered Public
|
||||||||
|
Accounting Firms and Notes to Consolidated Financial Statements.
|
||||||||
|
PIZZA INN, INC.
|
||||||||||||||
|
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
||||||||||||||
|
(In thousands)
|
||||||||||||||
|
|
||||||||||||||
|
|
Additional
|
Treasury
|
||||||||||||
|
Common Stock
|
Paid-in
|
Retained
|
Treasury
|
Stock
|
||||||||||
|
Shares
|
Amount
|
Capital
|
Earnings
|
Shares
|
at Cost
|
Total
|
||||||||
|
|
||||||||||||||
|
BALANCE, JUNE 29, 2008
|
9,104
|
$ 151
|
$ 8,543
|
$ 17,624
|
(6,026)
|
$ (22,664)
|
$ 3,654
|
|||||||
|
Treasury stock purchases
|
(1,093)
|
-
|
-
|
-
|
(1,093)
|
(1,972)
|
(1,972)
|
|||||||
|
Stock compensation expense
|
-
|
-
|
198
|
-
|
-
|
-
|
198
|
|||||||
|
Net income
|
-
|
-
|
-
|
1,172
|
-
|
-
|
1,172
|
|||||||
|
BALANCE, JUNE 28, 2009
|
8,011
|
$ 151
|
$ 8,741
|
$ 18,796
|
(7,119)
|
$ (24,636)
|
$ 3,052
|
|||||||
|
Stock compensation expense
|
-
|
-
|
165
|
-
|
-
|
-
|
165
|
|||||||
|
Net income
|
-
|
-
|
-
|
1,164
|
-
|
-
|
1,164
|
|||||||
|
BALANCE, JUNE 27, 2010
|
8,011
|
$ 151
|
$ 8,906
|
$ 19,960
|
(7,119)
|
$ (24,636)
|
$ 4,381
|
|||||||
|
See accompanying Reports of Independent Registered Public
|
||||||||||||||
|
Accounting Firms and Notes to Consolidated Financial Statements.
|
||||||||||||||
|
PIZZA INN, INC.
|
||||||||
|
|
||||||||
|
(In thousands)
|
||||||||
|
|
||||||||
|
Year Ended
|
||||||||
|
June 27,
|
June 28,
|
|||||||
|
2010
|
2009
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net income
|
$ | 1,164 | $ | 1,172 | ||||
|
Adjustments to reconcile net income to cash
|
||||||||
|
provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
357 | 290 | ||||||
|
Provision for bad debt
|
155 | 75 | ||||||
|
Stock compensation expense
|
165 | 198 | ||||||
|
Deferred income taxes
|
(67 | ) | 88 | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Notes and accounts receivable
|
(269 | ) | 146 | |||||
|
Income tax receivable
|
(104 | ) | 192 | |||||
|
Inventories
|
(117 | ) | 25 | |||||
|
Accounts payable - trade
|
(23 | ) | (574 | ) | ||||
|
Accrued expenses
|
380 | (175 | ) | |||||
|
Prepaid expenses and other
|
(94 | ) | 80 | |||||
|
Cash provided by operating activities
|
1,547 | 1,517 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Capital expenditures
|
(769 | ) | (1,049 | ) | ||||
|
Cash used for investing activities
|
(769 | ) | (1,049 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Net (payments) borrowings of long-term bank debt
|
(291 | ) | 621 | |||||
|
Purchases of treasury stock
|
- | (1,972 | ) | |||||
|
Cash used for financing activities
|
(291 | ) | (1,351 | ) | ||||
|
Net increase (decrease) in cash and cash equivalents
|
487 | (883 | ) | |||||
|
Cash and cash equivalents, beginning of year
|
274 | 1,157 | ||||||
|
Cash and cash equivalents, end of year
|
$ | 761 | $ | 274 | ||||
|
See accompanying Reports of Independent Registered Public
|
||||||||
|
Accounting Firms and Notes to Consolidated Financial Statements.
|
||||||||
|
PIZZA INN, INC.
|
||||||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
(In thousands)
|
||||||||
|
|
||||||||
|
Year Ended
|
||||||||
|
June 27,
|
June 28,
|
|||||||
|
2010
|
2009
|
|||||||
|
CASH PAID FOR:
|
||||||||
|
Interest payments
|
$ | 62 | $ | 57 | ||||
|
Income tax payments, net of refunds
|
742 | 244 | ||||||
|
See accompanying Reports of Independent Registered Public
|
||||||||
|
Accounting Firms and Notes to Consolidated Financial Statements.
|
||||||||
|
|
Estimated Useful
|
June 27,
|
June 28,
|
||
|
|
Lives
|
2010
|
2009
|
||
|
Equipment, furniture and fixtures
|
3 - 7 yrs
|
$
|
2,311
|
$
|
2,025
|
|
Software
|
5 yrs
|
161
|
141
|
||
|
Land
|
-
|
127
|
127
|
||
|
Building
|
39 years
|
167
|
167
|
||
|
Leasehold improvements
|
10 yrs or lease term, if shorter
|
2,078
|
1,615
|
||
|
4,844
|
4,075
|
||||
|
Less: accumulated depreciation/amortization
|
(2,677)
|
(2,332)
|
|||
|
$
|
2,167
|
$
|
1,743
|
|
|
June 27,
|
June 28,
|
||||||
|
|
2010
|
2009
|
||||||
|
Compensation
|
$ | 226 | $ | 227 | ||||
|
Accrued rent
|
544 | 315 | ||||||
|
Other
|
285 | 165 | ||||||
|
Professional fees
|
170 | 167 | ||||||
|
Insurance loss reserves
|
135 | 135 | ||||||
| $ | 1,360 | $ | 1,009 | |||||
|
Year Ended
|
||||||||
|
|
June 27,
|
June 28,
|
||||||
|
|
2010
|
2009
|
||||||
|
Current - Federal
|
$ | 770 | $ | 422 | ||||
|
Current - State
|
79 | 20 | ||||||
|
Deferred - Federal
|
(50 | ) | 139 | |||||
|
Deferred - State
|
(13 | ) | (50 | ) | ||||
|
Provision for income taxes
|
$ | 786 | $ | 531 | ||||
|
|
June 27,
|
June 28,
|
||||||
|
2010
|
2009
|
|||||||
|
Federal income taxes based on 34%
|
||||||||
|
of pre-tax income
|
$ | 664 | $ | 580 | ||||
|
State income tax, net of federal effect
|
43 | (19 | ) | |||||
|
Permanent adjustments
|
54 | 21 | ||||||
|
Other
|
25 | (51 | ) | |||||
| $ | 786 | $ | 531 | |||||
|
|
June 27,
|
June 28,
|
||||||
|
2010
|
2009
|
|||||||
|
|
||||||||
|
Reserve for bad debt
|
$ | 63 | $ | 72 | ||||
|
Depreciable assets
|
48 | 86 | ||||||
|
Deferred fees
|
75 | 39 | ||||||
|
Other reserves and accruals
|
557 | 492 | ||||||
|
Credit carryforwards
|
28 | 29 | ||||||
|
Net operating loss carryforwards
|
- | (14 | ) | |||||
|
Gross deferred tax asset
|
771 | 704 | ||||||
|
Valuation allowance
|
- | - | ||||||
|
Net deferred tax asset
|
$ | 771 | $ | 704 | ||||
|
|
Operating
|
||||
|
|
Leases
|
||||
|
2011
|
$ | 826 | |||
|
2012
|
890 | ||||
|
2013
|
918 | ||||
|
2014
|
926 | ||||
|
2015
|
937 | ||||
|
Thereafter
|
2,289 | ||||
| $ | 6,786 | ||||
|
|
Year Ended
|
|||||||
|
June 27,
|
June 28,
|
|||||||
|
2010
|
2009
|
|||||||
|
|
||||||||
|
Minimum rentals
|
$ | 766 | $ | 688 | ||||
|
Sublease rentals
|
(9 | ) | (12 | ) | ||||
| $ | 757 | $ | 676 | |||||
|
|
Year Ended
|
|||||||||||||||
|
|
June 27, 2010
|
June 28, 2009
|
||||||||||||||
|
Weighted-
|
Weighted-
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Exercise
|
Exercise
|
|||||||||||||||
|
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||
|
|
||||||||||||||||
|
Outstanding at beginning
|
||||||||||||||||
|
of year
|
485,000 | $ | 2.49 | 275,000 | $ | 2.55 | ||||||||||
|
Granted
|
115,510 | $ | 1.90 | 305,000 | $ | 2.40 | ||||||||||
|
Exercised
|
- | $ | - | - | $ | - | ||||||||||
|
Forfeited/Canceled/Expired
|
(35,000 | ) | $ | 2.40 | (95,000 | ) | $ | 2.38 | ||||||||
|
Outstanding at end of year
|
565,510 | $ | 2.37 | 485,000 | $ | 2.49 | ||||||||||
|
Exercisable at end of year
|
250,500 | $ | 2.54 | 86,000 | $ | 2.88 | ||||||||||
|
Weighted-average fair value of
|
||||||||||||||||
|
options granted during the year
|
$ | 1.90 | $ | 2.40 | ||||||||||||
|
Total intrinsic value of
|
||||||||||||||||
|
options exercised
|
$ | - | $ | - | ||||||||||||
|
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
|
Weighted-
|
||||||||||||||||||||||
|
Average
|
||||||||||||||||||||||
|
Shares
|
Remaining
|
Weighted-
|
Shares
|
Weighted-
|
||||||||||||||||||
|
Range of
|
Outstanding
|
Contractual
|
Average
|
Exercisable
|
Average
|
|||||||||||||||||
|
Exercise Prices
|
at June 27, 2010
|
Life (Years)
|
Exercise Price
|
at June 27, 2010
|
Exercise Price
|
|||||||||||||||||
|
|
||||||||||||||||||||||
| $ | 1.90 - 2.25 | 230,510 | 8.22 | $ | 2.05 | 31,500 | $ | 2.22 | ||||||||||||||
| $ | 2.25 - 2.60 | 220,000 | 7.85 | $ | 2.40 | 139,000 | $ | 2.33 | ||||||||||||||
| $ | 2.60 - 2.95 | 75,000 | 5.10 | $ | 2.89 | 40,000 | $ | 2.87 | ||||||||||||||
| $ | 2.95 - 3.30 | 40,000 | 7.36 | $ | 3.17 | 40,000 | $ | 3.17 | ||||||||||||||
| 565,510 | 7.69 | $ | 2.38 | 250,500 | $ | 2.54 | ||||||||||||||||
|
June 27,
|
June 28,
|
|||||||
|
Fiscal Years Ended
|
2010
|
2009
|
||||||
|
Expected life (in years)
|
5.5 | 5.8 | ||||||
|
Expected volatility
|
43.4 | % | 40.5 | % | ||||
|
Risk-free interest rate
|
2.3 | % | 3.2 | % | ||||
|
Expected forfeiture rate
|
0.0 | % | 11.0 | % | ||||
|
Year Ended
|
||||||||
|
June 27,
|
June 29,
|
|||||||
|
2010
|
2008
|
|||||||
|
Income from continuing operations
|
$ | 1,445 | $ | 1,351 | ||||
|
Discontinued operations
|
(281 | ) | (179 | ) | ||||
|
Net income available to common stockholders
|
$ | 1,164 | $ | 1,172 | ||||
|
BASIC:
|
||||||||
|
Weighted average common shares
|
8,011 | 8,580 | ||||||
|
Income from continuing operations per share
|
$ | 0.18 | $ | 0.16 | ||||
|
Discontinued operations per common share
|
(0.03 | ) | (0.02 | ) | ||||
|
Net income per common share
|
$ | 0.15 | $ | 0.14 | ||||
|
DILUTED:
|
||||||||
|
Weighted average common shares
|
8,011 | 8,580 | ||||||
|
Stock options
|
- | - | ||||||
|
Average common shares outstanding
|
8,011 | 8,580 | ||||||
|
Income from continuing operations per share
|
$ | 0.18 | $ | 0.16 | ||||
|
Discontinued operations per common share
|
(0.03 | ) | (0.02 | ) | ||||
|
Net income per common share
|
$ | 0.15 | $ | 0.14 | ||||
|
|
Year Ended
|
|||||||
|
June 27,
|
June 28,
|
|||||||
|
2010
|
2009
|
|||||||
|
Net sales and operating revenues:
|
||||||||
|
Food and supply distribution
|
$ | 33,945 | $ | 37,793 | ||||
|
Franchise and other (1)
|
6,925 | 6,053 | ||||||
|
Inter-segment revenues
|
936 | 642 | ||||||
|
Combined
|
41,806 | 44,488 | ||||||
|
Less inter-segment revenues
|
(936 | ) | (642 | ) | ||||
|
Consolidated revenues
|
$ | 40,870 | $ | 43,846 | ||||
|
Depreciation and amortization:
|
||||||||
|
Food and supply distribution
|
$ | - | $ | - | ||||
|
Franchise and other (1)
|
259 | 193 | ||||||
|
Combined
|
259 | 193 | ||||||
|
Corporate administration and other
|
98 | 97 | ||||||
|
Depreciation and amortization
|
$ | 357 | $ | 290 | ||||
|
Interest expense:
|
||||||||
|
Food and supply distribution
|
$ | - | $ | - | ||||
|
Franchise and other (1)
|
- | - | ||||||
|
Combined
|
- | - | ||||||
|
Corporate administration and other
|
62 | 57 | ||||||
|
Interest expense
|
$ | 62 | $ | 57 | ||||
|
Pre-Tax income:
|
||||||||
|
Food and supply distribution (2)
|
$ | 1,835 | $ | 1,498 | ||||
|
Franchise and other (1), (2)
|
1,780 | 1,974 | ||||||
|
Inter-segment profit
|
240 | 158 | ||||||
|
Combined
|
3,855 | 3,630 | ||||||
|
Less inter-segment profit
|
(240 | ) | (158 | ) | ||||
|
Corporate administration and other
|
(1,665 | ) | (1,769 | ) | ||||
|
Income before taxes
|
$ | 1,950 | $ | 1,703 | ||||
|
Income tax provision:
|
||||||||
|
Food and supply distribution
|
$ | - | $ | - | ||||
|
Franchise and other
|
- | - | ||||||
|
Combined
|
- | - | ||||||
|
Corporate administration and other
|
786 | 531 | ||||||
|
Income tax (benefit) provision
|
$ | 786 | $ | 531 | ||||
|
(1)
|
Company stores that were closed are included in discontinued operations in the accompanying consolidated statement of operations.
|
|||||
|
(2)
|
Does not include full allocation of corporate administration.
|
|||||
|
|
Year Ended
|
|||||||
|
|
June 27,
|
June 28,
|
||||||
|
|
2010
|
2009
|
||||||
|
Capital Expenditures:
|
||||||||
|
Food and supply distribution
|
$ | - | $ | - | ||||
|
Franchise and other
|
725 | 708 | ||||||
|
Combined
|
725 | 708 | ||||||
|
Corporate administration and other
|
44 | 341 | ||||||
|
Consolidated capital expenditures
|
$ | 769 | $ | 1,049 | ||||
|
Assets:
|
||||||||
|
Food and supply distribution
|
$ | 3,137 | $ | 2,369 | ||||
|
Franchise and other
|
1,870 | 1,363 | ||||||
|
Combined
|
5,007 | 3,732 | ||||||
|
Corporate administration and other
|
3,384 | 3,330 | ||||||
|
Consolidated assets
|
$ | 8,391 | $ | 7,062 | ||||
|
Geographic Information (Revenues):
|
||||||||
|
United States
|
$ | 39,844 | $ | 42,815 | ||||
|
Foreign countries
|
1,026 | 1,031 | ||||||
|
Consolidated total
|
$ | 40,870 | $ | 43,846 | ||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|