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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Mark One) | |||
| [X] |
Annual Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 193
For the fiscal year ended June 28, 2015.
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
||
| [ ] | For the transition period from _____ to _____. | ||
|
Missouri
|
45-3189287
|
|
(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
|
|
Pizza Inn
|
||||||||||||
|
Buffet Unit
|
Express Unit
|
Pie Five Unit
|
||||||||||
|
Development fee per unit
|
- | - | 5,000 | |||||||||
|
Franchise fee per unit
|
25,000 | 5,000 | 20,000 | |||||||||
|
Initial franchise term
|
20 years
|
5 years
|
10 years
|
|||||||||
|
Renewal period
|
10 years
|
5 years
|
5 years
|
|||||||||
|
Royalty rate % of sales
|
4 | % | 5 | % | 6 | % | ||||||
|
National Ad fund % of sales
|
1 | % | 2 | % | 2 | % | ||||||
|
Required total ad spending % of sales
|
5 | % | 2 | % | 5 | % | ||||||
|
High
|
Low
|
|||||||
|
Fiscal 2015:
|
||||||||
|
Fourth Quarter Ended 6/28/2015
|
$ | 15.93 | $ | 10.72 | ||||
|
Third Quarter Ended 3/29/2015
|
16.20 | 6.96 | ||||||
|
Second Quarter Ended 12/28/2014
|
8.23 | 6.12 | ||||||
|
First Quarter Ended 9/28/2014
|
8.63 | 5.96 | ||||||
|
Fiscal 2014:
|
||||||||
|
Fourth Quarter Ended 6/29/2014
|
$ | 6.74 | $ | 5.41 | ||||
|
Third Quarter Ended 3/30/2014
|
8.29 | 5.38 | ||||||
|
Second Quarter Ended 12/29/2013
|
9.09 | 7.15 | ||||||
|
First Quarter Ended 9/29/2013
|
8.21 | 5.51 | ||||||
|
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
|
871,798 | $ | 3.51 | 1,200,000 | ||||||||
|
Equity compensation
|
||||||||||||
|
plans not approved by
|
||||||||||||
|
security holders
|
- | $ | - | - | ||||||||
|
Total
|
871,798 | $ | 3.51 | 1,200,000 | ||||||||
|
(in thousands, except unit data)
|
||||||||||||||||||||||||
|
Pizza Inn
|
Pie Five
|
All Concepts
|
||||||||||||||||||||||
|
Ending
|
Retail
|
Ending
|
Retail
|
Ending
|
Retail
|
|||||||||||||||||||
|
Units
|
Sales
|
Units
|
Sales
|
Units
|
Sales
|
|||||||||||||||||||
|
Company-Owned
|
2 | $ | 1,471 | 24 | $ | 11,398 | 26 | $ | 12,869 | |||||||||||||||
|
Domestic Franchised
|
177 | 91,480 | 30 | 13,940 | 207 | 105,420 | ||||||||||||||||||
|
Total Domestic Units
|
179 | $ | 92,951 | 54 | $ | 25,338 | 233 | $ | 118,289 | |||||||||||||||
|
International Franchised
|
71 | - | 71 | |||||||||||||||||||||
|
Fiscal Year Ended
|
||||||||
|
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
|||||||
|
Net Loss
|
$ | (1,839 | ) | $ | (1,567 | ) | ||
|
Interest Expense
|
113 | 142 | ||||||
|
Income Taxes
|
(670 | ) | (760 | ) | ||||
|
Income Taxes--Discontinued Operations
|
(86 | ) | (58 | ) | ||||
|
Depreciation and amortization
|
1,617 | 1,454 | ||||||
|
EBITDA
|
$ | (865 | ) | $ | (789 | ) | ||
|
Stock compensation expense
|
128 | 68 | ||||||
|
Pre-opening costs
|
721 | 161 | ||||||
|
Asset disposals, closure costs and restaurant impairment
|
586 | 275 | ||||||
|
Adjusted EBITDA
|
$ | 570 | $ | (285 | ) | |||
|
Fiscal Year Ended
|
||||||||
|
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
|||||||
|
Pie Five Retail Sales - Total Stores
|
||||||||
|
Domestic - Franchised
|
$ | 13,940 | $ | 2,857 | ||||
|
Domestic - Company-owned
|
11,398 | 8,101 | ||||||
|
Total domestic retail sales
|
$ | 25,338 | $ | 10,958 | ||||
|
Pie Five Comparable Store Retail Sales - Total
|
$ | 7,892 | $ | 7,100 | ||||
|
Pie Five Average Units Open in Period
|
||||||||
|
Domestic - Franchised
|
16 | 5 | ||||||
|
Domestic - Company-owned
|
16 | 12 | ||||||
|
Total domestic Units
|
32 | 17 | ||||||
|
Fiscal Year Ended June 28, 2015
|
||||||||||||||||
|
Beginning
|
Ending
|
|||||||||||||||
|
Units
|
Opened
|
Closed
|
Units
|
|||||||||||||
|
Domestic - Franchised
|
7 | 25 | 2 | 30 | ||||||||||||
|
Domestic - Company-owned
|
13 | 11 | - | 24 | ||||||||||||
|
Total domestic Units
|
20 | 36 | 2 | 54 | ||||||||||||
|
Pie Five - Company-Owned Restaurants
|
||||||||||||||||||||
|
(in thousands, except store weeks and average data)
|
Three Months Ended
|
Fiscal Year Ended
|
||||||||||||||||||
|
Sept 28,
|
Dec 28,
|
March 29,
|
June 28,
|
June 28,
|
||||||||||||||||
|
2014
|
2014
|
2015
|
2015
|
2015
|
||||||||||||||||
|
Store weeks
|
169 | 182 | 212 | 264 | 827 | |||||||||||||||
|
Average weekly sales
|
14,199 | 13,336 | 13,432 | 13,826 | 13,693 | |||||||||||||||
|
Average number of units
|
13 | 14 | 16 | 20 | 16 | |||||||||||||||
|
Restaurant sales (excluding partial weeks)
|
2,400 | 2,427 | 2,848 | 3,650 | 11,324 | |||||||||||||||
|
Restaurant sales
|
2,405 | 2,438 | 2,855 | 3,700 | 11,398 | |||||||||||||||
|
Restaurant operating cash flow
|
413 | 346 | 439 | 571 | 1,769 | |||||||||||||||
|
Allocated marketing and advertising expenses
|
(120 | ) | (122 | ) | (143 | ) | (185 | ) | (570 | ) | ||||||||||
|
Depreciation/amortization expense
|
(274 | ) | (267 | ) | (319 | ) | (384 | ) | (1,244 | ) | ||||||||||
|
Pre-opening costs
|
(35 | ) | (137 | ) | (195 | ) | (354 | ) | (721 | ) | ||||||||||
|
Operations management and extraordinary expenses
|
(41 | ) | (100 | ) | (51 | ) | (229 | ) | (421 | ) | ||||||||||
|
Deferred rent adjustment (net) and impairment
|
- | - | - | - | - | |||||||||||||||
|
Loss from continuing operations before taxes
|
(57 | ) | (280 | ) | (269 | ) | (581 | ) | (1,187 | ) | ||||||||||
|
Three Months Ended
|
Fiscal Year Ended
|
|||||||||||||||||||
|
Sept 29,
|
Dec 29,
|
March 30,
|
June 29,
|
June 29,
|
||||||||||||||||
| 2013 | 2013 | 2014 | 2014 | 2014 | ||||||||||||||||
|
Store weeks
|
139 | 156 | 169 | 169 | 633 | |||||||||||||||
|
Average weekly sales
|
11,896 | 11,802 | 13,186 | 14,030 | 12,787 | |||||||||||||||
|
Average number of units
|
11 | 12 | 13 | 13 | 12 | |||||||||||||||
|
Restaurant sales (excluding partial weeks)
|
1,654 | 1,841 | 2,228 | 2,371 | 8,094 | |||||||||||||||
|
Restaurant sales
|
1,659 | 1,843 | 2,228 | 2,371 | 8,101 | |||||||||||||||
|
Restaurant operating cash flow
|
164 | 161 | 316 | 370 | 1,011 | |||||||||||||||
|
Allocated marketing and advertising expenses
|
(83 | ) | (92 | ) | (111 | ) | (119 | ) | (405 | ) | ||||||||||
|
Depreciation/amortization expense
|
(256 | ) | (237 | ) | (280 | ) | (274 | ) | (1,047 | ) | ||||||||||
|
Pre-opening costs
|
(86 | ) | (70 | ) | (4 | ) | (1 | ) | (161 | ) | ||||||||||
|
Operations management and extraordinary expenses
|
(41 | ) | (59 | ) | (59 | ) | (50 | ) | (209 | ) | ||||||||||
|
Deferred rent adjustment (net) and impairment
|
- | 3 | - | (253 | ) | (250 | ) | |||||||||||||
|
Loss from continuing operations before taxes
|
(302 | ) | (294 | ) | (138 | ) | (327 | ) | (1,061 | ) | ||||||||||
|
Fiscal Year Ended
|
||||||||
|
Pizza Inn Retail Sales - Total Domestic Stores
|
June 28,
|
June 29,
|
||||||
|
Domestic Units
|
2015
|
2014
|
||||||
|
Buffet - Franchised
|
$ | 83,539 | $ | 81,960 | ||||
|
Delco/Express - Franchised
|
7,941 | 8,377 | ||||||
|
Buffet - Company-owned
|
1,471 | 1,870 | ||||||
|
Total domestic retail sales
|
$ | 92,951 | $ | 92,207 | ||||
|
Pizza Inn Comparable Store Retail Sales - Total Domestic
|
$ | 87,547 | $ | 84,065 | ||||
|
Pizza Inn Average Units Open in Period
|
||||||||
|
Domestic Units
|
||||||||
|
Buffet - Franchised
|
100 | 105 | ||||||
|
Delco/Express - Franchised
|
75 | 73 | ||||||
|
Buffet - Company-owned
|
2 | 2 | ||||||
|
Total domestic units
|
177 | 180 | ||||||
|
Fiscal Year Ended June 28, 2015
|
||||||||||||||||
|
Beginning
|
Ending
|
|||||||||||||||
|
Units
|
Opened
|
Closed
|
Units
|
|||||||||||||
|
Domestic Units
|
||||||||||||||||
|
Buffet - Franchised
|
103 | 2 | 6 | 99 | ||||||||||||
|
Delco/Express - Franchised
|
77 | 6 | 5 | 78 | ||||||||||||
|
Buffet - Company-owned
|
2 | - | - | 2 | ||||||||||||
|
Total domestic Units
|
182 | 8 | 11 | 179 | ||||||||||||
|
International Units (all types)
|
71 | - | - | 71 | ||||||||||||
|
Total Units
|
253 | 8 | 11 | 250 | ||||||||||||
|
·
|
“EBITDA” represents earnings before interest, taxes, depreciation and amortization.
|
|
·
|
“Adjusted EBITDA” represents earnings before interest, taxes, depreciation and amortization, stock compensation expense, pre-opening expense, gain/loss on sale of assets, costs related to closed restaurants and impairment charges.
|
|
·
|
“Retail sales” represents the restaurant sales reported by our franchisees and Company-owned restaurants, which may be segmented by brand or domestic/international locations.
|
|
·
|
“System-wide retail sales” represents combined retail sales for franchisee and Company-owned restaurants for a specified brand.
|
|
·
|
“Comparable store retail sales” includes the retail sales for restaurants that have been open for at least 18 months as of the end of the reporting period. The sales results for a restaurant that was closed temporarily for remodeling or relocation within the same trade area are included in the calculation only for the days that the restaurant was open in both periods being compared.
|
|
·
|
“Store weeks” represent the total number of full weeks that specified restaurants were open during the period.
|
|
·
|
“Average units open” reflects the number of restaurants open during a reporting period weighted by the percentage of the weeks in a reporting period that each restaurant was open.
|
|
·
|
“Average weekly sales” for a specified period is calculated as total retail sales (excluding partial weeks) divided by store weeks in the period.
|
|
·
|
“Restaurant operating cash flow” represents the pre-tax income earned by Company-owned restaurants before (1) allocated marketing and advertising expenses, (2) depreciation and amortization, (3) pre-opening expenses, (4) operations management and extraordinary expenses and (5) deferred rent adjustment (net) and impairment.
|
|
·
|
“Pre-opening expenses” consist primarily of certain costs incurred prior to the opening of a restaurant, including: (1) marketing and promotional expenses, (2) accrued rent, and (3) manager salaries, employee payroll and related training costs.
|
|
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
|||||||
|
Food and supply sales
|
$ | 30,787 | $ | 28,810 | ||||
|
Franchise revenue
|
4,543 | 3,443 | ||||||
|
Restaurant sales
|
12,869 | 9,971 | ||||||
|
Total revenue
|
$ | 48,199 | $ | 42,224 | ||||
|
(a)
|
1.
|
The financial statements filed as part of this report are listed in the Index to Consolidated Financial Statements and Supplementary Data appearing on page F-1 of this report on Form 10-K.
|
|
|
2.
|
Any financial statement schedule filed as part of this report is listed in the Index to Consolidated Financial Statements and Supplementary Data appearing on page F-1 of this report on Form 10-K.
|
||
|
3.
|
Exhibits:
|
||
|
3.1
|
Amended and Restated Articles of Incorporation of Rave Restaurant Group, Inc. (filed as Exhibit 3.1 to Form 8-K filed January 8, 2015 and incorporated herein by reference).
|
||
|
3.2
|
Amended and Restated Bylaws of Rave Restaurant Group, Inc. (filed as Exhibit 3.2 to Form 8-K filed January 8, 2015 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
|
2015 Long Term Incentive Plan of the Company (filed as Exhibit 10.1 to Form 8-K filed November 20, 2014 and incorporated herein by reference).*
|
||
|
10.4
|
Form of Stock Option Grant Agreement under the Company’s 2015 Long Term Incentive Plan (filed as Exhibit 10.2 to Form 8-K filed November 20, 2014 and incorporated herein by reference).*
|
||
|
10.5
|
Employment letter dated November 8, 2012, between the Company and Randall Gier (filed as Exhibit 10.1 to Form 8-K filed November 15, 2012, and incorporated herein by reference).*
|
||
|
10.6
|
Employment letter dated April 7, 2014, between the Company and Tim Mullany (filed as Exhibit 10.1 to Form 8-K filed April 30, 2014, and incorporated herein by reference).*
|
||
|
10.7
|
At Market Issuance Sales Agreement between the Company and MLV & Co. LLC dated October 1, 2014 (filed as Exhibit 1.1 to Form 8-K filed October 1, 2014, and incorporated herein by reference).
|
||
| 10.8 | Advisory Services Agreement between the Company and NCM Services, Inc. dated February 20, 2014 (filed as Exhibit 10.1 to Form 8-K filed February 24, 2014, and incorporated herein by reference).* | ||
|
21.1
|
List of Subsidiaries.
|
||
|
23.1
|
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.
|
||
|
101
|
Interactive data files pursuant to Rule 405 of Regulation S-T.
|
||
|
Rave Restaurant Group, Inc.
|
||
|
Date: September 24, 2015
|
By:
/s/ Randall E. Gier
|
|
|
Randall E. Gier
|
||
|
President and Chief Executive Officer
|
||
|
By:
/s/ Timothy E. Mullany
|
||
|
Timothy E. Mullany
|
||
|
Chief Financial Officer
|
||
|
Name and Position
|
Date
|
||
|
/s/ Randall E. Gier
|
September 24, 2015
|
||
|
Randall E. Gier
|
|||
|
President and Chief Executive Officer
(Principal Executive Officer)
|
|||
|
/s/Timothy E. Mullany
|
September 24, 2015
|
||
|
Tim Mullany
|
|||
|
Chief Financial Officer
|
|||
|
(Principal Financial and Accounting Officer)
|
|||
|
/s/Mark E. Schwarz
|
September 24, 2015
|
||
|
Mark E. Schwarz
|
|||
|
Director and Chairman of the Board
|
|||
|
/s/Ramon D. Phillips
|
September 24, 2015
|
||
|
Ramon D. Phillips
|
|||
|
Director and Vice Chairman of the Board
|
|||
|
/s/ Steven M. Johnson
|
September 24, 2015
|
||
|
Steven M. Johnson
|
|||
|
Director
|
|||
|
/s/Robert B. Page
|
September 24, 2015
|
||
|
Robert B. Page
|
|||
|
Director
|
|||
|
/s/ William C. Hammett, Jr.
|
September 24, 2015
|
||
|
William Hammett
|
|||
|
Director
|
|||
|
/s/ Clinton J. Coleman
|
September 24, 2015
|
||
|
Clinton J. Coleman
|
|||
|
Director
|
|
Description
|
Page No.
|
||
|
Report of Independent Registered Public Accounting Firm – Montgomery Coscia Greilich LLP
|
F-2
|
||
|
Consolidated Statements of Operations for the years ended June 28, 2015 and June 29, 2014.
|
F-3
|
||
|
Consolidated Balance Sheets at June 28, 2015 and June 29, 2014.
|
F-4
|
||
|
Consolidated Statements of Shareholders' Equity for the years ended June 28, 2015 and June 29, 2014.
|
F-5
|
||
|
Consolidated Statements of Cash Flows for the years ended June 28, 2015 and June 29, 2014.
|
F-6
|
||
|
Supplemental Disclosures of Cash Flow Information for the years ended June 28, 2015 and June 29, 2014.
|
F-6
|
||
|
Notes to Consolidated Financial Statements.
|
F-7
|
|
RAVE RESTAURANT GROUP, INC
|
||||||||
|
|
||||||||
|
(In thousands, except per share amounts)
|
||||||||
|
Fiscal Year Ended
|
||||||||
|
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
|||||||
|
REVENUES:
|
$ | 48,199 | $ | 42,224 | ||||
|
COSTS AND EXPENSES:
|
||||||||
|
Cost of sales
|
41,307 | 36,325 | ||||||
|
Franchise expenses
|
3,154 | 2,931 | ||||||
|
General and administrative expenses
|
4,792 | 4,373 | ||||||
|
Pre-opening expenses
|
721 | 161 | ||||||
|
Impairment of long-lived assets and other lease charges
|
300 | 253 | ||||||
|
Bad debt
|
153 | 253 | ||||||
|
Interest expense
|
113 | 142 | ||||||
| 50,540 | 44,438 | |||||||
|
LOSS FROM CONTINUING
|
||||||||
|
OPERATIONS BEFORE TAXES
|
(2,341 | ) | (2,214 | ) | ||||
|
Income tax benefit
|
(670 | ) | (760 | ) | ||||
|
LOSS FROM
|
||||||||
|
CONTINUING OPERATIONS
|
(1,671 | ) | (1,454 | ) | ||||
|
Loss from discontinued operations, net of taxes
|
(168 | ) | (113 | ) | ||||
|
NET LOSS
|
$ | (1,839 | ) | $ | (1,567 | ) | ||
|
LOSS PER SHARE OF COMMON
|
||||||||
|
STOCK - BASIC:
|
||||||||
|
Loss from continuing operations
|
$ | (0.17 | ) | $ | (0.17 | ) | ||
|
Loss from discontinued operations
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
|
Net loss
|
$ | (0.19 | ) | $ | (0.18 | ) | ||
|
LOSS PER SHARE OF COMMON
|
||||||||
|
STOCK - DILUTED:
|
||||||||
|
Loss from continuing operations
|
$ | (0.16 | ) | $ | (0.16 | ) | ||
|
Loss from discontinued operations
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
|
Net loss
|
$ | (0.18 | ) | $ | (0.17 | ) | ||
|
Weighted average common
|
||||||||
|
shares outstanding - basic
|
9,744 | 8,635 | ||||||
|
Weighted average common
|
||||||||
|
shares outstanding - diluted
|
10,306 | 9,173 | ||||||
|
RAVE RESTAURANT GROUP, INC.
|
||||||||
|
|
||||||||
|
(In thousands, except share amounts)
|
||||||||
|
June 28,
|
June 29,
|
|||||||
|
ASSETS
|
2015
|
2014
|
||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 5,958 | $ | 2,796 | ||||
|
Accounts receivable, less allowance for doubtful
|
||||||||
|
accounts of $193 and $276, respectively
|
3,437 | 3,276 | ||||||
|
Notes receivable
|
24 | 81 | ||||||
|
Inventories
|
180 | 1,703 | ||||||
|
Income tax receivable
|
492 | 386 | ||||||
|
Deferred income tax assets
|
729 | 951 | ||||||
|
Prepaid expenses and other
|
872 | 173 | ||||||
|
Total current assets
|
11,692 | 9,366 | ||||||
|
LONG-TERM ASSETS
|
||||||||
|
Property, plant and equipment, net
|
10,020 | 5,133 | ||||||
|
Long-term notes receivable
|
119 | 134 | ||||||
|
Long-term deferred tax asset
|
1,864 | 939 | ||||||
|
Deposits and other
|
276 | 396 | ||||||
|
Total assets
|
$ | 23,971 | $ | 15,968 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable - trade
|
$ | 2,875 | $ | 2,023 | ||||
|
Accrued expenses
|
1,267 | 926 | ||||||
|
Deferred rent
|
155 | 163 | ||||||
|
Deferred revenues
|
374 | 177 | ||||||
|
Bank debt
|
- | 500 | ||||||
|
Total current liabilities
|
4,671 | 3,789 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Bank debt, net of current portion
|
- | 267 | ||||||
|
Deferred rent, net of current portion
|
893 | 822 | ||||||
|
Deferred revenues, net of current portion
|
1,166 | 791 | ||||||
|
Deferred gain on sale of property
|
9 | 34 | ||||||
|
Other long-term liabilities
|
22 | 23 | ||||||
|
Total liabilities
|
6,761 | 5,726 | ||||||
|
COMMITMENTS AND CONTINGENCIES (See Notes F and J)
|
||||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
|
shares; issued 17,374,735 and 16,240,412 shares, respectively;
|
||||||||
|
outstanding 10,255,335 and 9,121,012 shares, respectively
|
174 | 162 | ||||||
|
Additional paid-in capital
|
24,700 | 15,905 | ||||||
|
Retained earnings
|
16,972 | 18,811 | ||||||
|
Treasury stock at cost
|
||||||||
|
7,119,400 shares
|
(24,636 | ) | (24,636 | ) | ||||
|
Total shareholders' equity
|
17,210 | 10,242 | ||||||
|
Total liabilities and shareholders' equity
|
$ | 23,971 | $ | 15,968 | ||||
|
RAVE RESTAURANT GROUP, INC.
|
||||||||||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
Additional
|
|||||||||||||||||||||||||||
|
Common Stock
|
Paid-in
|
Retained
|
Treasury Stock
|
|||||||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Earnings
|
Shares
|
Amount
|
Total
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
BALANCE, JUNE 30, 2013
|
8,193 | $ | 153 | $ | 10,174 | $ | 20,378 | (7,119 | ) | $ | (24,636 | ) | $ | 6,069 | ||||||||||||||
|
Stock compensation expense
|
- | - | 68 | - | - | - | 68 | |||||||||||||||||||||
|
Stock options exercised
|
39 | - | 82 | - | - | - | 82 | |||||||||||||||||||||
|
Sale of Stock
|
889 | 9 | 5,581 | - | - | - | 5,590 | |||||||||||||||||||||
|
Net loss
|
- | - | - | (1,567 | ) | - | - | (1,567 | ) | |||||||||||||||||||
|
BALANCE, JUNE 29, 2014
|
9,121 | $ | 162 | $ | 15,905 | $ | 18,811 | (7,119 | ) | $ | (24,636 | ) | $ | 10,242 | ||||||||||||||
|
Stock compensation expense
|
- | - | 128 | - | - | - | 128 | |||||||||||||||||||||
|
Stock options exercised
|
170 | 2 | 424 | - | - | - | 426 | |||||||||||||||||||||
|
Sale of stock
|
964 | 10 | 8,243 | - | - | - | 8,253 | |||||||||||||||||||||
|
Net loss
|
- | - | - | (1,839 | ) | - | - | (1,839 | ) | |||||||||||||||||||
|
BALANCE, JUNE 28, 2015
|
10,255 | $ | 174 | $ | 24,700 | $ | 16,972 | (7,119 | ) | $ | (24,636 | ) | $ | 17,210 | ||||||||||||||
|
RAVE RESTAURANT GROUP, INC.
|
||||||||
|
|
||||||||
|
(In thousands)
|
||||||||
|
|
||||||||
|
Fiscal Year Ended
|
||||||||
|
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net loss
|
$ | (1,839 | ) | $ | (1,567 | ) | ||
|
Adjustments to reconcile net loss to cash
|
||||||||
|
provided by (used in) operating activities:
|
||||||||
|
Impairment of fixed assets and other assets
|
300 | 253 | ||||||
|
Depreciation and amortization
|
1,617 | 1,454 | ||||||
|
(Gain) loss on the sale of assets
|
49 | (97 | ) | |||||
|
Provision for bad debt
|
153 | 48 | ||||||
|
Stock compensation expense
|
128 | 68 | ||||||
|
Deferred income taxes
|
(703 | ) | (840 | ) | ||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Notes and accounts receivable
|
(240 | ) | (70 | ) | ||||
|
Income tax receivable
|
(107 | ) | (41 | ) | ||||
|
Inventories
|
1,523 | (88 | ) | |||||
|
Prepaid expenses and other
|
(705 | ) | (213 | ) | ||||
|
Deferred revenue
|
545 | 404 | ||||||
|
Accounts payable - trade
|
852 | 451 | ||||||
|
Accrued expenses
|
404 | 163 | ||||||
|
Cash provided by (used for) operating activities
|
1,977 | (75 | ) | |||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Proceeds from sale of assets
|
- | 106 | ||||||
|
Capital expenditures
|
(6,727 | ) | (2,068 | ) | ||||
|
Cash used for investing activities
|
(6,727 | ) | (1,962 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Borrowings of bank debt
|
- | - | ||||||
|
Repayments of bank debt
|
(767 | ) | (1,758 | ) | ||||
|
Proceeds from sale of stock
|
8,253 | 5,590 | ||||||
|
Proceeds from exercise of stock options
|
426 | 82 | ||||||
|
Cash provided by financing activities
|
7,912 | 3,914 | ||||||
|
Net increase in cash and cash equivalents
|
3,162 | 1,877 | ||||||
|
Cash and cash equivalents, beginning of year
|
2,796 | 919 | ||||||
|
Cash and cash equivalents, end of year
|
$ | 5,958 | $ | 2,796 | ||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
CASH PAID FOR:
|
||||||||
|
Interest
|
$ | 113 | $ | 142 | ||||
|
Income taxes
|
$ | 19 | $ | 17 | ||||
|
Notes
|
||||
|
Receivable
|
||||
|
2016
|
21 | |||
|
2017
|
9 | |||
|
2018
|
12 | |||
|
2019
|
15 | |||
|
2020 and thereafter
|
86 | |||
| $ | 143 | |||
|
|
Estimated Useful
|
June 28,
|
June 29,
|
||||||
|
|
Lives
|
2015
|
2014
|
||||||
|
Equipment, furniture and fixtures
|
3 - 7 yrs
|
$ | 6,927 | $ | 4,864 | ||||
|
Software
|
5 yrs
|
637 | 424 | ||||||
|
Vehicle
|
2 - 3 yrs
|
19 | 19 | ||||||
|
Leasehold improvements
|
10 yrs or lease term, if shorter
|
9,134 | 4,820 | ||||||
| 16,717 | 10,127 | ||||||||
|
Less: accumulated depreciation/amortization
|
(6,697 | ) | (4,994 | ) | |||||
| $ | 10,020 | $ | 5,133 | ||||||
|
|
June 28,
|
June 29,
|
||||||
|
|
2015
|
2014
|
||||||
|
Compensation
|
$ | 587 | $ | 455 | ||||
|
Other
|
506 | 244 | ||||||
|
Professional fees
|
79 | 132 | ||||||
|
Insurance loss reserves
|
95 | 95 | ||||||
| $ | 1,267 | $ | 926 | |||||
|
Fiscal Year Ended
|
||||||||
|
|
June 28,
|
June 29,
|
||||||
|
|
2015
|
2014
|
||||||
|
Current - Federal
|
$ | - | $ | - | ||||
|
Current - Foreign
|
24 | - | ||||||
|
Current - State
|
29 | 18 | ||||||
|
Deferred - Federal
|
(674 | ) | (722 | ) | ||||
|
Deferred - State
|
(49 | ) | (56 | ) | ||||
|
Provision for income taxes
|
$ | (670 | ) | $ | (760 | ) | ||
|
|
June 28,
|
June 29,
|
||||||
|
2015
|
2014
|
|||||||
|
Federal income taxes based on 34%
|
||||||||
|
of pre-tax income
|
$ | (796 | ) | $ | (763 | ) | ||
|
State income tax, net of federal effect
|
(13 | ) | (52 | ) | ||||
|
Permanent adjustments
|
44 | 8 | ||||||
|
Foreign tax credits
|
24 | - | ||||||
|
Other
|
71 | 47 | ||||||
| $ | (670 | ) | $ | (760 | ) | |||
|
|
June 28,
|
June 29,
|
||||||
|
2015
|
2014
|
|||||||
|
|
||||||||
|
Current
|
||||||||
|
Reserve for bad debt
|
$ | 69 | $ | 98 | ||||
|
Deferred fees
|
124 | 54 | ||||||
|
Other reserves and accruals
|
536 | 798 | ||||||
| 729 | 950 | |||||||
|
Non Current
|
||||||||
|
Credit carryforwards
|
180 | 181 | ||||||
|
Net operating loss carryforwards
|
1,633 | 734 | ||||||
|
Depreciable assets
|
51 | 24 | ||||||
|
Total gross deferred tax asset
|
2,593 | 1,889 | ||||||
|
Valuation allowance
|
- | - | ||||||
|
Net deferred tax asset
|
$ | 2,593 | $ | 1,889 | ||||
|
|
Operating
|
|||
|
|
Leases
|
|||
|
2016
|
$ | 2,414 | ||
|
2017
|
2,077 | |||
|
2018
|
1,757 | |||
|
2019
|
1,709 | |||
|
2020
|
1,660 | |||
|
Thereafter
|
5,946 | |||
| $ | 15,563 | |||
|
|
Fiscal Year Ended
|
|||||||
|
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
|||||||
|
|
||||||||
|
Minimum rentals
|
$ | 1,666 | $ | 1,448 | ||||
|
Sublease rentals
|
(221 | ) | (182 | ) | ||||
| $ | 1,445 | $ | 1,266 | |||||
|
|
Fiscal Year Ended
|
|||||||||||||||
|
|
June 28, 2015
|
June 29, 2014
|
||||||||||||||
|
Weighted-
|
Weighted-
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Exercise
|
Exercise
|
|||||||||||||||
|
Shares
|
Price
|
Shares
|
Price
|
|||||||||||||
|
|
||||||||||||||||
|
Outstanding at beginning
|
||||||||||||||||
|
of year
|
921,198 | $ | 2.92 | 851,306 | $ | 2.54 | ||||||||||
|
Granted
|
120,800 | $ | 6.57 | 147,892 | $ | 4.92 | ||||||||||
|
Exercised
|
(170,200 | ) | $ | 2.50 | (39,144 | ) | $ | 2.12 | ||||||||
|
Forfeited/Canceled/Expired
|
- | $ | - | (38,856 | ) | $ | 3.15 | |||||||||
|
Outstanding at end of year
|
871,798 | $ | 3.51 | 921,198 | $ | 2.92 | ||||||||||
|
Exercisable at end of year
|
406,378 | $ | 2.63 | 473,659 | $ | 2.43 | ||||||||||
|
Weighted-average fair value of
|
||||||||||||||||
|
options granted during the year
|
$ | 3.16 | $ | 3.64 | ||||||||||||
|
Total intrinsic value of
|
||||||||||||||||
|
options exercised
|
$ | 425,944 | $ | 82,845 | ||||||||||||
|
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||
|
Weighted-
|
||||||||||||||||||||||
|
Average
|
||||||||||||||||||||||
|
Options
|
Remaining
|
Weighted-
|
Options
|
Weighted-
|
||||||||||||||||||
|
Range of
|
Outstanding
|
Contractual
|
Average
|
Exercisable
|
Average
|
|||||||||||||||||
|
Exercise Prices
|
at June 28, 2015
|
Life (Years)
|
Exercise Price
|
at June 28, 2015
|
Exercise Price
|
|||||||||||||||||
|
|
||||||||||||||||||||||
| $ | 1.55 - 1.95 | 81,306 | 4.1 | $ | 1.90 | 81,306 | $ | 1.90 | ||||||||||||||
| $ | 1.96 - 2.35 | 90,000 | 3.0 | $ | 2.32 | 90,000 | $ | 2.32 | ||||||||||||||
| $ | 2.36 - 2.75 | 397,000 | 7.2 | $ | 2.57 | 145,000 | $ | 2.60 | ||||||||||||||
| $ | 2.76 - 3.30 | 55,000 | 7.0 | $ | 3.11 | 55,000 | $ | 3.11 | ||||||||||||||
| $ | 3.31 - 3.81 | 41,528 | 7.5 | $ | 3.81 | 12,458 | $ | 1.52 | ||||||||||||||
| $ | 5.51 - 5.74 | 8,664 | 8.0 | $ | 5.74 | 8,664 | $ | 5.74 | ||||||||||||||
| $ | 5.95 - 6.25 | 153,300 | 8.9 | $ | 6.06 | 12,450 | $ | 6.02 | ||||||||||||||
| $ | 6.26 - 8.16 | 45,000 | 8.9 | $ | 8.09 | 1,500 | $ | 8.16 | ||||||||||||||
| 871,798 | 6.9 | $ | 3.51 | 406,378 | $ | 2.63 | ||||||||||||||||
|
June 28,
|
June 29,
|
|||||||
|
Fiscal Year Ended
|
2015
|
2014
|
||||||
|
Expected life (in years)
|
5.9 | 6.0 | ||||||
|
Expected volatility
|
39.1 | % | 42.8 | % | ||||
|
Risk-free interest rate
|
1.9 | % | 1.5 | % | ||||
|
Expected forfeiture rate
|
47.1 | % | 58.2 | % | ||||
|
Fiscal Year Ended
|
||||||||
|
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
|||||||
|
Loss from continuing operations
|
$ | (1,671 | ) | $ | (1,454 | ) | ||
|
Discontinued operations
|
(168 | ) | (113 | ) | ||||
|
Net loss available to common stockholders
|
$ | (1,839 | ) | $ | (1,567 | ) | ||
|
BASIC:
|
||||||||
|
Weighted average common shares
|
9,744 | 8,635 | ||||||
|
Loss from continuing operations per common share
|
$ | (0.17 | ) | $ | (0.17 | ) | ||
|
Discontinued operations per common share
|
(0.02 | ) | (0.01 | ) | ||||
|
Net loss per common share
|
$ | (0.19 | ) | $ | (0.18 | ) | ||
|
DILUTED:
|
||||||||
|
Weighted average common shares
|
9,744 | 8,635 | ||||||
|
Stock options
|
562 | 538 | ||||||
|
Weighted average common shares outstanding
|
10,306 | 9,173 | ||||||
|
Loss from continuing operations per common share
|
$ | (0.16 | ) | $ | (0.16 | ) | ||
|
Discontinued operations per common share
|
(0.02 | ) | (0.01 | ) | ||||
|
Net loss per common share
|
$ | (0.18 | ) | $ | (0.17 | ) | ||
|
|
Fiscal Year Ended
|
|||||||
|
June 28,
|
June 29,
|
|||||||
|
2015
|
2014
|
|||||||
|
Net sales and operating revenues:
|
||||||||
|
Franchising and food and supply distribution
|
$ | 35,330 | $ | 32,253 | ||||
|
Company-owned restaurants (1)
|
12,869 | 9,971 | ||||||
|
Consolidated revenues
|
$ | 48,199 | $ | 42,224 | ||||
|
Depreciation and amortization:
|
||||||||
|
Franchising and food and supply distribution
|
$ | 24 | $ | 19 | ||||
|
Company-owned restaurants (1)
|
1,374 | 1,244 | ||||||
|
Combined
|
1,398 | 1,263 | ||||||
|
Corporate administration and other
|
219 | 191 | ||||||
|
Depreciation and amortization
|
$ | 1,617 | $ | 1,454 | ||||
|
Loss from continuing operations before taxes
|
||||||||
|
Franchising and food and supply distribution (2)
|
$ | 1,492 | $ | 762 | ||||
|
Company-owned restaurants (1) (2)
|
(1,429 | ) | (1,212 | ) | ||||
|
Combined
|
63 | (450 | ) | |||||
|
Impairment of long-lived assets and other lease charges
|
(300 | ) | (253 | ) | ||||
|
Corporate administration and other (2)
|
(2,104 | ) | (1,511 | ) | ||||
|
Loss from continuing operations before taxes
|
$ | (2,341 | ) | $ | (2,214 | ) | ||
|
Capital Expenditures:
|
||||||||
|
Franchising and food and supply distribution
|
$ | - | $ | - | ||||
|
Company-owned restaurants
|
6,443 | 1,918 | ||||||
|
Corporate administration
|
284 | 150 | ||||||
|
Combined capital expenditures
|
$ | 6,727 | $ | 2,068 | ||||
|
Assets:
|
||||||||
|
Franchising and food and supply distribution
|
$ | 4,314 | $ | 5,231 | ||||
|
Company-owned restaurants
|
11,088 | 4,631 | ||||||
|
Corporate administration
|
8,569 | 6,106 | ||||||
|
Combined assets
|
$ | 23,971 | $ | 15,968 | ||||
| (1) Company stores that were closed are included in discontinued operations in the accompanying Condensed | ||||||||
|
Consolidated Statement of Operations.
|
||||||||
| (2) Portions of corporate administration and other have been allocated to segments. | ||||||||
|
Geographic information (revenues):
|
||||||||
|
United States
|
$ | 47,509 | $ | 41,342 | ||||
|
Foreign countries
|
690 | 882 | ||||||
|
Consolidated total
|
$ | 48,199 | $ | 42,224 | ||||
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 |
|---|