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
|
45-3189287
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
Incorporation or organization)
|
Identification No.)
|
|
Item 1.
|
Financial Statements
|
Page
|
|
Condensed Consolidated Statements of Operations for the three months and nine months ended March 30, 2014 and March 24, 2013 (unaudited)
|
4
|
|
|
Condensed Consolidated Balance Sheets at March 30, 2014 (unaudited)
and June 30, 2013
|
5
|
|
|
Condensed Consolidated Statements of Cash Flows for the nine months
ended March 30, 2014 and March 24, 2013 (unaudited)
|
6
|
|
|
Supplemental Disclosure of Cash Flow Information for the nine months ended
March 30, 2014 and March 24, 2013 (unaudited)
|
6
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements
|
7
|
|
|
Item 2.
|
Management's Discussion and Analysis of
Financial Condition and Results of Operations
|
12
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
20
|
|
Item 4.
|
Controls and Procedures
|
20
|
|
Item 1.
|
Legal Proceedings
|
21
|
|
Item 1A.
|
Risk Factors
|
21
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
21
|
|
Item 3.
|
Defaults Upon Senior Securities
|
21
|
|
Item 4.
|
Mine Safety Disclosures
|
21
|
|
Item 5.
|
Other Information
|
21
|
|
Item 6.
|
Exhibits
|
22
|
|
Signatures
|
23
|
|
PIZZA INN HOLDINGS, INC.
|
||||||||||||||||
|
|
||||||||||||||||
|
(In thousands, except share and per share amounts)
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
|||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
REVENUES:
|
$ | 10,912 | $ | 9,781 | $ | 31,281 | $ | 30,767 | ||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||
|
Cost of sales
|
9,570 | 8,460 | 27,028 | 26,127 | ||||||||||||
|
General and administrative expenses
|
1,130 | 840 | 3,314 | 2,995 | ||||||||||||
|
Franchise expenses
|
677 | 608 | 2,150 | 1,675 | ||||||||||||
|
Pre-opening expenses
|
4 | 82 | 160 | 249 | ||||||||||||
|
Bad debt
|
93 | 45 | 203 | 135 | ||||||||||||
|
Interest expense
|
34 | 58 | 113 | 197 | ||||||||||||
| 11,508 | 10,093 | 32,968 | 31,378 | |||||||||||||
|
LOSS FROM CONTINUING OPERATIONS BEFORE TAXES
|
(596 | ) | (312 | ) | (1,687 | ) | (611 | ) | ||||||||
|
Income tax benefit
|
(159 | ) | (22 | ) | (527 | ) | (170 | ) | ||||||||
|
LOSS FROM CONTINUING OPERATIONS
|
(437 | ) | (290 | ) | (1,160 | ) | (441 | ) | ||||||||
|
Loss from discontinued operations, net of taxes
|
(14 | ) | (100 | ) | (39 | ) | (127 | ) | ||||||||
|
NET LOSS
|
$ | (451 | ) | $ | (390 | ) | $ | (1,199 | ) | $ | (568 | ) | ||||
|
EARNINGS PER SHARE OF COMMON STOCK - BASIC:
|
||||||||||||||||
|
Loss from continuing operations
|
$ | (0.05 | ) | $ | (0.04 | ) | $ | (0.14 | ) | $ | (0.05 | ) | ||||
|
Loss from discontinued operations
|
- | (0.01 | ) | - | (0.02 | ) | ||||||||||
|
Net loss
|
$ | (0.05 | ) | $ | (0.05 | ) | $ | (0.14 | ) | $ | (0.07 | ) | ||||
|
EARNINGS PER SHARE OF COMMON STOCK - DILUTED:
|
||||||||||||||||
|
Loss from continuing operations
|
$ | (0.05 | ) | $ | (0.04 | ) | $ | (0.13 | ) | $ | (0.05 | ) | ||||
|
Loss from discontinued operations
|
- | (0.01 | ) | - | (0.02 | ) | ||||||||||
|
Net loss
|
$ | (0.05 | ) | $ | (0.05 | ) | $ | (0.13 | ) | $ | (0.07 | ) | ||||
|
Weighted average common shares outstanding - basic
|
8,771 | 8,021 | 8,566 | 8,021 | ||||||||||||
|
Weighted average common and
|
||||||||||||||||
|
potential dilutive common shares outstanding
|
9,290 | 8,267 | 9,109 | 8,198 | ||||||||||||
|
PIZZA INN HOLDINGS, INC.
|
||||||||
|
|
||||||||
|
(In thousands, except share amounts)
|
||||||||
|
March 30,
|
June 30,
|
|||||||
|
ASSETS
|
2014 (unaudited)
|
2013
|
||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 365 | $ | 919 | ||||
|
Accounts receivable, less allowance for bad debts
|
||||||||
|
of $417 and $228, respectively
|
3,679 | 3,139 | ||||||
|
Notes receivable
|
123 | 292 | ||||||
|
Inventories
|
1,601 | 1,615 | ||||||
|
Income tax receivable
|
343 | 343 | ||||||
|
Deferred income tax assets
|
943 | 882 | ||||||
|
Prepaid expenses and other
|
336 | 307 | ||||||
|
Total current assets
|
7,390 | 7,497 | ||||||
|
LONG-TERM ASSETS
|
||||||||
|
Property, plant and equipment, net
|
5,652 | 4,711 | ||||||
|
Long-term notes receivable
|
14 | 40 | ||||||
|
Long-term deferred tax asset
|
657 | 168 | ||||||
|
Deposits and other
|
430 | 119 | ||||||
|
Total assets
|
$ | 14,143 | $ | 12,535 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable - trade
|
$ | 2,178 | $ | 1,572 | ||||
|
Accrued expenses
|
1,611 | 1,749 | ||||||
|
Deferred revenues
|
154 | 169 | ||||||
|
Bank debt
|
375 | 669 | ||||||
|
Total current liabilities
|
4,318 | 4,159 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Bank debt, net of current portion
|
750 | 1,856 | ||||||
|
Deferred revenues, net of current portion
|
680 | 370 | ||||||
|
Deferred gain on sale of property
|
40 | 59 | ||||||
|
Other long-term liabilities
|
70 | 22 | ||||||
|
Total liabilities
|
5,858 | 6,466 | ||||||
|
COMMITMENTS AND CONTINGENCIES (See Note 3)
|
||||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Common stock, $.01 par value; authorized 26,000,000
|
||||||||
|
shares; issued 15,849,615 and 15,312,680 shares, respectively;
|
||||||||
|
outstanding 8,730,215 and 8,193,280 shares, respectively
|
158 | 153 | ||||||
|
Additional paid-in capital
|
13,584 | 10,174 | ||||||
|
Retained earnings
|
19,179 | 20,378 | ||||||
|
Treasury stock at cost
|
||||||||
|
Shares in treasury: 7,119,400
|
(24,636 | ) | (24,636 | ) | ||||
|
Total shareholders' equity
|
8,285 | 6,069 | ||||||
| $ | 14,143 | $ | 12,535 | |||||
|
PIZZA INN HOLDINGS, INC.
|
||||||||
|
|
||||||||
|
(In thousands)
|
||||||||
|
(Unaudited)
|
||||||||
|
Nine Months Ended
|
||||||||
|
March 30,
|
March 24
|
|||||||
|
2014
|
2013
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
| Net loss | $ | (1,199 | ) | $ | (568 | ) | ||
|
Adjustments to reconcile net loss to
|
||||||||
|
cash (used) provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
1,056 | 958 | ||||||
|
(Gain) loss on sale of assets
|
(40 | ) | 129 | |||||
|
Stock compensation expense
|
45 | 135 | ||||||
|
Deferred taxes
|
(551 | ) | (243 | ) | ||||
|
Provision for bad debts
|
203 | 44 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Notes and accounts receivable
|
(548 | ) | (172 | ) | ||||
|
Inventories
|
14 | 330 | ||||||
|
Accounts payable - trade
|
606 | (21 | ) | |||||
|
Accrued expenses
|
(90 | ) | 129 | |||||
|
Deferred revenue
|
276 | 61 | ||||||
|
Prepaid expenses and other
|
(367 | ) | (102 | ) | ||||
|
Cash (used) provided by operating activities
|
(595 | ) | 680 | |||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Proceeds from sale of assets
|
58 | 184 | ||||||
|
Capital expenditures
|
(1,987 | ) | (1,547 | ) | ||||
|
Cash used for investing activities
|
(1,929 | ) | (1,363 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from sale of stock
|
3,288 | - | ||||||
|
Proceeds from stock options
|
82 | - | ||||||
|
Borrowings of bank debt
|
- | 3,160 | ||||||
|
Repayments of bank debt
|
(1,400 | ) | (2,252 | ) | ||||
|
Cash provided by financing activities
|
1,970 | 908 | ||||||
|
Net increase (decrease) in cash and cash equivalents
|
(554 | ) | 225 | |||||
|
Cash and cash equivalents, beginning of period
|
919 | 590 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 365 | $ | 815 | ||||
|
|
||||||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
CASH PAYMENTS FOR:
|
||||||||
| Interest | $ | 113 | $ | 248 | ||||
|
Income taxes - net
|
$ | 1 | $ | (84 | ) | |||
|
(1)
|
Summary of Significant Accounting Policies
|
|
|
Principles of Consolidation
|
|
|
Cash and Cash Equivalents
|
|
(2)
|
|
|
(3)
|
Commitments and Contingencies
|
|
|
Nine Months Ended
|
||||||||
|
|
March 30, 2014
|
March 24, 2013
|
|||||||
|
Outstanding at beginning of year
|
851,306 | 486,506 | |||||||
|
Granted
|
85,392 | 464,800 | |||||||
|
Exercised
|
(39,144 | ) | - | ||||||
|
Forfeited/Canceled/Expired
|
(38,856 | ) | - | ||||||
|
Outstanding at end of period
|
858,698 | 951,306 | |||||||
|
Exercisable at end of period
|
473,659 | 391,939 | |||||||
|
(5)
|
Earnings per Share (EPS)
|
|
|
The following table shows the reconciliation of the numerator and denominator of the basic EPS calculation to the numerator and denominator of the diluted EPS calculation (in thousands, except per share amounts).
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
||||||||||||||
|
Loss from continuing operations
|
$ | (437 | ) | $ | (290 | ) | $ | (1,160 | ) | $ | (441 | ) | |||||
|
Discontinued operations
|
(14 | ) | (100 | ) | (39 | ) | (127 | ) | |||||||||
|
Net loss available to common stockholders
|
$ | (451 | ) | $ | (390 | ) | $ | (1,199 | ) | $ | (568 | ) | |||||
|
BASIC:
|
|||||||||||||||||
|
Weighted average common shares
|
8,771 | 8,021 | 8,566 | 8,021 | |||||||||||||
|
Loss from continuing operations per share
|
$ | (0.05 | ) | $ | (0.04 | ) | $ | (0.14 | ) | $ | (0.05 | ) | |||||
|
Discontinued operations per common share
|
- | (0.01 | ) | - | (0.02 | ) | |||||||||||
|
Net loss per common share
|
$ | (0.05 | ) | $ | (0.05 | ) | $ | (0.14 | ) | $ | (0.07 | ) | |||||
|
DILUTED:
|
|||||||||||||||||
|
Weighted average common shares
|
8,771 | 8,021 | 8,566 | 8,021 | |||||||||||||
|
Dilutive stock options
|
519 | 246 | 543 | 177 | |||||||||||||
|
Weighted average common shares outstanding
|
9,290 | 8,267 | 9,109 | 8,198 | |||||||||||||
|
Loss from continuing operations per share
|
$ | (0.05 | ) | $ | (0.04 | ) | $ | (0.13 | ) | $ | (0.05 | ) | |||||
|
Discontinued operations per common share
|
- | (0.01 | ) | - | (0.02 | ) | |||||||||||
|
Loss per common share
|
$ | (0.05 | ) | $ | (0.05 | ) | $ | (0.13 | ) | $ | (0.07 | ) | |||||
|
|
For the three months and nine months ended March 30, 2014, options to purchase 15,000 shares of common stock were excluded from the computation of diluted EPS because the options’ exercise prices exceeded the average market price of the common shares for the period.
|
|
(8)
|
Segment Reporting
|
|
|
Summarized in the following tables are net sales and operating revenues, operating income and geographic information (revenues) for the Company’s reportable segments for the three month and nine month periods ended March 30, 2014 and March 24, 2013 (in thousands). Operating income reported below excludes income tax provision and discontinued operations.
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||
|
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||||
|
Net sales and operating revenues:
|
||||||||||||||||||
|
Franchising and food and supply distribution
|
$ | 8,104 | $ | 7,719 | $ | 23,667 | $ | 24,922 | ||||||||||
|
Company-owned restaurants (1)
|
2,808 | 2,062 | 7,614 | 5,845 | ||||||||||||||
|
Consolidated revenues
|
$ | 10,912 | $ | 9,781 | $ | 31,281 | $ | 30,767 | ||||||||||
|
Depreciation and amortization:
|
||||||||||||||||||
|
Franchising and food and supply distribution
|
$ | - | $ | - | $ | 7 | $ | - | ||||||||||
|
Company-owned restaurants (1)
|
329 | 279 | 921 | 762 | ||||||||||||||
|
Combined
|
329 | 279 | 928 | 762 | ||||||||||||||
|
Corporate administration and other
|
41 | 61 | 128 | 205 | ||||||||||||||
|
Depreciation and amortization
|
$ | 370 | $ | 340 | $ | 1,056 | $ | 967 | ||||||||||
|
Income (loss) from continuing operations before taxes:
|
||||||||||||||||||
|
Franchising and food and supply distribution (2)
|
$ | (74 | ) | $ | 245 | $ | 546 | $ | 1,526 | |||||||||
|
Company-owned restaurants (1) (2)
|
(259 | ) | (357 | ) | (1,062 | ) | (956 | ) | ||||||||||
|
Combined
|
(333 | ) | (112 | ) | (516 | ) | 570 | |||||||||||
|
Corporate administration and other (2)
|
(263 | ) | (200 | ) | (1,171 | ) | (1,181 | ) | ||||||||||
|
Operating loss
|
$ | (596 | ) | $ | (312 | ) | $ | (1,687 | ) | $ | (611 | ) | ||||||
|
Geographic information (revenues):
|
||||||||||||||||||
|
United States
|
$ | 10,666 | $ | 9,509 | $ | 30,561 | $ | 29,939 | ||||||||||
|
Foreign countries
|
246 | 272 | 720 | 828 | ||||||||||||||
|
Consolidated total
|
$ | 10,912 | $ | 9,781 | $ | 31,281 | $ | 30,767 | ||||||||||
|
|
||||||||||||||||||
|
(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.
|
|||||||||||||||||
|
Buffet Units
|
Delco Units
|
Express Units
|
Pie Five Units
|
Total Units
|
||||||||||||||||
|
Company Owned
|
3 | - | - | 13 | 16 | |||||||||||||||
|
Domestic Franchise
|
104 | 25 | 52 | 6 | 187 | |||||||||||||||
|
International Franchise
|
19 | 44 | 8 | - | 71 | |||||||||||||||
|
Total Franchise
|
123 | 69 | 60 | 6 | 258 | |||||||||||||||
|
Total Units
|
126 | 69 | 60 | 19 | 274 | |||||||||||||||
|
Franchise Stores - Total Stores
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
(in thousands, except average data)
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Domestic retail sales of Buffet Units
|
$ | 20,249 | $ | 20,809 | $ | 60,631 | $ | 65,087 | ||||||||
|
Domestic retail sales of Delco Units
|
1,292 | 1,573 | 3,971 | 4,830 | ||||||||||||
|
Domestic retail sales of Express Units
|
811 | 675 | 2,130 | 2,428 | ||||||||||||
|
Domestic retail sales of Pie Five Units
|
899 | - | 1,688 | - | ||||||||||||
|
Total domestic retail sales
|
$ | 23,251 | $ | 23,057 | $ | 68,420 | $ | 72,345 | ||||||||
|
Average number of domestic Buffet Units
|
104 | 114 | 106 | 121 | ||||||||||||
|
Average number of domestic Delco Units
|
25 | 31 | 26 | 29 | ||||||||||||
|
Average number of domestic Express Units
|
51 | 42 | 46 | 45 | ||||||||||||
|
Average number of domestic Pie Five Units
|
6 | - | 4 | - | ||||||||||||
| 186 | 187 | 182 | 195 | |||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
|||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
|
International retail sales of Buffet Units
|
$ | 1,663 | $ | 2,154 | $ | 5,167 | $ | 4,653 | ||||||||
|
International retail sales of Delco Units
|
2,269 | 2,992 | 7,066 | 10,545 | ||||||||||||
|
International retail sales of Express Units
|
489 | 261 | 1,510 | 818 | ||||||||||||
|
Total International retail sales
|
$ | 4,421 | $ | 5,407 | $ | 13,743 | $ | 16,016 | ||||||||
|
Average number of International Buffet Units
|
21 | 20 | 22 | 20 | ||||||||||||
|
Average number of International Delco Units
|
44 | 48 | 47 | 49 | ||||||||||||
|
Average number of International Express Units
|
7 | 8 | 7 | 8 | ||||||||||||
| 72 | 76 | 76 | 77 | |||||||||||||
|
Franchise Stores - Comparable Stores
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
(in thousands)
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Domestic retail sales of same store Buffet Units
|
$ | 19,053 | $ | 18,771 | $ | 56,003 | $ | 56,750 | ||||||||
|
Domestic retail sales of same store Delco Units
|
986 | 1,069 | 3,029 | 3,364 | ||||||||||||
|
Domestic retail sales of same store Express Units
|
531 | 569 | 1,617 | 1,753 | ||||||||||||
|
Total domestic same store retail sales
|
$ | 20,570 | $ | 20,409 | $ | 60,649 | $ | 61,867 | ||||||||
|
International retail sales of same store Buffet Units
|
$ | 1,395 | $ | 1,711 | $ | 3,536 | $ | 4,381 | ||||||||
|
International retail sales of same store Delco Units
|
2,237 | 2,571 | 6,587 | 7,590 | ||||||||||||
|
International retail sales of same store Express Units
|
336 | 346 | 1,195 | 860 | ||||||||||||
|
Total International same store retail sales
|
$ | 3,968 | $ | 4,628 | $ | 11,318 | $ | 12,831 | ||||||||
|
Pie Five - Company-Owned Restaurants
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
(in thousands, except store weeks and average data)
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Store weeks
|
169 | 113 | 465 | 296 | ||||||||||||
|
Average weekly per store sales
|
13,189 | 11,283 | 12,327 | 11,449 | ||||||||||||
|
Average number of units
|
13 | 9 | 12 | 8 | ||||||||||||
|
Restaurant sales
|
2,229 | 1,275 | 5,732 | 3,389 | ||||||||||||
|
Restaurant operating cash flow
|
205 | 121 | 355 | 278 | ||||||||||||
|
Depreciation/amortization expense
|
(280 | ) | (176 | ) | (773 | ) | (455 | ) | ||||||||
|
Pre-opening expenses
|
(4 | ) | (82 | ) | (160 | ) | (246 | ) | ||||||||
|
Allocated corporate administration and other expenses
|
(59 | ) | (47 | ) | (159 | ) | (124 | ) | ||||||||
|
Deferred rent adjustment net of store closure/relocation costs
|
- | - | 3 | - | ||||||||||||
|
Loss from continuing operations before taxes
|
(138 | ) | (184 | ) | (734 | ) | (547 | ) | ||||||||
|
Pizza Inn - Company-Owned Restaurants
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
(in thousands, except store weeks and average data)
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
|
Store weeks
|
39 | 52 | 133 | 156 | ||||||||||||
|
Average weekly per store sales
|
14,846 | 15,145 | 14,150 | 15,746 | ||||||||||||
|
Average number of units
|
3 | 4 | 3 | 4 | ||||||||||||
|
Restaurant sales
|
579 | 787 | 1,882 | 2,456 | ||||||||||||
|
Restaurant operating cash flow
|
(36 | ) | (29 | ) | (174 | ) | 8 | |||||||||
|
Depreciation/amortization expense
|
(49 | ) | (103 | ) | (148 | ) | (307 | ) | ||||||||
|
Pre-opening expenses
|
- | - | - | - | ||||||||||||
|
Allocated corporate administration and other expenses
|
(36 | ) | (41 | ) | (95 | ) | (110 | ) | ||||||||
|
Deferred rent adjustment net of store closure/relocation costs
|
- | - | 89 | - | ||||||||||||
|
Loss from continuing operations before taxes
|
(121 | ) | (173 | ) | (328 | ) | (409 | ) | ||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
|||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Food and supply sales
|
$ | 7,274 | $ | 6,893 | $ | 21,138 | $ | 22,304 | ||||||||
|
Franchise revenue
|
830 | 826 | 2,529 | 2,618 | ||||||||||||
|
Restaurant sales
|
2,808 | 2,062 | 7,614 | 5,845 | ||||||||||||
|
Total revenue
|
$ | 10,912 | $ | 9,781 | $ | 31,281 | $ | 30,767 | ||||||||
|
Three months ended March 30, 2014
|
||||||||||||||||
|
Beginning
|
End of
|
|||||||||||||||
|
of Period
|
Opened
|
Closed
|
Period
|
|||||||||||||
|
Pizza Inn Domestic:
|
||||||||||||||||
|
Buffet Units
|
109 | - | 2 | 107 | ||||||||||||
|
Delco Units
|
27 | - | 2 | 25 | ||||||||||||
|
Express Units
|
46 | 7 | 1 | 52 | ||||||||||||
|
Pizza International Units
|
71 | - | - | 71 | ||||||||||||
|
Pie Five Units
|
18 | 1 | - | 19 | ||||||||||||
|
Total
|
271 | 8 | 5 | 274 | ||||||||||||
|
Three months ended March 24, 2013
|
||||||||||||||||
|
Beginning
|
End of
|
|||||||||||||||
|
of Period
|
Opened
|
Closed
|
Period
|
|||||||||||||
|
Domestic:
|
||||||||||||||||
|
Buffet Units
|
126 | - | 6 | 120 | ||||||||||||
|
Delco Units
|
31 | 2 | 1 | 32 | ||||||||||||
|
Express Units
|
45 | - | 4 | 41 | ||||||||||||
|
International Units
|
65 | - | - | 65 | ||||||||||||
|
Pie Five Units
|
8 | 1 | - | 9 | ||||||||||||
|
Total
|
275 | 3 | 11 | 267 | ||||||||||||
|
Nine months ended March 30, 2014
|
||||||||||||||||
|
Beginning
|
End of
|
|||||||||||||||
|
of Period
|
Opened
|
Closed
|
Period
|
|||||||||||||
|
Domestic:
|
||||||||||||||||
|
Buffet Units
|
114 | 1 | 8 | 107 | ||||||||||||
|
Delco Units
|
27 | 1 | 3 | 25 | ||||||||||||
|
Express Units
|
43 | 13 | 4 | 52 | ||||||||||||
|
International Units
|
66 | 5 | - | 71 | ||||||||||||
|
Pie Five Units
|
11 | 8 | - | 19 | ||||||||||||
|
Total
|
261 | 28 | 15 | 274 | ||||||||||||
|
Nine months ended March 24, 2013
|
||||||||||||||||
|
Beginning
|
End of
|
|||||||||||||||
|
of Period
|
Opened
|
Closed
|
Period
|
|||||||||||||
|
Domestic:
|
||||||||||||||||
|
Buffet Units
|
135 | - | 15 | 120 | ||||||||||||
|
Delco Units
|
29 | 4 | 1 | 32 | ||||||||||||
|
Express Units
|
47 | - | 6 | 41 | ||||||||||||
|
International Units
|
81 | 5 | 21 | 65 | ||||||||||||
|
Pie Five Units
|
6 | 3 | - | 9 | ||||||||||||
|
Total
|
298 | 12 | 43 | 267 | ||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
March 30,
|
March 24,
|
March 30,
|
March 24,
|
|||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Net loss
|
$ | (451 | ) | $ | (390 | ) | $ | (1,199 | ) | $ | (568 | ) | ||||
|
Interest expense
|
34 | 58 | 113 | 197 | ||||||||||||
|
Income Taxes - Continuing Operations
|
(159 | ) | (22 | ) | (527 | ) | (170 | ) | ||||||||
|
Income Taxes - Discontinued Operations
|
(7 | ) | (8 | ) | (20 | ) | (66 | ) | ||||||||
|
Stock compensation expense
|
15 | 45 | 45 | 135 | ||||||||||||
|
Depreciation and amortization
|
370 | 340 | 1,056 | 958 | ||||||||||||
|
Adjusted EBITDA
|
$ | (198 | ) | $ | 23 | $ | (532 | ) | $ | 486 | ||||||
|
|
3.1
|
Articles of Incorporation (filed as Exhibit 3.1 to Form 8-K filed on September 23, 2011 and incorporated herein by reference).
|
|
|
3.2
|
By-laws (filed as Exhibit 3.1 to Form 8-K filed on September 23, 2011 and incorporated herein by reference).
|
|
|
10.1
|
Amendment No. 1 to At-the-Market Issuance Sales Agreement between Pizza Inn Holdings, Inc. and MLV & Co. LLC dated November 20, 2013 (filed as Exhibit 1.1 to Form 8-K filed on November 20, 2013 and incorporated herein by reference).
|
|
|
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
|
|
PIZZA INN HOLDINGS, INC.
(Registrant)
By:
/s/
Randall E. Gier
Randall E. Gier
President and Chief Executive Officer
By:
/s/ Donna Lee
Donna Lee
Controller
|
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 |
|---|