INDIANAPOLIS, IN / ACCESSWIRE / November 14, 2019 / Noble Roman's, Inc. (OTCQB:NROM), the Indianapolis based franchisor and licensor of Noble Roman's Pizza and Craft Pizza & Pub, today announced results for the three-month and nine-month periods ended September 30, 2019 along with other strategic highlights for the company.
Net income before taxes increased to $615,000, or $.03 per share from a loss of $755,000, or $(.04) per share, and $1.82 million, or $.08 per share, from $334,000, or $.02 per share, for the three-month and nine-month periods ended September 30, 2019 compared to the comparable periods in 2018. Net income before tax is significant because the company will not pay any income taxes for approximately the next $18.5 million in taxable income.
Net income increased to $468,000, or $.02 per share, from a loss of $562,000, or $(.03) per share, and increased to $1.39 million, or $.06 per share, from $252,000, or $.01 per share, for the three-month and nine-month periods ended September 30, 2019 compared to the comparable periods in 2018. The nine-month results were achieved despite the highly unusual, extreme winter weather conditions this year in Indiana during January and February, which significantly curtailed revenue and margins during those months. In addition, the results are after an $86,000 non-cash expense in the nine months ended September 30, 2019 from the adoption of the new accounting rules regarding accounting for leases which became effective January 1, 2019 for publicly reporting entities.
The company affirms that it is continuing its focus on growing its well-established, non-traditional venue as well as its newer Craft Pizza & Pub venue. From January 1, 2019 through November 14, 2019, the company has opened 32 new non-traditional franchise locations. In addition, the sales volumes of all non-traditional franchise units opened in 2019 have so far averaged 45.5% higher than the average unit volumes this year from units opened in previous years. This reflects improvements the company has made in kiosk design, operating systems and marketing. During 2019, the company also opened its first franchised Craft Pizza & Pub location with record opening sales, and it currently has two more franchised Craft Pizza & Pub locations under development, with one in Evansville, Indiana scheduled to open in late November, 2019. The company is in the planning stages for additional company-owned Craft Pizza & Pub locations as well.
With a focus on development in the company's non-traditional venue combined with the new catalyst for growth represented by Craft Pizza & Pub, the company believes it is potentially entering the most exciting expansion phase it has experienced in its 47-year history. In support of this growth opportunity, the company currently has plans to refinance its bank loans with an expanded credit facility in the amount of $10 million. If completed as intended, the borrowings under the new facility will be used to repay existing bank debt, to repay un-extended convertible subordinated notes and to fund the development of five additional company-owned Craft Pizza & Pub locations. The repayment of convertible debt would also reduce future potential dilution by 4,175,000 shares that underly the debt.
The following table sets forth the revenue, expense and margin contribution of the company's franchising venue and the percent relationship to its revenue:
| Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||||||||||||||||||
| Description | 2018 | 2019 | 2018 | 2019 | ||||||||||||||||||||||||||||
| Royalties and fees franchising | $ | 1,344,813 | 81.2 | % | $ | 1,437,685 | 84.5 | % | $ | 3,730,449 | 77.2 | % | $ | 4,060,160 | 82.9 | % | ||||||||||||||||
| Royalties and fees grocery | 311,261 | 18.8 | 263,281 | 15.5 | 1,100,856 | 22.8 | 835,013 | 17.1 | ||||||||||||||||||||||||
| Total royalties and fees | 1,656,074 | 100.0 | 1,700,966 | 100.0 | 4,831,305 | 100.0 | 4,895,173 | 100.0 | ||||||||||||||||||||||||
| Salaries and wages | 245,581 | 14.8 | 180,707 | 10.6 | 774,397 | 16.0 | 552,122 | 11.3 | ||||||||||||||||||||||||
| Trade show expense | 121,200 | 7.3 | 105,000 | 6.2 | 361,200 | 7.5 | 315,000 | 6.4 | ||||||||||||||||||||||||
| Travel and auto | 23,945 | 1.4 | 27,951 | 1.6 | 128,370 | 2.7 | 82,630 | 1.7 | ||||||||||||||||||||||||
| All other operating expenses | 282,742 | 17.1 | 195,370 | 11.5 | 594,897 | 12.4 | 598,803 | 12.2 | ||||||||||||||||||||||||
| Total expenses | 673,468 | 40.6 | 509,028 | 29.9 | 2,007,706 | 41.6 | 1,548,555 | 31.6 | ||||||||||||||||||||||||
| Margin contribution | $ | 982,606 | 59.4 | % | $ | 1,192,037 | 70.1 | % | $ | 2,823,599 | 58.4 | % | $ | 3,346,618 | 68.4 | % | ||||||||||||||||
For the three-month period ended September 30, 2019 compared to the three-month period ended September 30, 2018:
- Total revenue from this venue grew to $1.70 million compared to $1.66 million for the comparable period in 2018. Royalties and fees from franchising grew to $1.44 million compared to $1.34 million for the comparable period in 2018. This increase was partially offset by a decrease in royalties and fees from grocery store take-n-bake, which decreased to $263,000 from $311,000 compared to the comparable period in 2018. The increase in franchise fees and decrease in license fees from grocery stores reflects the change in emphasis on franchising versus licensing to grocery stores to sell take-n-bake pizza because of the stronger economic conditions that exist today.
- Salaries and wages, trade show expense and other operating costs decreased to $509,000 from $673,000. In January the company undertook an in-depth review of this venue to find ways to further reduce its costs while still accomplishing its objectives. These efforts resulted in the reduction of various operating expenses. It is anticipated that this reduction in operating cost will continue to benefit future quarters as well.
- Gross margin increased to 70.1% from 59.4% for a margin increasing to $1.2 million from $983,000.
For the nine-month period ended September 30, 2019 compared to the nine-month period ended September 30, 2018:
- Total revenue from this venue was $4.90 million compared to $4.83 million for the comparable period in 2018. Royalties and fees from franchising grew to $4.06 million compared to $3.73 million for the comparable period in 2018. This increase was partially offset by a decrease in royalties and fees from grocery store take-n-bake, which decreased to $835,000 from $1.1 million compared to the comparable period in 2018. The increase in franchise fees and decrease in license fees from grocery stores reflects the change in emphasis on franchising versus licensing to grocery stores to sell take-n-bake pizza because of the stronger economic conditions that exist today.
- Salaries and wages, trade show expense and other operating costs decreased to $1.55 million from $2.01 million. In January the company undertook an in-depth review of this venue to find ways to further reduce its costs while still accomplishing its objectives. These efforts resulted in the reduction of various operating expenses. This reduction in operating cost is expected to continue to benefit future quarters as well.
- Gross margin increased to 68.4% from 58.4% or to $3.35 million from $2.82 million.
The following table sets forth the revenue, expense and margin contribution of the company's Craft Pizza & Pub venue and the percent relationship to its revenue:
| Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||||||||||||||||||
| Description | 2018 | 2019 | 2018 | 2019 | ||||||||||||||||||||||||||||
| Revenue | $ | 1,308,890 | 100 | % | $ | 1,221,843 | 100 | % | $ | 3,663,255 | 100 | % | $ | 3,693,922 | 100 | % | ||||||||||||||||
| Cost of sales | 284,075 | 21.7 | 261,922 | 21.4 | 806,653 | 22.0 | 777,646 | 21.1 | ||||||||||||||||||||||||
| Salaries and wages | 400,926 | 30.6 | 361,138 | 29.6 | 1,127,124 | 30.8 | 1,106,815 | 29.9 | ||||||||||||||||||||||||
| Facility cost including rent, common area and utilities | 191,553 | 14.6 | 216,268 | 17.7 | 473,895 | 12.9 | 625,968 | 16.9 | ||||||||||||||||||||||||
| Packaging | 33,665 | 2.6 | 32,448 | 2.6 | 94,407 | 2.6 | 99,239 | 2.7 | ||||||||||||||||||||||||
| All other operating expenses | 138,185 | 10.6 | 206,080 | 16.9 | 382,360 | 10.4 | 600,040 | 16.2 | ||||||||||||||||||||||||
| Total expenses | 1,048,404 | 80.1 | 1,077,856 | 88.2 | 2,884,388 | 78.7 | 3,209,708 | 86.8 | ||||||||||||||||||||||||
| Margin contribution | $ | 260,486 | 19.9 | % | $ | 143,987 | 11.8 | % | $ | 778,867 | 21.3 | % | $ | 484,214 | 13.2 | % | ||||||||||||||||
Margin contribution from this venue for the nine-month period ended September 30, 2019 was decreased $35,636 for non-cash expense related to the adoption of ASU 2016-02 accounting for leases which became effective after January 1, 2019 for publicly reporting companies.
For the three-month period ended September 30, 2019 compared to the three-month period ended September 30, 2018:
- Revenue from this venue decreased to $1.22 million from $1.31 million. The primary reason for the decrease is the comparison period in 2018 has grand opening sales for the latest two openings.
- Cost of sales improved to 21.4% of revenue compared to 21.7% as a result of careful but intensive supervisory focus and as the restaurants gained experience over time.
- Salaries and wages improved significantly to 29.6% from 30.6% as a result of careful but intensive supervisory focus and as the restaurants gained experience over time.
- Facility costs, including rent, common area maintenance and utilities, increased to 17.7% from 14.6% primarily because of non-discretionary increases in common area charges by the shopping centers. In 2018, all four locations were operating in new strip centers where common area maintenance fees were based on the landlord's estimate of what those fees were going to be. When the actual costs were known for 2018, the company had to pay common area expenses in 2019 based on the actual for 2018. In two of the locations the common area maintenance costs were more than double the landlord's estimate. In addition, per the note following the chart above, there was additional non-cash rent expense related to the adoption of ASU 2016-02.
- All other costs and expenses increased to 16.9% from 10.6%. These increases came primarily from insurance costs, advertising costs and delivery costs from starting third-party delivery.
- Gross margin contribution from this venue decreased to 11.8% from 19.9% as a result of the above mentioned primarily fixed cost increases which more than offset the improvement in controllable variable costs (mainly cost of sales and labor).
For the nine-month period ended September 30, 2019 compared to the nine-month period ended September 30, 2018:
- Revenue from this venue increased to $3.69 million from $3.66 million despite the highly unusual extreme weather conditions in Indiana during the months of January and February.
- Cost of sales improved to 21.1% of revenue compared to 22.0% as a result of supervisory focus and as the restaurants gained experience and efficiency over time.
- Salaries and wages improved to 29.9% from 30.8% as a result of supervisory focus and as the restaurants gained experience over time. However, that efficiency gained was partially offset by the fixed cost of salaries against lower sales in January and February due to the highly unusual extreme weather conditions in Indiana during those months.
- Facility costs, including rent, common area maintenance and utilities, increased to 16.9% from 12.9% primarily because of non-discretionary increases in common area charges by the shopping centers. In 2018, all four locations were operating in new strip centers where common area maintenance fees were based on the landlord's estimate of what those fees were going to be. When the actual costs were known for 2018, the company had to pay common area expenses in 2019 based on the actual for 2018. In two of the locations the common area maintenance costs were more than double the landlord's estimate. In addition, per the note following the chart above, there was additional non-cash rent expense related to the adoption of ASU 2016-02.
- All other costs and expenses increased to 16.2% from 10.4%. These increases came largely from increases in insurance costs, advertising costs and delivery costs from starting third-party delivery. The insurance increase was a combination of price increases magnified by lower sales in January and February. The increase in advertising was to a more normal level from the reduced level in 2018 during the honeymoon period of new openings. The delivery fees were the result of adding delivery service by use of outside vendors, which was started to help compensate for the impact on sales from inclement weather conditions and to stay current with consumer purchasing trends.
- Gross margin contribution from this venue decreased to 13.2% from 21.3%, which was significantly impacted by the highly unusual extreme weather conditions in January and February. The margin decrease was also the result of the above mentioned primarily fixed cost increases, which more than offset the improvement in controllable variable costs (mainly cost of sales and labor).
The following table sets forth the revenue, expense and margin contribution of the Company-owned non-traditional venue and the percent relationship to its revenue:
| Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||||||||||||||||||
| Description | 2018 | 2019 | 2018 | 2019 | ||||||||||||||||||||||||||||
| Revenue | $ | 283,135 | 100 | % | $ | 169,422 | 100 | % | $ | 862,777 | 100 | % | $ | 499,944 | 100 | % | ||||||||||||||||
| Total expenses | 279,079 | 98.6 | 157,652 | 93.1 | 851,766 | 98.7 | 464,470 | 92.9 | ||||||||||||||||||||||||
| Margin contribution | $ | 4,056 | 1.4 | % | 11,770 | 6.9 | % | $ | 11,011 | 1.3 | % | $ | 35,474 | 7.1 | % | |||||||||||||||||
Gross revenue from this venue decreased to $169,000 and $500,000 from $283,000 and $863,000 for the respective three-month and nine-month periods ended September 30, 2019 compared to the comparable periods in 2018. The primary reason for this decrease was the company operating three non-traditional locations in the three-month and nine-month periods ended September 30, 2018 compared to one location in the three-month and nine-month periods ended September 30, 2019. The two locations vacated in December 2018 were locations that the company was only operating to the end of their contract terms. The company does not intend to operate any more company-owned non-traditional locations except the one location that it is currently operating.
The following bullet points discuss other financial highlights from the quarter:
- Operating income increased to $835,000 from $714,000 and $2.39 million from $2.12 million for the three-month and nine-month periods ended September 30, 2019. This increase was primarily a result of increased margin contribution on the franchising venue to $1.17 million from $983,000 and to $3.35 million from $2.82 million for the three-month and nine-month periods ended September 30, 2019. This increase was partially offset by the decrease in margin contribution from the company-owned Craft Pizza & Pub locations as a result of the highly unusual severe winter weather conditions for Indiana during the months of January and February 2019, plus fixed cost increases as discussed above.
- General and administrative expenses remained approximately the same for the three-month and nine-month periods ended September 30, 2019.
- Interest expense increased to $220,000 from $173,000 and to $567,000 from $486,000 for the three-month and nine-month periods ended September 30, 2019. The increase was the result of increased rate of interest on the company's bank debt, partially offset by the decreased balance of the loans from continued monthly amortization of principal.
The statements contained in this press release concerning the company's future revenues, profitability, financial resources, market demand and product development are forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) relating to the company that are based on the beliefs of the management of the company, as well as assumptions and estimates made by and information currently available to the company's management. The company's actual results in the future may differ materially from those indicated by the forward-looking statements due to risks and uncertainties that exist in the company's operations and business environment, including, but not limited to: the ability of the company to refinance its debt as currently planned, competitive factors, pricing pressures, non-renewal of franchise agreements, shifts in market demand, the success of new franchise programs, including Noble Roman's Craft Pizza & Pub format, the company's ability to successfully operate and manage costs of an increased number of company-owned restaurants, general economic conditions, changes in demand for the company's products or franchises, the success or failure of individual franchisees and licensees, changes in prices or supplies of food ingredients and labor, and dependence on continued involvement of current management. Should one or more of these risks or uncertainties materialize, or should underlying assumptions or estimates prove incorrect, actual results may differ materially from those described herein as anticipated, believed, estimated, expected or intended. The company undertakes no obligations to update the information in this press release for subsequent events.
FOR ADDITIONAL INFORMATION, CONTACT:
For Media Information: Scott Mobley, President& CEO 317/634-3377
For Investor Relations: Paul Mobley, Executive Chairman 317/634-3377
-END-
Noble Roman's, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited)
| Assets | December 31,2018 | September 30,2019 | ||||||
| Current assets: | ||||||||
| Cash | $ | 76,194 | $ | 274,404 | ||||
| Accounts receivable - net | 1,573,600 | 841,034 | ||||||
| Inventories | 962,783 | 990,059 | ||||||
| Prepaid expenses | 688,259 | 726,459 | ||||||
| Total current assets | 3,300,836 | 2,831,956 | ||||||
| Property and equipment: | ||||||||
| Equipment | 2,872,494 | 2,886,246 | ||||||
| Leasehold improvements | 1,180,050 | 1,180,637 | ||||||
| Construction and equipment in progress | 119,340 | 292,203 | ||||||
| 4,171,884 | 4,359,086 | |||||||
| Less accumulated depreciation and amortization | 1,399,435 | 1,607,689 | ||||||
| Net property and equipment | 2,772,449 | 2,751,397 | ||||||
| Deferred tax asset | 4,817,309 | 4,481,550 | ||||||
| Deferred contract cost | 698,935 | 843,000 | ||||||
| Goodwill | 278,466 | 278,466 | ||||||
| Operating lease right of use assets | - | 4,291,625 | ||||||
| Other assets including long-term portion of receivables - net | 3,808,957 | 5,383,019 | ||||||
| Total assets | $ | 15,676,952 | $ | 20,861,013 | ||||
| Liabilities and Stockholders' Equity | ||||||||
| Current liabilities: | ||||||||
| Current portion of term loan payable to bank | $ | 871,429 | $ | 871,429 | ||||
| Accounts payable and accrued expenses | 523,315 | 368,351 | ||||||
| Current portion of operating lease liability | - | 333,763 | ||||||
| Total current liabilities | 1,394,744 | 1,573,543 | ||||||
| Long-term obligations: | ||||||||
| Term loans payable to bank (net of current portion) | 3,898,733 | 3,285,100 | ||||||
| Convertible notes payable | 1,539,204 | 1,468,918 | ||||||
| Operating lease liabilities | - | 4,098,912 | ||||||
| Deferred contract income | 698,935 | 843,000 | ||||||
| Total long-term liabilities | 6,136,872 | 9,695,930 | ||||||
| Stockholders' equity: | ||||||||
| Common stock - no par value (40,000,000 shares authorized,21,583,032 issued and outstanding as of December 31, 2018 and21,915,413 as of September 30, 2019) | 24,739,482 | 24,852,998 | ||||||
| Accumulated deficit | (16,594,146 | ) | (15,261,458 | ) | ||||
| Total stockholders' equity | 8,145,336 | 9,591,540 | ||||||
| Total liabilities and stockholders' equity | $ | 15,676,952 | $ | 20,861,013 | ||||
Noble Roman's, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
| Three months endedSeptember 30, | Nine months endedSeptember 30, | |||||||||||||||
| 2018 | 2019 | 2018 | 2019 | |||||||||||||
| Revenue: | ||||||||||||||||
| Restaurant revenue - company-owned restaurants | $ | 1,308,890 | $ | 1,221,843 | $ | 3,663,255 | $ | 3,693,922 | ||||||||
| Restaurant revenue - company-owned non-traditional | 283,135 | 169,422 | 862,777 | 499,944 | ||||||||||||
| Franchising revenue | 1,656,074 | 1,681,951 | 4,831,305 | 4,895,173 | ||||||||||||
| Administrative fees and other | 26,548 | 6,059 | 47,177 | 33,789 | ||||||||||||
| Total revenue | 3,274,647 | 3,079,275 | 9,404,514 | 9,122,828 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Restaurant expenses - company-owned restaurants | 1,048,566 | 1,077,856 | 2,877,957 | 3,209,709 | ||||||||||||
| Restaurant expenses - company-ownednon-traditional | 279,079 | 157,652 | 851,766 | 464,470 | ||||||||||||
| Franchising expenses | 673,468 | 509,029 | 2,007,706 | 1,548,555 | ||||||||||||
| Total operating expenses | 2,001,113 | 1,744,537 | 5,737,429 | 5,222,734 | ||||||||||||
| Depreciation and amortization | 125,399 | 66,872 | 298,155 | 236,918 | ||||||||||||
| General and administrative expenses | 434,457 | 432,920 | 1,252,781 | 1,273,960 | ||||||||||||
| Total expenses | 2,560,970 | 2,244,329 | 7,288,365 | 6,733,612 | ||||||||||||
| Operating income | 713,676 | 834,946 | 2,116,149 | 2,389,217 | ||||||||||||
| Interest expense | 172,639 | 219,674 | 486,292 | 566,845 | ||||||||||||
| Adjust valuation of receivables | 1,295,805 | - | 1,295,805 | - | ||||||||||||
| Income (loss) before income taxes | (754,768 | ) | 615,272 | 334,052 | 1,822,369 | |||||||||||
| Income tax expense | (192,491 | ) | 147,665 | 81,632 | 437,369 | |||||||||||
| Net income (loss) | $ | (562,277 | ) | $ | 467,607 | $ | 252,420 | $ | 1,385,003 | |||||||
| Earnings (loss) per share - basic: | ||||||||||||||||
| Net income (loss) before income tax | $ | ( .04 | ) | $ | .03 | $ | .02 | $ | .08 | |||||||
| Net income (loss) | $ | ( .03 | ) | $ | .02 | $ | .01 | $ | .06 | |||||||
| Weighted average number of common sharesoutstanding | 21,428,684 | 21,976,283 | 21,153,728 | 21,797,946 | ||||||||||||
| Diluted earnings (loss) per share: | ||||||||||||||||
| Net income (loss) before income tax | $ | ( .03 | ) | $ | .03 | $ | .01 | $ | .08 | |||||||
| Net income (loss) | $ | ( .02 | ) | $ | .02 | $ | .01 | $ | .06 | |||||||
| Weighted average number of common sharesoutstanding | 26,294,754 | 23,547,037 | 26,294,274 | 23,368,701 | ||||||||||||
SOURCE: Noble Roman's, Inc.
View source version on accesswire.com:
https://www.accesswire.com/566634/Noble-Romans-Announces-Third-Quarter-2019-Results
