Rocky Mountain Chocolate Factory, Inc. Reports Improved Third
Quarter Operating Results
Nine-Month Diluted E.P.S. More Than Double to $0.45, Versus
$0.22 in Prior-Year Period
DURANGO, CO--(Marketwired - Jan 21, 2014) - Rocky Mountain
Chocolate Factory, Inc. (NASDAQ: RMCF) (the "Company") today
reported its operating results for the third quarter and first nine
months of FY2014. The Company franchises and operates gourmet
chocolate and confection stores and manufactures an extensive line
of premium chocolates and other confectionery products. Its
majority-owned subsidiary, U-Swirl, Inc. (OTCQB: SWRL), franchises
and operates self-serve frozen yogurt cafés. Rocky Mountain
Chocolate Factory will host an investor conference call today at
4:15 p.m. Eastern Time to discuss its operating results and other
topics of interest (see details below).
THIRD QUARTER HIGHLIGHTS
- Net income attributable to RMCF shareholders totaled $699,000,
or $0.11 per basic and diluted share, compared with a net loss
of $509,000, or $(0.08) per share, in the third quarter of FY2013.
For the first nine months of FY2014, net income attributable
to RMCF shareholders increased 110.4 percent to $2,906,000, versus
$1,382,000 in the corresponding period of the previous fiscal
year.
- The Company's earnings before interest,
taxes, depreciation and amortization ("EBITDA") before
non-cash equity compensation and impairment charges ("adjusted
EBITDA") declined 5.7 percent to $1,381,000 in the third
quarter of FY2014 compared with $1,464,000 in the third
quarter of FY2013. In the first nine months of FY2014 adjusted
EBITDA increased 10.3 percent to $5,574,000 compared
with $5,053,000 in the first nine months of the prior
year.
- The Company's majority-owned subsidiary, U-Swirl, Inc.
("U-Swirl"), reported income from operations of $130,255 in
the nine months ended November 30, 2013, compared with an operating
loss of $226,672 in the prior-year period.
- The Company's total revenue increased 7.5 percent to
approximately $9.3 million in the quarter ended November 30, 2013,
compared with approximately $8.6 million in the third quarter of
the previous fiscal year. Same-store sales at domestic
franchised Rocky Mountain Chocolate Factory locations
were unchanged from the prior-year period.
- Factory sales increased 4.7 percent in the most recent
quarter, relative to the year-earlier quarter, while factory
gross margin narrowed slightly to 30.8 percent, from 31.2
percent a year earlier.
- Retail sales rose 17.4 percent in the third quarter of
FY2014, when compared with the prior-year period. Retail
gross margin improved to 59.3 percent of retail sales, versus
58.1 percent in the year-earlier quarter.
- Royalty and marketing fees increased 16.9 percent from the
prior-year period, primarily due to the acquisition of
a majority ownership position in the U-Swirl franchise
system.
- Operating income improved to $1,004,000 in the most recent
quarter, compared with an operating loss of $833,000 in
the third quarter of the previous fiscal year.
- The Company's franchisees and licensees opened
one domestic Rocky Mountain Chocolate Factory store,
three international licensed stores, and two co-branded
Cold Stone Creamery stores during the third quarter
of FY2014. U-Swirl, Inc. expanded its network of self-serve
frozen yogurt stores with the addition of 11 franchised
Josie's Frozen Yogurt locations and the opening of one
franchised U-Swirl café in the quarter ended November 30,
2013.
- Subsequent to the end of the third quarter, Rocky Mountain
Chocolate Factory and Wells Fargo Bank finalized a
$7.0 million bank credit facility agreement for the purpose of
funding acquisitions by the Company's majority-owned
subsidiary, U-Swirl, Inc.
- Subsequent to the end of the third quarter (on January 17,
2014), Rocky Mountain's majority-owned subsidiary,
U-Swirl, Inc., completed the acquisition of two self-serve
frozen yogurt chains. On a combined basis, the acquisitions
more than tripled the number of frozen yogurt cafés operated
by U-Swirl, its franchisees and licensees.
- The Company paid its 41st consecutive quarterly cash
dividend in September 2013. The 42nd consecutive quarterly
cash dividend, in the amount of $0.11 per share, was paid on
December 13, 2013.
MANAGEMENT COMMENTS
"We are pleased to report sharp improvements in earnings for the
three and nine months ended November 30, 2013, which resulted from
higher revenues, slightly improved gross margins, and the absence
of non-recurring prior-year asset impairment charges associated
with the restructuring of our frozen yogurt operations," stated
Bryan Merryman, Chief Operating Officer and Chief Financial Officer
of Rocky Mountain Chocolate Factory, Inc. "The inherent
profitability of the Rocky Mountain Chocolate Factory business
model, combined with creating a roll-up vehicle in the frozen
yogurt industry, allowed net income attributable to RMCF
shareholders to more than double in the first nine months of Fiscal
2014."
"The improvements in factory sales during the third quarter were
primarily due to a 31.8 percent increase in shipments to customers
outside our system of franchised retail locations and an increase
in sales to international and co-branded store locations. A 4.9
percent decline in same-store pounds of product purchased by our
network of franchised stores was due, we believe, to a change in
retail shopping days following the Thanksgiving holiday in 2013,
when compared with the previous year."
"We were pleased with the improved operating performance of our
majority-owned frozen yogurt subsidiary, U-Swirl, Inc., which
recorded operating income of $130,255 in the first nine months of
Fiscal 2014, compared with an operating loss of $226,672 in the
prior-year period," continued Merryman. "We believe U-Swirl is
well-positioned to become a leading consolidator in the self-serve
frozen yogurt segment of the $6 billion away-from-home frozen
desserts industry. Subsequent to the end of our third quarter,
U-Swirl completed the acquisitions of CherryBerry Enterprises, LLC
and Yogli Mogli, LLC. On a combined basis, these acquisitions
increased the number of frozen yogurt cafés operated by U-Swirl and
its franchisees and licensees by more than 200%, to 267 locations
in 35 states and three foreign countries. Rocky Mountain provided
the cash portion of the acquisitions' funding through the issuance
of a $7.75 million convertible note to U-Swirl."
"On the licensing front, sales of Kellogg's Limited Edition
Rocky Mountain Chocolate Factory Chocolatey Almond Cereal
exceeded our expectations during the test marketing phase, and we
were recently pleased to learn that Kellogg is rolling out the
specialty cereal to a majority of its retail distribution channels.
We have always believed that the strength of our national brand
represents an asset that can be leveraged, through licensing
agreements, into other product categories, and we are hopeful that
our success in the cereal industry will lead to additional
licensing opportunities going forward."
"Internationally, we continue to identify countries where
Rocky Mountain Chocolate Factory stores can appeal to
consumers, and we have significantly expanded the geographic scope
of our negotiations with potential licensees during Fiscal 2014,"
added Merryman. "Licensees are now operating stores in Canada, the
United Arab Emirates, South Korea and Japan. The first two store
locations in Saudi Arabia are expected to open in the first quarter
of FY2015, and we are in discussions with potential licensees
and/or have business development activities underway in an
additional eight countries."
"Bolstered by a strong balance sheet, we are confident in the
Company's ability to move forward with new growth initiatives in
coming years," noted Frank Crail, Founder and Chief Executive
Officer of Rocky Mountain Chocolate Factory, Inc. "At the end of
our most recent quarter, we had approximately $3.4 million of cash
in the bank and working capital of $10.0 million. We recently paid
our 42nd consecutive quarterly cash dividend, in the amount of
$0.11 per share, which provides investors with a current yield of
3.8 percent, based upon Friday's closing stock price of $11.65 per
share."
THIRD QUARTER RESULTS
For the three months ended November 30, 2013 (Q3 FY2014),
revenue increased 7.5 percent to approximately $9.3 million,
compared with revenue of approximately $8.6 million in the quarter
ended November 30, 2012 (Q3 FY2013). The revenue increase was
attributable to higher factory sales, increased retail sales from
Company-owned stores, and an increase in royalty and marketing
fees.
Same-store sales at franchised Rocky Mountain Chocolate
Factory retail outlets were unchanged in the most recent
quarter when compared with the prior-year period.
Total factory sales rose 4.7 percent to approximately $6.6
million in the third quarter of FY2014, versus approximately $6.3
million in the three months ended November 30, 2012, due to a 31.8
percent increase in shipments of product to customers outside the
Company's network of franchised and licensed retail stores and an
increase in sales to international and co-branded locations,
partially offset by a 4.9 percent decrease in same-store pounds of
factory product purchased by franchised and licensed retail stores,
and a 5.1 percent decrease in the average number of domestic
Rocky Mountain Chocolate Factory stores in operation. The
Company believes the decline in same-store pounds purchased was
largely the result of a change in retail shopping days following
the Thanksgiving holiday in the most recent quarter when compared
with the prior-year period. Factory gross margin declined by 40
basis points to 30.8 percent of factory sales in the most recent
quarter, compared with 31.2 percent in the prior-year period. The
decrease in factory gross margin was due primarily to increased
costs of certain materials.
Royalties, marketing fees, and franchise fees increased 13.0
percent to approximately $1.5 million, compared with approximately
$1.3 million in the year-earlier quarter, due to a 23.7 percent
increase the number of domestic franchise stores in operation. This
increase was primarily the result of royalty and marketing fees
associated with the U-Swirl franchise system, partially offset by a
decrease in the number of domestic Rocky Mountain Chocolate
Factory franchised stores in operation and fewer domestic
franchise store openings. During the third quarter of FY2014,
domestic franchisees opened two new stores, versus five new stores
opened in the third quarter of FY2013.
Retail sales increased 17.4 percent to approximately $1.2
million, from approximately $1.0 million in the prior-year quarter,
primarily due to a greater number of Company-operated stores in
operation resulting from the acquisition of a majority ownership in
U-Swirl, Inc. Same-store sales at all Company-owned stores
decreased 7.6 percent in the most recent quarter relative to the
third quarter of FY2013. Retail gross margin improved from 58.1
percent of retail sales in the three months ended November 30, 2012
to 59.3 percent of retail sales in the three months ended November
30, 2013, due primarily to an increase in U-Swirl stores in
operation and the higher gross margins associated with such
stores.
Net income attributable to the Company's shareholders improved
to $699,174, or $0.11 per basic and diluted share, in the third
quarter of FY2014, compared with a net loss attributable to RMCF
shareholders of $509,484, or $(0.08) per share, in the third
quarter of FY2013. The year-over-year increase in net income was
due primarily to a $1,978,000 asset impairment charge for Aspen
Leaf Yogurt operations that was recognized in the third
quarter of FY2013. No such charge was recognized in the third
quarter of FY2014.
During the third quarter of FY2014, domestic franchisees opened
one new Rocky Mountain Chocolate Factory kiosk store in
Phoenix, Arizona. U-Swirl Frozen Yogurt franchisees opened
one new store in Pearl, Mississippi. Two new Cold Stone
Creamery co-branded stores were opened in Ammons, Idaho and
Spanish Forks, Utah. International licensees opened two new
Rocky Mountain Chocolate Factory stores in South Korea and
one new Rocky Mountain Chocolate Factory store in Canada.
Complete lists of stores are available on the Company's websites at
www.rmcf.com and www.u-swirl.com.
NINE-MONTH RESULTS
For the nine months ended November 30, 2013 (First Nine Months
of FY2014), revenue increased 8.1 percent to approximately $28.1
million, compared with revenue of approximately $26.0 million in
the first nine months of FY2013. The revenue increase was
attributable to increases in factory sales, retail sales from
Company-owned stores, and royalty, franchise and marketing
fees.
Same-store sales at franchised Rocky Mountain Chocolate
Factory retail outlets increased 1.8 percent in the nine
months ended November 30, 2013 when compared with the prior-year
period.
Total factory sales increased 1.2 percent to approximately $17.7
million in the first nine months of FY2014, versus approximately
$17.5 million in the nine months ended November 30, 2012, due to
higher sales to international licensed stores and a 2.7 percent
increase in shipments of product to customers outside the Company's
network of franchised and licensed retail stores. These increases
were partially offset by a 5.1 percent decrease in the average
number of domestic Rocky Mountain Chocolate Factory stores in
operation and a 0.1 percent decrease in same-store pounds of
factory product purchased by franchised and licensed retail stores.
Factory gross margin declined by 20 basis points to 32.0 percent of
factory sales, compared with 32.2 percent in the prior-year period,
due primarily to higher costs for certain materials.
Royalties, marketing fees, and franchise fees increased 24.7
percent to approximately $5.5 million, compared with approximately
$4.4 million in the year-earlier period. The increase was due to a
19.4 percent expansion in the number of domestic franchise stores
in operation, primarily as a result of royalty and marketing fees
associated with the U-Swirl franchise system and franchise fees
associated with license agreements in South Korea and the Kingdom
of Saudi Arabia.
Retail sales increased 19.2 percent to approximately $5.0
million, from approximately $4.2 million in the prior-year period,
primarily due to changes in units in operation resulting from the
acquisition of a majority ownership in U-Swirl, Inc. Same-store
sales at Company-owned locations decreased 1.4 percent in the most
recent nine-month period relative to the first nine months of
FY2013. Retail gross margin improved from 61.3 percent of retail
sales in the nine months ended November 30, 2012 to 64.7
percent of retail sales in the nine months ended November 30,
2013.
Net income attributable to the Company's shareholders increased
110.4 percent to $2,906,265, or $0.48 per basic and $0.45 per
diluted share, in the first nine months of FY2014, compared with
net income attributable to RMCF shareholders of $1,381,627, or
$0.23 per basic and $0.22 per diluted share, in the corresponding
period of the previous fiscal year. The year-over-year increase in
net income was due primarily to the recognition of a $1,978,000
impairment charge related to Aspen Leaf Yogurt assets in
the third quarter of FY2013. No such loss was recognized in the
first nine months of FY2014. Also, U-Swirl recorded an operating
profit in the first nine months of FY2014, compared with an
operating loss in the corresponding period of the previous fiscal
year.
On December 13, 2013, the Company paid its 42nd consecutive
quarterly cash dividend, in the amount of $0.11 per share, to
shareholders of record at the close of business on November 29,
2013.
Investor Conference Call
The Company will host an investor conference call today, January
21, 2014, at 4:15 p.m. Eastern Time, to discuss its operating
results for the quarter and nine months ended November 30, 2013,
along with other topics of interest. To participate in the
conference call, please dial 1-877-374-8416 (international and
local participants dial 412-317-6716) approximately five minutes
prior to 4:15 p.m. EST on Tuesday, January 21, 2014 and ask to be
connected to the "Rocky Mountain Chocolate Factory Conference
Call."
A replay of the conference call will be available one hour after
completion of the call until Tuesday January 28, 2014 at 5:00 pm
EST by dialing 877-344-7529 (international and local participants
dial 412-317-0088) and entering the conference I.D. # 10039052.
About Rocky Mountain Chocolate Factory, Inc.
Rocky Mountain Chocolate Factory, Inc., headquartered in
Durango, Colorado, is an international franchiser of gourmet
chocolate, confection and self-serve frozen yogurt stores and a
manufacturer of an extensive line of premium chocolates and other
confectionery products. As of January 21, 2014 the Company,
its subsidiary and its franchisees operated 623 Rocky Mountain
Chocolate Factory and self-serve frozen yogurt stores in 44
states, Canada, Japan, South Korea, The United Arab Emirates,
Pakistan and Turkey. The Company's common stock is listed on The
Nasdaq Global Market under the symbol "RMCF." The common stock of
U-Swirl, Inc. trades on the OTCQB market under the symbol
"SWRL."
Forward-Looking Statements
Certain statements in this press release are
"forward-looking statements" within the meaning of Section 27A of
the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. These statements involve risks and
uncertainties, and the Company undertakes no obligation to update
any forward-looking information. Risks and uncertainties that could
cause cash flows to decrease or actual results to differ materially
include, without limitation, seasonality, consumer interest in the
Company's products, general economic conditions, consumer and
retail trends, costs and availability of raw materials,
competition, the success of the Company's co-branding agreement
with Cold Stone Creamery Brands, the success of international
expansion efforts, including but not limited to new store openings,
the success of U-Swirl, Inc. and other risks. Readers are referred
to the Company's periodic reports filed with the SEC, specifically
the most recent reports which identify important risk factors that
could cause actual results to differ from those contained in the
forward-looking statements. The information contained in this press
release is a statement of the Company's present intentions, beliefs
or expectations and is based upon, among other things, the existing
business environment, industry conditions, market conditions and
prices, the economy in general and the Company's assumptions. The
Company may change its intentions, beliefs or expectations at any
time and without notice, based upon any changes in such factors, in
its assumptions or otherwise. The cautionary statements contained
or referred to in this press release should be considered in
connection with any subsequent written or oral forward-looking
statements that the Company or persons acting on its behalf may
issue.
For Further Information, Contact Bryan J. Merryman COO/CFO (970)
259-0554
(Financial Highlights Follow)
STORE INFORMATION |
|
|
|
New stores opened during three months ended November 30, 2013 |
|
Stores open as of November 30, 2013 |
United States |
|
|
|
|
Rocky Mountain Chocolate Factory |
|
|
|
|
|
Franchise Stores |
|
1 |
|
222 |
|
Company-Owned Stores |
|
1 |
|
7 |
|
Cold
Stone Creamery |
|
2 |
|
59 |
U-Swirl, Inc. |
|
|
|
|
|
Franchise Stores |
|
1 |
|
77 |
|
Company-Owned Stores |
|
0 |
|
8 |
International License Stores |
|
3 |
|
72 |
Total |
|
8 |
|
445 |
|
|
|
|
|
|
|
|
|
|
SELECTED BALANCE SHEET DATA |
(in thousands) |
|
|
|
|
|
|
|
November 30, 2013 |
|
February 28, 2013 |
|
|
(unaudited) |
|
|
Current Assets |
|
$ |
14,373 |
|
$ |
14,544 |
Total
Assets |
|
$ |
24,242 |
|
$ |
23,834 |
Current Liabilities |
|
$ |
4,340 |
|
$ |
5,563 |
Stockholder's Equity |
|
$ |
18,968 |
|
$ |
17,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interim
Unaudited |
STATEMENTS
OF OPERATIONS |
(in
thousands, except per share data) |
|
|
|
|
|
|
|
|
|
Three Months Ended November 30, |
|
|
Three Months Ended November 30, |
|
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factory sales |
|
$ |
6,622 |
|
|
$ |
6,323 |
|
|
71.4 |
% |
|
73.2 |
% |
|
Royalty and marketing fees |
|
|
1,426 |
|
|
|
1,220 |
|
|
15.4 |
% |
|
14.1 |
% |
|
Franchise fees |
|
|
53 |
|
|
|
89 |
|
|
0.6 |
% |
|
1.0 |
% |
|
Retail sales |
|
|
1,179 |
|
|
|
1,004 |
|
|
12.7 |
% |
|
11.6 |
% |
|
Total
Revenues |
|
|
9,280 |
|
|
|
8,636 |
|
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of sales |
|
|
5,062 |
|
|
|
4,769 |
|
|
54.5 |
% |
|
55.2 |
% |
|
Franchise costs |
|
|
511 |
|
|
|
458 |
|
|
5.5 |
% |
|
5.3 |
% |
|
Sales
and marketing |
|
|
556 |
|
|
|
448 |
|
|
6.0 |
% |
|
5.2 |
% |
|
General and administrative |
|
|
1,146 |
|
|
|
848 |
|
|
12.3 |
% |
|
9.8 |
% |
|
Retail operating |
|
|
803 |
|
|
|
744 |
|
|
8.7 |
% |
|
8.6 |
% |
|
Depreciation and amortization |
|
|
198 |
|
|
|
223 |
|
|
2.1 |
% |
|
2.6 |
% |
|
Impairment of long-lived assets |
|
|
- |
|
|
|
1,978 |
|
|
0.0 |
% |
|
22.9 |
% |
|
Total
Costs and Expenses |
|
|
8,276 |
|
|
|
9,468 |
|
|
89.2 |
% |
|
109.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
1,004 |
|
|
|
(832 |
) |
|
10.8 |
% |
|
-9.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
17 |
|
|
|
10 |
|
|
0.2 |
% |
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
1,021 |
|
|
|
(822 |
) |
|
11.0 |
% |
|
-9.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
407 |
|
|
|
(313 |
) |
|
4.4 |
% |
|
-3.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Net income |
|
|
614 |
|
|
|
(509 |
) |
|
6.6 |
% |
|
-5.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to non-controlling interest |
|
|
(85 |
) |
|
|
- |
|
|
-0.9 |
% |
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to RMCF |
|
$ |
699 |
|
|
$ |
(509 |
) |
|
7.5 |
% |
|
-5.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share |
|
$ |
0.11 |
|
|
$ |
(0.08 |
) |
|
|
|
|
|
|
Diluted Earnings Per Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share |
|
$ |
0.11 |
|
|
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Outstanding |
|
|
6,115,860 |
|
|
|
6,050,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive Effect of Employee Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options |
|
|
364,692 |
|
|
|
130,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Outstanding, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assuming Dilution |
|
|
6,480,552 |
|
|
|
6,180,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interim
Unaudited |
STATEMENTS
OF OPERATIONS |
(in
thousands, except per share data) |
|
|
|
|
|
|
|
|
Nine Months Ended November 30, |
|
Nine Months Ended November 30, |
|
|
|
2013 |
|
2012 |
|
2013 |
|
|
2012 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
Factory sales |
|
$ |
17,704 |
|
$ |
17,485 |
|
63.0 |
% |
|
67.2 |
% |
|
Royalty and marketing fees |
|
|
5,064 |
|
|
4,128 |
|
18.0 |
% |
|
15.9 |
% |
|
Franchise fees |
|
|
391 |
|
|
248 |
|
1.4 |
% |
|
1.0 |
% |
|
Retail sales |
|
|
4,962 |
|
|
4,163 |
|
17.6 |
% |
|
16.0 |
% |
|
Total
Revenues |
|
|
28,121 |
|
|
26,024 |
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of sales |
|
|
13,790 |
|
|
13,461 |
|
49.0 |
% |
|
51.7 |
% |
|
Franchise costs |
|
|
1,509 |
|
|
1,559 |
|
5.4 |
% |
|
6.0 |
% |
|
Sales
and marketing |
|
|
1,524 |
|
|
1,318 |
|
5.4 |
% |
|
5.1 |
% |
|
General and administrative |
|
|
3,625 |
|
|
2,390 |
|
12.9 |
% |
|
9.2 |
% |
|
Retail operating |
|
|
2,588 |
|
|
2,568 |
|
9.2 |
% |
|
9.9 |
% |
|
Depreciation and amortization |
|
|
670 |
|
|
692 |
|
2.4 |
% |
|
2.7 |
% |
|
Impairment of long-lived assets |
|
|
- |
|
|
1,978 |
|
0.0 |
% |
|
7.6 |
% |
|
Total
Costs and Expenses |
|
|
23,706 |
|
|
23,966 |
|
84.3 |
% |
|
92.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
4,415 |
|
|
2,058 |
|
15.7 |
% |
|
7.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
44 |
|
|
33 |
|
0.2 |
% |
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
4,459 |
|
|
2,091 |
|
15.9 |
% |
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
1,502 |
|
|
709 |
|
5.3 |
% |
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Net income |
|
|
2,957 |
|
|
1,382 |
|
10.5 |
% |
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net (loss) income attributable |
|
|
|
|
|
|
|
|
|
|
|
|
to non-controlling interest |
|
|
51 |
|
|
- |
|
0.2 |
% |
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to RMCF |
|
$ |
2,906 |
|
$ |
1,382 |
|
10.3 |
% |
|
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share |
|
$ |
0.48 |
|
$ |
0.23 |
|
|
|
|
|
|
Diluted Earnings Per Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share |
|
$ |
0.45 |
|
$ |
0.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Outstanding |
|
|
6,094,529 |
|
|
6,085,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive Effect of Employee Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
Options |
|
|
329,927 |
|
|
145,731 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Outstanding, |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assuming Dilution |
|
|
6,424,456 |
|
|
6,230,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP RECONCILIATION |
EBITDA EXCLUDING IMPAIRMENT CHARGES AND |
EQUITY COMPENSATION |
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended November 30, |
|
|
Change |
|
|
|
2013 |
|
2012 |
|
|
|
|
GAAP: Income from Operations |
|
$ |
1,004 |
|
$ |
(832 |
) |
|
220.7 |
% |
|
Depreciation and Amortization |
|
|
198 |
|
|
223 |
|
|
|
|
|
Equity Compensation Expense |
|
|
179 |
|
|
95 |
|
|
|
|
|
Impairment and Restructuring |
|
|
- |
|
|
1,978 |
|
|
|
|
Non-GAAP, adjusted EBITDA |
|
$ |
1,381 |
|
$ |
1,464 |
|
|
-5.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP RECONCILIATION |
EBITDA EXCLUDING IMPAIRMENT CHARGES AND |
EQUITY COMPENSATION |
(in thousands) |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended November 30, |
|
Change |
|
|
|
2013 |
|
2012 |
|
|
|
GAAP: Income from Operations |
|
$ |
4,415 |
|
$ |
2,058 |
|
114.5 |
% |
|
Depreciation and Amortization |
|
|
670 |
|
|
692 |
|
|
|
|
Equity Compensation Expense |
|
|
489 |
|
|
325 |
|
|
|
|
Impairment and Restructuring |
|
|
- |
|
|
1,978 |
|
|
|
Non-GAAP, adjusted EBITDA |
|
$ |
5,574 |
|
$ |
5,053 |
|
10.3 |
% |
For Further Information, Contact Bryan J. Merryman COO/CFO (970)
259-0554
U Swirl (CE) (USOTC:SWRL)
Historical Stock Chart
From Oct 2024 to Nov 2024
U Swirl (CE) (USOTC:SWRL)
Historical Stock Chart
From Nov 2023 to Nov 2024