This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
Stocks Under $10 with 50-100% upside potential - 14 days FREE!

Granite City Reports 26.4% Increase In Revenue In Second Quarter 2012

Stocks in this article: GCFB

About Granite City

Granite City Food & Brewery Ltd. develops and operates two casual dining concepts: Granite City Food & Brewery and Cadillac Ranch All American Bar & Grill. Granite City Food & Brewery is a polished casual American restaurant that features a great dining experience with affordable, high-quality menu items prepared from made-from-scratch recipes, served in generous portions. There is a brewery onsite, serving hand-crafted and micro brews. Granite City opened its first restaurant in 1999 and is expanding nationwide; there are currently 27 Granite City restaurants in 13 states. Cadillac Ranch restaurants feature freshly prepared, authentic, All-American cuisine in a fun, dynamic environment. Its patrons enjoy a warm, Rock N’ Roll inspired atmosphere, with plenty of room for friends, music and dancing. The Cadillac Ranch menu is diverse with offerings ranging from homemade meatloaf to pasta dishes, all freshly prepared using quality ingredients. The Company purchased its first Cadillac Ranch in November 2011 and has since purchased five additional Cadillac Ranch restaurants along with its intellectual property. The Company currently operates six Cadillac Ranch restaurants in five states. Additional information about Granite City Food & Brewery can be found at www.gcfb.com.

Forward-Looking Statements and Non-GAAP Financial Measurements

Certain statements made in this press release of a non-historical nature constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated. Such factors include, but are not limited to, changes in economic conditions, changes in consumer preferences or discretionary consumer spending, a significant change in the performance of any existing restaurants, our ability to continue funding our operations and meet our debt service obligations, and the risks and uncertainties described in our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 23, 2012.

Additionally, this press release contains certain non-GAAP financial measures, including references to restaurant-level IBO, company-wide EBITDA and adjusted EBITDA. As compared to the nearest GAAP measurement for our company, restaurant-level IBO represents revenue less cost of food, beverage, labor and restaurant operating costs. We use restaurant-level IBO and restaurant-level IBO as a percentage of revenue as internal measurements of restaurant-level operating performance. Restaurant-level IBO as we define it may not be comparable to similar measurements used by other companies and is not a measure of performance or liquidity presented in accordance with GAAP. We believe that restaurant-level IBO is an important component of our financial results because it is a widely used measurement within the restaurant industry to evaluate restaurant-level productivity, efficiency, and performance. We use restaurant-level IBO as a means of evaluating our restaurants’ financial performance compared with our competitors. As compared to the nearest GAAP measurement for our company, company-wide EBITDA represents operating loss with the add-back of depreciation and amortization, net loss on disposal of assets and exit or disposal costs. We use company-wide EBITDA as a way to measure our overall internal operational performance without restaurant closings and as a means of evaluating our financial performance compared with our competitors. As compared to the nearest GAAP measurement for our company, adjusted EBITDA represents operating loss with the add-back of interest expense, pre-opening expenses, acquisition costs, depreciation and amortization, gain on disposal of assets, exit or disposal costs, non-cash share-based compensation and any provision for income taxes, and further adjusts for the difference between the amount of fixed rent recorded on the statements of operations and the actual amount paid for rent expense. We use adjusted EBITDA as a way to measure our overall internal operational performance without restaurant openings and/or closings and as a means of evaluating our restaurants’ financial performance compared with our competitors. These non-GAAP measurements should not be used as substitutes for net loss, net cash provided by or used in operations or other financial data prepared in accordance with GAAP. Schedules of reconciliations of restaurant-level IBO, company-wide EBITDA and adjusted EBITDA for the second quarter and first half of 2012 and 2011 are provided herein.

Finally, in order to provide supplemental results of operations information, we have included certain adjusted financial measures. In particular, we have presented various financial metrics for comparable restaurants, which are those restaurants that we have operated for more than 18 months, and our new restaurants which are those restaurants that we have operated for 18 months or less. The contributions of these groups of restaurants to company-wide performance are set forth herein.

 
Granite City Food & Brewery Ltd.
Condensed Consolidated Statements of Operations
 
    Thirteen Weeks Ended     Twenty-six Weeks Ended
June 26,     June 28, June 26,     June 28,
2012     2011 2012     2011
 
Restaurant revenue $ 30,367,622 $ 24,033,415 $ 58,937,622 $ 47,127,047
 
Cost of sales:
Food, beverage and retail 8,293,977 6,620,449 15,915,630 12,795,505
Labor 10,070,410 8,123,687 19,447,843 16,179,732
Direct restaurant operating 4,362,374 3,475,047 8,590,992 6,826,606
Occupancy   2,407,698     1,897,037     4,778,200     3,392,431  
Total cost of sales   25,134,459     20,116,220     48,732,665     39,194,274  
 
Pre-opening 514,342 - 748,831 -
General and administrative 2,362,852 1,937,442 4,891,546 3,751,048
Acquisition costs 120,505 - 485,185 -
Depreciation and amortization 1,804,163 1,542,759 3,573,294 3,067,760
Exit or disposal activities 16,390 16,917 33,275 (174,560 )
Loss (gain) on disposal of assets   195,435     11,988     223,313     (70,959 )
Operating income   219,476     408,089     249,513     1,359,484  
 
Interest:
Income 9 2,715 32 4,176
Expense   (1,247,569 )   (835,769 )   (2,488,940 )   (1,876,046 )
Net interest expense   (1,247,560 )   (833,054 )   (2,488,908 )   (1,871,870 )
 
Net loss $ (1,028,084 ) $ (424,965 ) $ (2,239,395 ) $ (512,386 )
 
Loss per common share, basic $ (0.25 ) $ (1.20 ) $ (0.55 ) $ (1.07 )
 
Weighted average shares outstanding, basic   4,864,987     5,845,711     4,808,648     6,614,291  
 
 

Selected Balance Sheet Information

 
    June 26, 2012     December 27, 2011
 
Cash 10,319,165 2,128,299
Current assets, including cash 13,016,488 4,626,534
Total assets 76,368,659 60,932,417
Current liabilities 14,292,442 13,903,942
Total liabilities 72,904,713 61,769,369
Shareholders' equity (deficit) 3,463,946 (836,952 )
 
 

Non-GAAP Reconciliations Q2 2012 Results

                       
Total for All
Comparable

% of

New

% of

Restaurants

% of

Restaurants

Sales

Restaurants

Sales

As Reported

Sales

 
Restaurant revenues $ 24,388,303 100 % $ 5,979,319 100 % $ 30,367,622 100 %
 
Cost of sales:
Food, beverage and retail 6,654,026 27.3 % 1,639,951 27.4 % 8,293,977 27.3 %
Labor 8,244,964 33.8 % 1,825,446 30.5 % 10,070,410 33.2 %
Direct restaurant operating expenses   3,433,576 14.1 %   928,798 15.5 %   4,362,374   14.4 %
Restaurant-level IBO* $ 6,055,737 24.8 % $ 1,585,124 26.5 % $ 7,640,861 25.2 %
 
Occupancy 2,407,698 7.9 %
Pre-opening 514,342
Acquisition costs 120,505
General and administrative   2,362,852   7.8 %
 
Company-wide EBITDA* 2,235,464 7.4 %
 
Depreciation and amortization 1,804,163
Exit or disposal activities, other   211,825  
 
Operating loss 219,476
 
Interest:
Income 9
Expense   (1,247,569 )
Net interest expense (1,247,560 )
 
Net loss $ (1,028,084 )
 
 

Non-GAAP Reconciliations Q2 2012 Adjusted EBITDA

 

Net loss     $ (1,028,084 )
 
Net interest expense 1,247,560
Exit or disposal activities 16,390
Loss (gain) on disposal of assets 195,435
Depreciation and amortization 1,804,163
Pre-opening 514,342
Acquisition costs 120,505
Share-based compensation 65,625
Lease adjustment   (1,012,577 )
Adjusted EBITDA* $ 1,923,359  
 

*See accompanying disclosure regarding use of non-GAAP financial measures.Certain percentages may not foot due to rounding.

 

Non-GAAP Reconciliations Q2 2011 Results

 
                    Total for All    
Comparable

% of

New

% of

Restaurants

% of

Restaurants

Sales

Restaurants

Sales

As Reported

Sales

 
Restaurant revenues $ 24,033,415 100 % $ - N/A $ 24,033,415 100 %
 
Cost of sales:
Food, beverage and retail 6,620,449 27.5 % - N/A 6,620,449 27.5 %
Labor 8,123,687 33.8 % - N/A 8,123,687 33.8 %
Direct restaurant operating expenses   3,475,047 14.5 %   - N/A   3,475,047   14.5 %
Restaurant-level IBO* $ 5,814,232 24.2 % $ - N/A $ 5,814,232 24.2 %
 
Occupancy 1,897,037 7.9 %
Pre-opening -
Acquisition costs -
General and administrative   1,937,442   8.1 %
 
Company-wide EBITDA* 1,979,753 8.2 %
 
Depreciation and amortization 1,542,759
Exit or disposal activities, other   28,905  
 
Operating loss 408,089
 
Interest:
Income 2,715
Expense   (835,769 )
Net interest expense (833,054 )
 
Net loss $ (424,965 )
 
 

Non-GAAP Reconciliations Q2 2011 Adjusted EBITDA

 

Net loss     $ (424,965 )
 
Net interest expense 833,054
Exit or disposal activities 16,917
Loss (gain) on disposal of assets 11,988
Depreciation and amortization 1,542,759
Pre-opening -
Acquisition costs -
Share-based compensation 289,867
Lease adjustment   (1,011,618 )
Adjusted EBITDA* $ 1,258,002  
 

*See accompanying disclosure regarding use of non-GAAP financial measures.Certain percentages may not foot due to rounding.

 

Non-GAAP Reconciliations Q2 YTD 2012 Results

 
                    Total for All    
Comparable

% of

New

% of

Restaurants

% of

Restaurants

Sales

Restaurants

Sales

As Reported

Sales

 
Restaurant revenues $ 47,917,628 100 % $ 11,019,994 100 % $ 58,937,622 100 %
 
Cost of sales:
Food, beverage and retail 12,964,962 27.1 % 2,950,668 26.8 % 15,915,630 27.0 %
Labor 16,380,980 34.2 % 3,066,863 27.8 % 19,447,843 33.0 %
Direct restaurant operating expenses   6,888,088 14.4 %   1,702,904 15.5 %   8,590,992   14.6 %
Restaurant-level IBO* $ 11,683,598 24.4 % $ 3,299,559 29.9 % $ 14,983,157 25.4 %
 
Occupancy 4,778,200 8.1 %
Pre-opening 748,831
Acquisition costs 485,185
General and administrative   4,891,546   8.3 %
 
Company-wide EBITDA* 4,079,395 6.9 %
 
Depreciation and amortization 3,573,294
Exit or disposal activities, other   256,588  
 
Operating loss 249,513
 
Interest:
Income 32
Expense   (2,488,940 )
Net interest expense (2,488,908 )
 
Net loss $ (2,239,395 )
 
 

Non-GAAP Reconciliations Q2 YTD 2012 Adjusted EBITDA

 
Net loss     $ (2,239,395 )
 
Net interest expense 2,488,908
Exit or disposal activities 33,275
Loss (gain) on disposal of assets 223,313
Depreciation and amortization 3,573,294
Pre-opening 748,831
Acquisition costs 485,185
Share-based compensation 146,676
Lease adjustment   (1,967,556 )
Adjusted EBITDA* $ 3,492,531  
 

*See accompanying disclosure regarding use of non-GAAP financial measures.Certain percentages may not foot due to rounding.

 

Non-GAAP Reconciliations Q2 YTD 2011 Results

 
                    Total for All    
Comparable

% of

New

% of

Restaurants

% of

Restaurants

Sales

Restaurants

Sales

As Reported

Sales

 
Restaurant revenues $ 47,127,047 100 % $ - N/A $ 47,127,047 100 %
 
Cost of sales:
Food, beverage and retail 12,795,505 27.2 % - N/A 12,795,505 27.2 %
Labor 16,179,732 34.3 % - N/A 16,179,732 34.3 %
Direct restaurant operating expenses   6,826,606 14.5 %   - N/A   6,826,606   14.5 %
Restaurant-level IBO* $ 11,325,204 24.0 % $ - N/A $ 11,325,204 24.0 %
 
Occupancy 3,392,431 7.2 %
Pre-opening -
Acquisition costs -
General and administrative   3,751,048   8.0 %
 
Company-wide EBITDA* 4,181,725 8.9 %
 
Depreciation and amortization 3,067,760
Exit or disposal activities, other   (245,519 )
 
Operating loss 1,359,484
 
Interest:
Income 4,176
Expense   (1,876,046 )

Net interest expense

(1,871,870 )
 
Net loss $ (512,386 )
 
 

Non-GAAP Reconciliations Q2 YTD 2011 Adjusted EBITDA

 
Net loss     $ (512,386 )
 
Net interest expense 1,871,870
Exit or disposal activities (174,560 )
Loss (gain) on disposal of assets (70,959 )
Depreciation and amortization 3,067,760
Pre-opening -
Acquisition costs -
Share-based compensation 471,537
Lease adjustment   (2,363,706 )
Adjusted EBITDA* $ 2,289,556  
 

*See accompanying disclosure regarding use of non-GAAP financial measures.Certain percentages may not foot due to rounding.

4 of 5

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!

Markets

DOW 18,053.71 +23.50 0.13%
S&P 500 2,088.77 +6.89 0.33%
NASDAQ 4,806.8590 +33.3870 0.70%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs