Ignite Restaurant Group Announces Completion Of Restatement, Refinancing Transaction And Second And Third Quarter Results
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the federal securities laws. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond the Company’s control. The Company cautions you that the forward-looking information presented in this press release is not a guarantee of future events, and that actual events and results may differ materially from those made in or suggested by the forward-looking information contained in this press release. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “plan,” “seek,” “comfortable with,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe” or “continue” or the negative thereof or variations thereon or similar terminology. Examples of forward-looking statements in this press release include the expected impact of the revised accounting policies, the refinancing and related fees and charges in fiscal year 2012 and 2013 and the effectiveness of investments and new measures in the Company’s accounting and finance function to improve its internal controls over financial reporting.
A number of other important factors could cause actual events and results to differ materially from those contained in or implied by the forward-looking statements included in this press release, including the risk factors discussed in the Company’s Registration Statement on Form S-1/A, filed on May 8, 2012 with the SEC, as supplemented by the risk factors included in the Company’s Quarterly Report on Form 10-Q for the twelve and twenty-four weeks ended June 18, 2012 (which can both be found at the SEC’s website www.sec.gov) and each such risk factor is specifically incorporated into this press release. Any forward-looking information presented herein is made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
| IGNITE RESTAURANT GROUP, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) (Unaudited) | ||||||||||||||||||
| Twelve Weeks Ended | Thirty-Six Weeks Ended | |||||||||||||||||
| September 10, 2012 | September 12, 2011 | September 10, 2012 | September 12, 2011 | |||||||||||||||
| (As restated) | (As restated) | |||||||||||||||||
| Revenues | $ | 129,137 | $ | 113,233 | $ | 352,453 | $ | 303,852 | ||||||||||
| Costs and expenses | ||||||||||||||||||
| Restaurant operating costs | ||||||||||||||||||
| Cost of sales | 40,363 | 36,043 | 110,450 | 95,566 | ||||||||||||||
| Labor and benefits | 33,411 | 28,943 | 93,428 | 81,771 | ||||||||||||||
| Occupancy expenses | 8,196 | 7,683 | 23,445 | 21,540 | ||||||||||||||
| Other operating expenses | 21,996 | 19,440 | 60,219 | 53,376 | ||||||||||||||
| General and administrative | 7,374 | 5,220 | 21,641 | 16,397 | ||||||||||||||
| Depreciation and amortization | 4,404 | 3,856 | 12,553 | 10,737 | ||||||||||||||
| Pre-opening costs | 551 | 1,222 | 3,509 | 3,448 | ||||||||||||||
| Restaurant impairments and closures | 27 | 15 | 133 | 52 | ||||||||||||||
| Loss on disposal of property and equipment | 180 | 90 | 440 | 354 | ||||||||||||||
| Total costs and expenses | 116,502 | 102,512 | 325,818 | 283,241 | ||||||||||||||
| Income from operations | 12,635 | 10,721 | 26,635 | 20,611 | ||||||||||||||
| Interest expense, net | (1,229 | ) | (1,960 | ) | (5,994 | ) | (6,484 | ) | ||||||||||
| Gain on insurance settlements | — | 1 | 217 | 1 | ||||||||||||||
| Income before income taxes | 11,406 | 8,762 | 20,858 | 14,128 | ||||||||||||||
| Income tax expense | 2,481 | 530 | 4,562 | 1,058 | ||||||||||||||
| Net income | $ | 8,925 | $ | 8,232 | $ | 16,296 | $ | 13,070 | ||||||||||
| Basic and diluted net income per share data: | ||||||||||||||||||
| Net income per share | ||||||||||||||||||
| Basic and diluted | $ | 0.35 | $ | 0.43 | $ | 0.73 | $ | 0.68 | ||||||||||
| Weighted average shares outstanding | ||||||||||||||||||
| Basic | 25,624 | 19,178 | 22,312 | 19,178 | ||||||||||||||
| Diluted | 25,627 | 19,178 | 22,313 | 19,178 | ||||||||||||||
| IGNITE RESTAURANT GROUP, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) (Unaudited) | ||||||||||||||||||
| Twelve Weeks Ended | Twenty-Four Weeks Ended | |||||||||||||||||
| June 18, 2012 | June 20, 2011 | June 18, 2012 | June 20, 2011 | |||||||||||||||
| (As restated) | (As restated) | |||||||||||||||||
| Revenues | $ | 119,886 | $ | 103,188 | $ | 223,316 | $ | 190,619 | ||||||||||
| Costs and expenses | ||||||||||||||||||
| Restaurant operating costs | ||||||||||||||||||
| Cost of sales | 37,172 | 32,004 | 70,087 | 59,523 | ||||||||||||||
| Labor and benefits | 31,970 | 28,262 | 60,017 | 52,828 | ||||||||||||||
| Occupancy expenses | 7,717 | 7,260 | 15,249 | 13,857 | ||||||||||||||
| Other operating expenses | 19,655 | 18,465 | 38,223 | 33,936 | ||||||||||||||
| General and administrative | 8,044 | 5,596 | 14,267 | 11,177 | ||||||||||||||
| Depreciation and amortization | 4,200 | 3,558 | 8,149 | 6,881 | ||||||||||||||
| Pre-opening costs | 1,430 | 1,241 | 2,958 | 2,226 | ||||||||||||||
| Restaurant impairments and closures | 57 | 9 | 106 | 37 | ||||||||||||||
| Loss on disposal of property and equipment | 171 | 119 | 260 | 264 | ||||||||||||||
| Total costs and expenses | 110,416 | 96,514 | 209,316 | 180,729 | ||||||||||||||
| Income from operations | 9,470 | 6,674 | 14,000 | 9,890 | ||||||||||||||
| Interest expense, net | (2,768 | ) | (1,966 | ) | (4,765 | ) | (4,524 | ) | ||||||||||
| Gain on insurance settlements | 217 | — | 217 | — | ||||||||||||||
| Income before income taxes | 6,919 | 4,708 | 9,452 | 5,366 | ||||||||||||||
| Income tax expense | 1,433 | 414 | 2,081 | 528 | ||||||||||||||
| Net income | $ | 5,486 | $ | 4,294 | $ | 7,371 | $ | 4,838 | ||||||||||
| Basic and diluted net income per share data: | ||||||||||||||||||
| Net income per share | ||||||||||||||||||
| Basic and diluted | $ | 0.25 | $ | 0.22 | $ | 0.36 | $ | 0.25 | ||||||||||
| Weighted average shares outstanding | ||||||||||||||||||
| Basic | 22,136 | 19,178 | 20,666 | 19,178 | ||||||||||||||
| Diluted | 22,137 | 19,178 | 20,666 | 19,178 | ||||||||||||||
| IGNITE RESTAURANT GROUP, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except par value) | |||||||||
| September 10, 2012 | January 2, 2012 | ||||||||
| (Unaudited) | (As restated) | ||||||||
| ASSETS | |||||||||
| Current assets | |||||||||
| Cash and cash equivalents | $ | 49,245 | $ | 3,725 | |||||
| Accounts receivable | 6,104 | 7,848 | |||||||
| Inventories | 5,643 | 4,179 | |||||||
| Deferred tax assets | 868 | 905 | |||||||
| Prepaid rent and other current assets | 3,735 | 5,190 | |||||||
| Total current assets | 65,595 | 21,847 | |||||||
| Property and equipment, net | 165,696 | 143,021 | |||||||
| Trademarks, net | 1,891 | 2,198 | |||||||
| Deferred charges, net | 2,663 | 4,035 | |||||||
| Deferred tax assets | 3,402 | 3,741 | |||||||
| Other assets | 2,082 | 2,993 | |||||||
| Total assets | $ | 241,329 | $ | 177,835 | |||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||
| Current liabilities | |||||||||
| Accounts payable | $ | 15,635 | $ | 14,157 | |||||
| Accrued liabilities | 25,678 | 20,390 | |||||||
| Current portion of debt obligations | — | 3,007 | |||||||
| Total current liabilities | 41,313 | 37,554 | |||||||
| Long-term debt obligations | 74,500 | 114,750 | |||||||
| Deferred rent | 10,634 | 8,554 | |||||||
| Other long-term liabilities | 1,280 | 1,178 | |||||||
| Total liabilities | 127,727 | 162,036 | |||||||
| Commitments and contingencies | |||||||||
| Stockholders’ equity | |||||||||
| Common stock, $0.01 par value per share, 500,000 shares authorized; 25,636 and 19,178 shares issued and outstanding, respectively | 256 | 192 | |||||||
| Additional paid-in capital | 85,531 | 4,088 | |||||||
| Accumulated earnings | 27,815 | 11,519 | |||||||
| Total stockholders’ equity | 113,602 | 15,799 | |||||||
| Total liabilities and stockholders’ equity | $ | 241,329 | $ | 177,835 | |||||
| TABLE 1—Reconciliation of net income to Adjusted EBITDA (in thousands, except percentages): | ||||||||||||||||||
| Twelve Weeks Ended | Twenty-Four Weeks Ended | |||||||||||||||||
| June 18, 2012 | June 20, 2011 | June 18, 2012 | June 20, 2011 | |||||||||||||||
| (As restated) | (As restated) | |||||||||||||||||
| Net income | $ | 5,486 | $ | 4,294 | $ | 7,371 | $ | 4,838 | ||||||||||
| Income tax expense | 1,433 | 414 | 2,081 | 528 | ||||||||||||||
| Interest expense, net | 2,768 | 1,966 | 4,765 | 4,524 | ||||||||||||||
| Depreciation and amortization | 4,200 | 3,558 | 8,149 | 6,881 | ||||||||||||||
| EBITDA | 13,887 | 10,232 | 22,366 | 16,771 | ||||||||||||||
| Adjustments: | ||||||||||||||||||
| Deferred rent (1) | 333 | 412 | 790 | 807 | ||||||||||||||
| Restaurant impairments and closures (2) | 57 | 9 | 106 | 37 | ||||||||||||||
| Non-cash loss on disposal of property and equipment (3) | 145 | 112 | 234 | 245 | ||||||||||||||
| Sponsor management fees (4) | 115 | 218 | 387 | 490 | ||||||||||||||
| Gain on insurance settlements (5) | (217 | ) | — | (217 | ) | — | ||||||||||||
| Pre-opening costs (6) | 1,430 | 1,241 | 2,958 | 2,226 | ||||||||||||||
| Transaction costs (7) | 1,674 | 205 | 1,714 | 205 | ||||||||||||||
| Stock-based compensation (8) | 231 | — | 240 | — | ||||||||||||||
| Other expenses (9) | 53 | 53 | 57 | 238 | ||||||||||||||
| Adjusted EBITDA | $ | 17,708 | $ | 12,482 | $ | 28,635 | $ | 21,019 | ||||||||||
| Adjusted EBITDA margin (10) | 14.8 | % | 12.1 | % | 12.8 | % | 11.0 | % | ||||||||||
| Twelve Weeks Ended | Thirty-Six Weeks Ended | |||||||||||||||||
| September 10, 2012 | September 12, 2011 | September 10, 2012 | September 12, 2011 | |||||||||||||||
| (As restated) | (As restated) | |||||||||||||||||
| Net income | $ | 8,925 | $ | 8,232 | $ | 16,296 | $ | 13,070 | ||||||||||
| Income tax expense | 2,481 | 530 | 4,562 | 1,058 | ||||||||||||||
| Interest expense, net | 1,229 | 1,960 | 5,994 | 6,484 | ||||||||||||||
| Depreciation and amortization | 4,404 | 3,856 | 12,553 | 10,737 | ||||||||||||||
| EBITDA | 17,039 | 14,578 | 39,405 | 31,349 | ||||||||||||||
| Adjustments: | ||||||||||||||||||
| Deferred rent (1) | 314 | 428 | 1,104 | 1,235 | ||||||||||||||
| Restaurant impairments and closures (2) | 27 | 15 | 133 | 52 | ||||||||||||||
| Non-cash loss on disposal of property and equipment (3) | 180 | 83 | 414 | 328 | ||||||||||||||
| Sponsor management fees (4) | — | 244 | 387 | 734 | ||||||||||||||
| Gain on insurance settlements (5) | — | (1 | ) | (217 | ) | (1 | ) | |||||||||||
| Pre-opening costs (6) | 551 | 1,222 | 3,509 | 3,448 | ||||||||||||||
| Transaction costs (7) | — | 55 | 1,714 | 260 | ||||||||||||||
| Stock-based compensation (8) | 191 | 30 | 431 | 30 | ||||||||||||||
| Other expenses (9) | 32 | 30 | 89 | 268 | ||||||||||||||
| Adjusted EBITDA | $ | 18,334 | $ | 16,684 | $ | 46,969 | $ | 37,703 | ||||||||||
| Adjusted EBITDA margin (10) | 14.2 | % | 14.7 | % | 13.3 | % | 12.4 | % | ||||||||||
(1) Deferred rent represents the non-cash rent expense calculated as the difference in GAAP rent expense in any year and amounts payable in cash under the leases during the year. In measuring the Company’s operational performance, it focuses on its cash rent payments.
Select the service that is right for you!
COMPARE ALL SERVICESAction Alerts PLUS
TRY IT FREEJim 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
Dividend Stock Advisor
TRY IT FREENew! $49.95/yr
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
Stocks Under $10
TRY IT FREEDavid 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
Real Money
TRY IT FREE24/7 market commentary from Jim Cramer and 20+ veteran Wall Street gurus. Get access to the latest trading ideas on stocks, options, and ETFs as well as a real-time forum to see the pros exchanging their investment ideas.
Product Features:
- Jim Cramer + 20 Wall Street pros
- Intraday commentary & news
- Real-time trading forum
- Actionable trade ideas
Real Money Pro
TRY IT FREEAll 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 + 15 more Wall Street Pros
- Intraday commentary & news
- Ultra-actionable trading ideas
Options Profits
TRY IT FREEOur 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
