DELAWARE |
33-0100303 |
(State
or Other Jurisdiction of
Incorporation
or Organization) |
(I.R.S.
Employer Identification Number) |
|
Page | |
PART
I |
FINANCIAL
INFORMATION |
|
Item
1. |
Financial
Statements |
|
Consolidated
Balance Sheets at March 27, 2005 (unaudited) and December 26,
2004 |
3 | |
Consolidated
Statements of Income (unaudited) for the 13 weeks ended March 27, 2005 and
March 28, 2004 - Restated |
4 | |
Consolidated
Statements of Cash Flows (unaudited) for the 13 weeks ended March 27, 2005
and March 28, 2004 - Restated |
5 | |
Notes
to Consolidated Financial Statements (unaudited) |
6 | |
Item
2. |
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations |
11 |
Item
3. |
Quantitative
and Qualitative Disclosures About Market Risk |
15 |
Item
4. |
Controls
and Procedures |
15 |
| ||
PART
II |
OTHER
INFORMATION |
|
| ||
Item
1. |
Legal
Proceedings |
16 |
Item
2. |
Unregistered
Sales of Equity Securities and Use of Proceeds |
16 |
Item
3. |
Defaults
Upon Senior Securities |
16 |
Item
4. |
Submission
of Matters to a Vote of Security Holders |
16 |
Item
5. |
Other
Information |
16 |
Item
6. |
Exhibits |
16 |
Signatures |
17 |
March
27,
2005 |
December
26,
2004 |
||||||
ASSETS |
(unaudited) |
||||||
CURRENT
ASSETS: |
|||||||
Cash
and cash equivalents |
$ |
12,188 |
$ |
7,315 |
|||
Short-term
investments |
1,690 |
5,190 |
|||||
Other
receivables |
1,565 |
1,176 |
|||||
Inventory |
1,894 |
1,537 |
|||||
Prepaid
expenses |
599 |
585 |
|||||
Deferred
income taxes |
497 |
885 |
|||||
Total
current assets |
18,433 |
16,688 |
|||||
PROPERTY,
net |
30,672 |
31,596 |
|||||
GOODWILL |
193 |
193 |
|||||
LONG-TERM
INVESTMENTS |
3,546 |
3,553 |
|||||
OTHER
ASSETS |
395 |
405 |
|||||
DEFERRED
INCOME TAXES, net |
5,470 |
4,753 |
|||||
TOTAL |
$ |
58,709 |
$ |
57,188 |
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY |
|||||||
CURRENT
LIABILITIES: |
|||||||
Accounts
payable |
$ |
1,803 |
$ |
2,337 |
|||
Accrued
expenses and other liabilities |
11,132 |
9,305 |
|||||
Store
closure reserve |
92 |
114 |
|||||
Total
current liabilities |
13,027 |
11,756 |
|||||
STORE
CLOSURE RESERVE |
515 |
541 |
|||||
DEFERRED
INCOME |
296 |
367 |
|||||
DEFERRED
RENT AND OTHER LIABILITIES |
4,452 |
4,764 |
|||||
DEFERRED
FRANCHISE REVENUE |
20 |
20 |
|||||
Total
liabilities |
18,310 |
17,448 |
|||||
COMMITMENTS
AND CONTINGENCIES (NOTE 4) |
|||||||
STOCKHOLDERS’
EQUITY: |
|||||||
Preferred
stock, $0.001 par value, 5,000,000 shares authorized, no shares issued or
outstanding |
-- |
-- |
|||||
Common
stock, $0.001 par value, 35,000,000 shares authorized, 9,310,375 issued
and outstanding in 2005, and 9,306,449 issued and outstanding in
2004 |
9 |
9 |
|||||
Paid-in
capital |
44,367 |
44,172 |
|||||
Accumulated
other comprehensive income (loss), net |
(10 |
) |
15 |
||||
Accumulated
deficit |
(3,967 |
) |
(4,456 |
) | |||
Total
stockholders’ equity |
40,399 |
39,740 |
|||||
|
|||||||
TOTAL |
$ |
58,709 |
$ |
57,188 |
13
Weeks Ended |
|||||||
March
27, 2005 |
March
28, 2004 (As restated, see Note 6) |
||||||
REVENUES: |
|||||||
Restaurant
sales |
$ |
33,698 |
$ |
33,503 |
|||
Franchise
and licensing revenues |
59 |
34 |
|||||
TOTAL
REVENUES |
33,757 |
33,537 |
|||||
COSTS
AND EXPENSES: |
|||||||
Cost
of sales |
9,110 |
9,152 |
|||||
Restaurant
labor, occupancy and other |
19,003 |
18,911 |
|||||
General
and administrative expenses |
2,942 |
2,903 |
|||||
Depreciation
and amortization |
1,935 |
1,818 |
|||||
Pre-opening
expenses |
49 |
94 |
|||||
Asset
impairment and store closure reversal |
-- |
(10 |
) | ||||
Loss
on disposal/sale of property |
3 |
3 |
|||||
TOTAL
COSTS AND EXPENSES |
33,042
|
32,871
|
|||||
OPERATING
INCOME |
715 |
666 |
|||||
OTHER
INCOME (EXPENSE): |
|||||||
Interest
and investment income |
82 |
42 |
|||||
INCOME
BEFORE INCOME TAXES |
797 |
708 |
|||||
INCOME
TAX EXPENSE |
308 |
283 |
|||||
NET
INCOME |
$ |
489 |
$ |
425 |
|||
NET
INCOME PER SHARE: |
|||||||
Basic
and Diluted |
$ |
0.05 |
$ |
0.05 |
|||
SHARES
USED IN CALCULATING NET INCOME PER SHARE: |
|||||||
Basic |
9,311 |
9,105 |
|||||
Diluted |
9,679 |
9,185 |
13
Weeks Ended |
|||||||
March
27, 2005 |
March
28, 2004 (As restated, see Note 6) |
||||||
OPERATING
ACTIVITIES: |
|||||||
Net
income |
$ |
489 |
$ |
425 |
|||
Adjustments
to reconcile net income to net cash provided by operating
activities: |
|||||||
Depreciation
and amortization |
1,935 |
1,818 |
|||||
Asset
impairment and store closure reversal |
-- |
(10 |
) | ||||
Loss
on disposal/sale of property |
3 |
3 |
|||||
Changes
in assets and liabilities: |
|||||||
Other
receivables |
(389 |
) |
90 |
||||
Inventory |
(357 |
) |
286 |
||||
Prepaid
expenses |
(14 |
) |
(108 |
) | |||
Deferred
income taxes |
(313 |
) |
283 |
||||
Other
assets |
10 |
(25 |
) | ||||
Accounts
payable |
(534 |
) |
(1,800 |
) | |||
Accrued
expenses and other liabilities |
1,584 |
2,278 |
|||||
Store
closure reserve |
(48 |
) |
(67 |
) | |||
Deferred
income |
66 |
56 |
|||||
Deferred
rent |
(181 |
) |
50 |
||||
Cash
provided by operating activities |
2,251 |
3,279 |
|||||
INVESTING
ACTIVITIES: |
|||||||
Purchases
of property |
(1,014 |
) |
(1,280 |
) | |||
Purchases
of investments |
(34 |
) |
(3,900 |
) | |||
Sales
and maturities of investments |
3,500 |
-- |
|||||
Cash
provided by (used in) investing activities |
2,452 |
(5,180 |
) | ||||
FINANCING
ACTIVITIES: |
|||||||
Proceeds
from exercise of common stock options |
170
|
11 |
|||||
Cash
provided by financing activities |
170 |
11 |
|||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS |
4,873 |
(1,890 |
) | ||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
7,315 |
6,483 |
|||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD |
$ |
12,188 |
$ |
4,593 |
|||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION: |
|||||||
Cash
paid for income taxes |
$ |
2 |
$ |
-- |
13
Weeks Ended |
|||||||
March
27, 2005 |
March
28, 2004 |
||||||
Net
income as reported |
$ |
489 |
$ |
425 |
|||
Stock-based
employee compensation expense determined under fair value based method for
all awards, net of related tax effects |
(448 |
) |
(267 |
) | |||
Pro
forma net income |
$ |
41 |
$ |
158 |
|||
Net
income per share: |
|||||||
Basic
and Diluted - as reported |
$ |
0.05 |
$ |
0.05 |
|||
Basic
and Diluted - pro forma |
$ |
0.00 |
$ |
0.02 |
13
Weeks Ended | |||
March
27, 2005 |
March
28, 2004 | ||
Expected
dividend yield |
None |
None | |
Expected
stock price volatility |
62% |
65% | |
Risk-free
interest rate |
4.0% |
3.1% | |
Expected
lives of options |
5
years |
5
years |
March
27, 2005 |
December
26, 2004 |
||||||
OTHER
RECEIVABLES: |
|||||||
Tenant
improvement receivables |
$ |
68 |
$ |
75 |
|||
Beverage
usage receivables |
222 |
212 |
|||||
Interest
receivable |
29 |
71 |
|||||
Credit
card receivables |
685 |
502 |
|||||
Other
receivables |
561 |
316 |
|||||
Total |
$ |
1,565 |
$ |
1,176 |
|||
INVESTMENTS: |
|||||||
Certificates
of deposit |
$ |
1,690 |
$ |
5,190 |
|||
Municipal
bonds |
3,546 |
3,553 |
|||||
5,236 |
8,743 |
||||||
Less:
Short-term investments |
(1,690 |
) |
(5,190 |
) | |||
Long-term
investments |
$ |
3,546 |
$ |
3,553 |
PROPERTY
- Net: |
|||||||
Building
and leasehold improvements |
$ |
37,999 |
$ |
36,315 |
|||
Equipment
and furniture |
31,112 |
30,958 |
|||||
Construction
in process and related costs |
2,829 |
2,277 |
|||||
71,940 |
69,550 |
||||||
Less:
Accumulated depreciation and amortization |
(41,268 |
) |
(37,954 |
) | |||
Total |
$ |
30,672 |
$ |
31,596 |
ACCRUED
EXPENSES AND OTHER LIABILITIES: |
|||||||
Compensation |
$ |
3,087 |
$ |
2,102 |
|||
Workers’
compensation |
2,753 |
2,692 |
|||||
Sales
taxes |
1,069 |
989 |
|||||
Vacation
pay |
598 |
569 |
|||||
Advertising |
675 |
553 |
|||||
Federal
and state income taxes |
594 |
-- |
|||||
Franchise
repurchase |
440 |
440 |
|||||
Gift
certificates |
382 |
663 |
|||||
Occupancy |
735 |
730 |
|||||
Other |
799 |
567 |
|||||
Total |
$ |
11,132 |
$ |
9,305 |
Reserve
Balance at December
28,
2003 |
Store Closure Expense |
Store Closure Reversal |
Usage |
Reserve Balance at March 28, 2004 |
||||||||||||
Reserve
for stores closed in 2001 |
$ |
454 |
$ |
-- |
$ |
(21 |
) |
$ |
(18 |
) |
$ |
415 |
||||
Reserve
for stores closed in 2002 and 2003 |
423 |
11 |
-- |
(49 |
) |
385 |
||||||||||
Total
store closure reserve |
877 |
$ |
11 |
$ |
(21 |
) |
$ |
(67 |
) |
800 |
||||||
Less:
current portion |
(230 |
) |
(192 |
) | ||||||||||||
Non-current |
$ |
647 |
$ |
608 |
Reserve Balance at December 26, 2004 |
Store Closure Expense |
Store Closure Reversal |
Usage |
Reserve Balance at March 27, 2005 |
||||||||||||
Reserve
for stores closed in 2001 |
$ |
338 |
$ |
-- |
$ |
-- |
$ |
(17 |
) |
$ |
321 |
|||||
Reserve
for stores closed in 2002 and 2003 |
317 |
-- |
-- |
(31 |
) |
286 |
||||||||||
Total
store closure reserve |
655 |
$ |
-- |
$ |
-- |
$ |
(48 |
) |
607 |
|||||||
Less:
current portion |
(114 |
) |
(92 |
) | ||||||||||||
Non-current |
$ |
541 |
$ |
515 |
13
Weeks Ended |
|||||||
March
27, 2005 |
March
28, 2004 |
||||||
Numerator |
|||||||
Net
income |
$ |
489 |
$ |
425 |
|||
Denominator |
|||||||
Basic: |
|||||||
Weighted
average common shares outstanding |
9,311 |
9,105 |
|||||
Diluted: |
|||||||
Effect
of dilutive securities: |
|||||||
Common
stock options |
368 |
80 |
|||||
Total
weighted average common and potential common shares
outstanding |
9,679 |
9,185 |
|||||
Net
income per share: |
|||||||
Basic
and Diluted |
$ |
0.05 |
$ |
0.05 |
For
the quarter ended March 28, 2004 |
As
previously reported |
Adjustments |
As
restated |
Restaurant
labor, occupancy and other |
$
19,039 |
$
(128) |
$
18,911 |
Depreciation
and amortization |
1,486 |
332 |
1,818 |
Pre-opening
expenses |
53 |
41 |
94 |
Operating
income |
911 |
(245) |
666 |
Income
tax expense |
381 |
(98) |
283 |
Net
income |
572 |
(147) |
425 |
Net
income per share - Basic |
$
0.06 |
$
(0.01) |
$
0.05 |
Net
income per share - Diluted |
$
0.06 |
$
(0.01) |
$
0.05 |
Cash
provided by operating activities |
3,204 |
(75) |
3,279 |
Cash
used in investing activities |
(5,105) |
75 |
(5,180) |
13
Weeks Ended |
|||||||||
March
27, 2005 |
March
28, 2004
(as
restated) |
||||||||
Total
revenues |
100.0 |
% |
100.0 |
% |
|||||
Costs
and expenses: |
|||||||||
Cost
of sales (1) |
27.0 |
27.3 |
|||||||
Restaurant
labor, occupancy and other (1) |
56.4 |
56.4 |
|||||||
General
and administrative expenses |
8.7 |
8.7 |
|||||||
Depreciation
and amortization |
5.7 |
5.4 |
|||||||
Pre-opening
expenses |
0.1 |
0.3 |
|||||||
Operating
income |
2.1 |
2.0 |
|||||||
Other
income (expense), net |
0.2 |
0.1 |
|||||||
Income
before income taxes |
2.4 |
2.1 |
|||||||
Income
tax expense |
0.9 |
0.8 |
|||||||
Net
income |
1.4 |
% |
1.3 |
% |
March
27, 2005 |
March
28, 2004 |
||||||
Company-operated |
147 |
145 |
|||||
Franchised |
5 |
5 |
|||||
Total |
152 |
150 |
Total |
2005 |
2006 |
2007 |
2008 |
2009 |
Thereafter |
||||||||||||||||
(in
thousands) |
||||||||||||||||||||||
Company-operated
retail locations and other operating leases |
$ |
61,064 |
$ |
11,565 |
$ |
10,883 |
$ |
10,177 |
$ |
9,364 |
$ |
7,623 |
$ |
11,452 |
||||||||
Franchise-operated
retail locations operating leases |
816 |
290 |
288 |
149 |
89 |
-- |
-- |
|||||||||||||||
$ |
61,880 |
$ |
11,855 |
$ |
11,171 |
$ |
10,326 |
$ |
9,453 |
$ |
7,623 |
$ |
11,452 |
Exhibit
No. |
Description |
31.1 |
Certification
of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of
2002 |
31.2 |
Certification
of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of
2002 |
32.1 |
Certification
of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of
2002 |
32.2 |
Certification
of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of
2002 |
RUBIO'S RESTAURANTS, INC. | ||
|
|
|
Date: May 6, 2005 | By: | /s/ John Fuller |
John Fuller | ||
Chief
Financial Officer
(Principal
Financial and Accounting
Officer) |