Attached files

file filename
8-K - 8-K - GRANITE CITY FOOD & BREWERY LTD.a13-18676_18k.htm

Exhibit 99

 

Granite City Food & Brewery® Reports 11.8% Increase in Revenue in Second Quarter 2013

 

Cadillac Ranch and New Granite City Locations Continue to Spur Sales Growth

 

MINNEAPOLIS August 14, 2013 — Granite City Food & Brewery Ltd. (OTCQB: GCFB), a casual dining restaurant group, today reported results for the second quarter ended July 2, 2013.

 

Highlights were as follows:

 

·

Total restaurant sales increased 11.8% to $34.0 million for the second quarter of 2013 from $30.4 million in the second quarter of 2012

·

Total restaurant sales increased 16.9% to $68.9 million for the first half of 2013 from $59.0 million in the first half of 2012

·

Same store sales increased 2.1% in the second quarter of 2013 over the second quarter of 2012

·

Same store sales increased 2.5% in the first half of 2013 over the first half of 2012

·

Company recorded approximately $2.3 million in Adjusted EBITDA in the second quarter of 2013 compared to $1.9 million in the second quarter of 2012

·

Company recorded approximately $4.5 million in Adjusted EBITDA in the first half of 2013 compared to $3.5 million in the first half of 2012

 

 

“We incorporated a variety changes to our menu during the second quarter which caused some increases in our labor and food costs as the staff adjusted to the enhanced menu,” commented Rob Doran, CEO.  “That said, we performed strongly as a company, our Troy and Franklin prototypes continued to perform very well, and we increased our EBITDA on a quarter over quarter basis.  During the quarter we also completed the construction of our downtown Indianapolis restaurant that recently opened in July 2013.  We feel the team is well positioned and we look forward to future restaurant openings including the upcoming new restaurant in Lyndhurst, Ohio later this fall.”

 

Second Quarter 2013 Financial Results

 

Total revenue for second quarter 2013 increased by 11.8% to $34.0 million compared to $30.4 million for the second quarter of 2012.  This increase was the result of three additional locations in operation in the second quarter of 2013 compared to that of 2012.  Comparable restaurant revenue, which includes restaurants which we have operated for over 18 months, increased 2.1%.  Total cost of sales before occupancy was $25.5 million in the second quarter of 2013 or 75.1% of revenue compared to prior year second quarter cost of sales before occupancy of $22.7 million or 74.8% of revenue.

 

General and administrative expenses were $2.4 million or 6.9% of revenue for the second quarter of 2013 compared to $2.4 million or 7.8% of revenue for the second quarter of 2012.  This decrease in general and administrative expense as a percent of revenue was primarily attributable to the larger sales base associated with our additional restaurants in the second quarter of 2013.  We believe that the benefit of restaurant, menu and food upgrades, and future restaurant unit growth will help to further reduce general and administrative expenses as a percentage of revenue.

 

The net loss for the second quarter of 2013 was $0.5 million compared to a net loss of $1.0 million in the second quarter of 2012.  Net loss per share available to common shareholders was $(0.09) and $(0.25) for the second quarters of 2013 and 2012, respectively.  Net loss per share available to common shareholders in the second quarters of 2013 and 2012 included $(0.02) and $(0.04) attributable to a declared dividend on preferred stock, respectively.  Weighted average shares outstanding in the second quarters of 2013 and 2012 were 8.2 million and 4.9 million, respectively.

 



 

Year-to-Date 2013 Financial Results

 

Total revenue for first half 2013 increased by 16.9% to $68.9 million compared to $59.0 million for the first half of 2012.  This increase was the result of an additional fiscal week in the first quarter of 2013 and three additional locations in operation in the first half of 2013 compared to that of 2012.  Comparable restaurant revenue, which includes restaurants which we have operated for over 18 months, increased 2.5%.  Total cost of sales before occupancy was $51.8 million in the first half of 2013 or 75.2% of revenue compared to prior year first half cost of sales before occupancy of $44.0 million or 74.6% of revenue.

 

General and administrative expenses were $5.1 million or 7.4% of revenue for the first half of 2013 compared to $4.9 million or 8.3% of revenue for the first half of 2012.  This decrease in general and administrative expense as a percent of revenue was primarily attributable to the larger sales base associated with the additional fiscal week in the first quarter and additional restaurants in the first half of 2013.

 

The net loss for the first half of 2013 was $1.0 million compared to a net loss of $2.2 million in the first half of 2012.  Net loss per share available to common shareholders was $(0.17) and $(0.55) for the first half of 2013 and 2012, respectively.  Net loss per share available to common shareholders in the first half of 2013 and 2012 included $(0.05) and $(0.08) attributable to a declared dividend on preferred stock, respectively.  Weighted average shares outstanding in the first half of 2013 and 2012 were 8.1 million and 4.8 million, respectively.

 

Outlook

 

Guidance for fiscal year 2013 is as follows:

 

·                  Net sales are anticipated to be between $130 million and $140 million.

·                  Adjusted EBITDA is expected to be between $8.5 million and $9.5 million. As the reconciliation tables below indicate, we derive EBITDA by adding back the following items to operating loss: net interest expense, disposal and exit activities and any related gain or (loss), depreciation and amortization, acquisition cost, pre-opening costs, termination costs, property write-off costs, non cash compensation and any provision for income taxes.  Since the company has many capital leases, we further reduce EBITDA for the difference between the fixed rent recorded and the actual amount paid for rent expense to generate Adjusted EBITDA.

 

Second Quarter 2013 Conference Call

 

The company will host a conference call to discuss its second quarter financial results on Thursday, August 15, 2013 at 9:30 a.m. Central Time.  The call may be accessed by calling 1-800-925-5203 and referencing code 21670680.  A replay of the call will be available for 30 days and may be accessed by calling 1-800-633-8625 and entering replay code 21670680.

 

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 29 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, Non-GAAP Financial Measurements and Adjusted Financial Measures

 

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 the Cautionary Statement filed as Exhibit 99 to our Quarterly Report on 10-Q filed with the Securities and Exchange Commission on May 17, 2013.

 

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, retail, labor and direct restaurant operating expenses.  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 income (loss) with the add-back of depreciation and amortization, net loss (gain) 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 income (loss) with the add-back of net interest expense, disposal and exit activities and any related gain or (loss), depreciation and amortization, acquisition cost, pre-opening costs, termination costs, property write-off costs, non cash 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 2013 and 2012 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.

 

Contacts:

Robert J. Doran

James G. Gilbertson

 

 

 

 

Chief Executive Officer

Chief Financial Officer

 

 

 

 

(952) 697-2393

(952) 215-0676

 



 

Granite City Food & Brewery Ltd.

 

Condensed Consolidated Statements of Operations

 

 

 

Thirteen Weeks Ended

 

27 Weeks Ended

 

26 Weeks Ended

 

 

 

July 2, 2013

 

June 26, 2012

 

July 2, 2013

 

June 26, 2012

 

 

 

 

 

 

 

 

 

 

 

Restaurant revenue

 

$

33,955,331

 

$

30,367,622

 

$

68,916,785

 

$

58,937,622

 

 

 

 

 

 

 

 

 

 

 

Cost of sales:

 

 

 

 

 

 

 

 

 

Food, beverage and retail

 

9,235,029

 

8,293,977

 

18,773,466

 

15,915,630

 

Labor

 

11,127,070

 

10,070,410

 

22,423,503

 

19,447,843

 

Direct restaurant operating

 

5,143,196

 

4,362,374

 

10,636,006

 

8,590,992

 

Occupancy

 

2,787,203

 

2,407,698

 

5,461,780

 

4,778,200

 

Total cost of sales and occupancy

 

28,292,499

 

25,134,459

 

57,294,755

 

48,732,665

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

2,353,387

 

2,362,852

 

5,104,508

 

4,891,546

 

Depreciation and amortization

 

2,001,162

 

1,804,163

 

3,952,805

 

3,573,294

 

Pre-opening

 

185,631

 

514,342

 

623,966

 

748,831

 

Acquisition costs

 

44,491

 

120,505

 

76,059

 

485,185

 

Loss on disposal of assets

 

244,640

 

195,435

 

300,406

 

223,313

 

Exit or disposal activities

 

15,287

 

16,390

 

32,075

 

33,275

 

Total costs and expenses

 

33,137,098

 

30,148,146

 

67,384,574

 

58,688,109

 

Operating income

 

818,233

 

219,476

 

1,532,211

 

249,513

 

 

 

 

 

 

 

 

 

 

 

Interest:

 

 

 

 

 

 

 

 

 

Income

 

 

9

 

 

32

 

Expense

 

(1,314,803

)

(1,247,569

)

(2,507,566

)

(2,488,940

)

Net interest expense

 

(1,314,803

)

(1,247,560

)

(2,507,566

)

(2,488,908

)

Net loss

 

$

(496,570

)

$

(1,028,084

)

$

(975,355

)

$

(2,239,395

)

 

 

 

 

 

 

 

 

 

 

Loss per common share, basic

 

$

(0.09

)

$

(0.25

)

$

(0.17

)

$

(0.55

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic

 

8,150,419

 

4,864,987

 

8,123,609

 

4,808,648

 

 

Selected Balance Sheet Information

 

 

 

July 2, 2013

 

December 25, 2012

 

 

 

 

 

 

 

Cash

 

$

862,072

 

$

2,566,034

 

Current assets, including cash

 

$

5,717,537

 

$

5,905,523

 

Total assets

 

$

72,415,747

 

$

71,766,785

 

Current liabilities

 

$

13,220,023

 

$

14,811,246

 

Total liabilities

 

$

72,003,544

 

$

70,258,483

 

Shareholders’ equity

 

$

412,203

 

$

1,508,302

 

 



 

Non-GAAP Reconciliations Q2 2013 Results

 

 

 

Comparable
Restaurants

 

% of
Sales

 

New
Restaurants

 

% of
Sales

 

Total for All
Restaurants
As Reported

 

% of
Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant revenues

 

$

24,980,168

 

100

%

$

8,975,163

 

100

%

$

33,955,331

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

Food, beverage and retail

 

6,812,909

 

27.3

%

2,422,120

 

27.0

%

9,235,029

 

27.2

%

Labor

 

8,455,901

 

33.9

%

2,671,169

 

29.8

%

11,127,070

 

32.8

%

Direct restaurant operating expenses

 

3,656,385

 

14.6

%

1,486,811

 

16.6

%

5,143,196

 

15.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant-level IBO*

 

$

6,054,973

 

24.2

%

$

2,395,063

 

26.7

%

$

8,450,036

 

24.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

 

 

 

 

 

 

 

 

2,787,203

 

8.2

%

General and administrative

 

 

 

 

 

 

 

 

 

2,353,387

 

 

 

Pre-opening

 

 

 

 

 

 

 

 

 

185,631

 

 

 

Acquisition costs

 

 

 

 

 

 

 

 

 

44,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-wide EBITDA*

 

 

 

 

 

 

 

 

 

3,079,324

 

9.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

2,001,162

 

 

 

Exit or disposal activities, other

 

 

 

 

 

 

 

 

 

259,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

 

 

 

 

 

 

 

818,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

(1,314,803

)

 

 

Net interest expense

 

 

 

 

 

 

 

 

 

(1,314,803

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

 

 

 

 

 

$

(496,570

)

 

 

 

Non-GAAP Reconciliations Q2 2013 Adjusted EBITDA

 

Net loss

 

$

(496,570

)

 

 

 

 

Net interest expense

 

1,314,803

 

Exit or disposal activities, other

 

259,927

 

Depreciation and amortization

 

2,001,162

 

Acquisition costs

 

44,491

 

Pre-opening

 

185,631

 

Termination/contract negotiation/property write-off costs

 

20,438

 

Share-based compensation

 

33,739

 

Lease adjustment

 

(1,109,840

)

 

 

 

 

Adjusted EBITDA*

 

$

2,253,781

 

 


*See accompanying disclosure regarding use of non-GAAP financial measures.

Certain percentages may not foot due to rounding.

 



 

Non-GAAP Reconciliations Q2 2012 Results

 

 

 

Comparable
Restaurants

 

% of
Sales

 

New
Restaurants

 

% of
Sales

 

Total for All
Restaurants As
Reported

 

% of
Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant revenues

 

$

24,388,304

 

100

%

$

5,979,318

 

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*

 

$

6,055,738

 

24.8

%

$

1,585,123

 

26.5

%

$

7,640,861

 

25.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

 

 

 

 

 

 

 

 

2,407,698

 

7.9

%

General and administrative

 

 

 

 

 

 

 

 

 

2,362,852

 

 

 

Pre-opening

 

 

 

 

 

 

 

 

 

514,342

 

 

 

Acquisition costs

 

 

 

 

 

 

 

 

 

120,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, other

 

211,825

 

Depreciation and amortization

 

1,804,163

 

Acquisition costs

 

120,505

 

Pre-opening

 

514,342

 

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 YTD 2013 Results

 

 

 

Comparable
Restaurants

 

% of
Sales

 

New
Restaurants

 

% of
Sales

 

Total for All
Restaurants
As Reported

 

% of
Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant revenues

 

$

51,002,615

 

100

%

$

17,914,170

 

100

%

$

68,916,785

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

Food, beverage and retail

 

13,918,504

 

27.3

%

4,854,962

 

27.1

%

18,773,466

 

27.2

%

Labor

 

17,159,669

 

33.6

%

5,263,834

 

29.4

%

22,423,503

 

32.5

%

Direct restaurant operating expenses

 

7,622,941

 

14.9

%

3,013,065

 

16.8

%

10,636,006

 

15.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant-level IBO*

 

$

12,301,501

 

24.1

%

$

4,782,309

 

26.7

%

$

17,083,810

 

24.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

 

 

 

 

 

 

 

 

5,461,780

 

7.9

%

General and administrative

 

 

 

 

 

 

 

 

 

5,104,508

 

 

 

Pre-opening

 

 

 

 

 

 

 

 

 

623,966

 

 

 

Acquisition costs

 

 

 

 

 

 

 

 

 

76,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-wide EBITDA*

 

 

 

 

 

 

 

 

 

5,817,497

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

3,952,805

 

 

 

Exit or disposal activities, other

 

 

 

 

 

 

 

 

 

332,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

 

 

 

 

 

 

 

1,532,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

 

 

 

 

 

Expense

 

 

 

 

 

 

 

 

 

(2,507,566

)

 

 

Net interest expense

 

 

 

 

 

 

 

 

 

(2,507,566

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

 

 

 

 

 

$

(975,355

)

 

 

 

Non-GAAP Reconciliations Q2 YTD 2013 Adjusted EBITDA

 

Net loss

 

$

(975,355

)

 

 

 

 

Net interest expense

 

2,507,566

 

Exit or disposal activities, other

 

332,481

 

Depreciation and amortization

 

3,952,805

 

Acquisition costs

 

76,059

 

Pre-opening

 

623,966

 

Termination/contract negotiation/property write-off costs

 

126,603

 

Share-based compensation

 

78,820

 

Lease adjustment

 

(2,227,974

)

 

 

 

 

Adjusted EBITDA*

 

$

4,494,971

 

 


*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

 

 

 

Comparable
Restaurants

 

% of
Sales

 

New
Restaurants

 

% of
Sales

 

Total for All
Restaurants As
Reported

 

% of
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

%

General and administrative

 

 

 

 

 

 

 

 

 

4,891,546

 

 

 

Pre-opening

 

 

 

 

 

 

 

 

 

748,831

 

 

 

Acquisition costs

 

 

 

 

 

 

 

 

 

485,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, other

 

256,588

 

Depreciation and amortization

 

3,573,294

 

Acquisition costs

 

485,185

 

Pre-opening

 

748,831

 

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.