Revenues Increased 25% YOY; Company Expansion of Craft Pizza & Pub Continues
INDIANAPOLIS, IN / ACCESSWIRE / November 11, 2021 / Noble Roman's, Inc. (OTCQB:NROM), the Indianapolis based franchisor and licensor of Noble Roman's Pizza and Noble Roman's Craft Pizza & Pub ("CPP"), today announced results for the three-month and nine-month periods ended September 30, 2021 along with other strategic highlights.
Financial highlights from the third quarter 2021 include:
- Revenues of $3.4 million compared to revenues of $2.9 million in the same period in 2020
- Net income (loss) of $(79,000) compared to $83,000 in the same period in 2020
- EBITDA of $488,000 compared to $589,000 in the same period in 2020
- Company-owned CPP revenues increased to $2.1 million from $1.6 million in the same period in 2020
- Company franchising revenue decreased to $1.2 million from $1.3 million in the same period in 2020
- Labor shortages and supply chain disruptions were challenges in both the CPP and non-traditional venues during the third quarter which negatively impacted results
Financial highlights from the nine-months ended September 30, 2021 include:
- Revenues of $10.3 million compared to revenues of $8.3 million in the same period in 2020
- Net income before tax of $833,000 compared to $442,000 in the same period in 2020
- EBITDA of $2.5 million compared to $2.5 million in the same period in 2020
- Company-owned CPP revenues increased to $6.5 million from $4.1 million in the same period in 2020
- Franchising revenue decreased to $3.4 million from $3.8 million in the same period in 2020
- Slower than expected expansion of non-traditional units, largely because of labor shortages by the host businesses
Development highlights for Craft Pizza & Pub subsequent to the third quarter 2021 include:
- In October, the company opened an additional CPP location in north central Indianapolis
- In November, the company announced plans to open an additional CPP location in Franklin, Indiana on December 6, 2021
- The company is currently negotiating on a site for an additional company-owned CPP location
Scott Mobley, the company's President & CEO, stated, "We continue to execute on our growth strategy by continuing our non-traditional franchising efforts and expanding our popular Craft Pizza & Pub concept. Taking into account the inflationary pressures from labor and ingredients, as well as the additional costs in managing supply chain emergencies, we remain extremely pleased with the financial performance of our existing Craft Pizza & Pub restaurants. Those restaurants open greater than one year had an average annual revenue per location of approximately $1.2 million and store level EBITDA averaging above 15%. Newer locations opened in 2020 are averaging $1.4 million in annual sales per location with store level EBITDA ranging from 17% to 20%. As the company continues its expansion of the CPP concept, we anticipate continued gains in both revenue and EBITDA going forward. Furthermore, a menu price increase implemented on November 10, 2021 in all company-owned Craft Pizza & Pub restaurants should help alleviate the inflationary and supply chain management cost pressures that adversely impacted margins in the 3rd quarter."
For the three-month and nine-month periods ended September 30, 2021, the company reported total revenues of $3.4 million and $10.3 million, respectively, compared to $2.9 million and $8.3 million, respectively, for the corresponding periods in 2020. Operating profit before interest and taxes for the three-month and nine-month periods ended September 30, 2021 was $264,000 and $1.8 million, respectively, compared to $411,000 and $2.0 million, respectively, for the corresponding periods in 2020. On February 19, 2021, the company received formal notice from the Small Business Administration that the entire first loan under the PPP was forgiven in accordance with the provisions of the CARES Act, and it is anticipated the second loan will be forgiven as well and has therefore been accounted for as a grant.
Net income (loss) for the three-month and nine-month periods ended September 30, 2021 was $(79,000) and $833,000, or $.04 per share, respectively, compared to $83,000 and $524,000, or $.02 per share, for the corresponding periods in 2020.
The following table sets forth the revenue, expense and margin contribution of the company's Craft Pizza & Pub venue and the percent relationship to its revenue:
Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||||||||||||
| Description | 2020 | 2021 | 2020 | 2021 | ||||||||||||||||||||||
Revenue | $ | 1,583,251 | 100% | $ | 2,122,352 | 100% | $ | 4,083,064 | 100% | $ | 6,495,788 | 100% | ||||||||||||||
Cost of sales | 356,683 | 22.5 | 444,831 | 21.0 | 871,312 | 21.3 | 1,355,148 | 20.9 | ||||||||||||||||||
Salaries and wages | 416,490 | 26.3 | 618,729 | 29.2 | 771,795 | 18.9 | 1,489,980 | 22.9 | ||||||||||||||||||
Facility cost including rent, common area and utilities | 269,369 | 17.0 | 353,382 | 16.7 | 657,725 | 16.1 | 808,134 | 12.4 | ||||||||||||||||||
Packaging | 42,096 | 2.7 | 69,792 | 3.3 | 117,474 | 2.9 | 184,191 | 2.8 | ||||||||||||||||||
Third-party delivery fees | 71,036 | 4.5 | 97,998 | 4.6 | 179,367 | 4.4 | 284,215 | 4.4 | ||||||||||||||||||
All other operating expenses | 221,080 | 14.0 | 308,989 | 14.6 | 555,449 | 13.6 | 936,690 | 14.4 | ||||||||||||||||||
Total expenses | 1,376,753 | 87.0 | 1,893,721 | 89.4 | 3,153,122 | 77.2 | 5,058,358 | 77.8 | ||||||||||||||||||
Margin contribution | $ | 206,498 | 13.0% | $ | 228,631 | 10.6% | $ | 929,942 | 22.8% | $ | 1,437,430 | 22.2% | ||||||||||||||
Margin contribution from this venue was decreased $27,151 for the nine-month period ended September 30, 2021 due to non-cash expense related to the adoption of Accounting Standards Update 2016-02, accounting for lease, which became effective after January 1, 2019 for publicly reporting companies.
Total revenue from this venue was $2.1 million and $6.5 million for the three-month and nine-month periods ended September 30, 2021 compared to $1.6 million and $4.1 million for the corresponding periods in 2020. Revenue was increased by the opening of three additional CPP restaurants in March, October and November 2020, respectively, but that increase was constrained by the after effects of the COVID-19 pandemic which limited inside dining as well as creating labor and ingredient price inflation along with persistent supply chain issues.
Gross margin contribution from this venue was 10.6% and 22.2% for the three-month and nine-month periods ended September 30, 2021 compared to 13.0% and 22.8% for thecorresponding periods in 2020. This decrease was primarily the result of increased salaries and wages, as explained above, mostly offset by lower facility costs. Overall expenses for this venue increased from 87.0% to 89.2% and from 77.2% to 77.9% for the three-month and nine-month periods in 2021, respectively, compared to the corresponding periods in 2020. Facility costs decreased from 17.0% to 16.7% and from 16.1% to 12.4% for the three-month and nine-month periods in 2021, respectively, compared to the corresponding periods in 2020. The facility costs as a percentage of sales decreased because of the higher sales volume and lower cost leases for the most recent openings.
The following table sets forth the revenue, expense and margin contribution of the company's franchising venue and the percent relationship to its revenue:
Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||||||||||||
| Description | 2020 | 2021 | 2020 | 2021 | ||||||||||||||||||||||
Royalties and fees franchising | $ | 1,063,864 | 84.9% | $ | 1,019,883 | 86.6% | $ | 3,256,796 | 85.5% | $ | 2,955,974 | 86.1% | ||||||||||||||
Royalties and fees grocery | 188,639 | 15.1 | 157,893 | 13.4 | 551,430 | 14.5 | 475,021 | 13.9 | ||||||||||||||||||
Total royalties and fees | 1,252,503 | 100.0 | 1,177,776 | 100.0 | 3,808,226 | 100.0 | 3,430,995 | 100.0 | ||||||||||||||||||
Salaries and wages | 205,127 | 16.4 | 207,046 | 17.6 | 420,322 | 11.1 | 503,596 | 14.7 | ||||||||||||||||||
Trade show expense | 105,000 | 8.4 | 105,000 | 8.9 | 315,000 | 8.3 | 294,000 | 8.6 | ||||||||||||||||||
Travel and auto | 21,720 | 1.7 | 13,539 | 1.1 | 69,975 | 1.8 | 51,823 | 1.5 | ||||||||||||||||||
All other operating expenses | 150,548 | 12.0 | 166,213 | 14.2 | 435,081 | 11.4 | 464,053 | 13.5 | ||||||||||||||||||
Total expenses | 482,395 | 38.5 | 491,798 | 41.8 | 1,240,379 | 32.6 | 1,313,472 | 38.3 | ||||||||||||||||||
Margin contribution | $ | 770,108 | 61.5% | $ | 685,978 | 58.2% | $ | 2,567,847 | 67.4% | $ | 2,117,523 | 61.7% | ||||||||||||||
Total revenue from this venue decreased from $1.3 million to $1.2 million and $3.8 million to $3.4 million in the respective three-month and nine-month periods ended September 30, 2021 compared to the corresponding periods in 2020. The decrease in revenue in this venue is directly tied to the effects of the COVID-19 pandemic and its aftermath across the country. Several of the non-traditional locations were closed as part of the pandemic and the government response, and it is still unknown how many of those impacted locations will be able to reopen in the future.
Gross margin, as described in the paragraph above, decreased from 61.5% to 58.2% and from 67.4% to 61.7% for the three-month and nine-month periods ended September 30, 2021, respectively, compared to the corresponding periods in 2020. As described above, the margins are lower primarily because of the decreased revenue resulting from temporary closures and reduced traffic directly resulting from the pandemic and its after affects.
The following table sets forth the revenue, expense and margin contribution of the company-owned non-traditional venue and the percent relationship to its revenue:
Three Months ended September 30, | Nine Months ended September 30, | |||||||||||||||||||||||||
| Description | 2020 | 2021 | 2020 | 2021 | ||||||||||||||||||||||
Revenue | $ | 99,255 | 100% | $ | 120,316 | 100% | $ | 365,372 | 100% | $ | 353,617 | 100% | ||||||||||||||
Total expenses | 108,935 | 109.8 | 126,765 | 105.4 | 338,161 | 92.6 | 334,579 | 94.6 | ||||||||||||||||||
Margin contribution | $ | (9,679) | (9.8)% | $ | (6,449) | (5.4)% | $ | 27,211 | 7.4% | $ | 19,038 | 5.4% | ||||||||||||||
Gross revenue from this single-unit venue increased from $99,000 to $120,000 and decreased from $365,000 to $354,000 for the respective three-month and nine-month periods ended September 30, 2021 compared to the corresponding periods in 2020. This venue consists of one location in a hospital. Access to the hospital has been severely limited and travel within sections of the hospital had been prohibited because of the potential spread of COVID-19. The revenue increased in the three-month period ended September 30, 2021 as a result of the hospital easing restrictions somewhat on the movement of people within the hospital.
Total expenses increased from $109,000 to $127,000 and decreased from $338,000 to $336,000 for the three-month and nine-month periods ended September 30, 2021 compared to the corresponding periods in 2020. The company does not intend to operate any more company-owned non-traditional locations except the one location that it is currently operating.
Corporate Expenses
Depreciation and amortization was $142,000 and $449,000 for the three-month and nine-month periods ended September 30, 2021 compared to $98,000 and $263,000 for the corresponding periods in 2020. The primary reason for the increase was the result of the new company-owned CPP locations opening during the months of March, October and November 2020, and in addition expensing certain pre-opening costs in the amount of $166,000. The company has opened an additional company-owned CPP in October 2021 and plans to open an additional location on December 6, 2021. The company is also currently negotiating for an additional location.
General and administrative expenses were $506,000 and $1.3 million for the three-month and nine-month periods ended September 30, 2021 compared to $460,000 and $1.3 million for the corresponding periods in 2020. The increase in general and administrative expense was the result of the expanded CPP operation in addition to preparing for additional CPP openings later this year.
Interest expense increased from $328,000 to $343,000 and decreased from $1.6 million to $1.0 million for the respective three-month and nine-month periods ended September 30, 2021 compared to the corresponding periods in 2020. The primary reason for the increase in the three-month period was the PIK interest being accrued and added to the principal amount of the Corbel loan outstanding. The reason for the decrease in the nine-month period was the result of the financing that occurred in February 2020 resulting in non-cash write-offs of the unamortized original loan cost for both First Financial Bank and the private placement subordinated debt, which in the aggregate was $658,000, and partially offset by the non-cash PIK interest expense of $64,000 in the three-month period ended September 30, 2021 and $189,000 for the nine-month period ended September 30, 2021. This non-cash expense to obtain the new financing was necessary in order to reduce cash outlays for principal repayments, provide liquidity and to provide growth capital for more Craft Pizza & Pub locations.
Net income (loss) before income tax decreased from $83,000 to $(79,000) and increased from $442,000 to $833,000 for the respective three-month and nine-month periods ended September 30, 2021 compared to the corresponding periods in 2020. The decrease in net income (loss) before income tax for the three-month period was the direct result of the COVID-19 pandemic and its aftermath resulting in a number of temporarily closed franchises in the non-traditional venue, the shortage of labor and higher labor costs and higher product cost, combined with higher operating costs to comply with regulatory requirements intended to restrict the spread of COVID-19. The increase in the nine-month period was a result of opening additional CPP locations.
The company's current ratio was 4.6-to-1 as of September 30, 2021 compared to 2.6-to-1 as of December 31, 2020. The current ratio was improved significantly with the PPP funding in February 2021 and the net income from operations.
Continuing Impact of the COVID-19 Pandemic & Government Actions
The uncertainty and disruption in the U.S. economy caused by the pandemic and the government response are likely to continue adversely impacting the volume and resources of both the company's CPP locations and especially that of existing and potential franchisees of non-traditional locations, at least until greater normalcy stabilizes over a significant period. This return to normalcy was interrupted during the third quarter with rapidly rising cases attributed to the 'Delta variant' of COVID-19, which the company believes impacted consumer, employee and supplier behavior. Additionally, the rising cost of labor and ingredients as well as the costs associated with managing supply chain emergencies are likely to persist. A menu price increase was implemented on November 10, 2021 to help mitigate these cost pressures on company-owned Craft Pizza & Pub restaurants.
Said Scott Mobley, "I believe that the third quarter of 2021 ranks as the most challenging operational period in the last 30 years. Not only were we continuing to deal with government and health advisory restrictions on our operations, commodity shortages and inflation, manufacturing disruptions and dislocations in distribution, we believe government policies put into place early this year and announced further in August resulted in additional and immediate staffing difficulties already associated with the pandemic directly. Additionally, many non-traditional franchisees operate their Noble Roman's foodservice within an underlying small business that sometimes lacks the capitalization or liquidity necessary to manage through these pandemic disruptions, and are most affected by the labor shortage which adversely impact their ability to add a franchise to their small business. With all of that in mind, we are very pleased with our progress in new revenue generation, and we are excited to announce the continuing growth plans for CPP as well as our non-traditional franchising efforts."
The statements contained above concerning the company's future revenues, profitability, financial resources, market demand and product development are forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) relating to the company that are based on the beliefs of the management of the company, as well as assumptions and estimates made by and information currently available to the company's management. The company's actual results in the future may differ materially from those indicated by the forward-looking statements due to risks and uncertainties that exist in the company's operations and business environment, including, but not limited to the effects of the COVID-19 pandemic, the availability of hourly and management labor to adequately staff company-operated and franchise operations, competitive factors and pricing pressures, accelerating inflation and the cost of labor, food items and supplies, non-renewal of franchise agreements, shifts in market demand, the success of new franchise programs, including the Noble Roman's Craft Pizza & Pub format, the company's ability to successfully operate an increased number of company-owned restaurants, general economic conditions, changes in demand for the company's products or franchises, the company's ability to service its loans, the impact of franchise regulation, the success or failure of individual franchisees and changes in prices or supplies of food ingredients and labor as well as the factors discussed under "Risk Factors" contained in the company's annual report on Form 10-K. Should one or more of these risks or uncertainties materialize, or should underlying assumptions or estimates prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended.
| Noble Roman's, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
Assets | December 31, 2020 | September 30, 2021 | ||||||
Current assets: | ||||||||
Cash | $ | 1,194,363 | $ | 1,789,270 | ||||
Accounts receivable - net | 879,502 | 930,955 | ||||||
Inventories | 890,556 | 919,168 | ||||||
Prepaid expenses | 395,918 | 371,848 | ||||||
Total current assets | 3,360,339 | 4,011,241 | ||||||
Property and equipment: | ||||||||
Equipment | 3,708,689 | 3,905,644 | ||||||
Leasehold improvements | 2,319,445 | 2,478,385 | ||||||
Construction and equipment in progress | 510,225 | 530,430 | ||||||
| 6,538,359 | 6,914,459 | |||||||
Less accumulated depreciation and amortization | 1,989,209 | 2,272,498 | ||||||
Net property and equipment | 4,549,150 | 4,641,961 | ||||||
Deferred tax asset | 3,104,904 | 3,104,904 | ||||||
Deferred contract cost | 834,018 | 826,258 | ||||||
Goodwill | 278,466 | 278,466 | ||||||
Operating lease right of use assets | 6,088,101 | 5,667,679 | ||||||
Other assets including long-term portion of receivables - net | 201,962 | 281,878 | ||||||
Total assets | $ | 18,416,940 | $ | 18,812,387 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 878,099 | $ | 482,585 | ||||
Current portion of operating lease liability | 412,005 | 393,473 | ||||||
Total current liabilities | 1,290,104 | 876,058 | ||||||
Long-term obligations: | ||||||||
Term loan payable to Corbel | 7,468,709 | 7,789,992 | ||||||
Warrant value | 29,037 | 29,037 | ||||||
Convertible notes payable | 574,479 | 591,167 | ||||||
Operating lease liabilities - net of short-term portion | 5,863,615 | 5,488,876 | ||||||
Deferred contract income | 834,018 | 826,258 | ||||||
Total long-term liabilities | 14,769,858 | 14,725,330 | ||||||
Stockholders' equity: | ||||||||
Common stock - no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2020 and as of September 30, 2021) | 24,763,447 | 24,784,310 | ||||||
Accumulated deficit | (22,406,469 | ) | (21,573,311 | ) | ||||
Total stockholders' equity | 2,356,978 | 3,210,999 | ||||||
Total liabilities and stockholders' equity | $ | 18,416,940 | $ | 18,812,387 | ||||
| Noble Roman's, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (Unaudited) | ||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| 2020 | 2021 | 2020 | 2021 | |||||||||||||
Revenue: | ||||||||||||||||
Restaurant revenue - company-owned restaurants | $ | 1,583,251 | $ | 2,122,352 | $ | 4,083,064 | $ | 6,495,788 | ||||||||
Restaurant revenue - company-owned non-traditional | 99,255 | 120,316 | 365,372 | 353,617 | ||||||||||||
Franchising revenue | 1,252,503 | 1,177,776 | 3,808,226 | 3,430,995 | ||||||||||||
Administrative fees and other | 3,073 | 3,734 | 11,191 | 10,803 | ||||||||||||
Total revenue | 2,938,082 | 3,424,178 | 8,267,853 | 10,291,203 | ||||||||||||
Operating expenses: | ||||||||||||||||
Restaurant expenses - company-owned restaurants | 1,376,754 | 1,893,721 | 3,153,123 | 5,058,358 | ||||||||||||
Restaurant expenses - company-owned non-traditional | 108,935 | 126,765 | 338,161 | 334,579 | ||||||||||||
Franchising expenses | 482,394 | 491,798 | 1,240,379 | 1,313,472 | ||||||||||||
Total operating expenses | 1,968,083 | 2,512,284 | 4,731,662 | 6,706,409 | ||||||||||||
Depreciation and amortization | 98,279 | 142,133 | 262,505 | 448,892 | ||||||||||||
General and administrative expenses | 460,392 | 505,992 | 1,254,186 | 1,286,530 | ||||||||||||
Total expenses | 2,526,753 | 3,160,409 | 6,248,353 | 8,441,831 | ||||||||||||
Operating income | 411,329 | 263,769 | 2,019,500 | 1,849,372 | ||||||||||||
Interest expense | 327,831 | 343,184 | 1,577,285 | 1,016,214 | ||||||||||||
Income (loss) before income taxes | 83,498 | (79,415 | ) | 442,215 | 833,158 | |||||||||||
Income tax expense (benefit) | - | - | (81,983 | ) | - | |||||||||||
Net income (loss) | $ | 83,498 | (79,415 | ) | $ | 524,198 | $ | 833,158 | ||||||||
Earnings per share - basic: | ||||||||||||||||
Net income (loss) before income tax | $ | .00 | $ | .00 | $ | .02 | $ | .04 | ||||||||
Net income (loss) | $ | .00 | $ | .00 | $ | .02 | $ | .04 | ||||||||
Weighted average number of common shares outstanding | 22,215,512 | 22,215,512 | 22,215,512 | 22,215,512 | ||||||||||||
Diluted earnings per share: | ||||||||||||||||
Net income (loss) before income tax | $ | .00 | $ | .00 | $ | .02 | $ | .04 | ||||||||
Net income (loss) | $ | .00 | $ | .00 | $ | .03 | $ | .04 | ||||||||
Weighted average number of common shares outstanding | 23,765,512 | 23,522,028 | 23,765,512 | 23,522,028 | ||||||||||||
FOR ADDITIONAL INFORMATION, CONTACT:
For Media Information:
Scott Mobley, President & CEO
smobley@nobleromans.com
For Investor Relations:
Paul Mobley, Executive Chairman
pmobley@nobleromans.com
Mike Cole, Investor Relations
949-444-1341
mike.cole@mzgroup.us
SOURCE: Noble Romans, Inc.
View source version on accesswire.com:
https://www.accesswire.com/672252/Noble-Romans-Announces-Results-of-3rd-Quarter-2021
