Diversified Restaurant Holdings Earns $0.10 Per Share on $60.7 Million in Revenue for 2011


  • Fourth quarter revenue expands 29.5% to $16.1 million on same-store-sales growth and six additional store openings; Net income was $0.5 million, or $0.02 per diluted share
  • $6.6 million in cash generated from operations for the year, an increase of 44.6% over prior year
  • Grows total stores to 28 in 2011 from 22 in 2010; Plans to have 68 total stores over next five years

SOUTHFIELD, Mich., April 11, 2012 (GLOBE NEWSWIRE) -- Diversified Restaurant Holdings, Inc. (OTCBB:DFRH) ("DRH" or the "Company"), the owner, operator, and franchisor of the unique, full-service, ultra-casual restaurant and bar Bagger Dave's Legendary Burger Tavern® ("Bagger Dave's") and a leading franchisee for Buffalo Wild Wings® ("BWW"), yesterday reported revenue grew 29.5% and 34.2% for its fourth quarter and fiscal year 2011, respectively. The Company's fiscal years 2011 and 2010 ended December 25, 2011 and December 26, 2010, respectively.

Michael Ansley, President and Chief Executive Officer of DRH, commented, "The strong growth realized in the quarter and full year were indicative of the success of our highly unique Bagger Dave's restaurants, focus on customer service and high quality food, and strategy to grow market share by continuing to methodically expand our store count. We believe our ability to effectively add new restaurants to our network, run our operations at best-in-class performance levels while creatively providing unique menu items, craveable food and an enticing atmosphere for family and friends will drive our growth while providing us competitive advantages."

Fourth quarter revenue of $16.1 million was up $3.7 million compared with the similar period in the prior year. Fiscal 2011 sales grew $15.5 million over the prior year. Sales growth was driven by the addition of six restaurants during the year, the benefit of stores opened during 2010, improved economic conditions in the areas in which the Company operates, as well as a 9.8% increase in same-store-sales for three Bagger Dave's restaurants and a 4.5% growth in same-store-sales for 18 BWW restaurants as growing customer awareness and satisfaction with quality food and service as well as fun, comfortable guest experiences attracts new visitors and drives return traffic. There were 28 total restaurants operating at the end of 2011 compared with 22 restaurants operating at the end of 2010. During the fourth quarter, a BWW restaurant was opened in University Park, Florida and the Company's sixth Bagger Dave's was opened in the greater Grand Rapids, Michigan region.

Net income in the fourth quarter of 2011 was $467 thousand improved over net income of $466 thousand in the same period the prior year. For fiscal 2011, net income grew measurably to $1.8 million, or $0.10 per diluted share, compared with net income of $168 thousand, or $0.01 per fully diluted share, in fiscal 2010.

Operating Performance

(in millions) Three Months Ended Fiscal Year Ended YOY
Increase
YOY
Percent
  Dec. 25,
2011
Dec. 26,
2010

(as restated)
Dec. 25,
2011
Dec. 26,
2010

(as restated)
(Decrease) Change
Food and beverage costs $ 4.8 $ 3.6 $17.5 $13.3 $ 4.1 31.1%
% of revenue 29.9% 28.6% 28.9% 29.5%    
             
G&A expense $ 4.0 $ 3.0 $ 14.3 $ 10.7 $ 3.6 33.4%
% of revenue 25.0% 24.4% 23.6% 23.7%    
             
Operating income $ .11 $ .59 $ 3.6 $ 1.6 $ 2.0 124.1%
Operating margin 0.7% 4.8% 5.9% 3.6%    

Operating expenses were up 35.0% and 30.9% in the fourth quarter and fiscal year, respectively, reflecting the addition of six new stores during the year, a 27.3% increase in the number of restaurants for DRH. 

DRH generated a significant increase in operating income, with results coming in at $3.6 million in 2011 compared with $1.6 million in 2010, primarily due to increased sales, carefully managed new restaurant opening costs, improved purchasing practices, and continued improvement in operational efficiencies.

David G. Burke, DRH's Chief Financial Officer, noted, "The initial costs associated with a new store opening can impact operating margins in the beginning. Leverage begins to be demonstrated within a 6 - 12 month period as systems and processes in each new location begin to flow as smoothly as our more mature operations. We have developed a systematic approach to training and integrating staff for new stores which helps to mitigate the challenges of initial openings as well as shorten the time to peak operating performance. We have also, over the last several months, instituted a review of various cost items and believe we can continue to reduce costs while maintaining the high level of quality our customers have come to expect."

Balance Sheet

Cash and cash equivalents were $1.5 million at December 25, 2011, compared with $1.4 million at December 26, 2010. The Company generated $6.6 million in cash from operations in 2011, up $2.0 million over the prior year, as a result of the significant increase in net income and careful working capital management.

Capital expenditures increased to $8.2 million in 2011. New restaurant construction accounted for $6.9 million, while $0.6 million was for real estate and $0.7 million was for existing store renovations. The Company is committed to reinvesting in its stores and is following a definitive schedule of continued improvements and remodeling to maintain a positive dining experience for guests.

Outlook

During 2012, DRH plans to increase from its current six Bagger Dave's restaurants and open three to four new stores, in addition to the first franchised operation planned to open during the year; two stores are currently under construction. DRH will also add one to two additional Buffalo Wild Wings restaurants during the year; one is currently under construction. 

Mr. Ansley concluded, "Based on our current success with Bagger Dave's, we feel expansion opportunities are unlimited as this is still a relatively new and unique concept that has successfully penetrated the market. We have an aggressive, yet disciplined, growth plan to reach 30 Bagger Dave's stores by 2017 through organic and franchise expansion. In addition, we expect to open 16 BWW stores to reach 38 stores by 2017 as well. 

"We believe that retaining high-quality restaurant managers, valuing our team members, and providing fast, friendly service to our guests are key factors to our continued success. And, importantly, the feedback we receive from our guests is that they crave our legendary burgers while appreciating our warm, inviting, and entertaining dining atmosphere."

About Diversified Restaurant Holdings

Diversified Restaurant Holdings, Inc. ("DRH" or the "Company") is the owner, operator, and franchisor of the unique, full-service, ultra-casual restaurant concept, Bagger Dave's Legendary Burger Tavern® ("Bagger Dave's") and is a leading Buffalo Wild Wings® ("BWW") franchisee. Between the two concepts, the Company currently operates 28 restaurants in Michigan and Florida. The Company routinely posts news and other important information on its Web site at www.diversifiedrestaurantholdings.com.

Bagger Dave's offers a full-service, family-friendly restaurant and bar with a casual, comfortable atmosphere. The menu features freshly made burgers (never frozen), accompanied by more than 30 toppings from which to choose, fresh-cut fries, hand-dipped milkshakes, and a selection of craft beer and wine. Signature items include Sloppy Dave's BBQ®, Train Wreck Burger®, and Bagger Dave's Amazingly Delicious Turkey Black Bean Chili®. The Bagger Dave's concept emphasizes local flair by showcasing historical photos of the city in which each restaurant resides and features an electric train that runs above the dining room and bar areas. Currently, there are six corporate-owned locations in the state of Michigan and an executed area development agreement to franchise six Bagger Dave's in five states outside of Michigan. DRH is approved to franchise Bagger Dave's in the states of Illinois, Indiana, Kentucky, Michigan, Missouri, Ohio, and Wisconsin. For more information, visit www.baggerdaves.com.  

DRH operates 22 BWW restaurants: 14 in Michigan and eight in Florida. The Company continues to build new BWW restaurants in fulfillment of its 32-store Area Development Agreement ("ADA") with franchisor Buffalo Wild Wings, Inc. (Nasdaq:BWLD). This agreement, in addition to the six BWW restaurants opened prior to the ADA, suggests that the Company will operate 38 BWW restaurants in Michigan and Florida by 2017. 

Safe Harbor Regarding Forward Looking Statements

This news release contains "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995, as amended. Such statements consist of words like "anticipate," "expect," "project," "continue" and similar words. These statements are based on the Company's and its subsidiaries' current expectations and involve risks and uncertainties, which may cause results to differ materially from those set forth in the forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements, include consumer acceptance of the Company's products, its ability to deliver new products, the success of its strategy to broaden market channels and the relationships it has with retailers and distributors. The risks associated with any investment in CHDT, which is a small business concern and a "penny-stock Company" and, as such, a highly risky investment suitable for only those who can afford to lose such investment, should be evaluated together with the risks and uncertainties more fully described in the Company's Annual and Quarterly Reports filed with the Securities and Exchange Commission. DRH undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.

FINANCIAL TABLES FOLLOW

DIVERSIFIED RESTAURANT HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
 
   Quarter Ended Twelve Months Ended
   Dec. 25
2011
Dec. 26
2010
Dec. 25
2011
Dec. 26
2010
Revenue   (as restated)   (as restated)
Food and beverage sales  $ 16,040,094  $ 12,424,593  $ 60,657,475  $ 45,248,018
Franchise royalties and fees 50,000  --  50,000  -- 
Total revenue 16,090,094 12,424,593 60,707,475 45,248,018
Operating expenses        
Food and beverage costs 4,803,476 3,555,035 17,486,880 13,340,619
Compensation costs 4,872,981 3,535,091 17,696,246 13,319,119
General and administrative 4,016,478 3,031,973 14,327,158 10,740,542
Pre-opening 310,616 371,456 714,330 654,764
Occupancy 988,305 792,347 3,371,873 2,876,062
Depreciation and amortization 987,711 745,210 3,479,360 2,689,584
Loss on disposal of property and equipment 1,308 (196,903) 31,465 20,965
Total operating expenses 15,980,875 11,834,209 57,107,312 43,641,655
          
Operating profit 109,219 590,384 3,600,163 1,606,363
          
Change in fair value of derivative instruments 98,431 215,447 (246,818) (367,181)
Interest expense (261,357) (285,078) (1,137,725) (1,322,502)
Other income (expense), net 328,658 (152,248) 366,497 74,456
          
Income (loss) before income taxes 274,951 368,505 2,582,117 (8,864)
          
Income tax provision (benefit) (230,575) (135,058) 586,086 (125,826)
          
Net income 505,526 503,563 1,996,031 116,962
          
Less: (Income) loss attributable to noncontrolling interest (38,613) (37,841) (153,845) 50,892
          
Net income attributable to DRH  $ 466,913  $ 465,722  $ 1,842,186  $ 167,854
          
Basic earnings per share $ 0.02 $ 0.02 $ 0.10 $ 0.01
Fully diluted earnings per share $ 0.02 $ 0.02 $ 0.10 $ 0.01
Weighted-average number of common shares outstanding        
Basic     18,902,782 18,871,879
Diluted     19,055,500 19,052,969
 
DIVERSIFIED RESTAURANT HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
   
  Twelve Months Ended
ASSETS Dec. 25
2011
Dec. 26
2010
(as restated)
Current assets    
Cash and cash equivalents   $ 1,537,497  $ 1,358,381
Accounts receivable - other  20,497  -- 
Inventory  601,765  339,059
Prepaid assets  207,608  209,708
Other current assets  --   43,348
Total current assets  2,367,367  1,950,496
     
Deferred income taxes   272,332  607,744
     
Property and equipment, net - restricted assets of VIE 1,457,770 1,487,993
     
Property and equipment, net   22,064,544  17,252,599
Intangible assets, net   1,113,997  975,461
Other long-term assets  74,389  80,099
     
Total assets  27,350,399  22,354,392
     
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)    
Current liabilities    
     
Accounts payable  1,682,462  1,388,397
Accrued compensation  760,548 552,379
Other accrued liabilities  649,784  536,733
Current portion of long-term debt (including VIE debt of $89,414)  2,967,135  1,947,676
Current portion of deferred rent  180,480  127,075
Total current liabilities  6,240,409  4,552,260
     
Deferred rent, less current portion  1,750,017  1,622,943
Other liabilities - interest rate swap  613,999  367,181
Long-term debt, less current portion (including VIE debt of $1,162,377)  16,841,355  15,936,193
Total liabilities  25,445,780  22,478,577
     
Stockholders' equity (deficit)     
Common stock - $0.0001 par value; 100,000,000 shares authorized, 18,936,400 and 18,876,000, respectively, shares issued and outstanding  1,888  1,888
Additional paid-in capital  2,771,077  2,631,304
Retained earnings (accumulated deficit)  (1,253,831)  (3,096,017)
Total DRH stockholders' equity (deficit)  1,519,134  (462,825)
     
Noncontrolling interest in VIE  385,485  338,640
     
Total stockholders' equity (deficit)  1,904,619  (124,185)
Total liabilities and stockholders' equity  $ 27,350,399  $ 22,354,392
     
VIE = Variable Interest Entity (Ansley Group, LLC)    
 
DIVERSIFIED RESTAURANT HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
  Twelve Months Ended
  December 25
2011
December 26
2010
    (as restated)
Cash flows from operating activities    
Net income  $ 1,996,031  $ 116,962
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation and amortization  3,479,360  2,689,584
Loss on disposal of property and equipment  31,465  20,965
Share-based compensation  139,773  25,174
Change in fair value of derivative instruments  246,818  367,181
Deferred income taxes  335,412  (360,990)
Changes in operating assets and liabilities that provided (used) cash    
Accounts receivable - other  (20,497)  376,675
Inventory  (262,706)  (31,758)
Prepaid assets  2,100  (57,006)
Other current assets  43,348  (966)
Intangible assets  (215,562)  (82,666)
Other long-term assets  5,710  (51,759)
Accounts payable  294,065  861,246
Accrued liabilities  321,220  414,344
Deferred rent  180,479  261,776
Net cash provided by operating activities  6,577,016  4,548,762
Cash flows from investing activities    
Purchases of property and equipment  (8,215,522)  (5,844,883)
Net cash used in investing activities  (8,215,522)  (5,844,883)
Cash flows from financing activities    
Proceeds from issuance of long-term debt  4,181,373  4,557,952
Repayments of long-term debt  (2,256,751)  (3,220,688)
Proceeds from issuance of common stock  --  250,000
Distributions  (107,000)  (592,861)
Net cash provided by financing activities  1,817,622  994,403
     
Net increase (decrease) in cash and cash equivalents  179,116  (301,718)
Cash and cash equivalents, beginning of period  1,358,381  1,660,099
Cash and cash equivalents, end of period  $ 1,537,497  $ 1,358,381
             
DRH Restaurant Openings
             
  2012
(estimate)
 2011  2010  2009  2008 2007
Beginning of year – corporate owned 28 22 9 8 2 0
Beginning of year - acquisitions / affiliate restaurants under common control 0 0 9 9 9 9
Summary of restaurants open at the beginning of the year 28 22 18 17 11 9
Openings 0 6 4 1 6 2
Planned openings 5          
Closures 0 0 0 0 0 0
Total company owned restaurants 33 28 22 18 17 11
             
Franchised restaurants 1 0 0 0 0 0
Total number of restaurants 34 28 22 18 17 11


            

Kontaktdaten

GlobeNewswire