ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FLANIGAN'S ENTERPRISES, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except share and earnings per share amounts)
|
|
Thirteen Weeks Ended |
|
|
Twenty Six Weeks Ended |
|
|
|
April
2, 2022 |
|
|
April
3, 2021 |
|
|
April
2, 2022 |
|
|
April
3, 2021 |
|
|
|
|
|
|
|
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant food sales |
|
$ |
24,775 |
|
|
$ |
20,689 |
|
|
$ |
46,980 |
|
|
$ |
39,017 |
|
Restaurant bar sales |
|
|
6,669 |
|
|
|
5,050 |
|
|
|
12,676 |
|
|
|
9,493 |
|
Package store sales |
|
|
8,148 |
|
|
|
7,830 |
|
|
|
16,659 |
|
|
|
15,841 |
|
Franchise related revenues |
|
|
478 |
|
|
|
422 |
|
|
|
924 |
|
|
|
808 |
|
Rental income |
|
|
199 |
|
|
|
226 |
|
|
|
398 |
|
|
|
413 |
|
Other operating income |
|
|
61 |
|
|
|
140 |
|
|
|
96 |
|
|
|
165 |
|
|
|
|
40,330 |
|
|
|
34,357 |
|
|
|
77,733 |
|
|
|
65,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of merchandise sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurant and bar |
|
|
11,374 |
|
|
|
8,462 |
|
|
|
21,707 |
|
|
|
15,984 |
|
Package stores |
|
|
5,869 |
|
|
|
5,668 |
|
|
|
12,209 |
|
|
|
11,519 |
|
Payroll and related costs |
|
|
12,031 |
|
|
|
10,464 |
|
|
|
24,267 |
|
|
|
19,927 |
|
Occupancy costs |
|
|
1,715 |
|
|
|
1,602 |
|
|
|
3,413 |
|
|
|
3,408 |
|
Selling, general and administrative expenses |
|
|
7,491 |
|
|
|
5,368 |
|
|
|
13,522 |
|
|
|
10,836 |
|
|
|
|
38,480 |
|
|
|
31,564 |
|
|
|
75,118 |
|
|
|
61,674 |
|
Income from Operations |
|
|
1,850 |
|
|
|
2,793 |
|
|
|
2,615 |
|
|
|
4,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(177 |
) |
|
|
(248 |
) |
|
|
(370 |
) |
|
|
(527 |
) |
Interest and other income |
|
|
23 |
|
|
|
19 |
|
|
|
37 |
|
|
|
31 |
|
Gain on forgiveness of PPP loans |
|
|
— |
|
|
|
3,653 |
|
|
|
3,488 |
|
|
|
3,653 |
|
Gain on sale of property and equipment |
|
|
— |
|
|
|
8 |
|
|
|
11 |
|
|
|
33 |
|
|
|
|
(154 |
) |
|
|
3,432 |
|
|
|
3,166 |
|
|
|
3,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before Provision for Income Taxes |
|
|
1,696 |
|
|
|
6,225 |
|
|
|
5,781 |
|
|
|
7,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes |
|
|
(353 |
) |
|
|
(533 |
) |
|
|
(500 |
) |
|
|
(529 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
1,343 |
|
|
|
5,692 |
|
|
|
5,281 |
|
|
|
6,724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net loss (income) attributable to noncontrolling interests |
|
|
317 |
|
|
|
(3,241 |
) |
|
|
(2,057 |
) |
|
|
(3,493 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income attributable to Flanigan's Enterprises, Inc. stockholders |
|
$ |
1,660 |
|
|
$ |
2,451 |
|
|
$ |
3,224 |
|
|
$ |
3,231 |
|
(Continued)
FLANIGAN'S ENTERPRISES, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except share and per share amounts)
(Continued)
|
|
Thirteen Weeks Ended |
|
|
Twenty Six Weeks Ended |
|
|
|
April
2, 2022 |
|
|
April
3, 2021 |
|
|
April
2, 2022 |
|
|
April
3, 2021 |
|
|
|
|
|
Net Income Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted |
|
$ |
0.89 |
|
|
$ |
1.32 |
|
|
$ |
1.73 |
|
|
$ |
1.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares and Equivalent Shares Outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted |
|
|
1,858,647 |
|
|
|
1,858,647 |
|
|
|
1,858,647 |
|
|
|
1,858,647 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
FLANIGAN'S ENTERPRISES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
APRIL 2, 2022 (UNAUDITED) AND OCTOBER 2, 2021
(in thousands, except share and per share amounts)
ASSETS
|
|
April 2, 2022 |
|
|
October 2, 2021 |
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
40,666 |
|
|
$ |
32,676 |
|
Prepaid income taxes |
|
|
— |
|
|
|
139 |
|
Other receivables |
|
|
564 |
|
|
|
450 |
|
Inventories |
|
|
4,928 |
|
|
|
4,283 |
|
Prepaid expenses |
|
|
3,418 |
|
|
|
2,242 |
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
49,576 |
|
|
|
39,790 |
|
|
|
|
|
|
|
|
|
|
Property and Equipment, Net |
|
|
55,541 |
|
|
|
51,441 |
|
Construction in Progress |
|
|
4,708 |
|
|
|
5,445 |
|
|
|
|
60,249 |
|
|
|
56,886 |
|
|
|
|
|
|
|
|
|
|
Right-of-use assets, operating leases |
|
|
28,900 |
|
|
|
28,559 |
|
|
|
|
|
|
|
|
|
|
Investment in Limited Partnerships |
|
|
309 |
|
|
|
1,122 |
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquor licenses |
|
|
822 |
|
|
|
822 |
|
Leasehold interests, net |
|
|
97 |
|
|
|
118 |
|
Other |
|
|
920 |
|
|
|
705 |
|
|
|
|
|
|
|
|
|
|
Total Other Assets |
|
|
1,839 |
|
|
|
1,645 |
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
140,873 |
|
|
$ |
128,002 |
|
(Continued)
See accompanying notes to unaudited condensed consolidated financial statements.
FLANIGAN'S ENTERPRISES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
APRIL 2, 2022 (UNAUDITED) AND OCTOBER 2, 2021
(in thousands, except share and per share amounts)
(Continued)
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
April 2, 2022 |
|
|
October 2, 2021 |
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
11,421 |
|
|
$ |
9,770 |
|
Income taxes payable |
|
|
211 |
|
|
|
— |
|
Due to franchisees |
|
|
5,398 |
|
|
|
4,478 |
|
Current portion of long-term debt |
|
|
3,532 |
|
|
|
2,555 |
|
Operating lease liability, current |
|
|
2,213 |
|
|
|
2,009 |
|
Deferred revenue |
|
|
1,744 |
|
|
|
1,411 |
|
Dividends payable |
|
|
1,861 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
26,380 |
|
|
|
20,223 |
|
|
|
|
|
|
|
|
|
|
Long Term Debt, Net of Current Portion |
|
|
15,255 |
|
|
|
19,560 |
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities, non-current |
|
|
27,579 |
|
|
|
27,183 |
|
Deferred tax liabilities |
|
|
493 |
|
|
|
406 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
|
69,707 |
|
|
|
67,372 |
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
Flanigan’s Enterprises, Inc. Stockholders’ Equity |
|
|
|
|
|
|
|
|
Common stock, $.10 par value, 5,000,000
shares authorized; 4,197,642 shares issued |
|
|
420 |
|
|
|
420 |
|
Capital in excess of par value |
|
|
6,240 |
|
|
|
6,240 |
|
Retained earnings |
|
|
51,995 |
|
|
|
50,632 |
|
Treasury stock, at cost, 2,338,995 shares |
|
|
(6,077 |
) |
|
|
(6,077 |
) |
Total Flanigan’s Enterprises, Inc.
stockholders’ equity |
|
|
52,578 |
|
|
|
51,215 |
|
Noncontrolling interest |
|
|
18,588 |
|
|
|
9,415 |
|
Total stockholders’ equity |
|
|
71,166 |
|
|
|
60,630 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity |
|
$ |
140,873 |
|
|
$ |
128,002 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
FLANIGAN'S ENTERPRISES, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE TWENTY-SIX WEEKS ENDED APRIL 2, 2022 AND APRIL 3, 2021
|
|
|
|
|
|
|
|
Capital in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Excess of |
|
|
Retained |
|
|
Treasury Stock |
|
|
Noncontrolling |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Par Value |
|
|
Earnings |
|
|
Shares |
|
|
Amount |
|
|
Interests |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, October 3, 2020 |
|
|
4,197,642 |
|
|
$ |
420 |
|
|
$ |
6,240 |
|
|
$ |
38,848 |
|
|
|
2,338,995 |
|
|
$ |
(6,077 |
) |
|
$ |
6,125 |
|
|
$ |
45,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
780 |
|
|
|
— |
|
|
|
— |
|
|
|
252 |
|
|
|
1,032 |
|
Distributions to
noncontrolling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(242 |
) |
|
|
(242 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 2, 2021 |
|
|
4,197,642 |
|
|
$ |
420 |
|
|
$ |
6,240 |
|
|
$ |
39,628 |
|
|
|
2,338,995 |
|
|
$ |
(6,077 |
) |
|
$ |
6,135 |
|
|
$ |
46,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,451 |
|
|
|
— |
|
|
|
— |
|
|
|
3,241 |
|
|
|
5,692 |
|
Distributions to noncontrolling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(483 |
) |
|
|
(483 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 3, 2021 |
|
|
4,197,642 |
|
|
$ |
420 |
|
|
$ |
6,240 |
|
|
$ |
42,079 |
|
|
|
2,338,995 |
|
|
$ |
(6,077 |
) |
|
$ |
8,893 |
|
|
$ |
51,555 |
|
|
|
|
|
|
|
|
|
Capital in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Excess of |
|
|
Retained |
|
|
Treasury Stock |
|
|
Noncontrolling |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Par Value |
|
|
Earnings |
|
|
Shares |
|
|
Amount |
|
|
Interests |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, October 2, 2021 |
|
|
4,197,642 |
|
|
$ |
420 |
|
|
$ |
6,240 |
|
|
$ |
50,632 |
|
|
|
2,338,995 |
|
|
$ |
(6,077 |
) |
|
$ |
9,415 |
|
|
$ |
60,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,564 |
|
|
|
— |
|
|
|
— |
|
|
|
2,374 |
|
|
|
3,938 |
|
Distributions to
noncontrolling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(757 |
) |
|
|
(757 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2022 |
|
|
4,197,642 |
|
|
$ |
420 |
|
|
$ |
6,240 |
|
|
$ |
52,196 |
|
|
|
2,338,995 |
|
|
$ |
(6,077 |
) |
|
$ |
11,032 |
|
|
$ |
63,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,660 |
|
|
|
— |
|
|
|
— |
|
|
|
(317 |
) |
|
|
1,343 |
|
Distributions to noncontrolling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(757 |
) |
|
|
(757 |
) |
Sale of noncontrolling interests |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,630 |
|
|
|
8,630 |
|
Dividends payable |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,861 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,861 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, April 2, 2022 |
|
|
4,197,642 |
|
|
$ |
420 |
|
|
$ |
6,240 |
|
|
$ |
51,995 |
|
|
|
2,338,995 |
|
|
$ |
(6,077 |
) |
|
$ |
18,588 |
|
|
$ |
71,166 |
|
FLANIGAN'S ENTERPRISES, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE TWENTY-SIX WEEKS ENDED APRIL 2, 2022 AND APRIL 3, 2021
(in thousands)
|
|
April 2, 2022 |
|
|
April 3, 2021 |
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,281 |
|
|
$ |
6,724 |
|
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,400 |
|
|
|
1,493 |
|
Amortization of leasehold interests |
|
|
21 |
|
|
|
43 |
|
Amortization of finance lease right-of-use asset |
|
|
— |
|
|
|
198 |
|
Amortization of operating lease right-of-use asset |
|
|
1,177 |
|
|
|
1,258 |
|
Gain on forgiveness of PPP loans |
|
|
(3,488 |
) |
|
|
(3,653 |
) |
Finance lease interest expense |
|
|
— |
|
|
|
109 |
|
Gain on sale of property and equipment |
|
|
(11 |
) |
|
|
(33 |
) |
Loss on abandonment of property and equipment |
|
|
13 |
|
|
|
16 |
|
Amortization of deferred loan costs |
|
|
17 |
|
|
|
20 |
|
Deferred income taxes |
|
|
87 |
|
|
|
352 |
|
Organizational costs |
|
|
35 |
|
|
|
— |
|
Income from unconsolidated limited partnership |
|
|
(15 |
) |
|
|
(111 |
) |
Deferred revenue |
|
|
333 |
|
|
|
— |
|
Changes in operating assets and liabilities:
(Increase) decrease in |
|
|
|
|
|
|
|
|
Other receivables |
|
|
(114 |
) |
|
|
184 |
|
Prepaid income taxes |
|
|
139 |
|
|
|
(275 |
) |
Inventories |
|
|
(645 |
) |
|
|
(548 |
) |
Prepaid expenses |
|
|
854 |
|
|
|
1,117 |
|
Other assets |
|
|
(59 |
) |
|
|
215 |
|
Increase (decrease) in: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
|
1,987 |
|
|
|
741 |
|
Operating lease liabilities |
|
|
(918 |
) |
|
|
(2,111 |
) |
Income taxes payable |
|
|
211 |
|
|
|
166 |
|
Due to franchisees |
|
|
920 |
|
|
|
1,187 |
|
Net cash and cash equivalents provided by operating activities |
|
|
7,225 |
|
|
|
7,092 |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(2,230 |
) |
|
|
(4,114 |
) |
Purchase of construction in progress |
|
|
(1,881 |
) |
|
|
(847 |
) |
Deposits on property and equipment |
|
|
(509 |
) |
|
|
(296 |
) |
Proceeds from sale of fixed assets |
|
|
30 |
|
|
|
49 |
|
Distributions from unconsolidated limited partnership |
|
|
16 |
|
|
|
12 |
|
Investment in limited Partnership |
|
|
— |
|
|
|
(297 |
) |
Net cash and cash equivalents used in investing activities |
|
|
(4,574 |
) |
|
|
(5,493 |
) |
(Continued)
See accompanying notes to unaudited condensed consolidated financial statements.
FLANIGAN'S ENTERPRISES, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE TWENTY-SIX WEEKS ENDED APRIL 2, 2022 AND APRIL 3, 2021
(in thousands)
(Continued)
|
|
April 2, 2022 |
|
|
April 3, 2021 |
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment of long term debt |
|
|
(1,742 |
) |
|
|
(1,495 |
) |
Deferred loan costs |
|
|
— |
|
|
|
(56 |
) |
Proceeds from PPP loans |
|
|
— |
|
|
|
3,464 |
|
Proceeds from noncontrolling interest offering |
|
|
8,595 |
|
|
|
|
|
Principal payments on finance leases |
|
|
— |
|
|
|
(81 |
) |
Distributions to limited partnerships’ noncontrolling interests |
|
|
(1,514 |
) |
|
|
(725 |
) |
|
|
|
|
|
|
|
|
|
Net cash and cash equivalents provided by financing activities |
|
|
5,339 |
|
|
|
1,107 |
|
|
|
|
|
|
|
|
|
|
Net Increase in Cash and Cash Equivalents |
|
|
7,990 |
|
|
|
2,706 |
|
|
|
|
|
|
|
|
|
|
Beginning of Period |
|
|
32,676 |
|
|
|
29,922 |
|
|
|
|
|
|
|
|
|
|
End of Period |
|
$ |
40,666 |
|
|
$ |
32,628 |
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure for Cash Flow Information: Cash paid during period for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
370 |
|
|
$ |
527 |
|
Income taxes |
|
$ |
63 |
|
|
$ |
61 |
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities: |
|
|
|
|
|
|
|
|
Financing of insurance contracts |
|
$ |
1,861 |
|
|
$ |
1,377 |
|
Purchase deposits transferred to property, plant and equipment |
|
$ |
44 |
|
|
$ |
14 |
|
Purchase deposits transferred to CIP |
|
$ |
309 |
|
|
$ |
18 |
|
CIP capitalized to property, plant and equipment |
|
$ |
3,258 |
|
|
$ |
— |
|
CIP in accounts payable |
|
$ |
331 |
|
|
$ |
— |
|
Dividends declared and unpaid |
|
$ |
1,861 |
|
|
$ |
— |
|
Operating lease liabilities arising from ROU asset |
|
$ |
1,518 |
|
|
$ |
5,787 |
|
Purchase of vehicle in exchange for debt |
|
$ |
— |
|
|
$ |
58 |
|
Purchase of property in exchange for debt |
|
$ |
— |
|
|
$ |
2,200 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
THIRTEEN WEEKS AND TWENTY-SIX WEEKS ENDED
APRIL 2, 2022 AND APRIL 3, 2021
(1) BASIS OF PRESENTATION:
The accompanying condensed consolidated financial information for the periods ended April 2, 2022 and April 3, 2021 is unaudited. Financial information as of October 2, 2021 has been derived from the audited financial statements of Flanigan’s Enterprises, Inc., a Florida corporation, together with its subsidiaries, (the “Company”, “we”, “our”, “ours” and “us” as the context requires), but does not include all disclosures required by accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the financial information for the periods indicated have been included. For further information regarding the Company's accounting policies, refer to the Consolidated Financial Statements and related notes included in the Company's Annual Report on Form 10-K for the year ended October 2, 2021. Operating results for interim periods are not necessarily indicative of results to be expected for a full year.
The condensed consolidated financial statements include the accounts of the Company, its wholly-owned subsidiaries and the accounts of the ten limited partnerships in which we act as general partner and have controlling interests. All intercompany balances and transactions have been eliminated. Non-controlling interest represents the limited partners’ proportionate share of the net assets and results of operations of the ten limited partnerships.
These condensed consolidated financial statements include estimates relating to loyalty reward programs. The estimates are reviewed periodically and the effects of any revisions are reflected in the financial statements in the period they are determined to be necessary.
The condensed consolidated financial statements include estimates relating to the calculation of incremental borrowing rates and length of leases associated with right-of-use assets and corresponding liabilities.
Although these estimates are based on management’s knowledge of current events and actions it may take in the future, they may ultimately differ from actual results.
(2) EARNINGS PER SHARE:
We follow Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Section 260 - “Earnings per Share”. This section provides for the calculation of basic and diluted earnings per share. The data on Page 2 shows the amounts used in computing earnings per share and the effects on income. As of April 2, 2022 and April 3, 2021, no stock options or other potentially dilutive securities were outstanding.
(3) RECENTLY ADOPTED AND RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS:
Adopted
There are no accounting pronouncements that we have recently adopted.
(3) RECENTLY ADOPTED AND RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS: (Continued)
Recently Issued
The FASB issued guidance, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides optional expedient and exceptions for applying generally accepted accounting principles to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. In response to the concerns about structural risks of interbank offered rates (“IBORs”) and, particularly, the risk of cessation of the LIBOR, regulators in several jurisdictions around the world have undertaken reference rate reform initiatives to identify alternative reference rates that are more observable or transaction based and less susceptible to manipulation. This accounting standards update provides companies with optional guidance to ease the potential accounting burden associated with transitioning away from reference rates that are expected to be discontinued. LIBOR rates will be published until June 30, 2023 and all principal and interest of the $1.405M Loan will be due in full on January 23, 2023 and all principal and interest of the Term Loan will be fully amortized and is anticipated to be paid in full as of December 28, 2022 so the discontinuance of LIBOR rates is not expected to have any impact on us.
(4) INCOME TAXES:
We account for our income taxes in interim periods using FASB ASC Topic 740-270, “Income Taxes”, which requires among other things, recognition of future tax benefits measured at enacted rates attributable to deductible temporary differences between financial statement and income tax basis of assets and liabilities and to tax net operating loss carryforwards and tax credits to the extent that realization of said tax benefits is more likely than not.
(5) PRIVATE OFFERINGS:
CIC Investors #85, Ltd. (Flanigan’s, Sunrise, Florida)
On October 15, 2021, we began a private offering for CIC Investors #85, Ltd., a Florida limited partnership of which the Company acts as general partner, to raise $5,000,000 through the sale of limited partnership units in the same. Limited partnership units were sold for $5,000 each, minimum purchase of two. which funds are intended to be used to satisfy (including reimbursement to us for advances we have made), build-out and renovation expenses and the purchase of such furniture, fixtures and equipment necessary for operation of our Sunrise, Florida restaurant under the service mark “Flanigan’s”. By February 15, 2022, we sold all limited partnership units, raising $5,000,000. The Company purchased 74 limited partnership units ($370,000) upon the same terms and conditions as all other investors. Capital raised from private investors is credited to sale of noncontrolling interests in our Statements of Stockholders’ Equity. On March 30, 2022, the Escrow Agent delivered $4,612,500 to the Company, representing the private offering proceeds ($5,000,000), less the Company’s purchase of 74 limited partnership units, ($370,000) and less organizational costs, ($17,500). This restaurant opened for business on March 22, 2022.
Under ASC 810, Consolidation, the Company, which is the entity issuing financial statements, is required to consolidate CIC Investors #85, Ltd. as we have a controlling interest in CIC Investors #85, Ltd. as general partner, although the Company has a 7.40% ownership.
CIC Investor #25, Ltd. (Flanigan’s, Miramar, Florida)
On October 15, 2021, we began a private offering for CIC Investors #25, Ltd., a Florida limited partnership of which the Company acts as general partner, to raise $4,000,000 through the sale of limited partnership units in the same. Limited partnership units were sold for $5,000 each, minimum purchase of two, which funds are intended to be used to satisfy (including reimbursement to us for advances we have made), build-out and renovation expenses and the purchase of such furniture, fixtures and equipment necessary for operation of our Miramar, Florida restaurant under the service mark “Flanigan’s. By February 15, 2022, we sold all limited partnership units, raising $4,000,000. The Company did not purchase any limited partnership units. Capital raised from private investors is credited to sale of noncontrolling interests in our Statements of Stockholders’ Equity. On March 30, 2022, the Escrow Agent delivered $3,982,500 to the Company, representing the private offering proceeds ($4,000,000), less organizational costs, ($17,500). It is anticipated that this restaurant will open for business the beginning of October, 2022.
Under ASC 810, Consolidation, the Company, which is the entity issuing financial statements, is required to consolidate CIC Investors #25, Ltd. as we have a controlling interest in CIC Investors #25, Ltd. as general partner, although the Company has no direct ownership.
(6) DEBT:
Financed Insurance Premiums
During the twenty-six weeks ended April 2, 2022, we financed the premiums on the following property, general liability, excess liability and terrorist policies, totaling approximately $2.54 million, which property, general liability, excess liability and terrorist insurance includes coverage for our franchises which are not included in our consolidated financial statements:
(i) For the policy year beginning December 30, 2021, our general liability insurance, excluding limited partnerships, is a one (1) year policy with our insurance carriers. The one (1) year general liability insurance premium is in the amount of $467,000;
(ii) For the policy year beginning December 30, 2021, our general liability insurance for our limited partnerships is a one (1) year policy with our insurance carriers. The one (1) year general liability insurance premium is in the amount of $589,000;
(iii) For the policy year beginning December 30, 2021, our automobile insurance is a one (1) year policy. The one (1) year automobile insurance premium is in the amount of $194,000;
(iv) For the policy year beginning December 30, 2021, our property insurance is a one (1) year policy. The one (1) year property insurance premium is in the amount of $700,000;
(v) For the policy year beginning December 30, 2021, our excess liability insurance are two (2) one (1) year policies. The aggregate (1) year excess liability insurance premiums are in the amount of $576,000;
(vi) For the policy year beginning December 30, 2021, our terrorist insurance is a one (1) year policy. The one (1) year terrorist insurance premium is in the amount of $8,900; and
(vii) For the policy year beginning December 30, 2021, our equipment breakdown insurance is a one (1) year policy. The one (1) year equipment breakdown insurance premium is in the amount of $6,800.
Of the $2,542,000 annual premium amounts, which includes coverage for our franchises which are not included in our consolidated financial statements, we financed $2,328,000 through an unaffiliated third party lender. The finance agreement obligates us to repay the amounts financed together with interest at the rate of 2.55% per annum, over 11 months, with monthly payments of principal and interest, each in the amount of $215,000. The finance agreement is secured by a first priority security interest in all insurance policies, all unearned premium, return premiums, dividend payments and loss payments thereof.
As of April 2, 2022, the aggregate principal balance owed from the financing of our property and general liability insurance policies is $1,527,000, excluding coverage for our franchises, (of approximately $408,000), which are not included in our consolidated financial statements.
(7) COMMITMENTS AND CONTINGENCIES:
Construction Contracts
(a) 7990 Davie Road Extension, Hollywood, Florida (Store #19 – “Big Daddy’s Wine & Liquors”)
During the third quarter of our fiscal year 2019, we entered into an agreement with a third party unaffiliated general contractor for site work at this location totaling $1,618,000, (i) to connect the real property where this restaurant operated (Store #19) to city sewer and (ii) to construct a new building on the adjacent parcel of real property for the operation of a package liquor store. During our fiscal years 2020 and 2021, we agreed to change orders to the agreement for additional construction services increasing the total contract price by $624,000 to $2,242,000, of which $1,951,000 has been paid through April 2, 2022 and $-0- has been paid subsequent to the end of the second quarter of our fiscal year 2022 through the date of filing of this quarterly report.
(b) 2505 N. University Drive, Hollywood, Florida (Store #19 – “Flanigan’s”)
During the third quarter of our fiscal year 2019, we entered into an agreement with an unaffiliated third party architect for design and development services totaling $77,000 for the re-build of our restaurant located at 2505 N. University Drive, Hollywood, Florida (Store #19), which has been closed since October 2, 2018 due to damages caused by a fire, of which $62,000 has been paid. During the first quarter of our fiscal year 2022, we entered into an agreement with a third party unaffiliated general contractor to re-build our restaurant at this location for $2,515,000, of which $226,000 has been paid subsequent to the end of the second quarter of our fiscal year 2022 through the date of filing of this quarterly report.
(c) 14301 W. Sunrise Boulevard, Sunrise, Florida (Store #85 – “Flanigan’s”)
During the third quarter of our fiscal year 2019, we entered into an agreement with an unaffiliated third party design group for design and development services of our new location at 14301 W. Sunrise Boulevard, Sunrise, Florida 33323 (Store #85) for a total contract price of $122,000. During our fiscal year 2020, we agreed upon amendments to the $122,000 Contract for additional design and development services which had the effect of increasing the total contract price by $18,000 to $140,000, of which $131,000 has been paid through April 2, 2022. Additionally, during the fourth quarter of our fiscal year 2020, we entered into an agreement with a third party unaffiliated general contractor for interior renovations at this location totaling $1,236,000 and through the second quarter our fiscal year 2022 we agreed to change orders to the agreement for additional interior renovations increasing the total contract price by $215,000 to $1,451,000, which has been paid in full by the end of the second quarter of our fiscal year 2022.
(d) 11225 Miramar Parkway, #250, Miramar, Florida (Store #25 - “Flanigan’s”)
During the second quarter of our fiscal year 2022, we entered into an agreement with a third party unaffiliated general contractor for interior renovations at this location totaling $1,421,000, of which $-0- has been paid through April 2, 2022 and $180,000, has been paid subsequent to the end of the second quarter of our fiscal year 2022 through the date of filing of this quarterly report.
(e) 11225 Miramar Parkway, #245, Miramar, Florida (Store #24 - “Big Daddy’s Wine and Liquors”)
During the first quarter of our fiscal year 2022, we entered into an agreement with a third party unaffiliated general contractor for interior renovations at this location totaling $317,000, of which $93,000 has been paid through April 2, 2022 and $-0- has been paid subsequent to the end of the second quarter of our fiscal year 2022 through the date of filing of this quarterly report.
Leases
To conduct certain of our operations, we lease restaurant and package liquor store space in South Florida from unrelated third parties. Our leases have remaining lease terms of up to 10 years, some of which include options to renew and extend the lease terms for up to an additional 30 years. We presently intend to renew some of the extension options available to us and for purposes of computing the right-of-use assets and lease liabilities required by ASC 842, we have incorporated into all lease terms which may be extended, an additional term of the lesser of (i) the amount of years the lease may be extended; or (ii) 15 years.
Following the adoption of ASC 842 during our fiscal year ended October 3, 2020, common area maintenance and property taxes are not considered to be lease components.
The components of lease expense are as follows:
|
|
13 Weeks |
|
|
13 Weeks |
|
|
|
Ended April 2, 2022 |
|
|
Ended April 3, 2021 |
|
Finance Lease Amortization |
|
$ |
— |
|
|
$ |
79,000 |
|
Finance Lease Expense, which is included in interest expense |
|
|
— |
|
|
|
44,000 |
|
Operating Lease Expense, which is included in occupancy costs |
|
|
916,000 |
|
|
|
808,000 |
|
|
|
$ |
916,000 |
|
|
$ |
931,000 |
|
|
|
26 Weeks |
|
|
26 Weeks |
|
|
|
Ended April 2, 2022 |
|
|
Ended April 3, 2021 |
|
Finance Lease Amortization |
|
$ |
— |
|
|
$ |
198,000 |
|
Finance Lease Expense, which is included in interest expense |
|
|
— |
|
|
|
109,000 |
|
Operating Lease Expense, which is included in occupancy costs |
|
|
1,834,000 |
|
|
|
1,867,000 |
|
|
|
$ |
1,834,000 |
|
|
$ |
2,174,000 |
|
Supplemental balance sheet information related to leases is as follows:
Classification on the Condensed Consolidated Balance Sheet |
|
April 2, 2022 |
|
|
October 2, 2021 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Operating lease assets |
|
$ |
28,900,000 |
|
|
$ |
28,559,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Operating lease current liabilities |
|
|
2,213,000 |
|
|
|
2,009,000 |
|
Operating lease non-current liabilities |
|
$ |
27,579,000 |
|
|
$ |
27,183,000 |
|
|
|
|
|
|
|
|
|
|
Weighted Average Remaining Lease Term: |
|
|
|
|
|
|
|
|
Operating leases |
|
|
9.21 Years |
|
|
|
8.93 Years |
|
|
|
|
|
|
|
|
|
|
Weighted Average Discount: |
|
|
|
|
|
|
|
|
Operating leases |
|
|
4.52% |
|
|
|
4.62% |
|
Total operating lease liabilities are as follows:
For fiscal year 2022 |
|
Operating |
|
2022 (six (6) months to October 1, 2022) |
|
$ |
1,723,000 |
|
2023 |
|
|
3,501,000 |
|
2024 |
|
|
3,544,000 |
|
2025 |
|
|
3,537,000 |
|
2026 |
|
|
3,371,000 |
|
Thereafter |
|
|
22,121,000 |
|
|
|
|
|
|
Total lease payments |
|
|
|
|
(Undiscounted cash flows) |
|
|
37,797,000 |
|
Less imputed interest |
|
|
(8,005,000 |
) |
Total operating lease liabilities |
|
$ |
29,792,000 |
|
Litigation
Our sale of alcoholic beverages subjects us to “dram shop” statutes, which allow an injured person to recover damages from an establishment that served alcoholic beverages to an intoxicated person. If we receive a judgment substantially in excess of our insurance coverage or if we fail to maintain our insurance coverage, our business, financial condition, operating results or cash flows could be materially and adversely affected. We currently have no “dram shop” claims.
We are a party to various other claims, legal actions and complaints arising in the ordinary course of our business. It is our opinion, after consulting with legal counsel, that all such matters are without merit or involve such amounts that an unfavorable disposition would not have a material adverse effect on our financial position or results of operations.
(8) CORONAVIRUS PANDEMIC:
In March 2020, a novel strain of coronavirus was declared a global pandemic and a National Public Health Emergency. The novel coronavirus pandemic and related “shelter-in-place” orders and other governmental mandates relating thereto (collectively, “COVID-19”) adversely affected and will, in all likelihood continue to adversely affect, our restaurant operations and financial results for the foreseeable future.
During the second quarter of our fiscal year 2021, certain of the entities owning the limited partnership stores (the “LP’s”), as well as the store we manage but do not own (the “Managed Store”), applied for and received loans from an unrelated third party lender pursuant to the Paycheck Protection Program (the “PPP”) under the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) enacted March 27, 2020, in the aggregate principal amount of approximately $3.98 million, (the “2nd PPP Loans”), of which approximately: (i) $3.35 million was loaned to six of the LP’s; and (ii) $0.63 million was loaned to the Managed Store. The 2nd PPP Loan to the Managed Store is not included in our consolidated financial statements. During the first quarter of our fiscal year 2022, we applied for and received forgiveness of the entire amount of principal and accrued interest for all 2nd PPP Loans, including the Managed Store.
COVID-19 has had a material adverse effect on our access to supplies or labor and there can be no assurance that there will not be a significant adverse impact on our supply chain or access to labor in the future. We are actively monitoring our food suppliers to assess how they are managing their operations to mitigate supply flow and food safety risks. To ensure we mitigate potential supply availability risk, we are building additional inventory back stock levels when appropriate and we have also identified alternative supply sources in key product categories including but not limited to food, sanitation and safety supplies.
(9) BUSINESS SEGMENTS:
We operate principally in two reportable segments – package stores and restaurants. The operation of package stores consists of retail liquor sales and related items. Information concerning the revenues and operating income for the thirteen weeks and twenty-six weeks ended April 2, 2022 and April 3, 2021, and identifiable assets for the two reportable segments in which we operate, are shown in the following table. Operating income is total revenue less cost of merchandise sold and operating expenses relative to each segment. In computing operating income, none of the following items have been included: interest expense, other non-operating income and expenses and income taxes. Identifiable assets by segment are those assets that are used in our operations in each segment. Corporate assets are principally cash and real property, improvements, furniture, equipment and vehicles used at our corporate headquarters. We do not have any operations outside of the United States and transactions between restaurants and package liquor stores are not material.
|
|
(in thousands) |
|
|
|
Thirteen Weeks
Ended
April 2, 2022 |
|
|
Thirteen Weeks
Ended
April 3, 2021 |
|
Operating Revenues: |
|
|
|
|
|
|
|
|
Restaurants |
|
$ |
31,444 |
|
|
$ |
25,739 |
|
Package stores |
|
|
8,148 |
|
|
|
7,830 |
|
Other revenues |
|
|
738 |
|
|
|
788 |
|
Total operating revenues |
|
$ |
40,330 |
|
|
$ |
34,357 |
|
|
|
|
|
|
|
|
|
|
Income from Operations Reconciled to Income After Income Taxes and Net Income Attributable to Noncontrolling Interests |
|
|
|
|
|
|
|
|
Restaurants |
|
$ |
1,675 |
|
|
$ |
2,037 |
|
Package stores |
|
|
760 |
|
|
|
735 |
|
|
|
|
2,435 |
|
|
|
2,772 |
|
Corporate expenses, net of other revenues |
|
|
(585) |
|
|
|
21 |
|
Income from operations |
|
|
1,850 |
|
|
|
2,793 |
|
Interest expense |
|
|
(177 |
) |
|
|
(248 |
) |
Interest and other income |
|
|
23 |
|
|
|
19 |
|
Gain on forgiveness of PPP Loans |
|
|
— |
|
|
|
3,653 |
|
Gain on sale of property and equipment |
|
|
— |
|
|
|
8 |
|
Income Before Provision for Income Taxes |
|
$ |
1,696 |
|
|
$ |
6,225 |
|
Provision for Income Taxes |
|
|
(353 |
) |
|
|
(533 |
) |
Net Income |
|
|
1,343 |
|
|
|
5,692 |
|
Net Income Attributable to Noncontrolling Interests |
|
|
317 |
|
|
|
(3,241 |
) |
Net Income Attributable to Flanigan’s Enterprises, Inc. |
|
|
|
|
|
|
|
|
Stockholders |
|
$ |
1,660 |
|
|
$ |
2,451 |
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization: |
|
|
|
|
|
|
|
|
Restaurants |
|
$ |
542 |
|
|
$ |
578 |
|
Package stores |
|
|
79 |
|
|
|
87 |
|
|
|
|
621 |
|
|
|
665 |
|
Corporate |
|
|
101 |
|
|
|
97 |
|
Total Depreciation and Amortization |
|
$ |
722 |
|
|
$ |
762 |
|
|
|
|
|
|
|
|
|
|
Capital Expenditures: |
|
|
|
|
|
|
|
|
Restaurants |
|
$ |
1,671 |
|
|
$ |
5,523 |
|
Package stores |
|
|
874 |
|
|
|
169 |
|
|
|
|
2,545 |
|
|
|
5,692 |
|
Corporate |
|
|
239 |
|
|
|
454 |
|
Total Capital Expenditures |
|
$ |
2,784 |
|
|
$ |
6,146 |
|
|
|
Twenty Six Weeks
Ended
April 2, 2022 |
|
|
Twenty Six Weeks
Ended
April 3, 2021 |
|
Operating Revenues: |
|
|
|
|
|
|
|
|
Restaurants |
|
$ |
59,656 |
|
|
$ |
48,510 |
|
Package stores |
|
|
16,659 |
|
|
|
15,841 |
|
Other revenues |
|
|
1,418 |
|
|
|
1,386 |
|
Total operating revenues |
|
$ |
77,733 |
|
|
$ |
65,737 |
|
|
|
|
|
|
|
|
|
|
Income from Operations Reconciled to Income After Income Taxes and Net Income Attributable to Noncontrolling Interests |
|
|
|
|
|
|
|
|
Restaurants |
|
$ |
2,052 |
|
|
$ |
3,217 |
|
Package stores |
|
|
1,442 |
|
|
|
1,450 |
|
|
|
|
3,494 |
|
|
|
4,667 |
|
Corporate expenses, net of other revenues |
|
|
(879 |
) |
|
|
(604 |
) |
Income from Operations |
|
|
2,615 |
|
|
|
4,063 |
|
Interest expense |
|
|
(370 |
) |
|
|
(527 |
) |
Interest and Other Income |
|
|
37 |
|
|
|
31 |
|
Gain on forgiveness of PPP Loans |
|
|
3,488 |
|
|
|
3,653 |
|
Gain on sale of property and equipment |
|
|
11 |
|
|
|
33 |
|
Income Before Provision for Income Taxes |
|
$ |
5,781 |
|
|
$ |
7,253 |
|
Provision for Income Taxes |
|
|
(500 |
) |
|
|
(529 |
) |
Net Income |
|
|
5,281 |
|
|
|
6,724 |
|
Net Income Attributable to Noncontrolling Interests |
|
|
(2,057 |
) |
|
|
(3,493 |
) |
Net Income Attributable to Flanigan’s Enterprises, Inc. |
|
|
|
|
|
|
|
|
Stockholders |
|
$ |
3,224 |
|
|
$ |
3,231 |
|
|
|
|
|
|
|
|
|
|
Depreciation and Amortization: |
|
|
|
|
|
|
|
|
Restaurants |
|
|
1,063 |
|
|
|
1,171 |
|
Package stores |
|
|
158 |
|
|
|
176 |
|
|
|
|
1,221 |
|
|
|
1,347 |
|
Corporate |
|
|
200 |
|
|
|
189 |
|
Total Depreciation and Amortization |
|
$ |
1,421 |
|
|
$ |
1,536 |
|
|
|
|
|
|
|
|
|
|
Capital Expenditures: |
|
|
|
|
|
|
|
|
Restaurants |
|
$ |
2,924 |
|
|
$ |
6,287 |
|
Package stores |
|
|
1,395 |
|
|
|
282 |
|
|
|
|
4,319 |
|
|
|
6,569 |
|
Corporate |
|
|
476 |
|
|
|
682 |
|
Total Capital Expenditures |
|
$ |
4,795 |
|
|
$ |
7,251 |
|
|
|
|
|
|
|
|
|
|
|
|
April 2, |
|
|
October 2, |
|
|
|
2022 |
|
|
2021 |
|
Identifiable Assets: |
|
|
|
|
|
|
|
|
Restaurants |
|
$ |
70,604 |
|
|
$ |
67,978 |
|
Package store |
|
|
18,416 |
|
|
$ |
15,653 |
|
|
|
|
89,020 |
|
|
|
83,631 |
|
Corporate |
|
|
51,853 |
|
|
|
44,371 |
|
Consolidated Totals |
|
$ |
140,873 |
|
|
$ |
128,002 |
|
(10) SUBSEQUENT EVENTS:
Subsequent events have been evaluated through the date these condensed consolidated financial statements were issued, no further events required disclosure.
Index
ITEM 2. |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
CAUTIONARY NOTE REGARDING LOOKING FORWARD STATEMENTS
Reported financial results may not be indicative of
the financial results of future periods. All non-historical information contained in the following discussion constitutes forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Words
such as “anticipates, appears, expects, trends, intends, hopes, plans, believes, seeks, estimates, may, will,” and variations
of these words or similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future
performance and involve a number of risks and uncertainties, including but not limited to the effect of the novel coronavirus pandemic
and related “shelter-in-place” orders and other governmental mandates (“COVID 19”), customer demand and competitive
conditions. Factors that could cause actual results to differ materially are included in, but not limited to, those identified in the
“Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our periodic reports, including
our Annual Report on Form 10-K for the fiscal year ended October 2, 2021. We undertake no obligation to publicly release the results of
any revisions to these forward-looking statements that may reflect events or circumstances after the date of this report.
OVERVIEW
As of April 2, 2022, Flanigan’s Enterprises,
Inc., a Florida corporation, together with its subsidiaries (“we”, “our”, “ours” and “us”
as the context requires), (i) operates 28 units, consisting of restaurants, package liquor stores and combination restaurants/package
liquor stores that we either own or have operational control over and partial ownership in; and (ii) franchises an additional five units,
consisting of two restaurants (one of which we operate) and three combination restaurants/package liquor stores. The table below provides
information concerning the type (i.e. restaurant, package liquor store or combination restaurant/package liquor store) and ownership of
the units (i.e. whether (i) we own 100% of the unit; (ii) the unit is owned by a limited partnership of which we are the sole general
partner and/or have invested in; or (iii) the unit is franchised by us), as of April 2, 2022 and as compared to October 2, 2021 and April
3, 2021. With the exception of “The Whale’s Rib”, a restaurant we operate but do not own, all of the restaurants operate
under our service marks “Flanigan’s Seafood Bar and Grill” or “Flanigan’s” and all of the package
liquor stores operate under our service marks “Big Daddy’s Liquors” or “Big Daddy’s Wine & Liquors”.
Types of Units |
April 2, 2022 |
October 2, 2021 |
April 3, 2021 |
|
Company Owned:
Combination package and restaurant |
3 |
3 |
3 |
(1) |
Restaurant only |
7 |
7 |
7 |
|
Package store only |
7 |
7 |
7 |
|
|
|
|
|
|
Company Operated Restaurants Only: |
|
|
|
|
Limited Partnerships |
10 |
8 |
8 |
(2) |
Franchise |
1 |
1 |
1 |
|
Unrelated Third Party |
1 |
1 |
1 |
|
|
|
|
|
|
Total Company Owned/Operated Units |
29 |
27 |
27 |
|
Franchised Units |
5 |
5 |
5 |
(3) |
Notes:
(1) During the first quarter of our fiscal year 2019,
our combination package liquor store and restaurant located at 2505 N. University Drive, Hollywood, Florida (Store #19) was damaged by
a fire which has caused it to be closed since the first quarter of our fiscal year 2019. Store #19 remains closed through April 2, 2022.
(2) During the second quarter of our fiscal year 2022,
our limited partnership owned restaurant located at 14301 West Sunrise Boulevard, Sunrise, Florida (Store #85) opened for business (the
“2022 Sunrise Restaurant”). Our limited partnership owned restaurant located at 11225 Miramar Parkway #250, Miramar, Florida
(Store #25) is expected to open for business in October, 2022 (the “2022 Miramar Restuarant”).
(3) We
operate a restaurant for one (1) franchisee. This unit is included in the table both as a franchised restaurant, as well as a restaurant
operated by us.
Franchise
Financial Arrangement: In exchange for our providing management and related services to our franchisees and granting them the right
to use our service marks “Flanigan’s Seafood Bar and Grill” or “Flanigan’s” and “Big Daddy’s
Liquors” or “Big Daddy’s Wine & Liquors”, our franchisees (four of which are franchised to members of the
family of our Chairman of the Board, officers and/or directors), are required to (i) pay to us a royalty equal to 1% of gross package
store sales and 3% of gross restaurant sales; and (ii) make advertising expenditures equal to between 1.5% to 3% of all gross sales, as
defined, based upon our actual advertising costs allocated between stores, pro-rata, based upon gross sales.
Limited Partnership
Financial Arrangement: We manage and control the operations of all restaurants owned by limited partnerships, except the Fort Lauderdale,
Florida restaurant which is owned by a related franchisee. Accordingly, the results of operations of all limited partnership owned restaurants,
except the Fort Lauderdale, Florida restaurant are consolidated into our operations for accounting purposes. The results of operations
of the Fort Lauderdale, Florida restaurant are accounted for by us utilizing the equity method of accounting. In general, until the investors’
cash investment in a limited partnership (including any cash invested by us and our affiliates) is returned in full, the limited partnership
distributes to the investors annually out of available cash from the operation of the restaurant up to 25% of the cash invested in the
limited partnership, with no management fee paid to us. Any available cash in excess of the 25% of the cash invested in the limited partnership
distributed to the investors annually, is paid one-half (½) to us as a management fee, with the balance distributed to the investors.
Once the investors in the limited partnership have received, in full, amounts equal to their cash invested, an annual management fee is
payable to us equal to one-half (½) of cash available to the limited partnership, with the other one half (½) of available cash
distributed to the investors (including us and our affiliates). As of April 2, 2022, all limited partnerships, with the exception of the
2022 Sunrise Restaurant and the 2022 Miramar Restaurant, have returned all cash invested and we receive an annual management fee equal
to one-half (½) of the cash available for distribution by the limited partnership. In addition to receipt of distributable amounts
from the limited partnerships, we receive a fee equal to 3% of gross sales for use of the service mark “Flanigan’s Seafood
Bar and Grill” or “Flanigan’s”.
RESULTS OF OPERATIONS (1)
|
-----------------------Thirteen Weeks Ended----------------------- |
|
|
April 2, 2022 |
|
April 3, 2021 |
|
|
Amount
(In thousands) |
|
Percent |
|
Amount
(In thousands) |
|
Percent |
|
Restaurant food sales |
$ |
24,775 |
|
|
62.58 |
|
$ |
20,689 |
|
|
61.63 |
|
Restaurant bar sales |
|
6,669 |
|
|
16.84 |
|
|
5,050 |
|
|
15.04 |
|
Package store sales |
|
8,148 |
|
|
20.58 |
|
|
7,830 |
|
|
23.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales |
$ |
39,592 |
|
|
100.00 |
|
$ |
33,569 |
|
|
100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise related revenues |
|
478 |
|
|
|
|
|
422 |
|
|
|
|
Rental income |
|
199 |
|
|
|
|
|
226 |
|
|
|
|
Other operating income |
|
61 |
|
|
|
|
|
140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
$ |
40,330 |
|
|
|
|
$ |
34,357 |
|
|
|
|
|
-----------------------Twenty Six Weeks Ended----------------------- |
|
|
April 2, 2022 |
|
April 3, 2021 |
|
|
Amount
(In thousands) |
|
Percent |
|
Amount
(In thousands) |
|
Percent |
|
Restaurant food sales |
$ |
46,980 |
|
|
61.56 |
|
$ |
39,017 |
|
|
60.63 |
|
Restaurant bar sales |
|
12,676 |
|
|
16.61 |
|
|
9,493 |
|
|
14.75 |
|
Package store sales |
|
16,659 |
|
|
21.83 |
|
|
15,841 |
|
|
24.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sales |
$ |
76,315 |
|
|
100.00 |
|
$ |
64,351 |
|
|
100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise related revenues |
|
924 |
|
|
|
|
|
808 |
|
|
|
|
Rental income |
|
398 |
|
|
|
|
|
413 |
|
|
|
|
Other operating income |
|
96 |
|
|
|
|
|
165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
$ |
77,733 |
|
|
|
|
$ |
65,737 |
|
|
|
|
|
(1) |
While included in the figures presented for the thirteen and twenty six weeks ended April 2, 2022, the results of operations for
the 2022 Sunrise Restaurant which opened for business on March 22, 2022 did not have a material effect on our results for these periods.
The 2022 Miramar Restaurant is expected to open for business in October, 2022. |
Comparison of Thirteen Weeks
Ended April 2, 2022 and April 3, 2021.
Revenues.
Total revenue for the thirteen weeks ended April 2, 2022 increased $5,973,000 or 17.39% to $40,330,000 from
$34,357,000 for the thirteen weeks ended April 3, 2021 due primarily to increased package liquor store and restaurant sales, increased
menu prices and the comparatively less adverse effects of COVID-19 on our operations during the thirteen weeks ended April 2, 2022 as
compared with the thirteen weeks ended April 3, 2021. Effective October 3, 2021 and then effective December 19, 2021 we increased menu
prices for our food offerings to target an increase to our food revenues of approximately 2.38% and 3.34% annually, respectively, to offset
higher food costs and higher overall expenses and effective December 12, 2021 we increased menu prices for our bar offerings to target
an increase to our bar revenues of approximately 7.80% annually, (collectively the “Recent Price Increases”). Prior to these
increases, we previously raised menu prices in the third quarter of our fiscal year 2021. We
expect that the new package liquor store located at 7990 Davie Road Extension, Hollywood, Florida will open for business during our fiscal
year 2022 and we expect to generate revenue from it. We do not anticipate that the restaurant located at 2505 N. University Drive, Hollywood,
Florida, which has been closed since October, 2018 due to a fire (the “Hollywood restaurant”) or the 2022 Miramar Restaurant
will open for business during our fiscal year 2022 and accordingly we do not expect to generate any revenue from them.
Restaurant
Food Sales. Restaurant revenue generated from the sale of food, including
non-alcoholic beverages, at restaurants totaled $24,775,000 for the thirteen weeks ended April 2, 2022 as compared to $20,689,000 for
the thirteen weeks ended April 3, 2021. The increase in restaurant food sales for the thirteen weeks ended April 2, 2022 as compared
to restaurant food sales during the thirteen weeks ended April 3, 2021 is attributable to menu price increases and the comparatively greater
adverse effects of COVID-19 on our operations during the thirteen weeks ended April 3, 2021 as compared with the thirteen weeks ended
April 2, 2022. Comparable weekly restaurant food sales (for restaurants open
for all of the thirteen weeks ended April 2, 2022 and April 3, 2021 respectively, which consists of nine restaurants owned by us, (excluding
Store #19 which was closed for the thirteen weeks ended April 2, 2022 and April 3, 2021 due to a fire on October 2, 2018) and
eight restaurants owned by affiliated limited partnerships, (excluding Store #85 which opened for business during the second quarter of
our fiscal year 2022)) was $1,802,000 and $1,578,000 for the thirteen weeks ended April 2, 2022 and April 3, 2021, respectively, an increase
of 14.20%. Comparable weekly restaurant food sales for Company owned restaurants only was $887,000 and $786,000 for the thirteen weeks
ended April 2, 2022 and April 3, 2021, respectively, an increase of 12.85%. Comparable weekly restaurant food sales for affiliated limited
partnership owned restaurants only, (excluding Store #85 which opened for business during the second quarter of our fiscal year 2022),
was $915,000 and $792,000 for the thirteen weeks ended April 2, 2022 and April 3, 2021 respectively, an increase of 15.53%.
Restaurant
Bar Sales. Restaurant revenue generated from the sale of alcoholic beverages at restaurants totaled $6,669,000 for the thirteen
weeks ended April 2, 2022 as compared to $5,050,000 for the thirteen weeks ended April 3, 2021. The increase in restaurant bar sales during
the thirteen weeks ended April 2, 2022 is primarily due to the Recent Price Increases and the comparatively more adverse effects of COVID-19
on our operations during the thirteen weeks ended April 3, 2021 as compared with the thirteen weeks ended April 2, 2022. Comparable weekly
restaurant bar sales (for restaurants open for all of the thirteen weeks ended April 2, 2022 and April 3. 2021 respectively, which consists
of nine restaurants owned by us, (excluding Store #19 which was closed for the thirteen weeks ended April 2. 2022 and April 3, 2021 due
to a fire on October 2, 2018), and eight restaurants owned by affiliated limited partnerships, (excluding Store #85 which opened for business
during the second quarter of our fiscal year 2022)) was $509,000 for the thirteen weeks ended April 2, 2022 and $389,000 for the thirteen
weeks ended April, an increase of 30.85%. Comparable weekly restaurant bar sales for Company owned restaurants only was $225,000 and $166,000
for the thirteen weeks ended April 2, 2022 and April 3, 2021, respectively, an increase of 35.54%. Comparable weekly restaurant bar sales
for affiliated limited partnership owned restaurants only was $284,000 and $223,000 for the thirteen weeks ended April 2, 2022 and April
3, 2021 respectively, an increase of 27.35%.
Package
Store Sales. Revenue generated from sales of liquor and related items at package liquor stores totaled $8,148,000 for the thirteen
weeks ended April 2, 2022 as compared to $7,830,000 for the thirteen weeks ended April 3, 2021, an increase of $318,000. This increase
was primarily due to increased package liquor store traffic due to what appears to be continued increased demand for package liquor store
products resulting from COVID-19. The weekly average of same store package liquor store sales, which includes nine (9) Company-owned package
liquor stores, (excluding Store #19, which was closed for the thirteen weeks ended April 2, 2022 and April 3, 2021 due to a fire on October
2, 2018), was $644,000 and $602,000 for the thirteen weeks ended April 2, 2022 and April 3, 2021 respectively, an increase of 6.98 %.
Operating Costs and Expenses. Operating
costs and expenses, (consisting of cost of merchandise sold, payroll and related costs, occupancy costs and selling, general and administrative
expenses), for the thirteen weeks ended April 2, 2022 increased $6,916,000 or 21.91% to $38,480,000 from $31,564,000 for the thirteen
weeks ended April 3, 2021. The increase was primarily due to payroll and an expected general increase in food costs, partially offset
by actions taken by management to reduce and/or control costs. We anticipate that our operating costs and expenses will continue to increase
through our fiscal year 2022. Operating costs and expenses increased as a percentage of total revenue to approximately 95.41% in the second
quarter of our fiscal year 2022 from 91.87% in the second quarter of our fiscal year 2021.
Gross Profit. Gross profit is calculated
by subtracting the cost of merchandise sold from sales.
Restaurant
Food Sales and Bar Sales. Gross profit for food and bar sales for the thirteen weeks ended April 2, 2022 increased to
$20,070,000 from $17,277,000 for the thirteen weeks ended April 2, 2022. Our gross profit margin for restaurant food and bar sales (calculated
as gross profit reflected as a percentage of restaurant food and bar sales), was 63.83% for the thirteen weeks ended April 2, 2022 and
67.12% for the thirteen weeks ended April 3, 2021. Gross profit margin for restaurant food and bar sales decreased during the second
quarter of our fiscal year 2022 when compared to the second quarter of our fiscal year 2021 due to higher food costs, partially offset
by, among other things, the Recent Price Increases.
Package
Store Sales. Gross profit for package store sales for the thirteen weeks ended April 2, 2022 increased to $2,279,000 from $2,162,000
for the thirteen weeks ended April 3, 2021, due primarily to increased package liquor store traffic which we believe is due to
what appears to be continued increased demand caused by COVID-19. Our gross profit
margin, (calculated as gross profit reflected as a percentage of package liquor store sales), for package store sales was 27.97% for the
thirteen weeks ended April 2, 2022 and 27.61% for the thirteen weeks ended April 3, 2021.
Payroll and Related Costs. Payroll and
related costs for the thirteen weeks ended April 2, 2022 increased $1,567,000 or 14.98% to $12,031,000 from $10,464,000 for the thirteen
weeks ended April 3, 2021. Payroll and related costs for the thirteen weeks ended April 2, 2022 were higher due primarily to higher costs
for employees such as cooks. Payroll and related costs as a percentage of total revenue was 29.83% in the thirteen weeks ended April 2,
2022 and 30.46% of total revenue in the thirteen weeks ended April 3, 2021.
Occupancy Costs. Occupancy costs (consisting
of percentage rent, common area maintenance, repairs, real property taxes, amortization of leasehold purchases and rent expense associated
with operating lease liabilities under ASC 842) for the thirteen weeks ended April 2, 2022 increased $113,000 or 7.05% to $1,715,000 from
$1,602,000 for the thirteen weeks ended April 3, 2021. The increase in occupancy costs was primarily due to the commencement of rent for
our retail package liquor store which we are developing located at 11225 Miramar Parkway, #245, Miramar, Florida (Store #24) and our restaurant
location which we are developing located at 11225 Miramar parkway, #250, Miramar, Florida (Store #25) during the second quarter of our
fiscal year 2022, partially offset by the elimination of rent for our restaurant location located at 14301 West Sunrise Boulevard, Sunrise,
Florida (Store #85), the real property and improvements of which we purchased on March 2, 2021.
Selling, General and Administrative Expenses.
Selling, general and administrative expenses (consisting of general corporate expenses, including but not limited to advertising, insurance,
professional costs, clerical and administrative overhead) for the thirteen weeks ended April 2, 2022 increased $2,123,000 or 39.55% to
$7,491,000 from $5,368,000 for the thirteen weeks ended April 3, 2021. Selling, general and administrative expenses increased as a percentage
of total revenue in the thirteen weeks ended April 2, 2022 to 18.57% as compared to 15.62% in the thirteen weeks ended April 3, 2021,
due primarily to the payment by the Company of pre-opening expenses in the amount of $856,000 for its limited partnership owning the new
restaurant in Sunrise, Florida (Store #85) due to delays in the development of the new restaurant, including delays caused by COVID-19
and increases in expenses across all categories.. We anticipate that our selling, general and administrative expenses as a percentage
of total revenue will increase throughout the balance of our fiscal year 2022 due primarily to increases across all categories.
Depreciation and Amortization. Depreciation
and amortization expense for the thirteen weeks ended April 2, 2022 decreased $45,000 or 5.91% to $717,000 from $762,000 from the thirteen
weeks ended April 3, 2021. As a percentage of total revenue, depreciation and amortization expense was 1.78% of revenue in the thirteen
weeks ended April 2, 2022 and 2.22% of revenue in the thirteen weeks ended April 3, 2021.
Interest Expense, Net. Interest expense,
net, for the thirteen weeks ended April 2, 2022 decreased $71,000 to $177,000 from $248,000 for the thirteen weeks ended April 3. 2021.
Interest expense, net, decreased for the thirteen weeks ended April 2, 2022 due to the forgiveness of principal and all accrued interest
on the borrowing by certain of our limited partnerships of an additional $3.35 million of 2nd PPP Loans during the first quarter
of our fiscal year 2022, partially offset by interest on (i) our borrowing of $2,200,000 during the second quarter of our fiscal year
2021 from an unrelated third party lender used to finance our purchase of the real property and improvements located at 14301 West Sunrise
Boulevard, Sunrise, Florida (Store #85) (the “$2.2 Million Borrowing”) and (ii) our borrowing of $4,300,000 during the third
quarter of our fiscal year 2021 from an unrelated third party lender to re-finance our mortgage loan of our property located at 13105
– 13205 Biscayne Boulevard, North Miami, Florida (Store #20).
Income Taxes. Income tax for the thirteen
weeks ended April 2, 2022 was an expense of $353,000, as compared to an expense of $533,000 for the thirteen weeks ended April 3, 2021.
Net Income. Net income for the thirteen
weeks ended April 2, 2022 decreased $4,349,000 or 76.41% to $1,343,000 from $5,692,000 for the thirteen weeks ended April 3, 2021 due
primarily to the relatively greater income attributable to the forgiveness of debt of certain of our PPP Loans during the thirteen weeks
ended April 3, 2021, as compared to the income attributable to the forgiveness of debt of certain of our other PPP Loans during the thirteen
weeks ended April 2, 2022 and higher food costs and overall increased expenses during the thirteen weeks ended April 2, 2022, partially
offset by increased revenue at our retail package liquor stores and restaurants during the thirteen weeks ended April 2, 2022 and the
Recent Price Increases. As a percentage of revenue, net income for the thirteen weeks ended April 2, 2022 is 3.33%, as compared to 16.57%
in the thirteen weeks ended April 3, 2021.
Net Income Attributable to Flanigan’s
Enterprises, Inc. Stockholders. Net income attributable to stockholders for the thirteen weeks ended April 2, 2022 decreased $791,000
or 32.27% to $1,660,000 from $2,451,000 for the thirteen weeks ended April 3, 2021 due primarily to the relatively greater income attributable
to the forgiveness of debt of certain of our PPP Loans during the thirteen weeks ended April 3, 2021, as compared to the income attributable
to the forgiveness of debt of certain of our other PPP Loans during the thirteen weeks ended April 2, 2022 and higher food costs and overall
increased expenses during the thirteen weeks ended April 2, 2022, partially offset by increased revenue at our retail package liquor stores
and restaurants during the thirteen weeks ended April 2, 2022 and the Recent Price Increases. During the thirteen weeks ended April 2,
2022, due to losses attributable to the 2022 Sunrise Restaurant and a lesser extent the 2022 Miramar Restaurant, there was a loss attributable
to the noncontrolling interests as compared to a gain for the thirteen weeks ended April 3, 2021 which contributes to the net income attributable
to Flanigan’s Enterprises, Inc. Stockholders for the thirteen weeks ended April 2, 2022. As a percentage of revenue, net income
attributable to stockholders for the thirteen weeks ended April 2, 2022 is 4.12%, as compared to 7.13% for the thirteen weeks ended April
3, 2021.
Comparison
of Twenty-Six Weeks Ended April 2, 2022 and April 3, 2021.
Revenues.
Total revenue for the twenty-six weeks ended April 2, 2022 increased $11,996,000 or 18.25% to $77,733,000
from $65,737,000 for the twenty-six weeks ended April 3, 2021 due primarily to increased package liquor store and restaurant sales, the
Recent Price Increases and the comparatively less adverse effects of COVID-19 on our operations during the twenty-six weeks ended April
2, 2022 as compared with the twenty-six weeks ended April 3, 2021.
Restaurant
Food Sales. Restaurant revenue generated from the sale of food, including
non-alcoholic beverages, at restaurants totaled $46,980,000 for the twenty-six weeks ended April 2, 2022 as compared to $39,017,000 for
the twenty-six weeks ended April 3, 2021. The increase in restaurant food sales for the twenty-six weeks ended April 2, 2022 as
compared to restaurant food sales during the twenty-six weeks ended April 3, 2021 is attributable to the Recent Price Increases and the
comparatively more adverse effects of COVID-19 on our operations during the twenty-six weeks ended April 3, 2021 as compared with the
twenty-six weeks ended April 2, 2022. Comparable weekly restaurant food sales
(for restaurants open for all of the twenty-six weeks ended April 2, 2022 and April 3, 2021 respectively, which consists of nine restaurants
owned by us, (excluding Store #19 which was closed for the twenty-six weeks ended April 2, 2022 and April 3, 2021 due to a fire
on October 2, 2018) and eight restaurants owned by affiliated limited partnerships,
(excluding Store #85 which opened for business during the second quarter of our fiscal year 2022)) was $1,775,000 and $1,489,000 for the
twenty-six weeks ended April 2, 2022 and April 3, 2021, respectively, an increase of 19.21%. Comparable weekly restaurant food sales for
Company owned restaurants only was $872,000 and $733,000 for the twenty-six weeks ended April 2, 2022 and April 3, 2021, respectively,
an increase of 18.96%. Comparable weekly restaurant food sales for affiliated limited partnership owned restaurants only, (excluding Store
#85 which opened for business during the second quarter of our fiscal year 2022), was $903,000 and $756,000 for the twenty-six weeks ended
April 2, 2022 and April 3, 2021 respectively, an increase of 19.44%.
Restaurant
Bar Sales. Restaurant revenue generated from the sale of alcoholic beverages at restaurants totaled $12,676,000 for the twenty-six
weeks ended April 2, 2022 as compared to $9,493,000 for the twenty-six weeks ended April 3, 2021. The increase in restaurant bar sales
during the twenty-six weeks ended April 2, 2022 is primarily due to the Recent Price Increases and the comparatively greater adverse effects
of COVID-19 on our operations during the twenty-six weeks ended April 3, 2021 as compared with the twenty-six weeks ended April 2, 2022.
Comparable weekly restaurant bar sales (for restaurants open for all of the thirteen weeks ended April 2, 2022 and April 3. 2021 respectively,
which consists of nine restaurants owned by us, (excluding Store #19 which was closed for the thirteen weeks ended April 2. 2022 and April
3, 2021 due to a fire on October 2, 2018), and eight restaurants owned by affiliated limited partnerships, (excluding Store #85 which
opened for business during the second quarter of our fiscal year 2022)) was $485,000 for the thirteen weeks ended April 2, 2022 and $365,000
for the thirteen weeks ended April, an increase of 32.88%. Comparable weekly restaurant bar sales for Company owned restaurants only was
$214,000 and $153,000 for the twenty-six weeks ended April 2, 2022 and April 3, 2021, respectively, an increase of 39.87%. Comparable
weekly restaurant bar sales for affiliated limited partnership owned restaurants only was $271,000 and $212,000 for the twenty-six weeks
ended April 2, 2022 and April 3, 2021 respectively, an increase of 27.83%.
Package
Store Sales. Revenue generated from sales of liquor and related items at package liquor stores totaled $16,658,000 for the
twenty-six weeks ended April 2, 2022 as compared to $15,841,000 for the twenty-six weeks ended April 3, 2021, an increase of $818,000.
This increase was primarily due to increased package liquor store traffic due to what appears to be continued increased demand for package
liquor store products resulting from COVID-19. The weekly average of same store package liquor store sales, which includes nine (9) Company-owned
package liquor stores, (excluding Store #19, which was closed for the twenty-six weeks ended April 2, 2022 and April 3, 2021 due to a
fire on October 2, 2018), was $649,000 and $609,000 for the twenty-six weeks ended April 2, 2022 and April 3, 2021 respectively, an increase
of 6.57 %.
Operating Costs and Expenses. Operating
costs and expenses, (consisting of cost of merchandise sold, payroll and related costs, occupancy costs and selling, general and administrative
expenses), for the twenty-six weeks ended April 2, 2022 increased $13,444,000 or 21.80% to $75,118,000 from $61,674,000 for the twenty-six
weeks ended April 3, 2021. The increase was primarily due to payroll and an expected general increase in food costs, partially offset
by actions taken by management to reduce and/or control costs. We anticipate that our operating costs and expenses will continue to increase
through our fiscal year 2022. Operating costs and expenses increased as a percentage of total revenue to approximately 96.64% in the twenty-six
weeks ended April 2, 2022 from 93.82% in the twenty-six weeks ended April 3, 2021.
Gross Profit. Gross profit is calculated
by subtracting the cost of merchandise sold from sales.
Restaurant
Food Sales and Bar Sales. Gross profit for food and bar sales for the twenty-six
weeks ended April 2, 2022 increased to $37,949,000 from $32,526,000 for the twenty-six weeks ended April 3, 2021. Our gross profit margin
for restaurant food and bar sales (calculated as gross profit reflected as a percentage of restaurant food and bar sales), was 63.61%
for the twenty-six weeks ended April 2, 2022 and 67.05% for the twenty-six weeks ended April 3, 2021. Gross profit margin for restaurant
food and bar sales decreased during the twenty-six weeks ended April 2, 2022 when compared to the twenty-six weeks ended April 3, 2021
due to higher food costs, partially offset by, among other things, the Recent Price Increases.
Package
Store Sales. Gross profit for package store sales for the twenty-six weeks ended April 2, 2022 increased to $4,450,000 from
$4,322,000 for the twenty-six weeks ended April 3, 2021, due primarily to increased package liquor store traffic which we believe
is due to what appears to be continued increased demand caused by COVID-19. Our
gross profit margin, (calculated as gross profit reflected as a percentage of package liquor store sales), for package store sales was
26.71% for the twenty-six weeks ended April 2, 2022 and 27.28% for the twenty-six weeks ended April 3, 2021.
Payroll and Related Costs. Payroll and
related costs for the twenty-six weeks ended April 2, 2022 increased $4,340,000 or 21.78% to $24,267,000 from $19,927,000 for the twenty-six
weeks ended April 3, 2021. Payroll and related costs for the twenty-six weeks ended April 2, 2022 were higher due primarily higher costs
for employees such as cooks. Payroll and related costs as a percentage of total revenue was 31.22% in the twenty-six weeks ended April
2, 2022 and 30.31% of total revenue in the twenty-six weeks ended April 3, 2021.
Occupancy Costs. Occupancy costs (consisting
of percentage rent, common area maintenance, repairs, real property taxes, amortization of leasehold purchases and rent expense associated
with operating lease liabilities under ASC 842) for the twenty-six weeks ended April 2, 2022 increased $5,000 or 0.15% to $3,413,000 from
$3,408,000 for the twenty-six weeks ended April 3, 2021. The increase in occupancy costs was primarily due to the commencement of rent
for our retail package liquor store which we are developing located at 11225 Miramar Parkway, #245, Miramar, Florida (Store #24) and our
restaurant location which we are developing located at 11225 Miramar parkway, #250, Miramar, Florida (Store #25) during the second quarter
of our fiscal year 2022, partially offset by the elimination of rent for our restaurant location located at 14301 West Sunrise Boulevard,
Sunrise, Florida (Store #85), the real property and improvements of which we purchased on March 2, 2021.
Selling, General and Administrative Expenses.
Selling, general and administrative expenses (consisting of general corporate expenses, including but not limited to advertising, insurance,
professional costs, clerical and administrative overhead) for the twenty-six weeks ended April 2, 2022 increased $2,686,000 or 24.79%
to $13,522,000 from $10,836,000 for the twenty-six weeks ended April 3, 2021 due primarily to the payment by the Company of pre-opening
expenses in the amount of $856,000 for its limited partnership owning the new restaurant in Sunrise, Florida (Store #85) due to delays
in the development of the new restaurant, including delays caused by COVID-19 and increases in expenses across all categories. Selling,
general and administrative expenses increased as a percentage of total revenue in the twenty-six weeks ended April 2, 2022 to 17.40% as
compared to 16.48% in the twenty-six weeks ended April 3, 2021. We anticipate that our selling, general and administrative expenses as
a percentage of total revenue will increase throughout the balance of our fiscal year 2022 due primarily to increases across all categories.
Depreciation and Amortization. Depreciation
and amortization expense for the twenty-six weeks ended April 2, 2022 decreased $136,000 or 8.85% to $1,400,000 from $1,536,000 from the
twenty-six weeks ended April 3, 2021. As a percentage of total revenue, depreciation and amortization expense was 1.80% of revenue in
the twenty-six weeks ended April 2, 2022 and 2.34% of revenue in the twenty-six weeks ended April 3, 2021.
Interest Expense, Net. Interest expense,
net, for the twenty-six weeks ended April 2, 2022 decreased $157,000 to $370,000 from $527,000 for the twenty-six weeks ended April 3,
2021. Interest expense, net, decreased for the twenty-six weeks ended April 2, 2022 due to the forgiveness of principal and all accrued
interest on the borrowing by certain of our limited partnerships of an additional $3.35 million related to the 2nd PPP Loans
during the first quarter of our fiscal year 2022, partially offset by interest on (i) our borrowing of $2,200,000 during the second quarter
of our fiscal year 2021 from an unrelated third party lender used to finance our purchase of the real property and improvements located
at 14301 West Sunrise Boulevard, Sunrise, Florida (Store #85) (the “$2.2 Million Borrowing”) and (ii) our borrowing of $4,300,000
during the third quarter of our fiscal year 2021 from an unrelated third party lender to re-finance our mortgage loan of our property
located at 13105 – 13205 Biscayne Boulevard, North Miami, Florida (Store #20).
Income Taxes. Income tax for the twenty-six
weeks ended April 2, 2022 was an expense of $500,000, as compared to an expense of $529,000 for the twenty-six weeks ended April 3, 2021.
Net Income. Net income for the twenty-six
weeks ended April 2, 2022 decreased $1,443,000 or 21.46% to $5,281,000 from $6,724,000 for the twenty-six weeks ended April 3, 2021 due
primarily to the relatively greater income attributable to the forgiveness of debt of certain of our PPP Loans during the twenty-six weeks
ended April 3, 2021 as compared to the income attributable to the forgiveness of debt of certain of our 2nd PPP Loans during
the twenty-six weeks ended April 2, 2022 and higher food costs and overall increased expenses during the twenty-six weeks ended April
2, 2022, partially offset by increased revenue at our retail package liquor stores and restaurants during the twenty-six weeks ended April
2, 2022 and the Recent Price Increases. As a percentage of revenue, net income for the twenty-six weeks ended April 2, 2022 is 6.79%,
as compared to 10.23% in the twenty-six weeks ended April 3, 2021.
Net Income Attributable to Flanigan’s
Enterprises, Inc. Stockholders. Net income attributable to stockholders for the twenty-six weeks ended April 2, 2022 decreased
$7,000 or 0.22% to $3,224,000 from $3,231,000 for the twenty-six weeks ended April 3, 2021 due primarily to increased revenue at our retail
package liquor stores and restaurants during the twenty-six weeks ended April 2, 2022 and the Recent Price Increases, partially offset
by higher food costs and overall expenses. During the twenty-six weeks ended April 2, 2022, due to losses attributable to the 2022 Sunrise
Restaurant and a lesser extent the 2022 Miramar Restaurant, there was less of a gain attributable to the noncontrolling interests as compared
to a gain for the twenty-six weeks ended April 3, 2021 which contributes to the net income attributable to Flanigan’s Enterprises,
Inc. Stockholders for the twenty-six weeks ended April 2, 2022. As a percentage of revenue, net income attributable to stockholders for
the thirteen weeks ended April 2, 2022 is 4.15%, as compared to 4.92% for the twenty-six weeks ended April 3, 2021.
New Limited Partnership Restaurants
As new restaurants open, our income from operations
will be adversely affected due to our obligation to advance pre-opening costs, including but not limited to pre-opening rent for the new
locations. During the twenty-six weeks ended April 2, 2022, we opened one new restaurant location in Sunrise, Florida for business as
a new “Flanigan’s” and a second new restaurant location in Miramar, Florida in the development stage, to house a new
“Flanigan’s”. Rent for the new restaurant location in Miramar, Florida commenced during the second quarter of our fiscal
year 2022.
Menu Price Increases and Trends
During the twenty-six weeks ended April 2, 2022, we
increased menu prices for our food offerings (effective October 3, 2021 and December 19, 2021, respectively) to target an aggregate increase
to our food revenues of approximately 8.83% annually and we increased menu prices for our bar offerings (effective December 12, 2021)
to target an increase to our bar revenues of approximately 7.80% annually to offset higher food and liquor costs and higher overall expenses.
Prior to these increases, we previously raised menu prices in the third quarter of our fiscal year 2021.
COVID-19 has and will continue to materially and adversely
affect our restaurant business for what may be a prolonged period of time. This damage and disruption has resulted from events and factors
that were impossible for us to predict and are beyond our control. As a result, COVID-19 has materially adversely affected our results
of operations for our fiscal year 2021, as well as the twenty-six weeks ended April 2, 2022 and will, in all likelihood, impact our results
of operations, liquidity and/or financial condition throughout our fiscal year 2022. The extent to which our restaurant business may be
adversely impacted and its effect on our operations, liquidity and/or financial condition cannot be accurately predicted.
Liquidity and Capital Resources
We fund our operations through cash from operations
and borrowings from third parties. As of April 2, 2022, we had cash of approximately $40,666,000, an increase of $7,990,000 from our cash
balance of $32,676,000 as of October 2, 2021. During the twenty-six weeks ended April 2, 2022, we generated proceeds from the closing
of the sale, in a private offering, of limited partnership interests in (i) CIC Investors #85, Ltd., the limited partnership which owns
and operates the 2022 Sunrise Restaurant, of $5,000,000, of which we invested $370,000 and (ii) CIC Investors #25, Ltd., the limited partnership
which owns and is developing the “Flanigan’s” restaurant located at 11225 Miramar Parkway, Suite 250, Miramar, Florida
33025 of $4,000,000. Capital raised from private investors in the private offerings is credited to sale of noncontrolling interests in
our Statements of Stockholders’ Equity.
During the second quarter of our fiscal year
2021, certain of the entities owning the limited partnership stores (the “LP’s”), as well as the store we manage but
do not own (the “Managed Store”) (collectively, the “Borrowers”), applied for and received loans from an unrelated
third party lender (the “Lender”) pursuant to the Paycheck Protection Program (the “PPP”) under the Coronavirus
Aid, Relief, and Economic Security Act (the “CARES Act”) enacted March 27, 2020, in the aggregate principal amount of
approximately $3.98 million (the “2nd PPP Loans”), of which approximately: (i) $3.46 million was loaned to six
(6) of the LP’s; and (ii) $0.52 million was loaned to the Managed Store. During first quarter of our fiscal year 2022, we applied
for forgiveness for all PPP Loans, including the Managed Store, and as of April 2, 2022, the entire amount of principal and accrued interest
was forgiven under the 2nd PPP Loans. During the third quarter of
our fiscal year 2021, we generated net proceeds of $2.8 million from the re-finance of our mortgage loan encumbering the real property
and improvements located at 13105 – 13205 Biscayne Boulevard, North Miami, Florida where our Flanigan’s Seafood Bar and Grill
restaurant and Big Daddy’s Liquors retail package liquor store operate (Store #20) with an unrelated third-party lender, increasing
the principal amount borrowed from $1.5 million to $4.3 million. During the second quarter of our fiscal year 2021, we closed on the purchase
of the real property and improvements located at 14301 West Sunrise Boulevard, Sunrise, Florida where we are developing a “Flanigan’s
Seafood Bar and Grill” restaurant (Store #85) for $4,800,000. We financed this acquisition with a loan from an unrelated third-party
lender in the principal amount of $2.2 million and paid cash for the balance. During the first quarter of our fiscal year 2021, we closed
on the purchase of the real property and improvements located at 5450 N. State Road 7, North Lauderdale, Florida where we operate a combination
“Flanigan’s Seafood Bar and Grill” restaurant and “Big Daddy’s Liquors” package liquor store (Store
#40) and paid $1,200,000 cash at closing.
Notwithstanding the negative
effects of COVID 19 on our operations, we believe that our current cash availability from our cash on hand, positive cash flow from operations
and borrowed funds will be sufficient to fund our operations and planned capital expenditures for at least the next twelve months.
Cash Flows
The following table is a summary of our cash flows
for the twenty-six weeks ended April 2, 2022 and April 3, 2021.
|
---------Twenty-Six Weeks Ended-------- |
|
|
April 2, 2022 |
|
April 3, 2021 |
|
|
(in Thousands) |
|
|
|
|
|
|
Net cash provided by operating activities |
$ |
7,225 |
|
$ |
7,092 |
|
Net cash provided by (used in) investing activities |
|
(4,574 |
) |
|
(5,493 |
) |
Net cash provided by (used in) financing activities |
|
5,339 |
|
|
1,107 |
|
|
|
|
|
|
|
|
Net Increase in Cash and Cash Equivalents |
|
7,990 |
|
|
2,706 |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, Beginning |
|
32,676 |
|
|
29,922 |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, Ending |
$ |
40,666 |
|
$ |
32,628 |
|
During the twenty-six weeks ended April 2, 2022, our
Board of Directors declared a cash dividend of $1.00 per share to shareholders of record on March 31, 2022 and payable on April 19, 2022.
During the twenty-six weeks ended April 3, 2021, we did not declare or pay a cash dividend on our capital stock. Any future determination
to pay cash dividends will be at our Board’s discretion and will depend upon our financial condition, operating results, capital
requirements and such other factors as our Board deems relevant.
Capital Expenditures
In addition to using cash for our operating expenses,
we use cash to fund the development and construction of new restaurants and to fund capitalized property improvements for our existing
restaurants. During the twenty-six weeks ended April 2, 2022, we acquired property and equipment and construction in progress of $4,111,000,
(of which $353,000 was deposits recorded in other assets as of October 2, 2021 and $331,000 was construction in progress in accounts payable),
including $717,000 for renovations to three (3) existing limited partnership owned restaurants and $82,000 (1) Company owned restaurants.
During the twenty-six weeks ended April 3, 2021, we acquired property, plant and equipment and construction in progress of $7,251,000,
(of which $58,000 was for the purchase of a vehicle for debt; of which $2,200,000 was for the purchase of real property for debt; $14,000
was deposits recorded in other assets and $18,000 was purchase deposits transferred to construction in process as of October 3, 2020),
which amount included $23,000 for the renovation to one (1) existing limited partnership restaurants and $364,000 for renovations to five
(5) Company owned restaurants.
All of our owned units require periodic refurbishing
in order to remain competitive. We anticipate the cost of this refurbishment in our fiscal year 2022 will be approximately $1,000,000,
excluding construction/renovations to Store #19 (our combination package liquor store and restaurant which is being rebuilt due to damages
caused by a fire), Store #85 (our Sunrise, Florida restaurant location opened for business during the twenty-six weeks ended April 2,
2022), Store #24 (our Miramar, Florida package store location in development) and Store #25 (our Miramar, Florida restaurant location
in development), which funds will be provided from operations, subject to reimbursement of all or a part of the cost of construction/renovations
through the proceeds generated from the closing of the private offerings for the limited partnerships which own Store #85 and Store #25.
Long Term Debt
As of April 2, 2022, we had long term debt of $18,787,000,
as compared to $22,115,000 as of October 2, 2021. Our long term debt decreased as of April 2, 2022 as compared to October 2, 2021 due
to the forgiveness of all principal and accrued interest of the 2nd PPP Loans, partially offset by $1,861,000 for financed
insurance premiums, less any payments made on account thereof. As of April 2, 2022, we are in compliance with the covenants of all loans
with our lender.
As of April 2, 2022, the aggregate principal balance
owed from the financing of our property and general liability insurance policies is $1,527,000, excluding coverage for our franchises,
(of approximately $408,000), which are not included in our consolidated financial statements.
Construction Contracts
(a) 7990 Davie Road Extension, Hollywood, Florida
(Store #19 – “Big Daddy’s Wine & Liquors”)
During the third quarter of our fiscal year 2019,
we entered into an agreement with a third party unaffiliated general contractor for site work at this location totaling $1,618,000, (i)
to connect the real property where this restaurant operated (Store #19) to city sewer and (ii) to construct a new building on the adjacent
parcel of real property for the operation of a package liquor store. Through the twenty-six weeks ended April 2, 2022, we agreed to change
orders to the agreement for additional construction services increasing the total contract price by $624,000 to $2,242,000, of which $1,951,000
of the total amount obligated has been paid through April 2, 2022 and an additional $-0- has been paid subsequent to the end of the twenty-six
weeks of ended April 2, 2022 through the date of filing this quarterly report.
(b) 2505 N. University Drive, Hollywood, Florida (Store #19 –
“Flanigan’s”)
During the first quarter of our fiscal year 2022,
we entered into an agreement with a third party unaffiliated general contractor to re-build our restaurant at this location totaling $2,515,000,
of which $226,000 has been paid subsequent to the end of the second quarter of our fiscal year 2022 through the date of filing of this
quarterly report.
(c) 14301 W. Sunrise Boulevard, Sunrise, Florida
(Store #85)
During the fourth quarter of our fiscal year 2020,
we entered into an agreement with a third party unaffiliated general contractor for interior renovations at this location totaling $1,236,000
and through the second quarter our fiscal year 2022 we agreed to change orders to the agreement for additional interior renovations increasing
the total contract price by $215,000 to $1,451,000, which has been paid in full by the end of the second quarter of our fiscal year 2022.
(d) 11225 Miramar Parkway, #250, Miramar, Florida
(“Flanigan’s”)
During the first quarter of our fiscal year 2022,
we entered into an agreement with a third party unaffiliated general contractor for interior renovations at this location totaling $1,421,000,
of which $-0- has been paid through April 2, 2022 and $180,000 has been paid subsequent to the end of the twenty-six weeks ended April
2, 2022 through the date of filing of this quarterly report.
(e) 11225 Miramar Parkway, #245, Miramar, Florida
(“Big Daddy’s Wine and Liquors”)
During the first quarter of our fiscal year 2022,
we entered into an agreement with a third party unaffiliated general contractor for interior renovations at this location totaling $317,000,
of which $93,000 has been paid through April 2, 2022 and $-0- has been paid subsequent to the end of the twenty-six weeks ended April
2, 2022 through the date of filing of this quarterly report.
Purchase Commitments
In order to ensure adequate supply of baby back ribs
for our restaurants for calendar year 2022, on October 4, 2021, we entered into a purchase agreement with our current rib supplier, whereby
we agreed to purchase approximately $10,414,000 of baby back ribs during calendar year 2022 from this vendor at market cost. Our purchase
agreement provides for the purchase of 2.25 & Down Baby Back Ribs, at a monthly cost of the average market price per pound of the
prior 4 weeks.
While we anticipate purchasing all of our rib supply
from this vendor, we believe there are several other alternative vendors available, if needed.
Working Capital
The table below summarizes the current assets, current
liabilities, and working capital as of our fiscal quarter ended April 2, 2022 and our fiscal year ended October 2, 2021.
Item |
April 2, 2022 |
|
|
Oct. 2, 2021 |
|
|
(in Thousands) |
|
|
|
|
|
|
|
Current Assets |
$ |
49,576 |
|
|
$ |
39,790 |
|
Current Liabilities |
|
26,380 |
|
|
|
20,223 |
|
Working Capital |
$ |
23,196 |
|
|
$ |
19,567 |
|
Our working capital increased during our fiscal quarter
ended April 2, 2022 from our working capital as of October 2, 2021 primarily due to capital raises of two (2) limited partnership offerings
totaling $8,595,000.
While there can be no assurance due to, among other
things, unanticipated expenses or unanticipated decline in revenues, or both, we believe that our cash on hand, positive cash flow from
operations and borrowed funds will adequately fund operations, debt reductions and planned capital expenditures throughout our fiscal
year 2022.
Off-Balance Sheet Arrangements
We do not have off-balance sheet arrangements.
Inflation
The primary inflationary factors affecting our operations
are food, beverage and labor costs. A large number of restaurant personnel are paid at rates based upon applicable minimum wage and increases
in minimum wage directly affect labor costs. Inflation is having a material impact on our operating results, especially rising food, fuel
and labor costs.