DURANGO, CO--(Marketwired - Oct 11, 2016) - Rocky Mountain Chocolate Factory, Inc. (NASDAQ: RMCF) (the "Company") today
reported its operating results for the three and six months ended August 31, 2016 ("the second quarter of FY2017" and the "first
six months of FY2017," respectively). The Company franchises and operates gourmet chocolate and confection stores and
self-serve frozen yogurt cafés, and manufactures an extensive line of premium chocolates and other confectionery
products. The Company will host an investor conference call today at 4:15 p.m. Eastern Time to discuss its operating results
and other topics of interest (see details below).
SECOND QUARTER HIGHLIGHTS
- Total revenue decreased 7.3 percent to $8.6 million in the second quarter of FY2017, compared with revenue of
$9.3 million in the three months ended August 31, 2015 ("the second quarter of FY2016").
- Same-store pounds of product purchased from the Company's factory by franchisees and co-branded licensees
decreased 2.1% during the second quarter of FY2017 compared to the second quarter of FY2016.
- Net income attributable to RMCF shareholders increased 25.0 percent to $975,000, or $0.17 per basic and $0.16 per
diluted share, in the second quarter of FY2017, versus net income attributable to RMCF shareholders of $780,000, or
$0.13 per basic and diluted share, in the second quarter of FY2016.
- Operating income decreased 8.4 percent to $1,554,000 in the second quarter of FY2017, compared with operating
income of $1,698,000 during the second quarter of FY2016.
- Adjusted EBITDA (a non-GAAP measure defined later in this release) decreased 8.3 percent to $2,019,000 in the
second quarter of FY2017, versus $2,201,000 in the second quarter of FY2016.
- Factory sales declined 3.8 percent during the second quarter of FY2017, compared to the second quarter of FY2016
primarily due to a 44.5% decrease in shipments of product to customers outside our network of franchised
retail stores.
- Royalty and marketing fees decreased 8.4 percent in the second quarter of FY2017, primarily due to a 12.9 percent
decrease in the number of franchised locations in operation compared to the second quarter of FY2016.
- Franchise fees decreased 56.4 percent in the second quarter of FY2017, primarily due to fewer international
license fees during the quarter and fewer U-Swirl openings compared to the second quarter of FY2016.
- Retail sales declined 13.5 percent during the second quarter of FY2017, compared to the second quarter of FY2016,
primarily the result of fewer units in operation. Same-store sales at Company-owned stores and cafés increased
0.2 percent in the second quarter of FY2017 compared to the second quarter of FY2016.
- The Company's franchisees and licensees opened six international Rocky Mountain Chocolate Factory licensed stores,
one domestic self-serve frozen yogurt café, one international self-serve frozen yogurt café and four co-branded Cold Stone
Creamery stores during the second quarter of FY2017.
- The Company repurchased 20,686 shares of its common stock at an average price of $9.97 during the second quarter of
FY2017.
- On September 16, 2016, the Company paid its 53rd consecutive quarterly cash dividend to shareholders,
in the amount of $0.12 per share.
SECOND QUARTER OPERATING RESULTS
Total revenue decreased 7.3 percent to $8.6 million during the second quarter of FY2017, compared with $9.3 million in revenue
during the second quarter of FY2016.
Total factory sales decreased 3.8 percent to $5.0 million in the second quarter of FY2017, compared to factory sales of $5.2
million in the second quarter of FY2016. The decrease was due primarily to a 44.5 percent decrease in shipments of product
to customers outside the Company's network of franchise retail locations, a 3.5 percent decrease in the average number of
domestic Rocky Mountain Chocolate Factory franchised stores in operation and a 2.1 percent decrease in same-store pounds
purchased by our network of franchise and licensed stores. Factory gross margins decreased 50 basis points to 29.8 percent
of factory sales in the second quarter of FY2017, compared to 30.3 percent in the second quarter of FY2016.
Retail sales declined 13.5 percent to $1.3 million in the second quarter of FY2017, compared to $1.6 million in the second
quarter of FY2016. The decrease in retail sales was primarily due to the sale of certain Company-owned locations and the
closure of an underperforming Company-owned location. Partially offsetting this decrease, same-store sales at all
Company-owned stores and cafés increased 0.2 percent during the second quarter of FY2017 compared to the second quarter of
FY2016.
Royalties and marketing fees decreased 8.4 percent to $2.2 million in the second quarter of FY2017, compared with $2.4 million
in the second quarter of FY2016, primarily due to a 12.9 percent decrease in the number of domestic franchise stores and cafés in
operation resulting from domestic store closures exceeding domestic store openings. The Company's franchisees and licensees
opened six international Rocky Mountain Chocolate Factory licensed stores, one domestic self-serve frozen yogurt café, one
international self-serve frozen yogurt café and four co-branded Cold Stone Creamery stores during the second quarter of
FY2017. Complete lists of stores and cafés are available on the Company's websites at www.rmcf.com and www.u-swirl.com.
Franchise fees decreased 56.4 percent to $49,500 in the second quarter of FY2017, compared to $113,600 in the second quarter
of FY2016, as a result of fewer U-Swirl cafés being opened and less international license fees being recognized in the second
quarter of FY2017 compared to the second quarter of FY2016.
Income from operations decreased 8.4 percent in the second quarter of FY2017 to $1.6 million, compared with $1.7 million in
the second quarter of FY2016. The decrease in operating income was primarily the result of the decrease in revenues.
Interest expense, net of interest income, totaled $33,000 in the second quarter of FY2017, compared with interest expense, net
of interest income, of $42,600 in the second quarter of FY2016. The decrease in net interest expense resulted from lower
outstanding debt, the result of scheduled repayments from a promissory note entered into in January 2014 to fund business
acquisitions by U-Swirl, Inc. ("SWRL"), a 39%-owned subsidiary of the Company.
Pretax income declined 8.1 percent to $1,521,000 in the second quarter of FY2017, versus $1,655,000 in the second quarter of
FY2016. The Company's effective income tax rate in the second quarter of FY2017 was 35.9 percent, which represented an
increase of 10.8 percentage points when compared with an effective rate of 25.1 percent in the second quarter of FY2016. The
increase in the effective tax rate is primarily due to the tax consequences of a change in the controlling interest in SWRL and
foreclosure upon the stock of U-Swirl International, Inc.
Net income attributable to RMCF shareholders (after deducting the net income attributable to non-controlling interest)
increased 25.0 percent to $975,000, or $0.17 per basic and $0.16 per diluted share, in the second quarter of FY2017, compared
with net income attributable to RMCF shareholders of $780,000, or $0.13 per basic and diluted share, in the second quarter of
FY2016.
U-Swirl recorded net income of $304,000 in the second quarter of FY2017, compared with net income of $755,000 recorded by SWRL
in the second quarter of FY2016.
Adjusted EBITDA (a non-GAAP financial measure defined later in this release) decreased 8.3 percent in the second quarter of
FY2017 to $2,019,000, versus $2,201,000 in the second quarter of FY2016.
SIX-MONTH OPERATING RESULTS
Total revenue decreased 8.5 percent to $18.0 million during the first six months of FY2017, compared with $19.6 million in
revenue during the six months ended August 31, 2015 ("the first six months of FY2016").
Total factory sales decreased 6.6 percent to $10.7 million in the first six months of FY2017, compared to factory sales of
$11.5 million in the first six months of FY2016. The decrease was due primarily to a 26.7 percent decrease in shipments of
product to customers outside the Company's network of franchise retail locations, a 3.0 percent decrease in the average number of
domestic Rocky Mountain Chocolate Factory franchised stores in operation and a 3.7 percent decrease in same-store pounds
purchased by our network of franchise and licensed stores. Factory gross margins decreased 10 basis points to 27.6 percent
of factory sales in the first six months of FY2017, compared to 27.7 percent in the first six months of FY2016.
Retail sales declined 12.1 percent to $2.6 million in the first six months of FY2017, compared to $3.0 million in the first
six months of FY2016. The decrease in retail sales was primarily due to the sale of certain Company-owned locations and the
closure of an underperforming Company-owned location. Partially offsetting this decrease, same-store sales at all
Company-owned stores and cafés increased 0.9 percent during the first six months of FY2017 compared to the first six months of
FY2016.
Royalties and marketing fees decreased 6.6 percent to $4.5 million in the first six months of FY2017, compared with $4.8
million in the first six months of FY2016, primarily due to an 11.0 percent decrease in the number of domestic franchise stores
and cafés in operation resulting from domestic store closures exceeding domestic store openings. The Company's franchisees
and licensees opened 1 domestic Rocky Mountain Chocolate Factory store, 14 international Rocky Mountain Chocolate Factory
licensed stores, 4 domestic self-serve frozen yogurt cafés, 1 international self-serve frozen yogurt café and 5 co-branded Cold
Stone Creamery stores during the first six months of FY2017. Complete lists of stores and cafés are available on the Company's
websites at www.rmcf.com and www.u-swirl.com.
Franchise fees decreased 59.7 percent to $155,000 in the first six months of FY2017, versus $384,000 in the first six months
of FY2016, as a result of international license fees being recognized in the first six months of FY2016 and no international
license fees being recognized in the first six months of FY2017.
Income from operations decreased 11.9 percent in the first six months of FY2017 to $2.7 million, compared with $3.1 million in
the first six months of FY2016. The decrease in operating income was primarily the result of the decrease in revenues.
Interest expense, net of interest income, totaled $69,000 in the first six months of FY2017, compared with interest expense,
net of interest income, of $88,000 in the first six months of FY2016. The decrease in net interest expense resulted from
lower outstanding debt, the result of scheduled repayments on a promissory note entered into in January 2014 to fund business
acquisitions by SWRL.
Pretax income declined 11.7 percent to $2,668,000 in the first six months of FY2017, versus $3,021,000 in the first six months
of FY2016. The Company's effective income tax rate in the first six months of FY2017 was 36.0 percent, which represented an
increase of 8.0 percentage points when compared with an effective rate of 28.0 percent in the first six months of
FY2016. The increase in the effective tax rate is primarily due to the tax consequences of a change in the controlling
interest in U-Swirl and foreclosure upon the stock of U-Swirl International, Inc.
Net income attributable to RMCF shareholders (after deducting the net income attributable to non-controlling interest)
increased 10.6 percent to $1,707,000, or $0.29 per basic and $0.28 per diluted share, in the first six months of FY2017, compared
with net income attributable to RMCF shareholders of $1,543,000, or $0.26 per basic and $0.25 per diluted share, in the first six
months of FY2016.
U-Swirl recorded net income of $599,000 in the first six months of FY2017, compared with net income of $1,034,000 recorded by
SWRL in the first six months of FY2016.
Adjusted EBITDA (a non-GAAP financial measure defined later in this release) decreased 12.6 percent in the first six months of
FY2017 to $3,755,000, versus $4,298,000 in the first six months of FY2016.
Non-GAAP Financial Measures
Adjusted EBITDA, a non-GAAP financial measure, is computed by adding depreciation and amortization, equity compensation
expenses, impairment charges, restructuring charges, and acquisition-related costs to GAAP income from operations.
This non-GAAP financial measure may have limitations as an analytical tool, and this measure should not be considered in
isolation or as a substitute for analysis of results as reported under GAAP. The Company believes that the adjusted EBITDA
financial measure presented provides additional analytical information on the nature of ongoing operations excluding expenses not
expected to recur in future periods, non-cash charges and variations in the effective tax rate among periods. For example,
the Company believes that adjusted EBITDA is useful to investors because it provides a measure of operating performance and its
ability to generate cash that is unaffected by non-cash accounting measures and non-recurring expenses. However, due to
these limitations, the Company uses adjusted EBITDA as a measure of performance only in conjunction with GAAP measures of
performance such as income from operations and net income. Reconciliations of this non-GAAP measure to their most comparable
GAAP measure are included below.
Cash Dividends
On September 16, 2016, the Company paid its 53rd consecutive quarterly cash dividend to shareholders, in the amount of $0.12
per share.
Investor Conference Call
The Company will host an investor conference call today, October 11, 2016, at 4:15 p.m. Eastern Time (EDT), to discuss its
operating results for the second quarter and first six months of FY2017, along with other topics of interest. To participate
in the conference call, please call 1-877-270-2148 (International local participants call 1-412-902-6510) approximately five
minutes prior to 4:15 p.m. EDT on October 11, 2016 and ask to be connected to the "Rocky Mountain Chocolate Factory Conference
Call."
A replay of the conference call will be available one hour after completion of the call until Tuesday, October 18, 2016 at
5:00 p.m. EST by calling 1-877-344-7529 (International participants call 1-412-317-0088) and entering the conference I.D.#
10093506.
About Rocky Mountain Chocolate Factory, Inc.
Rocky Mountain Chocolate Factory, Inc., headquartered in Durango, Colorado, is an international franchiser of gourmet
chocolate, confection and self-serve frozen yogurt stores and a manufacturer of an extensive line of premium chocolates and other
confectionery products. As of October 11, 2016 the Company, its subsidiaries and its franchisees operated 562 Rocky
Mountain Chocolate Factory and self-serve frozen yogurt stores in 44 states, Canada, Japan, South Korea, The Republic of the
Philippines, The United Arab Emirates and The Kingdom of Saudi Arabia. The Company's common stock is listed on the NASDAQ
Global Market under the symbol "RMCF."
Forward-Looking Statements
Certain statements in this press release are "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. These statements involve risks and
uncertainties, and the Company undertakes no obligation to update any forward-looking information. Risks and uncertainties
that could cause cash flows to decrease or actual results to differ materially include, without limitation, changes in the
confectionery business environment, seasonality, consumer interest in the Company's products, general economic conditions, the
success of the Company's frozen yogurt business, receptiveness of our products internationally, consumer and retail trends, costs
and availability of raw materials, competition, the success of the Company's co-branding agreement with Cold Stone Creamery
Brands, the success of international expansion efforts, the effect of government regulations and other risks. Readers are
referred to the Company's periodic reports filed with the SEC, specifically the most recent reports which identify important risk
factors that could cause actual results to differ from those contained in the forward-looking statements. The information
contained in this press release is a statement of the Company's present intentions, beliefs or expectations and is based upon,
among other things, the existing business environment, industry conditions, market conditions and prices, the economy in general
and the Company's assumptions. The Company may change its intentions, beliefs or expectations at any time and without
notice, based upon any changes in such factors, in its assumptions or otherwise. The forward-looking statements contained or
referred to in this press release should be considered in connection with any subsequent written or oral forward-looking
statements that the Company or persons acting on its behalf may issue.
(Financial Highlights Follow)
|
STORE INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
New stores opened during |
|
|
|
|
three months ended |
|
Stores open as of |
|
August 31, 2016 |
|
August 31, 2016 |
United States |
|
|
|
|
|
Rocky Mountain Chocolate Factory |
|
|
|
|
|
|
Franchise Stores |
0 |
|
|
192 |
|
|
Company-Owned Stores |
0 |
|
|
3 |
|
|
Cold Stone Creamery |
4 |
|
|
81 |
|
|
International License Stores |
6 |
|
|
92 |
|
U-Swirl |
|
|
|
|
|
|
Franchise Stores |
1 |
|
|
187 |
|
|
Company-Owned Stores |
0 |
|
|
6 |
|
|
International License Stores |
1 |
|
|
9 |
|
Total |
12 |
|
|
570 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SELECTED BALANCE SHEET DATA |
(in thousands) |
|
|
|
|
|
|
August 31, 2016 |
|
February 29, 2016 |
Current Assets |
$ |
14,790 |
|
$ |
15,439 |
Total Assets |
$ |
29,900 |
|
$ |
30,316 |
Current Liabilities |
$ |
8,001 |
|
$ |
8,006 |
Stockholder's Equity |
$ |
18,713 |
|
$ |
18,479 |
|
CONSOLIDATED STATEMENTS OF INCOME |
(in thousands, except share and per share data) |
|
|
|
|
Three Months Ended August 31, |
|
|
Three Months Ended August 31, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factory sales |
|
$ |
4,975 |
|
|
$ |
5,169 |
|
|
57.8 |
% |
|
55.7 |
% |
|
Royalty and marketing fees |
|
|
2,236 |
|
|
|
2,442 |
|
|
26.0 |
% |
|
26.3 |
% |
|
Franchise fees |
|
|
49 |
|
|
|
113 |
|
|
0.6 |
% |
|
1.2 |
% |
|
Retail sales |
|
|
1,342 |
|
|
|
1,551 |
|
|
15.6 |
% |
|
16.7 |
% |
|
Total revenues |
|
|
8,602 |
|
|
|
9,275 |
|
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
3,924 |
|
|
|
4,081 |
|
|
45.6 |
% |
|
44.0 |
% |
|
Franchise costs |
|
|
503 |
|
|
|
610 |
|
|
5.8 |
% |
|
6.6 |
% |
|
Sales and marketing |
|
|
663 |
|
|
|
603 |
|
|
7.7 |
% |
|
6.5 |
% |
|
General and administrative |
|
|
981 |
|
|
|
1,134 |
|
|
11.4 |
% |
|
12.2 |
% |
|
Retail operating |
|
|
659 |
|
|
|
793 |
|
|
7.7 |
% |
|
8.5 |
% |
|
Depreciation and amortization |
|
|
318 |
|
|
|
356 |
|
|
3.7 |
% |
|
3.8 |
% |
|
Restructuring and acquisition related charges |
|
|
- |
|
|
|
- |
|
|
0.0 |
% |
|
0.0 |
% |
|
Total costs and expenses |
|
|
7,048 |
|
|
|
7,577 |
|
|
81.9 |
% |
|
81.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
1,554 |
|
|
|
1,698 |
|
|
18.1 |
% |
|
18.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(44 |
) |
|
|
(56 |
) |
|
-0.5 |
% |
|
-0.6 |
% |
|
Interest income |
|
|
11 |
|
|
|
13 |
|
|
0.1 |
% |
|
0.1 |
% |
|
Other, net |
|
|
(33 |
) |
|
|
(43 |
) |
|
-0.4 |
% |
|
-0.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
1,521 |
|
|
|
1,655 |
|
|
17.7 |
% |
|
17.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
546 |
|
|
|
414 |
|
|
6.3 |
% |
|
4.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net income |
|
|
975 |
|
|
|
1,241 |
|
|
11.3 |
% |
|
13.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: net loss attributable to non-controlling interest |
|
|
- |
|
|
|
461 |
|
|
0.0 |
% |
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to RMCF |
|
$ |
975 |
|
|
$ |
780 |
|
|
11.3 |
% |
|
8.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.17 |
|
|
$ |
0.13 |
|
|
|
|
|
|
|
Diluted earnings per common share |
|
$ |
0.16 |
|
|
$ |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
5,829,083 |
|
|
|
5,913,944 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive effect of employee Stock awards |
|
|
161,965 |
|
|
|
210,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, assuming dilution |
|
|
5,991,048 |
|
|
|
6,123,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME |
(in thousands, except share and per share data) |
|
|
|
|
Six Months Ended August 31, |
|
|
Six Months Ended August 31, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Factory sales |
|
$ |
10,736 |
|
|
$ |
11,493 |
|
|
59.7 |
% |
|
58.5 |
% |
|
Royalty and marketing fees |
|
|
4,482 |
|
|
|
4,799 |
|
|
24.9 |
% |
|
24.4 |
% |
|
Franchise fees |
|
|
155 |
|
|
|
384 |
|
|
0.9 |
% |
|
2.0 |
% |
|
Retail sales |
|
|
2,605 |
|
|
|
2,963 |
|
|
14.5 |
% |
|
15.1 |
% |
|
Total Revenues |
|
|
17,978 |
|
|
|
19,639 |
|
|
100.0 |
% |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
8,623 |
|
|
|
9,245 |
|
|
48.0 |
% |
|
47.1 |
% |
|
Franchise costs |
|
|
1,051 |
|
|
|
1,214 |
|
|
5.8 |
% |
|
6.2 |
% |
|
Sales and marketing |
|
|
1,317 |
|
|
|
1,239 |
|
|
7.3 |
% |
|
6.3 |
% |
|
General and administrative |
|
|
2,221 |
|
|
|
2,463 |
|
|
12.4 |
% |
|
12.5 |
% |
|
Retail operating |
|
|
1,326 |
|
|
|
1,648 |
|
|
7.4 |
% |
|
8.4 |
% |
|
Depreciation and amortization |
|
|
643 |
|
|
|
721 |
|
|
3.6 |
% |
|
3.7 |
% |
|
Restructuring and acquisition related charges |
|
|
60 |
|
|
|
- |
|
|
0.3 |
% |
|
0.0 |
% |
|
Total Costs and Expenses |
|
|
15,241 |
|
|
|
16,530 |
|
|
84.8 |
% |
|
84.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
2,737 |
|
|
|
3,109 |
|
|
15.2 |
% |
|
15.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(92 |
) |
|
|
(115 |
) |
|
-0.5 |
% |
|
-0.6 |
% |
|
Interest income |
|
|
23 |
|
|
|
27 |
|
|
0.1 |
% |
|
0.1 |
% |
|
Other, net |
|
|
(69 |
) |
|
|
(88 |
) |
|
-0.4 |
% |
|
-0.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
2,668 |
|
|
|
3,021 |
|
|
14.8 |
% |
|
15.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
961 |
|
|
|
847 |
|
|
5.3 |
% |
|
4.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net income |
|
|
1,707 |
|
|
|
2,174 |
|
|
9.5 |
% |
|
11.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net loss attributable to non-controlling interest |
|
|
- |
|
|
|
631 |
|
|
0.0 |
% |
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to RMCF |
|
$ |
1,707 |
|
|
$ |
1,543 |
|
|
9.5 |
% |
|
7.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.29 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
Diluted earnings per common share |
|
$ |
0.28 |
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
5,832,299 |
|
|
|
5,946,751 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive effect of employee Stock awards |
|
|
171,854 |
|
|
|
222,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, assuming dilution |
|
|
6,004,153 |
|
|
|
6,169,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP RECONCILIATION |
ADJUSTED EBITDA |
(in thousands) |
|
|
|
|
|
|
|
|
Three Months Ended August 31, |
|
Change |
|
|
2016 |
|
2015 |
|
|
|
GAAP: Income from operations |
$ |
1,554 |
|
$ |
1,698 |
|
-8.5 |
% |
|
Depreciation and amortization |
|
318 |
|
|
356 |
|
|
|
|
Equity compensation expense |
|
147 |
|
|
147 |
|
|
|
|
Restructuring, impairment and acquisition related charges |
|
- |
|
|
- |
|
|
|
Non-GAAP, adjusted EBITDA |
$ |
2,019 |
|
$ |
2,201 |
|
-8.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended August 31, |
|
Change |
|
|
2016 |
|
2015 |
|
|
|
GAAP: Income from operations |
$ |
2,737 |
|
$ |
3,109 |
|
-12.0 |
% |
|
Depreciation and amortization |
|
643 |
|
|
721 |
|
|
|
|
Equity compensation expense |
|
315 |
|
|
468 |
|
|
|
|
Restructuring, impairment and acquisition related charges |
|
60 |
|
|
- |
|
|
|
Non-GAAP, adjusted EBITDA |
$ |
3,755 |
|
$ |
4,298 |
|
-12.6 |
% |
|
|
|
|
|
|
|
|
|