Papa Murphys Holdings, Inc.
Nov 4, 2015

Papa Murphy's Holdings, Inc. Reports Third Quarter 2015 Results

- 19th Consecutive Quarter of Positive U.S. System Comparable Store Sales Growth -

- 23 New Store Openings in the U.S. -

VANCOUVER, Wash., Nov. 4, 2015 (GLOBE NEWSWIRE) -- Papa Murphy's Holdings, Inc. (NASDAQ:FRSH) today announced financial results for its third quarter ended September 28, 2015.

Key financial highlights for the third quarter of 2015 include:

______________________

(1) Pro forma net income and Adjusted EBITDA are non-GAAP measures. For reconciliations of Adjusted EBITDA and pro forma net income to GAAP net income and discussions of why we consider Adjusted EBITDA and pro forma net income to be useful measures, see the financial tables accompanying this release and the paragraph below entitled "Non-GAAP Financial Measures."

Ken Calwell, President and Chief Executive Officer of Papa Murphy's Holdings, Inc., stated, "We are pleased to report positive domestic comparable store sales growth for the 19th consecutive quarter, demonstrating the strength and consistency of our business. Comparable store sales growth at our portfolio of company-owned stores was disproportionately affected in certain markets where we have a large concentration of stores that were lapping an early launch of our highly successful Gourmet DeLites line. In some of our less developed markets where we are focused on building stores and achieving scale, comparable store sales growth was significantly higher than the overall system. In the quarter we also opened 23 new stores in the U.S., including 16 franchise stores and three stores opened under our pre-sale development test."   

Calwell added, "We're also excited about the progress we've made with our digital strategy. We've recently launched our first mobile app, allowing customers in select markets to order our delicious products from the convenience of their smartphone. POS and on-line ordering roll-outs are entering the final phase and we are excited with the progress we've made in partnership with Deloitte Digital to enhance our customer-facing e-commerce platform, which will better reflect the Papa Murphy's brand personality and include a state-of-the-art customer experience. We now expect to be in a position to launch the new site by the end of the first quarter of next year, a full quarter ahead of our initial plan."

Key Operating Metrics    
   Three Months Ended 
  September 28,
2015
 September 29,
2014 
Domestic comparable store sales growth    
Franchised stores 1.5% 4.4%
Company-owned stores 0.0% 8.4%
System-wide 1.4% 4.6%
     
System-wide sales ($'s in 000s)  $ 203,078  $ 194,033
     
Adjusted EBITDA ($'s in 000s)  $ 6,144  $ 5,633
     
Store Count    
Franchised  1,374  1,361
Company-owned  126  76
System-wide  1,500  1,437

We use a variety of operating and performance metrics to evaluate the performance of our business. Below is a description of our key operating metrics:

Comparable Store Sales represents the change in year-over-year sales for domestic comparable stores. A comparable store is a store that has been open for at least 52 full weeks from the comparable date (the Tuesday following the opening date). As of the end of the third quarter of 2015 and 2014, we had 1,366 and 1,315 domestic comparable stores, respectively.

System-wide Sales include net sales by all of our company-owned and franchisee-owned stores.

Adjusted EBITDA is defined as net income (loss) before interest expense, provision for (benefit from) income taxes and depreciation and amortization, with further adjustments to reflect the additions and eliminations of various income statement items including non-cash charges, income and expenses that we consider not indicative of ongoing operations and various other adjustments. For a reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP measure, see the financial tables accompanying this release.

2015 Financial Outlook

Based on current information, Papa Murphy's Holdings, Inc. is providing the following update to its full-year guidance for fiscal year 2015, which ends on December 28, 2015:

Conference Call

Papa Murphy's Holdings, Inc. will host a conference call to discuss the third quarter financial results on Wednesday, November 4, 2015 at 4:30 p.m. Eastern Time.

The conference call can be accessed live over the phone by dialing 877-407-3982 or for international callers by dialing 201-493-6780. A replay will be available after the call and can be accessed by dialing 877-870-5176 or for international callers by dialing 858-384-5517; the passcode is 13621084. The replay will be available until Wednesday, November 11, 2015. The conference call will also be webcast live from the Company's corporate website at investors.papamurphys.com, under the "Events & Presentations" page. An archive of the webcast will be available at this location shortly after the call has concluded.

About Papa Murphy's

Papa Murphy's Holdings, Inc. (Nasdaq:FRSH) is a franchisor and operator of the largest Take 'N' Bake pizza chain in the United States, selling fresh, hand-crafted pizzas ready for customers to bake at home. The company was founded in 1981 and currently operates over 1,500 franchised and corporate-owned fresh pizza stores in 38 States, Canada and United Arab Emirates. Papa Murphy's core purpose is to bring all families together through food people love with a goal to create fun, convenient and fulfilling family dinners. In addition to scratch-made pizzas, the company offers a growing menu of grab 'n' go items, including salads, sides and desserts. For more information, visit www.papamurphys.com. Find Papa Murphy's on Facebook at www.facebook.com/papamurphyspizza.

Forward-looking Statements

This news release, as well as other information provided from time to time by Papa Murphy's Holdings, Inc. or its employees, may contain forward looking statements that involve risks and uncertainties that could cause actual results to differ materially from those anticipated in the forward looking statements. Forward-looking statements give the Company's current expectations and projections relating to the Company's financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "guidance," "anticipate," "estimate," "expect," "forecast," "project," "plan," "intend," "believe," "confident," "may," "should," "can have," "likely," "future" and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. 

Forward-looking statements in this press release include statements relating to the Company's projected sales growth, projected system-wide sales, projected new store openings, projected selling, general, and administrative expenses, the timing of projected marketing expenses, projected pre-opening expenses, projected depreciation expenses, projected capital expenditures, projected increases in margins, projected diluted share count, strategic, operational, and technological initiatives, future financial or operational results, and speed of consumer acceptance.

Any such forward-looking statements are not guarantees of performance or results, and involve risks, uncertainties (some of which are beyond the Company's control) and assumptions. Although the Company believes any forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect our actual financial results and cause them to differ materially from those anticipated in any forward-looking statements. Please refer to the risk factors discussed in the Company's annual report on Form 10-K for the fiscal year ended December 29, 2014 and the Company's current report on Form 10-Q for the quarter ended June 29, 2015 (both of which can be found at the SEC's website www.sec.gov ); each such risk factor is specifically incorporated into this press release. Should one or more of these risks or uncertainties materialize, the Company's actual results may vary in material respects from those projected in any forward-looking statements.

Any forward-looking statement made by the Company in this press release speaks only as of the date on which it is made. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future developments or otherwise.

Non-GAAP Financial Measures

To supplement its financial information presented in accordance with generally accepted accounting principles (GAAP), the Company is also providing with this press release the non-GAAP financial measures of EBITDA, Adjusted EBITDA and pro forma net income. EBITDA, Adjusted EBITDA and pro forma net income are not derived in accordance with GAAP and should not be considered by the reader as an alternative to net income (the most comparable GAAP financial measure to each of EBITDA, Adjusted EBITDA and pro forma net income). The Company's management believes that EBITDA and Adjusted EBITDA are helpful as indicators of the current financial performance of the Company because EBITDA and Adjusted EBITDA reflect the additions and eliminations of various income statement items that management does not consider indicative of ongoing operating results. Management believes that pro forma net income is also helpful as an indicator of the financial performance of the Company during fiscal year 2015 and prior periods because it adjusts net income to reflect the Company's performance as if the Company's initial public offering and secondary offering, repayment of a portion of its long-term debt, write-down of its interest in Project Pie, LLC, and partial expensing of market vesting stock compensation had occurred at the beginning of the period and removes specific costs that are not indicative of ongoing operations.  We have provided reconciliations of EBITDA, Adjusted EBITDA and pro forma net income to GAAP net income in the financial tables accompanying this release.

PAPA MURPHY'S HOLDINGS, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(In thousands of dollars, except share and per share data)
 
  Three Months Ended
  September 28,
2015
 September 29,
2014 
  Unaudited
REVENUES    
Franchise royalties  $ 9,124  $ 8,965
Franchise and development fees  1,123  1,088
Company-owned store sales  17,604  11,626
Lease and other  281  490
     
Total revenues  28,132  22,169
     
COSTS AND EXPENSES    
Store operating costs:    
Cost of food and packaging  6,409  4,667
Compensation and benefits  4,918  3,000
Advertising  1,806  1,286
Occupancy  1,210  715
Other store operating costs  2,061  1,069
Total company-owned store operating costs  16,404  10,737
     
Selling, general, and administrative  6,038  5,915
Depreciation and amortization  2,641  2,007
Loss (gain) on disposal of property and equipment  4  (15)
     
Total costs and expenses  25,087  18,644
     
OPERATING INCOME  3,045  3,525
     
Interest expense  1,137  1,539
Interest income  (4)  (14)
Loss on early retirement of debt  --  3,428
Other expense, net  44  63
     
INCOME (LOSS) BEFORE INCOME TAXES  1,868  (1,491)
     
Provision for (benefit from) income taxes  746  (703)
     
NET INCOME (LOSS)  1,122  (788)
     
Earnings (Loss) per share of common stock    
Basic  $ 0.07  $ (0.05)
Diluted  $ 0.07  $ (0.05)
Weighted average common stock outstanding    
Basic  16,672,327  16,584,724
Diluted  16,919,504  16,584,724
 
PAPA MURPHY'S HOLDINGS, INC. AND SUBSIDIARIES
Selected Balance Sheet Data
(In thousands of dollars)
(unaudited)
  September 28, December 29,
  2015 2014
Cash and cash equivalents  $ 5,483  $ 5,056
Total current assets  14,823  16,329
Total assets  270,913  265,464
Total current liabilities  23,473  18,558
Long-term debt, net of current portion  108,156  110,715
Total Papa Murphy's Holdings, Inc. shareholders' equity  94,697  91,298
 
PAPA MURPHY'S HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA
(In thousands of dollars)
  Three months ended
  September 28, September 29,
  2015 2014
Net income (loss) as reported  $ 1,122  $ (788)
Depreciation and amortization   2,641  2,007
Income tax provision (benefit)  746  (703)
Interest expense, net   1,133  1,525
EBITDA   5,642  2,041
Loss (gain) on disposal of property and equipment (a)  4  (15)
Expenses not indicative of future operations (b)  --   (29)
Transaction costs (c)  1  10
New store pre-opening expenses (d)  218  -- 
Non-cash expenses and non-income based state taxes (e)  279  198
Loss on early retirement of debt (f)  --   3,428
Adjusted EBITDA   $ 6,144  $ 5,633
     
Adjusted EBITDA margin (1) 21.8% 25.4%
     
(1) Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by total revenues.
 
(a) Represents non-cash (gains) and losses resulting from disposal of property and equipment, including divested Company-owned stores
 
(b) Represents adjustment to non-recurring accrued management transition and restructuring costs
 
(c) Represents transaction costs relating to the acquisition of franchised stores.
 
(d) Represents expenses directly associated with the opening of new stores and incurred primarily in advance of the store opening, including wages, benefits, travel for training of opening teams, grand opening marketing costs and other store operating costs.
 
(e) Represents (i) non-cash expenses related to equity-based compensation; (ii) non-cash expenses related to the difference between GAAP and cash rent expense; and (iii) state revenue taxes levied in lieu of an income tax.
 
(f) Represents losses resulting from refinancing of long-term debt.
 
PAPA MURPHY'S HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Net Income (Loss) to Pro Forma Net Income
(In thousands of dollars, except share and per share data)
   Three Months Ended 
  September 28,  September 29,
   2015  2014 
Net income (loss) as reported  $ 1,122  $ (788)
Loss on early retirement of debt (1)  --   3,428
Income tax expense on adjustments (2)  --   (1,320)
Pro forma net income  $ 1,122  $ 1,320
     
Earnings per share - pro forma:    
Basic  $ 0.07  $ 0.08
Diluted  $ 0.07  $ 0.08
     
Weighted-average shares outstanding - pro forma:    
Basic  16,672,327  16,584,724
Diluted  16,919,504  16,712,234
     
(1) Represents losses resulting from refinancing of long-term debt.
 
(2) Reflects the tax expense associated with adjustment 1 above at a normalized tax rate in line with our estimated long-term effective tax rate.
CONTACT: Investor Contact:

         Fitzhugh Taylor, ICR

         fitzhugh.taylor@icrinc.com

         877-747-7272



         Media Contact:

         Christine Beggan, ICR

         Christine.Beggan@icrinc.com

         203-682-8329

Papa Murphy's Holdings, Inc. logo

Source: Papa Murphy's Holdings, Inc.

News Provided by Acquire Media