NEW YORK,
March 19, 2014 /PRNewswire/
-- Crumbs Bake Shop, Inc. ("Crumbs") (NASDAQ: CRMB), the
largest cupcake specialty store chain in the U.S.,
today reported financial results for the year ended December 31, 2013.
Fourth Quarter 2013 Highlights as Compared to Fourth
Quarter 2012 Highlights:
- Net sales increased 5.4% to $11.4
million.
- Store operating weeks increased 32.4% to 973 from
735.
- Gross profit increased 5.3% to $6.0 million.
- GAAP net loss attributable to controlling and
non-controlling interests was $(5.8)
million compared to a net loss attributable to controlling
and non-controlling interests of $(6.4)
million.
- Adjusted EBITDA1, a non GAAP measure, was
$(2.7) million compared to $(1.8) million.
- See financial tables for a reconciliation of adjusted
EBITDA (earnings before interest, taxes, depreciation and
amortization), a non-GAAP measure, to GAAP results.
Edward M. Slezak, Chief
Executive Officer, said "We have known for quite some
time now that we needed to evolve our business model. During
the fourth quarter we took the necessary steps to put ourselves in
position to do just that. Our focus for 2014 will be on
executing our initiatives and strategies of licensing our brand for
complimentary product categories, positioning ourselves to move
toward a franchise store model, and continuing to close
under-performing stores. We believe these
actions will put our business on a trajectory toward increased
growth and vitality in the
future."
Fourth Quarter 2013 Financial Results
Net sales increased 5.4% to $11.4
million from $10.8 million for
the same period last year. Store operating weeks
increased 32.4% to 973 from 735 for the fourth quarter of 2013 as
compared to fourth quarter of 2012.
Cost of sales was $5.3
million compared to $5.1
million for the same period last year and remained
relatively flat at 47.1% as a percentage of net
sales. Gross profit increased 5.3% to
$6.0 million from $5.7 million for the fourth quarter of
2012.
Staff expenses were $4.1
million compared to $5.4
million for the same period last
year.
Occupancy expenses were $3.0
million compared to $2.7
million for the fourth quarter of 2012.
General and administrative expenses were $1.0 million, or 9.1% of net sales, compared to
$0.9 million, or 8.6% of net sales,
for the same period last year.
Adjusted EBITDA was $(2.7)
million compared to $(1.8)
million for the fourth quarter of 2012.
See financial tables for a reconciliation of adjusted EBITDA
(earnings before interest, taxes, depreciation and amortization), a
non-GAAP measure, to GAAP results.
The GAAP net loss attributable to the controlling and
non-controlling interests was $(5.8)
million compared to a net loss of $(6.4) million for the fourth quarter of
2012.
Store Closings
While Crumbs opened one store in the fourth quarter of
2013, it closed 9 underperforming stores in that same
period. Year to date for 2014,
Crumbs has closed an additional 6 underperforming
stores. The Company hopes to complete the
process of closing under-performing stores before the end of third
quarter of 2014.
Earnings Call
Crumbs will host an earnings call to discuss fourth
quarter 2013 financial results on March 19,
2014 at 5:00 PM Eastern
Time. Hosting the call will be
Edward M. Slezak, Chief Executive
Officer and General Counsel, and John D.
Ireland, Senior VP of Finance, Chief Financial Officer and
Treasurer.
The conference call can be accessed live over the phone by
dialing 877-407-4018 or for international callers by dialing
201-689-8471. A replay will be available one
hour after the call and can be accessed by dialing 877-870-5176 or
858-384-5517 for international callers; the password is
13578545. The replay will be available until
April 2, 2014.
The call will also be webcast live from the Company's Web
site at www.crumbs.com under the Investor Relations/Events &
Presentations section. An archived webcast will
be available beginning approximately one hour after the end of the
call.
About Crumbs Bake Shop, Inc.
The first Crumbs bake shop opened in March 2003 on the Upper West Side of Manhattan and is well known for its innovative
and oversized gourmet cupcakes. The Company currently has 65
locations in 12 states and the District
of Columbia.
Forward Looking Statements
Some of the statements in this press release constitute
forward-looking statements within the meaning of the federal
securities laws. Words such as "anticipate," "expect," "project,"
"intend," "plan," "believe," "target," "aim," "will" and words and
terms of similar substance and any financial projections used in
connection with any discussion of future plans, strategies,
objectives, actions, or events identify forward-looking statements.
Such statements include, among others, those concerning our
expected financial performance and strategic and operational plans,
as well as all assumptions, expectations, predictions, intentions
or beliefs about future events. These statements are based on the
beliefs of our management as well as assumptions made by and
information currently available to us and reflect our current views
concerning future events. As such, they are subject to risks and
uncertainties that could cause our results to differ materially
from those expressed or implied by such forward-looking statements.
Such risks and uncertainties include, among many others: the risk
that the businesses of Crumbs Bake Shop, Inc. and Crumbs Holdings
LLC and its wholly-owned subsidiaries will not be integrated
successfully; the risk that any projections, including earnings,
revenues, expenses, synergies, margins or any other financial items
that form the basis for management's plans and assumptions are not
realized; the risk of disruption from being a public company,
making it more difficult to maintain relationships with customers,
employees or suppliers; a reduction in industry profit margin; the
inability to continue the development of the Crumbs brand; the
timing of and ability to achieve profitability of new stores; the
inability to manage or fund rapid growth; requirements or changes
affecting the business in which Crumbs Bake Shop, Inc. and Crumbs
Holdings LLC and its wholly-owned subsidiaries are engaged; our
ability to successfully implement new strategies; operating
hazards; and competition and the loss of key personnel; changing
interpretations of generally accepted accounting principles;
continued compliance with government regulations; changing
legislation and regulatory environments; the ability to meet the
NASDAQ Stock Market's continued listing standards; a lower return
on investment; and the general volatility of the market prices of
our securities and general economic conditions.
These and other risks are discussed in detail in the periodic
reports that Crumbs Bake Shop, Inc. files with the Securities and
Exchange Commission (the "SEC"), including in the "Risk Factors"
section of its Annual Report on Form 10-K for the year ended
December 31, 2012, and investors are
urged to review those periodic reports and its other filings with
the SEC, which are accessible on the SEC's website at www.sec.gov,
before making an investment decision. Crumbs
Bake Shop, Inc.'s forward-looking statements may also be subject to
other risks and uncertainties, including those that it may discuss
elsewhere in this news release or in its filings with the SEC. We
assume no obligation to update these forward-looking statements
except as required by law.
Non-GAAP Information
This press release includes certain numerical measures
that are or may be considered "non-GAP financial measures" under
the SEC's Regulation G. "GAAP" refers to
generally accepted accounting principles in the United States. The
reconciliations of such measures to the most comparable GAAP
figures, in accordance with Regulation G, are included herein.
Crumbs presents its results in the way it believes will be most
meaningful and useful, as well as most transparent, to the
investing public, including use of Adjusted EBITDA as a financial
measure, which also facilitates comparisons to our historical
performance.
The Company is providing Adjusted EBITDA information,
which is defined as net income of the combined company, including
net income attributable to any non-controlling interest, determined
in accordance with all applicable and effective GAAP pronouncements
up to December 31, 2010, before
interest income or expense, income taxes and any gains or losses
resulting from the change in estimate relating to our tax
receivable agreement, depreciation, amortization, deferred rent
expense, losses or gains resulting from adjustments to the fair
value of the contingent consideration, stock-based compensation
expense, extraordinary or non-recurring expenses and all other
extraordinary non-cash items for the applicable period as a
compliment to GAAP results. Adjusted EBITDA measures are commonly
used by management and investors as a measure of leverage capacity,
debt service ability and liquidity. Adjusted EBITDA is not
considered a measure of financial performance under GAAP, and the
items excluded from Adjusted EBITDA are significant components in
understanding and assessing our financial performance. Adjusted
EBITDA should not be considered in isolation or as an alternative
to, or superior to, such GAAP measures as net income, cash flows
provided by or used in operating, investing or financing activities
or other financial statement data presented in our consolidated
financial statements as an indicator of financial performance or
liquidity. Reconciliations of non-GAAP financial measures are
provided in the accompanying tables. Since Adjusted EBITDA is not a
measure determined in accordance with GAAP and is susceptible to
varying calculations, Adjusted EBITDA, as presented, may not be
comparable to other similarly titled measures of other
companies.
CRUMBS BAKE SHOP,
INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(in thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December
31,
|
|
Years
Ended
December
31,
|
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
sales
|
|
$
|
11,352
|
|
$
|
10,776
|
|
$
|
47,203
|
|
$
|
43,029
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales
|
|
|
5,349
|
|
|
5,076
|
|
|
21,707
|
|
|
19,059
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
6,003
|
|
|
5,700
|
|
|
25,496
|
|
|
23,970
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
expenses
|
|
|
615
|
|
|
395
|
|
|
2,302
|
|
|
1,377
|
|
Staff
expenses
|
|
|
4,183
|
|
|
5,447
|
|
|
16,368
|
|
|
15,517
|
|
Occupancy
expenses
|
|
|
3,041
|
|
|
2,720
|
|
|
12,739
|
|
|
10,026
|
|
General and
administrative
|
|
|
1,029
|
|
|
930
|
|
|
3,995
|
|
|
3,332
|
|
New store
expenses
|
|
|
3
|
|
|
129
|
|
|
431
|
|
|
452
|
|
Depreciation and
amortization
|
|
|
731
|
|
|
524
|
|
|
2,637
|
|
|
1,916
|
|
Loss on disposal of
property and equipment
|
|
|
959
|
|
|
4
|
|
|
1,098
|
|
|
18
|
|
Loss on impairment of
assets
|
|
|
1,322
|
|
|
1,869
|
|
|
1,322
|
|
|
1,869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,883
|
|
|
12,018
|
|
|
40,892
|
|
|
34,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from
operations
|
|
|
(5,880)
|
|
|
(6,318)
|
|
|
(15,396)
|
|
|
(10,537)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(163)
|
|
|
-
|
|
|
(403)
|
|
|
-
|
|
Interest and other
income
|
|
|
2
|
|
|
3
|
|
|
37
|
|
|
22
|
|
Abandoned
projects
|
|
|
(7)
|
|
|
-
|
|
|
(136)
|
|
|
(111)
|
|
Change in fair value
of warrant liability
|
|
|
273
|
|
|
(109)
|
|
|
55
|
|
|
273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105
|
|
|
(106)
|
|
|
(447)
|
|
|
184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income
tax benefit
|
|
|
(5,775)
|
|
|
(6,424)
|
|
|
(15,843)
|
|
|
(10,353)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
(expense)
|
|
|
-
|
|
|
-
|
|
|
(2,386)
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
attributable to the
|
|
|
|
|
|
|
|
|
|
|
|
|
|
controlling and
non-controlling interests
|
|
(5,775)
|
|
|
(6,424)
|
|
|
(18,229)
|
|
|
(10,346)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net loss
attributable to
|
|
|
|
|
|
|
|
|
|
|
|
|
non-controlling
interest
|
|
933
|
|
|
1,063
|
|
|
2,968
|
|
|
2,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
attributable to stockholders
|
$
|
(4,842)
|
|
$
|
(5,361)
|
|
$
|
(15,261)
|
|
$
|
(7,695)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
common share, basic and diluted
|
$
|
(0.42)
|
|
$
|
(0.49)
|
|
$
|
(1.32)
|
|
$
|
(1.12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common
|
|
|
|
|
|
|
|
|
|
|
|
|
shares
outstanding, basic and diluted
|
|
11,631
|
|
|
10,908
|
|
|
11,600
|
|
|
6,864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CRUMBS BAKE SHOP,
INC. AND SUBSIDIARIES
|
CONSOLIDATED
BALANCE SHEETS
|
(in thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
December
31,
|
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
Cash
|
|
$
|
893
|
|
$
|
6,270
|
Trade
receivables
|
|
|
321
|
|
|
259
|
Inventories
|
|
|
418
|
|
|
559
|
Prepaid
rent
|
|
|
-
|
|
|
600
|
Other current
assets
|
|
|
424
|
|
|
410
|
|
|
|
|
|
|
|
Total current
assets
|
|
|
2,056
|
|
|
8,098
|
|
|
|
|
|
|
|
Property and
equipment, net
|
|
|
14,598
|
|
|
13,128
|
|
|
|
|
|
|
|
Other
assets
|
|
|
|
|
|
|
Deferred tax
asset
|
|
|
-
|
|
|
4,774
|
Restricted
certificates of deposit
|
|
|
673
|
|
|
673
|
Intangible assets,
net
|
|
|
846
|
|
|
448
|
Capitalized lease
costs
|
|
|
754
|
|
|
-
|
Deposits
|
|
|
239
|
|
|
289
|
Debt issuance
costs
|
|
|
838
|
|
|
477
|
|
|
|
|
|
|
|
Total other
assets
|
|
|
3,350
|
|
|
6,661
|
|
|
|
|
|
|
|
|
|
$
|
20,004
|
|
$
|
27,887
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
$
|
3,785
|
|
$
|
2,080
|
Payroll
liabilities
|
|
365
|
|
|
357
|
Sales tax
payable
|
|
182
|
|
|
110
|
Deferred licensing
royalties
|
|
17
|
|
|
|
Gift cards and
certificates outstanding
|
|
258
|
|
|
234
|
|
|
|
|
|
|
|
Total current
liabilities
|
|
|
4,607
|
|
|
2,781
|
|
|
|
|
|
|
|
Long-term
liabilities
|
|
|
|
|
|
|
Deferred
rent
|
|
|
4,066
|
|
|
3,791
|
Payable to related
parties pursuant to tax receivable agreement
|
|
|
-
|
|
|
2,387
|
Warrant
liability
|
|
|
327
|
|
|
382
|
Convertible notes
payable
|
|
|
10,000
|
|
|
-
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
19,000
|
|
|
9,341
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
|
|
|
|
Preferred stock,
$.0001 par value; 1,000 shares authorized;
|
|
|
|
|
|
|
234 shares issued and
outstanding at December 31, 2012 and
|
|
|
|
|
|
|
390 shares issued and
outstanding at December 31, 2011
|
|
|
-
|
|
|
-
|
Common stock, $.0001
par value; 100,000 shares authorized;
|
|
|
|
|
|
|
13,392 shares issued,
11,798 outstanding at December 31, 2012 and
|
|
|
|
|
|
|
7,100 shares issued,
5,506 outstanding at December 31, 2011
|
|
|
1
|
|
|
1
|
Additional paid-in
capital
|
|
|
39,805
|
|
|
39,117
|
Accumulated
deficit
|
|
|
(25,037)
|
|
|
(9,776)
|
Treasury stock, at
cost
|
|
|
(15,914)
|
|
|
(15,914)
|
|
|
|
|
|
|
|
Total
Crumbs Bake Shop, Inc. stockholders' equity
|
|
(1,145)
|
|
|
13,428
|
|
|
|
|
|
|
|
Non-controlling
interest
|
|
|
2,149
|
|
|
5,118
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
|
1,004
|
|
|
18,546
|
|
|
|
|
|
|
|
|
|
$
|
20,004
|
|
$
|
27,887
|
CRUMBS BAKE SHOP,
INC. AND SUBSIDIARIES
|
RECONCILIATION OF
ADJUSTED EBITDA TO NEAREST COMPARABLE GAAP MEASURE
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
Years Ended
December 31,
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributed to the controlling
|
|
|
|
|
|
|
|
|
|
|
|
and
non-controlling interest
|
$
|
(5,775)
|
|
$
|
(6,424)
|
|
$
|
(18,229)
|
|
$
|
(10,346)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring
expenses
|
|
-
|
|
|
-
|
|
|
(20)
|
|
|
-
|
|
Stock-based
compensation
|
|
107
|
|
|
1,974
|
|
|
523
|
|
|
2,256
|
|
Deferred
rent
|
|
97
|
|
|
134
|
|
|
713
|
|
|
758
|
|
Depreciation and
amortization
|
|
731
|
|
|
524
|
|
|
2,637
|
|
|
1,916
|
|
Loss on disposal of
property and equipment
|
|
959
|
|
|
4
|
|
|
1,098
|
|
|
18
|
|
Loss on impairment of
assets
|
|
1,322
|
|
|
1,869
|
|
|
1,322
|
|
|
1,869
|
|
Interest
expense
|
|
163
|
|
|
-
|
|
|
403
|
|
|
-
|
|
Interest
income
|
|
(1)
|
|
|
-
|
|
|
(5)
|
|
|
(3)
|
|
Abandoned
projects
|
|
7
|
|
|
-
|
|
|
136
|
|
|
111
|
|
Change in fair value
of warrant liability
|
|
(273)
|
|
|
109
|
|
|
(55)
|
|
|
(273)
|
|
Income tax
benefit
|
|
-
|
|
|
-
|
|
|
2,386
|
|
|
(7)
|
Adjusted
EBITDA
|
$
|
(2,663)
|
|
$
|
(1,810)
|
|
$
|
(9,091)
|
|
$
|
(3,701)
|
|
|
|
|
|
|
|
|
|
|
|
|
Logo -
http://photos.prnewswire.com/prnh/20140122/NY51093LOGO
SOURCE Crumbs Bake Shop