11/06/2025 | Press release | Distributed by Public on 11/06/2025 08:01
|
Missouri
|
|
45-3189287
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
| Common Stock, $0.01 par value | RAVE | Nasdaq Capital Market |
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☑
|
Smaller reporting company ☑
|
|
Emerging growth company ☐
|
| PART I. FINANCIAL INFORMATION | |||
|
Item 1.
|
Financial Statements
|
Page | |
| Condensed Consolidated Statements of Income (unaudited) for the three months ended September 28, 2025 and September 29, 2024 | 3 | ||
| Condensed Consolidated Balance Sheets at September 28, 2025 (unaudited) and June 29, 2025 | 4 | ||
| Condensed Consolidated Statements of Shareholders' Equity (unaudited) for the three months ended September 28, 2025 and September 29, 2024 | 5 | ||
| Condensed Consolidated Statements of Cash Flows (unaudited) for the three months ended September 28, 2025 and September 29, 2024 | 6 | ||
| Notes to Unaudited Condensed Consolidated Financial Statements | 7 | ||
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations | 15 | |
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk | 21 | |
|
Item 4.
|
Controls and Procedures | 21 | |
|
PART II. OTHER INFORMATION
|
|||
|
Item 1.
|
Legal Proceedings | 22 | |
|
Item 1A.
|
Risk Factors | 22 | |
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds | 22 | |
|
Item 3.
|
Defaults Upon Senior Securities | 22 | |
|
Item 4.
|
Mine Safety Disclosures | 22 | |
|
Item 5.
|
Other Information | 22 | |
|
Item 6.
|
Exhibits | 23 | |
|
Signatures
|
24 | ||
|
|
Three Months Ended | |||||||
|
September 28, 2025 |
September 29, 2024 |
|||||||
|
REVENUES
|
$ | 3,213 | $ | 3,050 | ||||
|
COSTS AND EXPENSES
|
||||||||
|
General and administrative expenses
|
1,378 | 1,420 | ||||||
|
Franchise expenses
|
1,037 | 995 | ||||||
|
Provision (recovery) for credit losses
|
4 | (17 | ) | |||||
|
Depreciation and amortization expense
|
42 | 43 | ||||||
|
Total costs and expenses
|
2,461 | 2,441 | ||||||
|
OPERATING INCOME
|
752 | 609 | ||||||
|
Interest income
|
91 | 82 | ||||||
|
Other income
|
8 | 4 | ||||||
|
INCOME BEFORE TAXES
|
851 | 695 | ||||||
|
Income tax expense
|
206 | 169 | ||||||
|
NET INCOME
|
$ | 645 | $ | 526 | ||||
|
INCOME PER SHARE OF COMMON STOCK
|
||||||||
|
Basic
|
$ | 0.05 | $ | 0.04 | ||||
|
Diluted
|
$ | 0.05 | $ | 0.04 | ||||
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
||||||||
|
Basic
|
14,212 | 14,587 | ||||||
|
Diluted
|
14,277 | 14,799 | ||||||
|
September 28, 2025 |
June 29, 2025 |
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 1,397 | $ | 2,859 | ||||
|
Short-term investments
|
9,159 | 7,024 | ||||||
|
Accounts receivable, less allowance for credit losses of $35 and $31, respectively
|
1,081 | 1,171 | ||||||
|
Notes receivable, current
|
46 | 45 | ||||||
|
Assets held for sale
|
40 | 38 | ||||||
|
Deferred contract charges, current
|
21 | 21 | ||||||
|
Prepaid expenses and other current assets
|
486 | 335 | ||||||
|
Total current assets
|
12,230 | 11,493 | ||||||
|
LONG-TERM ASSETS
|
||||||||
|
Property and equipment, net
|
124 | 137 | ||||||
|
Operating lease right-of-use assets, net
|
413 | 489 | ||||||
|
Intangible assets definite-lived, net
|
161 | 182 | ||||||
|
Notes receivable, net of current portion
|
63 | 75 | ||||||
|
Deferred tax asset, net
|
3,820 | 3,995 | ||||||
|
Deferred contract charges, net of current portion
|
194 | 186 | ||||||
|
Total assets
|
$ | 17,005 | $ | 16,557 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable - trade
|
$ | 286 | $ | 207 | ||||
|
Accrued expenses
|
856 | 855 | ||||||
|
Operating lease liabilities, current
|
374 | 370 | ||||||
|
Deferred revenues, current
|
99 | 308 | ||||||
|
Total current liabilities
|
1,615 | 1,740 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Operating lease liabilities, net of current portion
|
111 | 206 | ||||||
|
Deferred revenues, net of current portion
|
442 | 457 | ||||||
|
Total liabilities
|
2,168 | 2,403 | ||||||
|
COMMITMENTS AND CONTINGENCIES (SEE NOTE C)
|
||||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Common stock, $0.01 par value; authorized 26,000,000 shares; issued 25,647,171 and 25,647,171 shares, respectively; outstanding 14,211,566 and 14,211,566 shares, respectively
|
256 | 256 | ||||||
|
Additional paid-in capital
|
37,554 | 37,516 | ||||||
|
Retained earnings
|
8,259 | 7,614 | ||||||
|
Treasury stock, at cost
|
||||||||
|
Shares in treasury: 11,435,605 and 11,435,605 respectively
|
(31,232 | ) | (31,232 | ) | ||||
|
Total shareholders' equity
|
14,837 | 14,154 | ||||||
|
Total liabilities and shareholders' equity
|
$ | 17,005 | $ | 16,557 |
| Common Stock |
Additional
Paid-in
|
Retained | Treasury Stock | |||||||||||||||||||||||||
| Shares | Amount | Capital | Earnings | Shares | Amount | Total | ||||||||||||||||||||||
|
Balance, June 30, 2024
|
25,522 | $ | 255 | $ | 37,563 | $ | 4,912 | (10,936 | ) | $ | (30,028 | ) | $ | 12,702 | ||||||||||||||
|
Stock-based compensation expense
|
- | - | 73 | - | - | - | 73 | |||||||||||||||||||||
|
Net income
|
- | - | - | 526 | - | - | 526 | |||||||||||||||||||||
|
Balance, September 29, 2024
|
25,522 | $ | 255 | $ | 37,636 | $ | 5,438 | (10,936 | ) | $ | (30,028 | ) | $ | 13,301 | ||||||||||||||
| Common Stock |
Additional
Paid-in
|
Retained | Treasury Stock | |||||||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Earnings
|
Shares
|
Amount | Total | ||||||||||||||||||||||
|
Balance, June 29, 2025
|
25,647 | $ | 256 | $ | 37,516 | $ | 7,614 | (11,436 | ) | $ | (31,232 | ) | $ | 14,154 | ||||||||||||||
|
Stock-based compensation expense
|
- | - | 38 | - | - | - | 38 | |||||||||||||||||||||
|
Net income
|
- | - | - | 645 | - | - | 645 | |||||||||||||||||||||
|
Balance, September 28, 2025
|
25,647 | $ | 256 | $ | 37,554 | $ | 8,259 | (11,436 | ) | $ | (31,232 | ) | $ | 14,837 | ||||||||||||||
| Three Months Ended | ||||||||
|
September 28,
2025
|
September 29,
2024
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net income
|
$ | 645 | $ | 526 | ||||
|
Adjustments to reconcile net income to cash provided by operating activities:
|
||||||||
|
Amortization of discount on short-term investment
|
(75 | ) | (66 | ) | ||||
|
Stock-based compensation expense
|
38 | 73 | ||||||
|
Depreciation and amortization
|
21 | 23 | ||||||
|
Amortization of operating lease right-of-use assets
|
76 | 97 | ||||||
|
Amortization of definite-lived intangible assets
|
21 | 20 | ||||||
|
Non-cash lease expense
|
5 | 9 | ||||||
|
Provision (recovery) for credit losses
|
4 | (17 | ) | |||||
|
Deferred income tax
|
175 | 143 | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
86 | 63 | ||||||
|
Notes receivable
|
11 | 10 | ||||||
|
Deferred contract charges
|
(8 | ) | (36 | ) | ||||
|
Prepaid expenses and other current assets
|
(151 | ) | (173 | ) | ||||
|
Accounts payable - trade
|
79 | 84 | ||||||
|
Accrued expenses
|
1 | 59 | ||||||
|
Operating lease liabilities
|
(96 | ) | (118 | ) | ||||
|
Deferred revenues
|
(224 | ) | (167 | ) | ||||
|
Cash provided by operating activities
|
608 | 530 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchases of short-term investments
|
(4,300 | ) | (5,039 | ) | ||||
|
Maturities of short-term investments
|
2,240 | 3,000 | ||||||
|
Purchase of assets held for sale
|
(4 | ) | - | |||||
|
Proceeds from sale of assets held for sale
|
2 | 6 | ||||||
|
Purchase of property and equipment
|
(8 | ) | - | |||||
|
Cash used in investing activities
|
(2,070 | ) | (2,033 | ) | ||||
|
Net decrease in cash and cash equivalents
|
(1,462 | ) | (1,503 | ) | ||||
|
Cash and cash equivalents, beginning of period
|
2,859 | 2,886 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 1,397 | $ | 1,383 | ||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
|
CASH PAID FOR:
|
||||||||
|
Income taxes
|
$ | 67 | $ | 50 | ||||
|
September 28, 2025
|
June 29, 2025
|
|||||||||||||||||||||||||||||||
|
Fair Value Measurements
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||||||||||
|
U.S. Treasury bills
|
$ | 9,159 | $ | - | $ | - | $ | 9,159 | $ | 7,024 | $ | - | $ | - | $ | 7,024 | ||||||||||||||||
| $ | 9,159 | $ | - | $ | - | $ | 9,159 | $ | 7,024 | $ | - | $ | - | $ | 7,024 | |||||||||||||||||
| Three Months Ended | ||||||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Balance at beginning of year
|
$ | 31 | $ | 57 | ||||
|
Provision (recovery) for credit losses
|
4 | (17 | ) | |||||
|
Amounts written off
|
- | - | ||||||
|
Ending balance
|
$ | 35 | $ | 40 | ||||
| Three Months Ended | ||||||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Franchise royalties
|
$ | 1,170 | $ | 1,121 | ||||
|
Supplier and distributor incentive revenues
|
1,275 | 1,192 | ||||||
|
Franchise license fees
|
23 | 28 | ||||||
|
Area development exclusivity fees and foreign master license fees
|
3 | 3 | ||||||
|
Advertising fund contributions
|
533 | 464 | ||||||
|
Supplier convention funds
|
209 | 217 | ||||||
|
Rental income
|
- | 23 | ||||||
|
Other franchise revenue
|
- | 2 | ||||||
| $ | 3,213 | $ | 3,050 | |||||
|
September 28, 2025 |
September 29, 2024 |
|||||||
|
Beginning balance
|
$ | 460 | $ | 549 | ||||
|
Additions
|
13 | 14 | ||||||
|
Amount recognized to franchise revenues
|
(26 | ) | (31 | ) | ||||
|
Ending balance
|
$ | 447 | $ | 532 |
|
Fiscal Year
|
Franchise and Development Fees Revenue Recognition |
|||
|
2026
|
$ | 51 | ||
|
2027
|
60 | |||
|
2028
|
53 | |||
|
2029
|
51 | |||
|
2030
|
40 | |||
|
Thereafter
|
194 | |||
| $ | 447 |
| Three Months Ended | ||||||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Operating lease cost
|
$ | 81 | $ | 104 | ||||
|
Sublease income
|
- | (23 | ) | |||||
|
Total lease expense, net of sublease income
|
$ | 81 | $ | 81 | ||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Weighted average remaining lease term
|
1.4 Years
|
1.6 Years
|
||||||
|
Weighted average discount rate
|
4.2 | % | 4.0 | % |
| Operating Leases | ||||
|
Fiscal Year 2026
|
$ | 291 | ||
|
Fiscal Year 2027
|
197 | |||
|
Fiscal Year 2028
|
6 | |||
|
Fiscal Year 2029
|
6 | |||
|
Thereafter
|
1 | |||
|
Total operating lease payments
|
$ | 501 | ||
|
Less: imputed interest
|
(16 | ) | ||
|
Total operating lease liability
|
$ | 485 |
| Three Months Ended | ||||||||
|
September 28, 2025 |
September 29, 2024 |
|||||||
| Shares | Shares | |||||||
|
Outstanding at beginning of year
|
114,286 | 114,286 | ||||||
|
Granted
|
- | - | ||||||
|
Exercised
|
- | - | ||||||
|
Forfeited/Canceled/Expired
|
(24,286 | ) | - | |||||
|
Outstanding at end of period
|
90,000 | 114,286 | ||||||
|
Exercisable at end of period
|
90,000 | 114,286 | ||||||
| Three Months Ended | ||||||||
|
September 28, 2025 |
September 29, 2024 |
|||||||
|
Shares
|
Shares
|
|||||||
|
Unvested at beginning of year
|
181,703 | 269,063 | ||||||
|
Performance adjustment
|
- | 30,771 | ||||||
|
Granted
|
- | - | ||||||
|
Issued
|
- | - | ||||||
|
Forfeited
|
- | - | ||||||
|
Unvested at end of period
|
181,703 | 299,834 | ||||||
| Three Months Ended | ||||||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Net income available to common shareholders
|
$ | 645 | $ | 526 | ||||
|
BASIC:
|
||||||||
|
Weighted average common shares
|
14,212 | 14,587 | ||||||
|
Net income per common share
|
$ | 0.05 | $ | 0.04 | ||||
|
DILUTED:
|
||||||||
|
Weighted average common shares
|
14,212 | 14,587 | ||||||
|
Dilutive stock options and restricted stock units
|
65 | 212 | ||||||
|
Weighted average common shares outstanding
|
14,277 | 14,799 | ||||||
|
Net income per common share
|
$ | 0.05 | $ | 0.04 | ||||
| Three Months Ended | ||||||||
|
September 28, 2025
|
September 29, 2024
|
|||||||
|
Federal tax expense
|
$ | 175 | $ | 143 | ||||
|
State tax expense
|
31 | 26 | ||||||
|
Total income tax expense
|
$ | 206 | $ | 169 | ||||
|
Pizza Inn Franchising |
Pie Five Franchising |
Corporate | Total | |||||||||||||||||||||||||||||
| Fiscal Quarter Ended | Fiscal Quarter Ended | Fiscal Quarter Ended | Fiscal Quarter Ended | |||||||||||||||||||||||||||||
|
September 28, 2025 |
September 29, 2024 |
September 28, 2025 |
September 29, 2024 |
September 28, 2025 |
September 29, 2024 |
September 28, 2025 |
September 29, 2024 |
|||||||||||||||||||||||||
|
REVENUES:
|
||||||||||||||||||||||||||||||||
|
Franchise royalties
|
$ | 1,029 | $ | 951 | $ | 141 | $ | 170 | $ | - | $ | - | $ | 1,170 | $ | 1,121 | ||||||||||||||||
|
Supplier and distributor incentive revenues
|
1,227 | 1,122 | 48 | 70 | - | - | 1,275 | 1,192 | ||||||||||||||||||||||||
|
Franchise license fees
|
20 | 20 | 3 | 8 | - | - | 23 | 28 | ||||||||||||||||||||||||
|
Area development exclusivity fees and foreign master license fees
|
2 | 2 | 1 | 1 | - | - | 3 | 3 | ||||||||||||||||||||||||
|
Advertising fund contributions
|
488 | 407 | 45 | 57 | - | - | 533 | 464 | ||||||||||||||||||||||||
|
Supplier convention funds
|
209 | 217 | - | - | - | - | 209 | 217 | ||||||||||||||||||||||||
|
Rental income
|
- | - | - | - | - | 23 | - | 23 | ||||||||||||||||||||||||
|
Other franchise revenue
|
- | - | - | 2 | - | - | - | 2 | ||||||||||||||||||||||||
|
Total revenues
|
2,975 | 2,719 | 238 | 308 | - | 23 | 3,213 | 3,050 | ||||||||||||||||||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||||||
|
General and administrative expenses
|
- | - | - | - | 1,378 | 1,420 | 1,378 | 1,420 | ||||||||||||||||||||||||
|
Franchise expenses
|
977 | 889 | 60 | 106 | - | - | 1,037 | 995 | ||||||||||||||||||||||||
|
Provision (recovery) for credit losses
|
- | - | - | - | 4 | (17 | ) | 4 | (17 | ) | ||||||||||||||||||||||
|
Depreciation and amortization expense
|
- | - | - | - | 42 | 43 | 42 | 43 | ||||||||||||||||||||||||
|
Total costs and expenses
|
977 | 889 | 60 | 106 | 1,424 | 1,446 | 2,461 | 2,441 | ||||||||||||||||||||||||
|
OPERATING INCOME
|
1,998 | 1,830 | 178 | 202 | (1,424 | ) | (1,423 | ) | 752 | 609 | ||||||||||||||||||||||
|
Interest income
|
- | - | - | - | 91 | 82 | 91 | 82 | ||||||||||||||||||||||||
|
Other income
|
- | - | - | - | 8 | 4 | 8 | 4 | ||||||||||||||||||||||||
|
Total other income
|
- | - | - | - | 99 | 86 | 99 | 86 | ||||||||||||||||||||||||
|
INCOME/(LOSS) BEFORE TAXES
|
$ | 1,998 | $ | 1,830 | $ | 178 | $ | 202 | $ | (1,325 | ) | $ | (1,337 | ) | $ | 851 | $ | 695 | ||||||||||||||
|
Income tax expense
|
- | - | - | - | 206 | 169 | 206 | 169 | ||||||||||||||||||||||||
|
NET INCOME/(LOSS)
|
1,998 | 1,830 | 178 | 202 | (1,531 | ) | (1,506 | ) | 645 | 526 | ||||||||||||||||||||||
|
Pizza Inn
|
Pie Five
|
All Concepts
|
||||||||||||||||||||||
|
Ending
Units
|
System-Wide
Retail Sales |
Ending
Units
|
System-Wide
Retail Sales |
Ending
Units
|
System-Wide
Retail Sales |
|||||||||||||||||||
|
Domestic Franchised/Licensed
|
96 | $ | 27,950 | 17 | $ | 2,420 | 113 | $ | 30,370 | |||||||||||||||
|
International Franchised
|
20 | $ | 1,373 | - | $ | - | 20 | $ | 1,373 | |||||||||||||||
| Three Months Ended | ||||||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Net income
|
$ | 645 | $ | 526 | ||||
|
Interest income
|
(91 | ) | (82 | ) | ||||
|
Income taxes
|
206 | 169 | ||||||
|
Depreciation and amortization
|
42 | 43 | ||||||
|
EBITDA
|
$ | 802 | $ | 656 | ||||
|
Stock-based compensation expense
|
38 | 73 | ||||||
|
Franchisee default and closed store revenue
|
(10 | ) | (9 | ) | ||||
|
Adjusted EBITDA
|
$ | 830 | $ | 720 | ||||
|
|
Three Months Ended | |||||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Pizza Inn Retail Sales - Total Domestic Units
|
(in thousands, except unit data) | |||||||
| Buffet Units - Franchised | $ | 27,297 | $ | 24,499 | ||||
| Delco/Express Units - Franchised | 646 | 859 | ||||||
| PIE Units - Licensed | 4 | 10 | ||||||
| Pizza Inn Ghost Kitchen Units - Franchised | 3 | 2 | ||||||
| Total Domestic Retail Sales | $ | 27,950 | $ | 25,370 | ||||
| Pizza Inn Comparable Store Retail Sales - Total Domestic | $ | 27,115 | $ | 25,087 | ||||
| Pizza Inn Average Units Open in Period | ||||||||
| Buffet Units - Franchised | 79 | 78 | ||||||
| Delco/Express Units - Franchised | 15 | 23 | ||||||
| PIE Units - Licensed | 1 | 2 | ||||||
| Pizza Inn Ghost Kitchen Units - Franchised | 1 | 1 | ||||||
| Total Domestic Units | 96 | 104 | ||||||
| Three Months Ended September 28, 2025 | ||||||||||||||||||||||||
| Beginning Units | Opened | Concept Change | Transfer | Closed | Ending Units | |||||||||||||||||||
| Buffet Units - Franchised | 79 | 1 | - | 2 | 1 | 79 | ||||||||||||||||||
| Delco/Express Units - Franchised | 15 | 1 | - | - | 1 | 15 | ||||||||||||||||||
| PIE Units - Licensed | 1 | - | - | - | - | 1 | ||||||||||||||||||
| Pizza Inn Ghost Kitchen Units - Franchised | 1 | - | - | - | - | 1 | ||||||||||||||||||
| Total Domestic Units | 96 | 2 | - | 2 | 2 | 96 | ||||||||||||||||||
| International Units (all types) | 22 | 1 | - | - | 3 | 20 | ||||||||||||||||||
| Total Units | 118 | 3 | - | 2 | 5 | 116 | ||||||||||||||||||
| Three Months Ended | ||||||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Pie Five Retail Sales - Total Units
|
(in thousands, except unit data) | |||||||
|
Pie Five Units - Franchised
|
$ | 2,389 | $ | 2,885 | ||||
|
Pie Five Ghost Kitchen Units - Franchised
|
31 | 93 | ||||||
|
Total Domestic Retail Sales
|
$ | 2,420 | $ | 2,978 | ||||
|
Pie Five Comparable Store Retail Sales - Total
|
$ | 2,388 | $ | 2,628 | ||||
| Pie Five Average Units Open in Period | ||||||||
|
Pie Five Units - Franchised
|
16 | 18 | ||||||
|
Pie Five Ghost Kitchen Units - Franchised
|
1 | 2 | ||||||
|
Total Domestic Units
|
17 | 20 | ||||||
| Three Months Ended September 28, 2025 | ||||||||||||||||||||||||
| Beginning Units | Opened | Concept Change | Transfer | Closed | Ending Units | |||||||||||||||||||
|
Pie Five Units - Franchised
|
16 | - | - | - | - | 16 | ||||||||||||||||||
|
Pie Five Ghost Kitchen Units - Franchised
|
1 | - | - | - | - | 1 | ||||||||||||||||||
|
Total Domestic Units
|
17 | - | - | - | - | 17 | ||||||||||||||||||
|
Pizza Inn
Franchising
|
Pie Five
Franchising
|
Corporate
|
Total
|
|||||||||||||||||||||||||||||
|
Fiscal Quarter Ended
|
Fiscal Quarter Ended
|
Fiscal Quarter Ended
|
Fiscal Quarter Ended
|
|||||||||||||||||||||||||||||
|
September 28,
2025 |
September 29,
2024 |
September 28,
2025 |
September 29,
2024 |
September 28,
2025 |
September 29,
2024 |
September 28,
2025 |
September 29,
2024 |
|||||||||||||||||||||||||
|
REVENUES:
|
||||||||||||||||||||||||||||||||
|
Franchise and license revenues
|
$ | 2,975 | $ | 2,719 | $ | 238 | $ | 306 | $ | - | $ | - | $ | 3,213 | $ | 3,025 | ||||||||||||||||
|
Rental income
|
- | - | - | - | - | 23 | - | 23 | ||||||||||||||||||||||||
|
Other income
|
- | - | - | 2 | - | - | - | 2 | ||||||||||||||||||||||||
|
Total revenues
|
2,975 | 2,719 | 238 | 308 | - | 23 | 3,213 | 3,050 | ||||||||||||||||||||||||
|
COSTS AND EXPENSES:
|
||||||||||||||||||||||||||||||||
|
General and administrative expenses
|
- | - | - | - | 1,378 | 1,420 | 1,378 | 1,420 | ||||||||||||||||||||||||
|
Franchise expenses
|
977 | 889 | 60 | 106 | - | - | 1,037 | 995 | ||||||||||||||||||||||||
|
Provision (recovery) for credit losses
|
- | - | - | - | 4 | (17 | ) | 4 | (17 | ) | ||||||||||||||||||||||
|
Depreciation and amortization expense
|
- | - | - | - | 42 | 43 | 42 | 43 | ||||||||||||||||||||||||
|
Total costs and expenses
|
977 | 889 | 60 | 106 | 1,424 | 1,446 | 2,461 | 2,441 | ||||||||||||||||||||||||
|
OPERATING INCOME
|
1,998 | 1,830 | 178 | 202 | (1,424 | ) | (1,423 | ) | 752 | 609 | ||||||||||||||||||||||
|
Interest income
|
- | - | - | - | 91 | 82 | 91 | 82 | ||||||||||||||||||||||||
|
Other income
|
- | - | - | - | 8 | 4 | 8 | 4 | ||||||||||||||||||||||||
|
Total other income
|
- | - | - | - | 99 | 86 | 99 | 86 | ||||||||||||||||||||||||
|
INCOME/(LOSS) BEFORE TAXES
|
$ | 1,998 | $ | 1,830 | $ | 178 | $ | 202 | $ | (1,325 | ) | $ | (1,337 | ) | $ | 851 | $ | 695 | ||||||||||||||
| Three Months Ended | ||||||||
| September 28, 2025 | September 29, 2024 | |||||||
|
Federal tax expense
|
$ | 175 | $ | 143 | ||||
|
State tax expense
|
31 | 26 | ||||||
|
Total income tax expense
|
$ | 206 | $ | 169 | ||||
|
3.1
|
Amended and Restated Articles of Incorporation of Rave Restaurant Group, Inc. (incorporated by reference to Exhibit 3.1 to the registrant's Current Report on Form 8-K filed January 8, 2015). |
|
3.2
|
Amended and Restated Bylaws of Rave Restaurant Group, Inc. (incorporated by reference to Exhibit 3.2 to the registrant's Current Report on Form 8-K filed January 8, 2015). |
|
10.1
|
2015 Long Term Incentive Plan of the Company (filed as Exhibit 10.1 to Form 8-K filed November 20, 2014 and incorporated herein by reference).* |
|
10.2
|
Form of Stock Option Grant Agreement under the Company's 2015 Long Term Incentive Plan (filed as Exhibit 10.2 to Form 8-K filed November 20, 2014 and incorporated herein by reference).* |
|
10.3
|
Form of Restricted Stock Unit Award Agreement under the Company's 2015 Long-Term Incentive Plan (filed as Exhibit 10.3 to Form 10-K/A filed on September 30, 2019 and incorporated herein by reference).* |
|
10.4
|
Lease Agreement dated November 1, 2016, between A&H Properties Partnership and Rave Restaurant Group, Inc. (filed as Exhibit 10.4 to Form 10-K for the year ended June 30, 2019 and incorporated herein by reference).* |
|
10.5
|
First Amendment to Lease and Expansion dated July 1, 2017, between A&H Properties Partnership and Rave Restaurant Group, Inc. (filed as Exhibit 10.5 to Form 10-K for the year ended June 30, 2019 and incorporated herein by reference).* |
|
10.6
|
Second Amendment to Lease Agreement effective June 1, 2020, between A&H Properties Partnership and Rave Restaurant Group, Inc. (filed as Exhibit 10.6 to Form 10-K for the fiscal year ended June 27, 2021 and incorporated herein by reference). |
|
10.7
|
Letter agreement dated October 18, 2019, between Rave Restaurant Group, Inc. and Brandon Solano (filed as Exhibit 10.1 to Form 8-K filed October 21, 2019 and incorporated herein by reference).* |
|
10.8
|
Letter agreement dated March 25, 2024, between Rave Restaurant Group, Inc. and Jay Rooney (filed as Exhibit 10.1 to Form 8-K filed March 26, 2024 and incorporated herein by reference).* |
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer.
|
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer.
|
|
32.1
|
Section 1350 Certification of Principal Executive Officer.
|
|
32.2
|
Section 1350 Certification of Principal Financial Officer.
|
|
101
|
Interactive data files pursuant to Rule 405 of Regulation S-T.
|
|
104
|
Cover Page Interactive Data File (formatted as Inline XBRL).
|
|
|
RAVE RESTAURANT GROUP, INC.
|
||
|
|
(Registrant)
|
||
|
|
|
|
|
|
|
By:
|
/s/ Brandon L. Solano
|
|
|
|
|
Brandon L. Solano
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
(principal executive officer)
|
|
|
|
|
|
|
|
|
By:
|
/s/ Jay D. Rooney
|
|
|
|
|
Jay D. Rooney
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(principal financial officer)
|
|
|
|
|
|
|
|
Dated: November 6, 2025
|
|
|
|