BUGABOO CREEK STEAK HOUSE INC
10-Q, 1996-05-10
EATING PLACES
Previous: BRIGHTPOINT INC, 10-Q, 1996-05-10
Next: SMITH BARNEY TRAVELERS SERIES FUND INC, 497, 1996-05-10




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                  ------------

                                    FORM 10-Q
                                  ------------


               Quarterly Report Pursuant to Section 13 of 15(d) of
                       The Securities Exchange Act of 1934
                  For the Quarterly Period Ended March 31, 1996

                                  ------------

                         Commission File Number 0-19924
                                  ------------


                         Bugaboo Creek Steak House, Inc.


           Incorporated pursuant to the Laws of the state of Delaware
                    Employer Identification Number 05-0475499


                 1275 Wampanoag Trail, East Providence, RI 02915
                                 (401) 433-5500

                                  ------------


         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                 Yes |X| No | |



         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock as of the latest practicable date.

                    DATE: May 9, 1996
                    CLASS: Common Stock, $.01 per share
                    OUTSTANDING SHARES: 5,225,000

<PAGE>

                         BUGABOO CREEK STEAK HOUSE, INC.
                                AND SUBSIDIARIES
                                      INDEX
                                                                       Page No.
                                                                       --------
PART I.  FINANCIAL INFORMATION

         ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED)

                  Consolidated Balance Sheets as of March 31, 1996
                    and June 25, 1995 .....................................   2

                  Consolidated Statements of Income:  sixteen and
                    forty weeks ended March 31, 1996 
                    and April 2, 1995 .....................................   3

                  Condensed Consolidated Statements of Cash Flows:
                    forty weeks ended March 31, 1996 
                    and April 2, 1995 .....................................   4

                  Notes to Consolidated Financial Statements ..............   5

         ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND RESULTS OF OPERATIONS...................   6

PART II.  OTHER INFORMATION

         ITEM 1.  LEGAL PROCEEDINGS........................................  11

         ITEM 2.  CHANGES IN SECURITIES....................................  11

         ITEM 3.  DEFAULTS UPON SENIOR SECURITIES..........................  11

         ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS......  11

         ITEM 5.  OTHER INFORMATION........................................  11

         ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.........................  11

SIGNATURES.................................................................  12

1
<PAGE>
<TABLE>
<CAPTION>

                         BUGABOO CREEK STEAK HOUSE, INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                                                           March 31,       June 25,
                                                                             1996            1995
                                                                         ------------    ------------
<S>                                                                      <C>             <C>          
Assets

Current assets:
   Cash and cash equivalents .........................................   $    965,536    $    727,922
   Marketable securities - available for sale ........................        520,705       1,644,985
   Accounts receivable, trade, less allowance for doubtful accounts of
     $15,000 at March 31, 1996 and $10,000 at June 25, 1995 ..........        305,328         261,584
   Construction allowance receivable from landlord ...................           --           475,000
   Interest & dividends receivable ...................................         37,264          43,955
   Accounts receivable, affiliates ...................................        110,058         114,815
   Inventories .......................................................      1,818,629       1,203,946
   Prepaid expenses ..................................................        631,492         476,390
   Pre-opening costs (net of amortization) ...........................        682,282         714,693
   Deferred income taxes .............................................        511,529         197,346
                                                                         ------------    ------------
     Total current assets ............................................      5,582,823       5,860,636

Net property and equipment ...........................................     33,571,558      23,411,455

Other assets:
   Note receivable ...................................................         40,794          41,391
   Intangible assets (net of amortization) ...........................        431,666         178,542
                                                                         ------------    ------------
     Total other assets ..............................................        472,460         219,933

                                                                         ------------    ------------
     Total assets ....................................................   $ 39,626,841    $ 29,492,024
                                                                         ============    ============

Liabilities and Stockholders' Equity

Current Liabilities:
   Current installments of long-term debt ............................              $        -$13,000
   Accounts payable ..................................................      2,472,466       3,791,655
   Accrued expenses ..................................................        921,375         439,049
   Accrued and withheld taxes ........................................        308,569          30,023
   Unredeemed gift certificates ......................................      1,042,353         718,074
                                                                         ------------    ------------
     Total current liabilities .......................................      4,744,763       4,991,801

Long-term debt, excluding current installments .......................      9,600,000         787,000
Deferred rent ........................................................        599,122         604,140
Deferred income taxes ................................................        155,546         112,528

                                                                         ------------    ------------
     Total liabilities ...............................................     15,099,431       6,495,469

Stockholders' equity
   Common stock ......................................................         52,250          52,250
   Additional paid-in capital ........................................     20,034,603      20,034,603
   Retained earnings .................................................      4,441,832       2,906,240
   Net unrealized gain (loss) on marketable securities ...............         (1,275)          3,462
                                                                         ------------    ------------
     Total stockholders' equity ......................................     24,527,410      22,996,555

Commitments and contingencies

                                                                         ------------    ------------
Total liabilities and stockholders' equity ...........................   $ 39,626,841    $ 29,492,024
                                                                         ============    ============
</TABLE>

2
<PAGE>
<TABLE>
<CAPTION>

                         BUGABOO CREEK STEAK HOUSE, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)


                                                        Sixteen weeks ended              Forty weeks ended
                                                   -----------------------------   -----------------------------
                                                      March 31,       April 2,        March 31,       April 2,
                                                        1996            1995            1996            1995
                                                   -------------   -------------   -------------   -------------

<S>                                                <C>             <C>             <C>             <C>         
Net restaurant sales ...........................   $ 16,491,323    $ 10,283,447    $ 37,920,589    $ 21,522,184

Restaurant costs and operating expenses:
   Food and beverage costs .....................      6,079,118       3,769,174      14,041,662       7,860,743
   Restaurant operating expenses ...............      7,111,239       4,116,824      16,304,724       8,594,411
   Depreciation and amortization ...............      1,141,142         531,504       2,467,545       1,078,663

                                                   ------------    ------------    ------------    ------------
   Total restaurant costs and operating expenses     14,331,499       8,417,502      32,813,931      17,533,817

                                                   ------------    ------------    ------------    ------------
Earnings from restaurant operations ............      2,159,824       1,865,945       5,106,658       3,988,367

Other (income) expense:
   General and administrative expense ..........      1,160,974         807,374       2,664,750       1,792,340
   Other (income) expense, net .................           (460)          7,001         (32,789)        (70,755)
   Interest and dividend income ................        (16,226)        (53,569)        (75,756)       (362,640)
   Interest expense ............................        134,099            --           188,003            --
                                                   ------------    ------------    ------------    ------------
Earnings before taxes ..........................        881,437       1,105,139       2,362,450       2,629,422

Income taxes ...................................        308,503         384,822         826,858         910,215

                                                   ------------    ------------    ------------    ------------
Net income .....................................   $    572,934    $    720,317    $  1,535,592    $  1,719,207
                                                   ============    ============    ============    ============


Weighted average shares outstanding ............      5,225,000       5,226,250       5,225,000       5,225,713

Earnings per share .............................   $       0.11    $       0.14    $       0.29    $       0.33
</TABLE>

3
<PAGE>
<TABLE>
<CAPTION>

                         BUGABOO CREEK STEAK HOUSE, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                           Forty weeks ended
                                                     ----------------------------
                                                       March 31,       April 2,
                                                         1996            1995
                                                     ------------    ------------

<S>                                                  <C>             <C>         
Net cash provided by operating activities ........   $    973,133    $  3,878,082

Cash flows from investing activities:
   Purchase of marketable securities .............       (487,663)           --
   Proceeds from sale of marketable securities ...        511,345       6,529,654
   Proceeds from maturity of marketable securities      1,095,861            --
   Decrease in interest and dividends receivable .          6,691            --
   Purchase of property and equipment ............    (11,851,248)    (10,327,158)
   Proceeds from sale of property and equipment ..           --              --
   Decrease in construction allowance receivable .        475,000            --

                                                     ------------    ------------
Net cash used in investing activities ............    (10,250,014)     (3,797,504)

Cash flows from financing activities:
   Proceeds from common stock issuance ...........           --              --
   Dividends and distributions to stockholders ...           --              --
   Proceeds from notes payable ...................           --              --
   Repayments of notes payable ...................           --              --
   Proceeds from notes payable to stockholders ...           --              --
   Repayments of notes payable to stockholders ...           --              --
   Proceeds from long-term debt ..................      8,800,000            --
   Repayment of long-term debt ...................           --              --
   Repayments of notes payable to stockholders ...           --           (16,795)
   Increase in book overdrafts ...................        714,495            --

                                                     ------------    ------------
     Net cash provided by financing activities ...      9,514,495         (16,795)

                                                     ------------    ------------
Net increase in cash .............................        237,614          63,783

Cash and cash equivalents at beginning of year ...        727,922         733,713

                                                     ------------    ------------
Cash and cash equivalents at end of quarter ......   $    965,536    $    797,496
                                                     ============    ============

Supplemental disclosure of cash flow information:

   Cash paid for interest ........................   $    253,626    $       --
   Cash paid for income taxes ....................   $    897,656    $  1,056,031
</TABLE>

4
<PAGE>

                         BUGABOO CREEK STEAK HOUSE, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

A. The accompanying interim  consolidated  financial statements of Bugaboo Creek
Steak House,  Inc., and  subsidiaries  (the "Company") for the sixteen and forty
week  periods  ended  March 31,  1996 and April 2,  1995 have been  prepared  in
accordance  with  generally  accepted  accounting   principles,   and  with  the
instructions  to Form 10-Q and Article 10 of  Regulation  S-X.  These  financial
statements have not been audited by independent public accountants,  but include
all adjustments  (consisting of only normal recurring adjustments) which are, in
the opinion of management,  necessary for a fair  presentation  of the financial
condition, results of operations and cash flows for such periods.

The results of operations  for the interim  periods shown in this report are not
necessarily  indicative  of  results  for any future  interim  period or for the
entire  year.  These  consolidated  financial  statements  do  not  include  all
disclosures  associated with annual financial  statements and accordingly should
be read in  conjunction  with the  consolidated  financial  statements and notes
thereto  included  in the  Company's  Annual  Report on Form 10-K filed with the
Securities and Exchange Commission (file number 0-19924).

B. The Company's  fiscal year consists of thirteen  periods of 28 days each, and
ends on the last Sunday in June.  Interim  reporting  periods within each fiscal
year consist of four quarters  containing  three,  three,  four and three 28-day
periods  each.  Fiscal  1996,  which ends on June 30,  1996,  will  contain  one
additional week in the last period of the year, resulting in a total of 53 weeks
in the fiscal year. Fiscal 1997 will return to a total of 52 weeks.

C. Prior to June 25, 1995, the Company  recorded a receivable  from the landlord
of a Bugaboo  Creek  Steak  House  restaurant  in the amount of  $475,000.  This
receivable  arose in the ordinary course of business and related to terms in the
lease. This receivable was collected during the first quarter of fiscal 1996.

D. On January 2, 1996,  the Company  entered  into a purchasing  agreement  with
Monfort FoodService for the purchase of beef. The agreement requires the Company
to  purchase  quantities  of beef at fixed  prices  between  January 1, 1996 and
December 31, 1996.  The quantities  contracted for are based on what  management
believes to be  conservative  estimates of actual supplies that will be required
during such period.

E. The Company has entered into a $20 million credit facility with Citizens Bank
and Fleet National Bank, both of Providence, RI, the proceeds of which were used
to repay advances  outstanding on the existing $10 million  facility and to fund
further  development of new units. At March 31, 1996 the Company had outstanding
long-term debt of $9,600,000 under this line of credit.

5
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

GENERAL

The Company owns and operates restaurants  featuring two distinctive concepts --
Bugaboo Creek Steak House and The Capital Grille.  The Bugaboo Creek Steak House
concept  appeals  to  the  casual  dining  guest  by  creating  an  entertaining
restaurant  experience for families and couples alike in the setting of a lively
Canadian  Rocky  Mountain  lodge.  The  Capital  Grille  concept  is an  upscale
restaurant  featuring  dry-aged  steaks,  seafood  and  fine  wines  in a highly
sophisticated  setting  that  appeals to  affluent  dining  guests and  business
executives.

The first Capital Grille opened in July 1990, in Providence,  Rhode Island.  The
first  Bugaboo  Creek  Steak House  opened in October  1992,  in Warwick,  Rhode
Island.  As of the end of the third  quarter,  the  Company  owned and  operated
sixteen  restaurants  (thirteen  Bugaboo Creek Steak House restaurants and three
Capital Grille restaurants). In addition, the Company manages three dinner house
restaurants under management contracts.

The Company's  expansion  strategy is based upon three principles which build on
its commitment to consistently high quality food and attentive service:

     1.   Invest in architectural,  decorative,  and  entertainment  features to
          create stimulating environments for its guests;

     2.   Build a  broad  customer  base by  appealing  to  families  as well as
          couples  in  Bugaboo  Creek  Steak  House and to  affluent  guests and
          business executives in The Capital Grille;

     3.   The  development  of Bugaboo Creek units will be focused  primarily on
          metropolitan areas in the Northeast and Mid-Atlantic  states.  Capital
          Grille units will be located in major markets across the country.

To fund this expansion strategy,  the Company completed its initial public stock
offering on April 13, 1994,  raising $20.5 million  (including $2.5 million from
the  underwriters'  over  allotment  option which closed on May 10, 1994) before
offering expenses and the repayment of bank and stockholder  notes payable.  The
Company  currently has an unsecured $20 million revolving credit line to be used
in  conjunction  with  operating  cash flows for the  continued  development  of
restaurant properties.

6
<PAGE>

RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, the percentages which
the items in the Company's Consolidated Statements of Income (unaudited) bear to
total revenues:
<TABLE>
<CAPTION>

                                                   Sixteen weeks ended  Forty weeks ended
                                                   -------------------  ------------------
                                                   March 31,  April 2,  March 31,  April 2,
                                                     1996       1995      1996       1995
                                                   ---------  --------  ---------  --------


<S>                                                  <C>       <C>        <C>       <C>   
Net restaurant sales ...........................     100.0%    100.0%     100.0%    100.0%

Restaurant costs and operating expenses:
   Food and beverage costs .....................      36.9%     36.7%      37.0%     36.5%
   Restaurant operating expenses ...............      43.1%     40.0%      43.0%     40.0%
   Depreciation and amortization ...............       6.9%      5.2%       6.5%      5.0%

                                                      -----     -----      -----     -----
   Total restaurant costs and operating expenses      86.9%     81.9%      86.5%     81.5%

                                                      -----     -----      -----     -----
Earnings from restaurant operations ............      13.1%     18.1%      13.5%     18.5%

Other (income) expense:
   General and administrative expense ..........       7.0%      7.8%       7.0%      8.3%
   Other (income) expense, net .................       0.0%      0.1%      (0.1%)    (0.3%)
   Interest and dividend income ................      (0.1%)    (0.5%)     (0.2%)    (1.7%)
   Interest expense ............................       0.8%       --        0.5%       --
                                                      -----     -----      -----     -----
Earnings before taxes ..........................       5.4%     10.7%       6.3%     12.2%

Income taxes ...................................       1.9%      3.7%       2.2%      4.2%

                                                      -----     -----      -----     -----
Net income .....................................       3.5%      7.0%       4.1%      8.0%
                                                      =====     =====      =====     =====
</TABLE>

Restaurants in Operation: During the most recent quarter, the Company opened two
new  Bugaboo  Creek  Steak  House  restaurants,  one  on  January  15,  1996  in
Framingham,  MA, and one on March 25, 1996 in Poughkeepsie,  NY. As of March 31,
1996 the Company owned and operated sixteen restaurants  (thirteen Bugaboo Creek
Steak House restaurants and three Capital Grille restaurants).  In addition, the
Company manages three dinner house restaurants under management contracts. As of
April 2, 1995 there were six Bugaboo  Creek Steak House units and three  Capital
Grille units in operation.

Certain  operating  expenses were  affected by the relative  youth of units that
have  been  open for less than one year  (see  Restaurant  Costs  and  Operating
Expenses,  below).  During the quarter  ended March 31, 1996 a total of eight of
the  Company's  units  had been  open for less  than  one  year,  and thus  were
incurring amortization charges for pre-opening costs.

One new unit was  opened in the same  period  for the  prior  year.  During  the
quarter  ended  April 2, 1995 a total of four  units had been open for less than
one year, and thus were incurring amortization charges for pre-opening costs.

A  new,   smaller  Bugaboo  Creek  Steak  House  prototype  is  currently  under
development. This 7,200 square foot building, which is 2,000 square feet smaller
in size than the Company's previous  prototype,  has 265 dining seats configured
to increase  seating  efficiency.  Management  is pleased with the initial sales
results at the recently opened  Poughkeepsie unit, which also has 265 seats, and
anticipates  that the new  prototype  design will enable the Company to generate
strong returns on lower sales volumes,  thereby opening many smaller markets for
Bugaboo Creek Steak House development.

7
<PAGE>

Net  Restaurant  Sales:  For the sixteen week period  ending March 31, 1996 (the
third quarter of fiscal 1996) net restaurant sales were $16,491,323, an increase
of 60.4% over net restaurant  sales of  $10,283,447  for the sixteen week period
ended April 2, 1995. The increase reflects the addition of 102 restaurant-weeks,
76% over the previous  year,  resulting from seven new Bugaboo Creek Steak House
restaurants,  offset by a decline in  comparable  restaurant  sales of 6.8%.  (A
"restaurant-week"  is one week during which a single restaurant is open, so that
two  restaurants  open during the same week  constitutes  two  restaurant-weeks.
"Comparable  restaurant sales" growth is the percentage increase in current year
sales over the same  period in the prior  year.  A  restaurant  is  included  in
"comparable  restaurant  sales"  commencing with the first quarter following the
week in which it has been open for 18 months. This excludes the first six months
of operations  during which a new unit  typically  benefits from a high level of
initial  customer  trial.)  Average weekly sales were $69,900,  an 8.9% decrease
versus the same  period last year.  Net  restaurant  sales for the quarter  were
severely  impacted  by  record  setting  winter  storms  in  the  Northeast  and
Mid-Atlantic  regions,  as well as the  federal  government  shut  down  and the
lobbyist gift ban. Management does not expect comparable restaurant sales growth
in the current quarter to be indicative of comparable restaurant sales growth in
future  quarters.  Year-to-date net restaurant sales of $37,920,589 for the year
ending  June 30,  1996  (fiscal  1996) were 76.2%  above the prior year sales of
$21,522,184, reflecting the addition of 247 restaurant weeks.

Restaurant  costs and operating  expenses:  Food and beverage costs increased to
$6,079,118 in the third quarter of fiscal 1996 from $3,769,174 in the prior year
period,  and as a percentage of net restaurant sales increased slightly to 36.9%
from 36.7% in the prior year period.  Year-to-date  food and  beverage  costs of
$14,041,662  and $7,860,743 for fiscal years 1996 and 1995,  respectively,  were
37.0% and 36.5% as a percent of net  restaurant  sales.  The  increase in fiscal
1996 was the result of higher beef costs experienced in the first quarter. These
costs returned to more normal levels during the second and third quarters.

Operating  expenses for the third quarter of fiscal 1996 increased to $7,111,239
versus  $4,116,824 in the prior year and as a percentage of net restaurant sales
increased 3.1 percentage points versus the prior year to 43.1%. The increase was
due primarily to higher advertising  expenditures,  operating  inefficiencies in
the newer  units,  snow  removal  and  repair  expenses  and the impact of lower
average  weekly  sales in Bugaboo  Creek Steak  House  units  during the quarter
versus the same period in the prior year.  Year-to-date  operating expenses were
$16,304,724  and $8,594,411 in fiscal years 1996 and 1995, or 43.0% and 40.0% of
net restaurant sales, respectively.

Depreciation and amortization expenses for the third quarter of fiscal year 1996
increased to $1,141,142  from $531,504 in the prior year, and as a percentage of
net restaurant sales were 1.7 percentage  points higher than the prior year, due
principally to increased  amortization of new unit  pre-opening  costs and lower
average unit sales.  Pre-opening costs of new units are amortized over the first
year of a restaurant's  operation.  Year-to-date  depreciation  and amortization
expenses  were  $2,467,545  and  $1,078,663  in  fiscal  years  1996  and  1995,
respectively, or 6.5% and 5.0% of respective net restaurant sales.

Earnings from restaurant operations:  As a result of the above factors, earnings
from  restaurant  operations  for the third quarter of fiscal 1996 grew 15.7% to
$2,159,824  from  $1,865,945  in the prior  year.  Restaurant  operating  profit
margins for the third quarter were 13.1% and 18.1% of net  restaurant  sales for
fiscal  years  1996 and 1995,  respectively.  The  decline in  operating  profit
margins  was  largely  due to the  weather  impact on total  sales as well as an
increase  in Bugaboo  Creek weeks as a  percentage  of total  restaurant  weeks.
Year-to-date  earnings from  restaurant  operations of $5,106,658 and $3,988,367
for fiscal years 1996 and 1995, respectively, were 13.5% and 18.5% of respective
net restaurant sales.

8
<PAGE>

General and  Administrative  Expenses:  G&A  expenses  for the third  quarter of
fiscal 1996  increased  to  $1,160,974  from  $807,374  in the prior year.  As a
percentage of net  restaurant  sales,  G&A expenses for the quarter  declined to
7.0% from 7.8% in the prior year.  Year-to-date  G&A expenses of $2,664,750  and
$1,792,340 for fiscal years 1996 and 1995,  respectively,  declined as a percent
of  respective  net  restaurant  sales to 7.0% from 8.3%.  G&A  expenses for the
current fiscal year,  which are now being spread over a larger sales base,  have
been affected by investments  the Company has made in systems and staff in order
to achieve an 85% expansion in year-to-date  restaurant-weeks and to prepare for
further expansion.

Other (income) expense, net: Other income consists primarily of management fees,
net of  allocated  overhead  expenses,  collected  from  the  three  non-Company
restaurants under management contracts,  as well as miscellaneous  receipts from
vending machines and recycling  collections.  For the sixteen week periods ended
March 31,  1996 and April 2, 1995  other  income  (expense),  net,  was $460 and
($7,001), respectively. Year-to-date other income, net, was $32,789 and $70,755,
respectively.  The  reduced  income  in the  current  quarter  and  year-to-date
resulted  primarily  from  lower  sales  in  the  managed  restaurants,   and  a
corresponding reduction in management fees received.

Interest and  dividend  income and  expense:  Interest  and  dividend  income is
derived from investments in marketable  securities and the short term investment
of excess cash balances. The marketable securities,  purchased with the proceeds
of the initial  public  stock  offering in April 1994,  have been  substantially
liquidated to fund the development of new restaurants. Thus, in the sixteen week
periods  ending  March 31, 1996 and April 2, 1995,  the Company had interest and
dividend income of $16,226 and $53,569,  respectively,  and $75,756 and $362,640
for the forty weeks then ended.  Of the total interest  costs of $353,436,  paid
and  accrued,  during the forty  weeks ended March 31,  1996,  $165,433  related
solely to the  construction  of new units  and has been  capitalized  as part of
construction in progress.

LIQUIDITY AND CAPITAL RESOURCES

The following table presents a summary of the Company's cash flows for the forty
weeks ended March 31, 1996:

Net cash provided by operating activities ....................     $    973,133

Cash flows from investing activities:
         Purchase of marketable securities ...................         (487,633)
         Proceeds from sale of marketable securities .........          511,345
         Proceeds from maturity of marketable securities .....        1,095,861
         Decrease in interest and dividends receivable .......            6,691
         Purchase of property and equipment ..................      (11,851,248)
         Decrease in construction allowance receivable .......          475,000
                                                                   ------------
         Total ...............................................     $(10,250,014)

Proceeds from long-term debt .................................        8,800,000
Increase in book overdrafts ..................................          714,495
                                                                   ------------

Net increase in cash .........................................     $    237,614
                                                                   ============

At March 31,  1996 the  Company  held  approximately  $1.5  million  in cash and
marketable  securities.   An  unrealized  loss,  net  of  taxes,  on  marketable
securities classified as available-for-sale of $1,275 was recorded as a separate
component of Stockholders' Equity as of that date.

9
<PAGE>

Cash  used  in  investing   activities  was  applied  almost   entirely  to  the
construction of new restaurants. The Company has opened five Bugaboo Creek Steak
House restaurants in the current fiscal year, and expects to open its fourteenth
Bugaboo  Creek Steak House unit in June 1996.  In addition,  two Capital  Grille
units are under  construction  and two others are under  lease.  The  Company is
currently  in  negotiation  on  several  additional  locations.   The  investing
activities  during the quarter were  financed  substantially  from bank debt and
operating cash flows. The Company has an unsecured $20 million  revolving credit
line to be used in  conjunction  with  operating  cash  flows for the  continued
development  of  restaurant  properties.  At  March  31,  1996 the  Company  had
outstanding long-term debt of $9,600,000 under this line of credit. Expenditures
for  inventories,   pre-opening  costs  and  other  costs  associated  new  unit
development were financed substantially from operating cash flows.

On  August  30,  1995 the  Board of  Directors  of the  Company  authorized  the
repurchase of up to 200,000 shares of the Company's common stock. As of the date
of this filing no shares have been acquired.

10
<PAGE>

PART II.  OTHER INFORMATION

     ITEM 1. LEGAL PROCEEDINGS

         None

     ITEM 2. CHANGES IN SECURITIES

         None

     ITEM 3. DEFAULTS UPON SENIOR SECURITIES

         None

     ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None

     ITEM 5. OTHER INFORMATION

         None

     ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

         (a) Exhibits:

                  Exhibit 10.3(i):  Employment Agreement between the 
                                    Company and  Edward P. Grace, III

                  Exhibit 10.3(ii): First Amendment to Employment 
                                    Agreement between the Company and 
                                    Edward P. Grace, III

                  Exhibit 11:       Computation of earnings per share

                  Exhibit 27:       Financial Data Schedule


         (b)   No  reports on Form 8-K have been filed  during the  quarter  for
               which this report was filed.

11
<PAGE>

SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                         Bugaboo Creek Steak House, Inc.



/s/ Edward P. Grace, III
- - ------------------------
Edward P. Grace, III
Chairman of the Board, Chief
Executive Officer and President
May 10, 1996

/s/ Mark A. Peterson
- - --------------------
Mark A. Peterson
Senior Vice President and
Chief Financial Officer
May 10, 1996

/s/ Michael D. Warren
- - ---------------------
Michael D. Warren
Controller and Principal
Accounting Officer
May 10, 1996



12


                                                                 EXHIBIT 10.3(i)

                              EMPLOYMENT AGREEMENT


        This  Employment  Agreement (the  "Agreement") is entered into as of the
1st day of January,  1994,  by and between  BUGABOO  CREEK STEAK HOUSE,  INC., a
Delaware   corporation  with  a  mailing  address  of  P.O.  Box  276,  Seekonk,
Massachusetts  02771 (the  "Company"),  and EDWARD P. GRACE,  III, an individual
with  a  residence   address  of  125  Poppasquash  Road,   Bristol,   RI  02809
("Executive").

                                  INTRODUCTION

     1. The Company is in the  business of operating  and managing  restaurants.
Executive  conceived and developed the restaurant concepts currently used in the
Company's  operations and possesses  other skills and knowledge  advantageous to
the Company.

     2. The Company desires to employ Executive and Executive  desires to accept
such employment on the terms and conditions set forth herein.

                                    AGREEMENT

        In  consideration  of the premises and mutual  promises  hereinbelow set
forth, the parties hereby agree as follows:

     1. Employment Period. The term of this Agreement (the "Employment  Period")
shall  commence  on the date  hereof  and,  subject  to earlier  termination  as
hereinafter provided, shall terminate three (3) years from the date hereof.

     2.  Employment;  Duties.  Subject  to the  terms and  conditions  set forth
herein,  the Company hereby employs  Executive,  on a full-time basis, to act as
President  and Chief  Executive  Officer of the  Company  during the  Employment
Period,  and Executive hereby accepts such  employment.  The duties assigned and
authority  granted  to  Executive  shall be as set forth in the  By-laws  of the
Company and as determined by its Board of Directors from time to time. Executive
agrees to perform his duties for the Company diligently,  competently,  and in a
good faith manner.

     3.  Salary  and  Bonus.  

     (a)  Base  Salary.  During the first  year of the  Employment  Period,  the
          Company agrees to pay Executive  $150,000.00 per year,  payable weekly
          in arrears.  If on the anniversary date of this Agreement the Consumer
          Price Index for the Rhode Island area published by the Bureau of Labor
          Statistics of the United States Department of Labor ("Index") shows an
          increase  in the  cost  of  living  for the  Rhode  Island  area,  the
          Executive's  annual  base  salary for the  ensuing 12 months  shall be
          increased by the same  percentage  that the Index shall have increased
          from the base date of January 1, 1994.  In  addition,  after the first
          year of the  Employment  Period,  the  Board of  Directors  of the the
          Company (or any  appropriate  committee  thereof) shall review and may
          increase the Executive's  annual base salary in its discretion,  based
          upon  the  Company's   performance  and  the  Executive's   particular
          contributions.

     (b)  Bonus.  Executive  shall be eligible  for and shall  receive an annual
          cash bonus under the Company's  Executive  Cash Bonus Plan and subject
          to the discretion of the Company's Board of Directors.

     4. Other Benefits.

     (a)  Insurance  and Other  Benefits.  The  Executive  shall be  entitled to
          participate  in, and shall  receive  the  maximum  benefits  available
          under, the Company's  insurance  programs  (including  health and life
          insurance)  and any ERISA  benefit  plans,  as the same may be adopted
          and/or  amended from time to time,  and shall receive all other fringe
          benefits that are provided by the Company to other senior  executives.
          The Company shall purchase a disability  insurance  policy which shall
          provide  Executive  with a  minimum  monthly  benefit  equal to 65% of
          Executive's   monthly  base  salary   after  a  six-month   period  of
          disability.

13
<PAGE>

     (b)  Vacation.  Executive  shall be entitled to an annual  vacation of such
          duration as may be  determined  by the Board of Directors but not less
          than that generally established for other executives of Company and in
          no event less than four (4)  weeks,  without  interruption  of salary,
          provided that  Executive will not receive pay in addition to salary in
          the event  that he does not take his full  vacation  in a given  year,
          unless such is foregone with the approval of the Board of Directors.

     (c)  Automobile  Allowance.  The Company  shall provide  Executive  with an
          automobile allowance of $1,000 per month.

     (d)  Reimbursement of Expenses.  The Company shall reimburse  Executive for
          all reasonable  travel,  entertainment  and other expenses incurred or
          paid  by  the  Executive  in  connection  with,  or  related  to,  the
          performance of his duties or  responsibilities  under this  Agreement,
          provided that Executive submits to the Company  substantiation of such
          expenses   sufficient  to  satisfy  the  record   keeping   guidelines
          promulgated from time to time by the Internal Revenue Service.

     (e)  Membership  and Service Fees.  The Company shall pay the  professional
          and other fees reasonably incurred by Executive in connection with (i)
          the  preparation  and  negotiation of this  Agreement,  (ii) an annual
          medical  examination of Executive,  (iii) the annual  planning for and
          preparation of Executive's  personal  income tax returns,  (iv) annual
          review of and planning Executive's  financial situation by a financial
          planner,  (v) annual  membership in an airline  travel club,  and (vi)
          annual membership in a social or health club of Executive's choice.

     5.  Termination  by the Company With Cause.  Upon prior  written  notice to
Executive,  the Company may  terminate  this  Agreement if any of the  following
events shall occur:  (i) the conviction of Executive for a crime involving fraud
or moral turpitude;  (ii) deliberate dishonesty of the Executive with respect to
the Company or any of its subsidiaries; or (iii) the refusal of the Executive to
follow the reasonable and lawful written  instructions of the Board of Directors
of the Company  with  respect to the  services to be rendered  and the manner of
rendering  such  services by  Executive,  provided  such refusal is material and
repetitive and is not justified or excused either by the terms of this Agreement
or by actions  taken by the Company in  violation  of this  Agreement,  and with
respect to the first two refusals  Executive has been given  reasonable  written
notice and  explanation  thereof and reasonable  opportunity to cure and no cure
has been effected within a reasonable time after such notice.

     6. Termination by the Executive; Termination by the Company Without Cause.

     6.1  Notice/Events.  The Executive may terminate this Agreement at any time
by providing  written  notice to the  Company.  The Company may  terminate  this
Agreement at any time without cause upon six (6) months prior written  notice to
Executive.

     6.2 Severance.  If the Company terminates this Agreement without cause, the
Company shall provide  Executive with a severance package which shall consist of
the following:  (i) payment on the first business day of each month of an amount
equal to one-twelfth of the Executive's then current annual salary under Section
3(a), less required payroll taxes;  and (ii)  continuation of all benefits under
Section  4. The  Company's  obligation  to make the  payments  and  provide  the
benefits  required by this Section 6.2 shall commence on the date of termination
and continue until the later of (x) the third anniversary date of this Agreement
and (y) one (1) year after the date of termination of this Agreement.

     7.  Death  or  Disability.  In  the  event  of  the  Executive's  death  or
disability,  employment will automatically terminate effective as of the date of
such death or disability. As used in this Agreement, the term "disability" shall
mean inability on the part of Executive for a period of more than six (6) months
in the  aggregate  during any twelve (12) month  period to perform the  services
contemplated  under this Agreement.  A determination of disability shall be made
by a physician satisfactory to both the Executive and the Company, provided that
if the Executive and the Company do not agree on a physician,  the Executive and
the  Company  shall each select a physician  and these two  physicians  together

14
<PAGE>

shall select a third  physician,  whose  determination as to disability shall be
binding on all parties.

     8.  Non-Competition.  During the Employment Period and after termination of
this Agreement by the Executive under Section6.1 or by the Company under Section
5 or Section 6.2, the Company may restrict the Executive's  subsequent  business
activities  as provided  for below,  for the period (the  "Non-compete  Period")
ending upon the later of (x) the third  anniversary  date of this  Agreement and
(y) one (1) year after the date of  termination  of this  Agreement.  During the
Non-compete  Period,  if the Company  requests such  restriction  on Executive's
business  activities,  Executive shall not,  without the written approval of the
Company,  directly  or  indirectly,  either  as an  individual,  partner,  joint
venturer, employee or agent for any person, company,  corporation or association
or as an officer,  director or stockholder of a corporation or otherwise,  enter
into or engage in or have a  proprietary  interest  in any  restaurant  business
other  than the  ownership  of (a) no more than five per cent (5%) of the common
stock of Stacey's Buffet, Inc. currently held by Executive, (b) no more than two
percent  (2%) of the  securities  of any  other  publicly-held  company  and (c)
Executive's  interests in three privately-held  restaurant  businesses currently
known as The Old Grist Mill Tavern,  Hemenway's  Sea Food Grill & Oyster Bar and
Monterey Restaurant, each of which may operate a single restaurant.

     Before commencing any business activity within the Non-compete  Period, the
Executive  shall  notify the  Company of the nature of such  business  activity,
including the identity of the entity or entities which the Executive  intends to
become  affiliated  with in  connection  with such  activity.  The  Company  may
exercise  its option to restrict  the  Executive's  employment  pursuant to this
Section 8 for the balance of the Non-compete  Period by providing written notice
thereof  to the  Executive  within  thirty  (30) days  after its  receipt of the
Executive's  notice.  If the Company does not exercise its right to restrict the
Executive's employment by giving such notice, the Executive shall remain under a
continuing  obligation  to notify the Company of any change in (a) the  business
activities  of the  entity or  entities  with  which the  Executive  has  become
affiliated,  (b) the Executive's employment or (c) the duties or position of the
Executive;  provided,  however,  that the Executive  shall be under a continuing
obligation  to notify  the  Company  only if, as a result of a change in (a) the
business  activities  of the entity or  entities  with which the  Executive  has
become  affiliated or (b) the Executive's  employment,  duties or position,  the
Executive or the entity or entities  employing the Executive is in  competition,
directly or  indirectly,  with the business of the Company.  Within  thirty (30)
days of receipt by the Company of such  notification,  the Company may  exercise
its option to restrict the  Executive's  business  activities  by providing  the
Executive with written  notice  thereof.  If the Company  exercises its right to
restrict the Executive's  business  activities as provided above, it shall, from
the date of its notice until the expiration of the  Non-compete  Period,  pay to
the Executive a monthly  amount due in advance on the first business day of each
month equal to one-twelfth of the  Executive's  then current annual salary under
Section 3(a), less required  payroll taxes (the  "Non-Compete  Fee") and provide
Executive  with the same benefits as Executive was entitled to receive  pursuant
to Section 4 immediately prior to his termination of employment with the Company
(the "Benefits").  If the Company fails either to make a monthly Non-compete Fee
payment within five (5) days after the Executive provides notice that payment is
overdue or to  continue  Executive's  Benefits  as  required  hereunder  and the
Executive  is in  compliance  with his  obligations  under this  Agreement,  the
Company's right to restrict the Executive's business activities pursuant to this
Section 8 shall cease and  terminate,  but the Company  shall have no additional
liability or obligation  to the  Executive  under this Section 8. If the Company
has terminated this Agreement  without cause under Section 6.2 and exercises its
rights  under this  Section 8, the  payments  and  benefits  to be  provided  as
Executive's  severance  package under  Section 6.2 shall be credited  toward the
Company's  obligation to pay the Non-Compete Fee and provide Benefits under this
Section 8.

     The Executive  recognizes and agrees that because a violation by him of his
obligations under this Section 8 will cause irreparable harm to the Company that
would be difficult to quantify and for which money damages would be  inadequate,
the Company shall have the right to injunctive relief to prevent or restrain any
such violation, without the necessity of posting a bond.

     Executive  expressly  agrees that the character,  duration and geographical
scope  of  this  covenant  not  to  compete  are  reasonable  in  light  of  the
circumstances  as they  exist at the date upon  which  this  Agreement  has been
executed.  However,  should a  determination  nonetheless  be made by a court of

15
<PAGE>

competent  jurisdiction  at  a  later  date  that  the  character,  duration  or
geographical  scope of this covenant not to compete is  unreasonable in light of
the circumstances as they then exist, then it is the intention of both Executive
and the Company  that this  covenant  not to compete  shall be  construed by the
court in such a manner as to impose  only those  restrictions  on the conduct of
Executive which are reasonable in light of the  circumstances as they then exist
and necessary to assure the Company of the intended  benefit of this covenant to
compete.

     9.  Confidentiality.  Executive agrees to accept,  perform and abide by the
confidentiality covenants set forth on Exhibit 9.

     10.  Governing  Law/Jurisdiction.  This Agreement  shall be governed by and
interpreted  and  governed  in  accordance  with the laws of the  State of Rhode
Island. The parties agree that this Agreement was made and entered into in Rhode
Island and each party hereby  consents to the  jurisdiction of a competent court
in Rhode Island to hear any dispute arising out of this Agreement.

     11. Entire  Agreement.  This  Agreement  constitutes  the entire  agreement
between the parties hereto with respect to the subject matter hereof and thereof
and supercedes any and all previous agreements,  written and oral, regarding the
subject matter hereof between the parties  hereto.  This Agreement  shall not be
changed,  altered,  modified or amended, except by a written agreement signed by
both parties hereto.

     12.  Notices.  All  notices,  requests,  demands  and other  communications
required  or  permitted  to be given or made  under this  Agreement  shall be in
writing  and shall be deemed to have been given if  delivered  by hand,  sent by
generally recognized overnight courier service,  telex or telecopy, or certified
mail, return receipt requested.

                (a) to the the Company at:
                       P.O. Box 276
                       Seekonk, Massachusetts  02771

                (b) to the Executive at:
                       125 Poppasquash Road
                       Bristol, RI 02809

     Any such  notice or other  communication  will be  considered  to have been
given (i) on the date of delivery in person, (ii) on the third day after mailing
by certified  mail,  provided  that receipt of delivery is confirmed in writing,
(iii) on the first  business day  following  delivery to a commercial  overnight
courier or (iv) on the date of facsimile  transmission  (telecopy) provided that
the giver of the notice obtains telephone confirmation of receipt.

     Either  party may, by notice  given to the other party in  accordance  with
this  Section,  designate  another  address  or person  for  receipt  of notices
hereunder.

     13.  Severability.  If any  term or  provision  of this  Agreement,  or the
application thereof to any person or under any circumstance, shall to any extent
be invalid or unenforceable, the remainder of this Agreement, or the application
of such terms to the persons or under circumstances other than those as to which
it is invalid or unenforceable,  shall be considered  severable and shall not be
affected thereby, and each term of this Agreement shall be valid and enforceable
to the fullest extent permitted by law. The invalid or unenforceable  provisions
shall,  to the  extent  permitted  by law,  be deemed  amended  and  given  such
interpretation as to achieve the economic intent of this Agreement.

     14. Waiver.  The failure of any party to insist in any one instance or more
upon  strict  performance  of any of the  terms  and  conditions  hereof,  or to
exercise any right or privilege  herein  conferred,  shall not be construed as a
waiver of such terms, conditions,  rights or privileges, but same shall continue
to remain in full force and effect. Any waiver by any party of any violation of,
breach of or default  under any  provision of this  Agreement by the other party
shall not be construed as, or constitute, a continuing waiver of such provision,
or waiver of any  other  violation  of,  breach  of or  default  under any other
provision of this Agreement.

16
<PAGE>

        IN WITNESS  WHEREOF,  the parties have executed this Agreement as of the
date first written above.

                                                 BUGABOO CREEK STEAK HOUSE, INC.

                                                 By:/s/ Corinna A. Sylvia
                                                 Title: Secretary

                                                 EXECUTIVE:

                                                 /s/ Edward P. Grace, III




                        EXHIBIT 9 (Employment Agreement)


     9.1 Confidentiality  Covenants.  In accepting employment with Bugaboo Creek
Steak  House,  Inc.  and/or its  affiliates  (collectively,  the  "Company"),  I
understand  that  Company  may impart to me  confidential  business  information
including,   without  limitation,   recipes,  designs,   financial  information,
personnel  information,  real  estate  information,  and the like  (collectively
"confidential information").  I hereby acknowledge Company's exclusive ownership
of such confidential information.

     I agree: (1) only to use the confidential  business  information to provide
services  or  goods  to  Company;  (2)  only  to  communicate  the  confidential
information to fellow  employees on a need-to-know  basis; and (3) not otherwise
disclose  or use,  at any time,  any  confidential  information.  Upon demand by
Company or upon  termination  of my  employment,  I will  deliver to Company all
blueprints, manuals, recipes, photographs,  recordings, and any other instrument
or device by which, through which, or on which confidential information has been
recorded and/or preserved, which are in my possession, custody or control.

     I further agree that the disclosure or use of any confidential  information
in breach of this  understanding  would  cause  irreparable  harm to Company and
accordingly,  not only may Company seek damages but I agree to the issuance of a
permanent injunction against me restraining such disclosure and use, and I agree
that any court of competent jurisdiction selected by Company shall have personal
jurisdiction over me.

17


                                                                EXHIBIT 10.3(ii)


                     FIRST AMENDMENT TO EMPLOYMENT AGREEMENT

     This First Amendment to Employment  Agreement is entered into as of the 1st
day of January,  1996 by and between  Bugaboo  Creek  Steak  House,  Inc.,  a
Delaware   corporation  with  a  mailing  address  of  P.O.  Box  276,  Seekonk,
Massachusetts  02771 (the  "Company"),  and Edward P. Grace,  III, an individual
with a residence  address of 6224 Masters Blvd.,  Unit B-104,  Orlando,  Florida
32819 ("Executive").

                                  INTRODUCTION

     1. The Company and Executive entered into that certain Employment Agreement
dated as of January 1, 1994 (the "Employment Agreement"),  pursuant to which the
Company employed Executive as its President and Chief Executive Officer.

     2. The Company and Executive now wish to amend said Employment Agreement as
hereinafter  set forth to revise the  description of Executive's  employment and
duties and to reflect a change in the Executive's residence address.

                                    AGREEMENT

     NOW,  THEREFORE,  in  consideration  of the respective  premises and mutual
promises herein below set forth, and for other good and valuable  consideration,
the receipt and sufficiency of which are hereby acknowledged, the parties hereto
agree as follows:

     1. All  capitalized  terms used herein shall have the meanings set forth in
the Employment Agreement unless the context clearly requires otherwise.

     2. Section 2 of the Employment Agreement is hereby replaced in its entirety
by the following:

                "2. Employment;  Duties. Subject to the terms and conditions set
        forth herein,  the Company hereby employs  Executive to act as President
        and Chief Executive Officer of the Company during the Employment Period,
        and Executive hereby accepts such employment.  The Company  acknowledges
        that  Executive has  relocated  his permanent  residence to the State of
        Florida  for  family  and  other  considerations,  and does  not  expect
        Executive to be personally present at the Company's headquarters in East
        Providence,  Rhode  Island for the  majority  of time  remaining  in the
        Employment Period. Nevertheless,  Executive's duties and authority shall
        be as set forth in the By-laws of the Company and as  determined  by the
        Company's Board of Directors from time to time, and Executive  agrees to
        perform his duties for the  Company  diligently,  competently,  and in a
        good faith manner."

     3. The  address  for  delivery  of  notices to the  Executive  set forth at
Section 12(b) of the Employment  Agreement is hereby replaced in its entirety by
the following:

                "(b)     to the Executive at:
                         6224 Masters Boulevard
                         Unit B-104
                         Orlando, Florida 32819"

     4. Except as modified herein, the Employment  Agreement is hereby ratified,
confirmed and approved in all respects.

        IN WITNESS  WHEREOF,  the parties have executed this First  Amendment to
Employment Agreement as of the date first written above.

                                                 BUGABOO CREEK STEAK HOUSE, INC.

                                                 By: /s/ Mark A. Peterson
                                                 Title: Chief Financial Officer


                                                  EXECUTIVE:

                                                  /s/ Edward P. Grace, III


<TABLE>
<CAPTION>
                                                                      EXHIBIT 11

                         BUGABOO CREEK STEAK HOUSE, INC.
                        COMPUTATION OF EARNINGS PER SHARE
                                   (unaudited)


SIXTEEN WEEKS ENDED MARCH 31, 1996 AND APRIL 2, 1995:
                                                                    1996                                1995
                                                        -----------------------------       -----------------------------
                                                                           Fully                               Fully
                                                           Primary        Diluted             Primary         Diluted
                                                        --------------  -------------       -------------   -------------
Net earnings applicable to common shares:
<S>                                                          <C>            <C>               <C>             <C>       
     Earnings before taxes                                   $881,437       $881,437          $1,105,139      $1,105,139
     Taxes on income                                         (308,503)      (308,503)           (384,822)       (384,822)

                                                        --------------  -------------       -------------   -------------
     Total                                                   $572,934       $572,934            $720,317        $720,317
                                                        ==============  =============       =============   =============

Weighted average number of shares outstanding:
     Outstanding at beginning of period                     5,225,000      5,225,000           5,225,000       5,225,000
     Assumed exercise of stock options                        *              *                     1,250           8,800

                                                        --------------  -------------       -------------   -------------
     Total                                                  5,225,000      5,225,000           5,226,250       5,233,800
                                                        ==============  =============       =============   =============


Earnings per share                                              $0.11          $0.11               $0.14           $0.14
                                                        ==============  =============       =============   =============




FORTY WEEKS ENDED MARCH 31, 1996 AND APRIL 2, 1995:

                                                                    1996                                1995
                                                        -----------------------------       -----------------------------
                                                                           Fully                               Fully
                                                           Primary        Diluted             Primary         Diluted
                                                        --------------  -------------       -------------   -------------

Net earnings applicable to common shares:
     Earnings before taxes                                 $2,362,450     $2,362,450          $2,629,422      $2,629,422
     Taxes on income                                         (826,858)      (826,858)           (910,215)       (910,215)

                                                        --------------  -------------       -------------   -------------
     Total                                                 $1,535,592     $1,535,592          $1,719,207      $1,719,207
                                                        ==============  =============       =============   =============

Weighted average number of shares outstanding:
     Outstanding at beginning of period                     5,225,000      5,225,000           5,225,000       5,225,000
     Assumed exercise of stock options                        *              *                       713           6,013

                                                        --------------  -------------       -------------   -------------
     Total                                                  5,225,000      5,225,000           5,225,713       5,231,013
                                                        ==============  =============       =============   =============


Earnings per share                                              $0.29          $0.29               $0.33           $0.33
                                                        ==============  =============       =============   =============



*    Stock options were antidilutive for these periods.
</TABLE>

<TABLE> <S> <C>
                                           
<ARTICLE>                                       5
                                                 
<S>                                               <C>
<PERIOD-TYPE>                                   OTHER
<FISCAL-YEAR-END>                               JUN-30-1996
<PERIOD-END>                                    MAR-31-1996
<CASH>                                                      965,536
<SECURITIES>                                                520,705
<RECEIVABLES>                                               452,650
<ALLOWANCES>                                                      0
<INVENTORY>                                               1,818,629
<CURRENT-ASSETS>                                          5,582,823
<PP&E>                                                   37,557,987
<DEPRECIATION>                                            3,986,429
<TOTAL-ASSETS>                                           39,626,841
<CURRENT-LIABILITIES>                                     4,744,763
<BONDS>                                                           0
                                             0
                                                       0
<COMMON>                                                     52,250
<OTHER-SE>                                               24,475,160
<TOTAL-LIABILITY-AND-EQUITY>                             39,626,841
<SALES>                                                  37,920,589
<TOTAL-REVENUES>                                         37,920,589
<CGS>                                                    14,041,662
<TOTAL-COSTS>                                            32,813,931
<OTHER-EXPENSES>                                          2,631,961
<LOSS-PROVISION>                                                  0
<INTEREST-EXPENSE>                                          188,003
<INCOME-PRETAX>                                           2,362,450
<INCOME-TAX>                                                826,858
<INCOME-CONTINUING>                                       1,535,592
<DISCONTINUED>                                                    0
<EXTRAORDINARY>                                                   0
<CHANGES>                                                         0
<NET-INCOME>                                              1,535,592
<EPS-PRIMARY>                                                     0.29
<EPS-DILUTED>                                                     0.29
        
 

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission