Total Entertainment Restaurant Corp. Announces Fourth Quarter Earnings and News Release


WICHITA, Kansas, Feb. 4, 2000 (PRIMEZONE) -- Total Entertainment Restaurant Corp. (Nasdaq:TENT) announced record sales and restaurant operating Income for both the 16 week fourth quarter and fiscal year ended December 28, 1999.

Fourth quarter sales increased 17.6% to $17,309,000 compared with $14,713,000 for the same quarter last year. Annual sales increased 64.0% to $55,930,000. Comparable store sales increased 2.1% in the fourth quarter and decreased 0.5% for the year.

Restaurant operating income for the quarter increased 12.3% to $2,789,000 compared with $2,483,000 for the same quarter last year. Net income was $784,000 for the quarter or $0.08 per share compared with net income of $850,000 or $0.08 per share for the same period a year ago.

For the year, restaurant operating income increased 7.3% to a record $6,677,000. Net loss was $311,000 or $0.03 per share compared with net income of $2,081,000 or $0.20 per share last year. Included in the net loss for 1999 were charges for a first quarter change in accounting principle for pre-opening costs of $1,128,000 net of taxes ($0.11 per share), a unit closure of $685,000 net of taxes ($0.07 per share) and a one-time charge for a state sales tax assessment of $232,000 net of taxes ($0.02 per share), both of which occurred during the third quarter.

Jim Zielke, Chief Financial Officer, stated, "While we are pleased with the results for the quarter, it should be noted that our fourth quarter is typically our strongest quarter of the year due to the seasonal nature of our business and because it contains an additional four weeks."

The Company has repurchased 763,729 shares of its common stock under the 1,000,000 share repurchase plan authorized by the Board of Directors on October 5, 1999.

Fiscal year 2000 development plans call for the opening of up to four new units. One lease has been executed and one unit is currently under a non-binding letter of intent to lease with pending contingencies.

The Company is also pleased to announce the hiring of Paula Schultz as Vice President of Marketing, a newly created position. Ms. Schultz has over 20 years of experience in marketing and advertising, including marketing positions with Brinker International, Don Pablo's and El Chico.

Steve Johnson, Chief Executive Officer, said, "We are extremely excited about having Paula join our team. I am very happy with our operations and same store sales momentum at this time. Paula will help us leverage this momentum in the future."

The Company currently operates 35 entertainment restaurants in 33 markets under the names Fox and Hound English Pub & Grille, Bailey's Sports Grille and Bailey's Pub & Grille.

This Press Release contains certain forward-looking statements of the Company within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Although the Company believes the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore, there can be no assurance that the forward-looking statements contained in the Press Release will prove to be accurate.



             Total Entertainment Restaurant Corp.
     Unaudited Summary Financial Data for the Fourth Quarter 1999
             ($ in thousands except per share amounts)

                                    Condensed Income Statements

                                      For the sixteen weeks ended
                                December 28, 1999    December 29, 1998
                                   $          %          $         %   
                                ________  ______    ________  ________
Food & beverage                   15,861    91.6       13,342    90.7
Amusement & other                  1,448     8.4        1,371     9.3 
                                ________  ______     ________  ______
  Total net sales                 17,309   100.0       14,713   100.0 
 
Costs and expenses: 
  Costs of sales                   4,705    27.2        4,196    28.5 
  Restaurant operating expenses    8,638    49.9        6,721    45.7 
  Depreciation and amortization    1,177     6.8        1,313     8.9 
  Store closure expense              -        -           -        - 
                                ________  ______     ________ ________
    Restaurant costs 
     and expenses                 14,520    83.9       12,230    83.1
                                ________  ______     ________ ________

Restaurant operating income        2,789    16.1        2,483    16.9
General and 
 administrative expenses           1,051     6.1          929     6.3 
Goodwill amortization                 75     0.4           75     0.5 
                                ________  ______     ________ ________

Income from operations             1,663     9.6        1,479    10.1
Other income/expense:
Gain (loss) on disposal 
 of assets                          (123)   (0.7)         -        - 
Interest income & other              -        -           -        -
Interest expense                    (357)   (2.1)        (131)   (0.9) 
                                ________  ______     ________ ________

Income before taxes                1,183     6.8        1,348     9.2  
Provision for income taxes           399     2.3          498     3.4 
                                ________  ______     ________ ________

Net income before cumulative 
 effect of a change in 
 accounting principle                784     4.5          850     5.8

Cumulative effect of change in
  accounting principle               -        -           -        - 
                                ________  ______     ________ ________

Net income (loss)              $     784     4.5   $      850     5.8 
                                ________  ______     ________ ________
                                ________  ______     ________ ________


Basic earnings (loss) per share: 

  Income before 
   accounting change           $    0.08            $    0.08 
  Cumulative effect of 
   accounting change                 -                   -   
                                ________             ________
  Net income (loss)            $    0.08            $    0.08 
                                ________             ________
                                ________             ________

  Basic weighted shares 
   outstanding                    10,225               10,415 
                                ________             ________
                                ________             ________

Diluted earnings (loss) per share: 

  Income before 
   accounting change           $    0.08            $    0.08 
  Cumulative effect of 
   accounting change                 -                   -   
                                ________             ________
  Net income (loss)            $    0.08            $    0.08
                                ________             ________
                                ________             ________

  Diluted weighted 
   shares outstanding             10,226               10,416
                                ________             ________
                                ________             ________

Restaurants open at end of period     35                   32

Comparable sales growth              2.1%                (2.3%)



                                     For the fifty-two weeks ended
                                December 28, 1999    December 29, 1998
                                    $         %          $         %   
                                ________  ______     ________ ________
Food & beverage                $  50,525    90.3    $  30,010    88.0
Amusement & other                  5,405     9.7        4,104    12.0 
                                ________  ______     ________ ________
________
  Total net sales                 55,930   100.0       34,114   100.0 

Costs and expenses: 
  Costs of sales                  15,349    27.4        9,429    27.7 
  Restaurant operating expenses   29,120    52.1       15,586    45.7 
  Depreciation and amortization    3,697     6.7        2,875     8.4  
  Store closure expense            1,087     1.9          -        - 
                                ________  ______     ________ ________


    Restaurant costs 
     and expenses                 49,253    88.1       27,890    81.8 
                                ________  ______     ________ ________


Restaurant operating income        6,677    11.9        6,224    18.2 
General and 
 administrative expenses           3,900     7.0        2,609     7.6 
Goodwill amortization                244     0.4          244     0.7 
                                ________  ______     ________ ________


Income from operations             2,533     4.5        3,371     9.9 
Other income/expense:
Gain (loss) on disposal
 of assets                          (123)   (0.2)         -        -
Interest income & other              -        -            71     0.2
Interest expense                  (1,175)   (2.1)        (140)   (0.4) 
                                ________  ______     ________ ________

Income (loss) before taxes         1,235     2.2        3,302     9.7 
Provision for income taxes           418     0.7        1,221     3.6 
                                ________  ______     ________ ________

Net income before cumulative
 effect of a change in
 accounting principle                817     1.5        2,081     6.1 

Cumulative effect of change in
  accounting principle            (1,128)   (2.0)         -        - 
                                ________  ______     ________ ________

Net income (loss)              $    (311)   (0.5)   $   2,081     6.1 
                                ________  ______     ________ ________
                                ________  ______     ________ ________


Basic earnings (loss) per share: 

  Income before 
   accounting change           $    0.08             $   0.20
  Cumulative effect of 
   accounting change               (0.11)                 -   
                                ________             ________
  Net income (loss)            $   (0.03)            $   0.20
                                ________             ________
                                ________             ________

  Basic weighted shares 
   outstanding                    10,357               10,415 
                                ________             ________
                                ________             ________

Diluted earnings (loss) per share: 

  Income before 
   accounting change           $    0.08             $   0.20
  Cumulative effect of 
   accounting change               (0.11)                 -   
                                ________             ________
  Net income (loss)            $   (0.03)            $   0.20

                                ________             ________
                                ________             ________

  Diluted weighted 
   shares outstanding             10,361               10,423
                                ________             ________
                                ________             ________

Restaurants open at end of period     35                   32

Comparable sales growth             (0.5%)               (0.9%)

CONTACT:  Chris Wettig
          Total Entertainment Restaurant Corp.
          (316) 634-0505