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


WICHITA, Kan., Sept. 24, 1999 (PRIMEZONE) -- Total Entertainment Restaurant Corp. (Nasdaq:TENT) announced record sales for the twelve-week third quarter ended September 7, 1999.

Third quarter sales increased 65.3 percent to $11,441,000 compared with $6,922,000 for the same quarter last year. Comparable store sales increased 0.5 percent in the third quarter and decreased 2.1 percent year to date.

Restaurant operating loss was $140,000 compared with restaurant operating income of $977,000 for the same quarter last year. The net loss was $942,000 for the third quarter or $.09 per share compared with net income of $225,000 or $.02 per share for the same period a year ago. Included in the net loss for the third quarter were charges for a store closure of $685,000 ($.07 per share), net of taxes of $402,000 and a one-time charge for a state sales tax assessment of $232,000 ($.02 per share), net of taxes of $136,000.

The Company currently operates 36 entertainment restaurants in 34 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 Third Quarter 1999
         ($ in thousands except per share amounts)

                   Condensed Income Statements

                                For the twelve weeks ended
                            Sept., 7, 1999     Sept. 8, 1998
                               $       Pct       $        Pct
                           ________  ______   _______  ______

Food & beverage             10,236     89.5    6,043    87.3
Amusement & other            1,205     10.5      879    12.7
                           ________  ______   _______  ______
  
 Total net sales            11,441    100.0    6,922   100.0
  
Costs and expenses: 
  Costs of sales             3,134     27.4    1,922    27.8
  Restaurant operating
   expenses                  6,497     56.8    3,415    49.3
  Depreciation and 
   amortization                863      7.6      608     8.8
  Store closure 
   expense                   1,087      9.6       -       - 
                           ________  ______   _______  ______
   
  Restaurant costs 
   and expenses             11,581    101.2    5,945    85.9
                           ________  ______   _______  ______
  
Restaurant operating 
   income (loss)              (140)    (1.2)     977    14.1
General and administrative
   expenses                    952      8.3      560     8.0
Goodwill 
   amortization                 56      0.5       56     0.8
                           ________  ______   _______  ______
  
Income (loss) 
 from operations            (1,148)   (10.0)     361     5.2
Interest income 
  & other                        -       -         5     0.1
Interest expense              (346)    (3.0)      (9)     - 
                           ________  ______   _______  ______
  
Income (loss) 
   before taxes              (1,494)  (13.1)     357     5.2
Provision for 
   income taxes                (552)   (4.8)     132     1.9
                           ________  ______   _______  ______

Net income (loss) before  
   cumulative effect of
   a change in accounting 
   principle                   (942)   (8.2)     225     3.3

Cumulative effect of 
   change in accounting 
   principle                     -       -        -       - 
                           ________  ______   _______  ______
   
Net income 
   (loss)                   $  (942)   (8.2)  $   225    3.3
                           ________  ______   _______  ______
                           ________  ______   _______  ______
   
Basic earnings (loss) per share: 
   
  Income (loss) before 
   accounting change 
                            $ (0.09)          $  0.02 
  Cumulative effect of 
   accounting change             -                 -  
                           ________           ________
   
  Net income 
   (loss)                  $  (0.09)          $   0.02
                           ________           ________
                           ________           ________
   
  Basic weighted shares 
   outstanding               10,415             10,415
                           ________           ________
                           ________           ________
   
Diluted earnings 
(loss) per share: 
   
  Income (loss) before 
   accounting 
   change                  $  (0.09)           $  0.02
  Cumulative effect of 
   accounting 
   change                        -                   -  
                           ________            ________
  
Net income (loss)          $  (0.09)            $  0.02
                           ________            ________
                           ________            ________
   
  Diluted weighted 
   shares outstanding        10,415              10,416
                           ________            ________
                           ________            ________
   
Restaurants open at 
 end of period                   36                  24
  
Comparable sales growth         0.5 pct             1.4 pct
  
  
                              For the thirty-six weeks ended
                              Sept. 7, 1999      Sept. 8, 1998
                               $       Pct       $        Pct
                            ________  ______   _______  ______

Food & beverage            $  34,664    89.8  $ 16,668    85.9
Amusement & other              3,956    10.2     2,732    14.1
                            ________  _______  _______  ______

  Total net sales             38,620   100.0    19,400   100.0
  
Costs and expenses: 
  Costs of sales              10,644    27.6     5,232    27.0
  Restaurant operating 
                   expenses   20,482    53.0     8,865    45.6
  Depreciation and 
               amortization    2,521     6.6     1,562     8.1
  Store closure expense        1,087     2.9        -       - 
                            ________  _______  _______  ______
  
  Restaurant costs 
     and expenses             34,734    89.9    15,659    80.7
                            ________  _______  _______  ______
  
Restaurant operating 
    income (loss)              3,886    10.1     3,741    19.3
General and administrative 
    expenses                   2,848     7.4     1,679     8.7
Goodwill amortization            169     0.4       169     0.9
                            ________  _______  _______  ______
  
Income (loss) from 
    operations                   869     2.3     1,893     9.8
Interest income & other            -       -        71     0.4
Interest expense                (818)   (2.1)       (9)     - 
                            ________  _______  _______  ______
   
Income (loss) before taxes        51     0.1     1,955    10.1
Provision for income taxes        19     0.0       722     3.7
                            ________  _______  _______  ______
  
Net income (loss) before  
 cumulative effect of a 
 change in accounting 
 principle                        32     0.1    1,233      6.4
  
Cumulative effect of 
  change in accounting 
  principle                   (1,127)   (2.9)     -         - 
                            ________  _______  _______  ______
   
Net income (loss)          $  (1,095)   (2.8)  $ 1,233     6.4
                            ________  _______  _______  ______
                            ________  _______  _______  ______
  
Basic earnings (loss) per share: 
  
  Income (loss) before 
   accounting change       $    0.00           $ 0.12
  Cumulative effect of 
   accounting change           (0.11)               -
                            ________          ________
  Net income (loss)        $   (0.11)       $    0.12
                            ________          ________
                            ________          ________
  
  Basic weighted shares 
   outstanding                10,415           10,415
                            ________          ________
                            ________          ________
  
Diluted earnings (loss) per share: 
  
  Income (loss) before 
   accounting change       $    0.00        $    0.12
  
  Cumulative effect of 
   accounting change           (0.11)               -
                            ________          ________
  Net income (loss)        $   (0.11)       $    0.12
                            ________          ________
                            ________          ________
  
  Diluted weighted 
   shares outstanding         10,457           10,423
                            ________          ________
                            ________          ________
  
Restaurants open at 
 end of period                   36                23
  
Comparable sales growth        (2.1 pct)         (0.2 pct)
CONTACT:  Christopher L. Wettig
          Total Entertainment Restaurant Corp.
          (316) 634-0505