XML 15 R2.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Jun. 30, 2018
Dec. 30, 2017
Current assets    
Cash and cash equivalents $ 3,147 $ 4,063
Accounts receivable, net 4,484 4,567
Prepaid expenses and other current assets 3,262 4,334
Advertising fund assets, restricted 3,474 2,944
Total current assets 14,367 15,908
Property and equipment, net 6,328 5,826
Goodwill 49,655 46,557
Trademarks 32,700 32,700
Other non-current assets 6,122 3,278
Total assets 124,072 119,836
Current liabilities    
Accounts payable 1,898 1,752
Other current liabilities 10,646 10,929
Current portion of debt 5,000 3,500
Advertising fund liabilities 3,474 2,944
Total current liabilities 21,018 19,125
Long-term debt, net 214,569 129,841
Deferred revenues, net of current 21,362 21,226
Deferred income tax liabilities, net 5,763 5,920
Other non-current liabilities 2,057 2,142
Total liabilities 264,769 178,254
Commitments and contingencies (see Note 7)
Stockholders' deficit    
Common stock, $0.01 par value; 100,000,000 shares authorized; 29,271,543 and 29,092,669 shares issued and outstanding as of June 30, 2018 and December 30, 2017, respectively 293 291
Additional paid-in-capital 38 262
Accumulated deficit (141,028) (58,971)
Total stockholders' deficit (140,697) (58,418)
Total liabilities and stockholders' deficit 124,072 119,836
Customer Relationships [Member]    
Customer relationships, net $ 14,900 $ 15,567