XML 42 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Basis of Presentation Disclosure - New Accounting Pronouncements (Details) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2018
Jul. 01, 2017
Jun. 30, 2018
Jul. 01, 2017
May 01, 2018
Apr. 16, 2018
Feb. 19, 2018
Dec. 30, 2017
New Accounting Pronouncements or Change in Accounting Principle [Line Items]                
Cash and cash equivalents $ 3,147   $ 3,147         $ 4,063
Accounts receivable, net 4,484   4,484         4,567
Prepaid expenses and other current assets 3,262   3,262         4,334
Advertising fund assets, restricted 3,474   3,474         2,944
Total current assets 14,367   14,367         15,908
Property and equipment, net 6,328   6,328         5,826
Goodwill 49,655   49,655   $ 1,309 $ 458 $ 1,331 46,557
Trademarks 32,700   32,700         32,700
Other non-current assets 6,122   6,122         3,278
Total assets 124,072   124,072         119,836
Accounts payable 1,898   1,898         1,752
Other current liabilities 10,646   10,646         10,929
Current portion of debt 5,000   5,000         3,500
Advertising fund liabilities 3,474   3,474         2,944
Total current liabilities 21,018   21,018         19,125
Long-term debt, net 214,569   214,569         129,841
Deferred revenues, net of current 21,362   21,362         21,226
Deferred income tax liabilities, net 5,763   5,763         5,920
Other non-current liabilities 2,057   2,057         2,142
Total liabilities 264,769   264,769         178,254
Common stock 293   293         291
Additional paid-in-capital 38   38         262
Accumulated deficit (141,028)   (141,028)         (58,971)
Total stockholders' deficit (140,697)   (140,697)         (58,418)
Total liabilities and stockholders' deficit 124,072   124,072         119,836
Royalty revenue, franchise fees and other 17,204 $ 15,267 34,985 $ 32,863        
Advertising fees and related income 8,355 7,466 16,960 14,734        
Company-owned restaurant sales 11,478 8,845 22,481 17,391        
Total revenue 37,037 31,578 74,426 64,988        
Cost of sales (1) [1] 7,745 6,867 15,142 13,467        
Advertising expenses 8,209 7,574 16,852 16,857        
Selling, general and administrative 10,078 8,180 20,911 16,427        
Total costs and expenses 27,111 23,392 54,934 48,277        
Operating income 9,926 8,186 19,492 16,711        
Interest expense, net 2,342 1,307 4,078 2,606        
Income before income tax expense (7,584) (6,879) (15,414) (14,105)        
Income tax expense 745 1,972 2,407 2,941        
Net income $ 6,839 $ 4,907 $ 13,007 $ 11,164        
Basic (in usd per share) $ 0.23 $ 0.17 $ 0.45 $ 0.39        
Diluted (in usd per share) $ 0.23 $ 0.17 $ 0.44 $ 0.38        
Depreciation and amortization $ 1,079 $ 771 $ 2,029 $ 1,526        
Deferred income taxes     (157) (506)        
Stock-based compensation expense     1,256 541        
Amortization of debt issuance costs     175 146        
Accounts receivable     83 (619)        
Prepaid expenses and other assets     (211) (568)        
Advertising fund assets and liabilities, net     189 (121)        
Accounts payable and other current liabilities     909 (2,281)        
Deferred revenue     351 1,366        
Other non-current liabilities     (86) (83)        
Cash provided by operating activities     17,545 10,565        
Purchases of property and equipment     (1,311) (1,301)        
Cash used in investing activities     (7,307) (1,301)        
Proceeds from exercise of stock options     455 1,062        
Repayments of long-term debt     (143,750) (9,750)        
Cash used in financing activities     (10,965) (8,688)        
Net change in cash, cash equivalents, and restricted cash     (727) 576        
Cash, cash equivalents, and restricted cash at beginning of period     6,392 5,693        
Cash, cash equivalents, and restricted cash at end of period 5,665 6,269 5,665 6,269        
Customer Relationships [Member]                
New Accounting Pronouncements or Change in Accounting Principle [Line Items]                
Customer relationships, net $ 14,900   $ 14,900         15,567
Accounting Standards Update 2014-09 [Member]                
New Accounting Pronouncements or Change in Accounting Principle [Line Items]                
Cash and cash equivalents               0
Accounts receivable, net               0
Prepaid expenses and other current assets               0
Advertising fund assets, restricted               0
Total current assets               0
Property and equipment, net               0
Goodwill               0
Trademarks               0
Customer relationships, net               0
Other non-current assets               0
Total assets               0
Accounts payable               0
Other current liabilities               246
Current portion of debt               0
Advertising fund liabilities               0
Total current liabilities               246
Long-term debt, net               0
Deferred revenues, net of current               12,799
Deferred income tax liabilities, net               (2,879)
Other non-current liabilities               0
Total liabilities               10,166
Common stock               0
Additional paid-in-capital               0
Accumulated deficit               (10,166)
Total stockholders' deficit               (10,166)
Total liabilities and stockholders' deficit               0
Net income       (631)        
Depreciation and amortization       0        
Deferred income taxes       (357)        
Stock-based compensation expense       0        
Amortization of debt issuance costs       0        
Accounts receivable       0        
Prepaid expenses and other assets       0        
Advertising fund assets and liabilities, net       0        
Accounts payable and other current liabilities       0        
Deferred revenue       988        
Other non-current liabilities       0        
Cash provided by operating activities       0        
Purchases of property and equipment       0        
Cash used in investing activities       0        
Proceeds from exercise of stock options       0        
Repayments of long-term debt       0        
Cash used in financing activities       0        
Net change in cash, cash equivalents, and restricted cash       0        
Cash, cash equivalents, and restricted cash at beginning of period              
Cash, cash equivalents, and restricted cash at end of period            
Accounting Standards Update 2016-18 [Member]                
New Accounting Pronouncements or Change in Accounting Principle [Line Items]                
Net income       0        
Depreciation and amortization       0        
Deferred income taxes       0        
Stock-based compensation expense       0        
Amortization of debt issuance costs       0        
Accounts receivable       0        
Prepaid expenses and other assets       0        
Advertising fund assets and liabilities, net       (121)        
Accounts payable and other current liabilities       0        
Deferred revenue       0        
Other non-current liabilities       0        
Cash provided by operating activities       (121)        
Purchases of property and equipment       0        
Cash used in investing activities       0        
Proceeds from exercise of stock options       0        
Repayments of long-term debt       0        
Cash used in financing activities       0        
Net change in cash, cash equivalents, and restricted cash       (121)        
Cash, cash equivalents, and restricted cash at beginning of period       1,943        
Cash, cash equivalents, and restricted cash at end of period   1,822   1,822        
Franchise Revenue [Member] | Accounting Standards Update 2014-09 [Member]                
New Accounting Pronouncements or Change in Accounting Principle [Line Items]                
Royalty revenue, franchise fees and other   (560)   (987)        
Advertising fees and related income   0   0        
Company-owned restaurant sales   0   0        
Total revenue   (560)   (987)        
Cost of sales (1) [1]   0   0        
Advertising expenses   0   0        
Selling, general and administrative   0   0        
Depreciation and amortization   0   0        
Total costs and expenses   0   0        
Operating income   (560)   (987)        
Interest expense, net   0   0        
Income before income tax expense   (560)   (987)        
Income tax expense   (202)   (356)        
Net income   $ (358)   $ (631)        
Basic (in usd per share)   $ (0.01)   $ (0.02)        
Diluted (in usd per share)   $ (0.01)   $ (0.02)        
Franchise Advertising Fund Income [Member] | Accounting Standards Update 2014-09 [Member]                
New Accounting Pronouncements or Change in Accounting Principle [Line Items]                
Royalty revenue, franchise fees and other   $ 0   $ 0        
Advertising fees and related income   7,466   14,734        
Company-owned restaurant sales   0   0        
Total revenue   7,466   14,734        
Cost of sales (1) [1]   0   0        
Advertising expenses   7,574   16,857        
Selling, general and administrative   (108)   (2,123)        
Depreciation and amortization   0   0        
Total costs and expenses   7,466   14,734        
Operating income   0   0        
Interest expense, net   0   0        
Income before income tax expense   0   0        
Income tax expense   0   0        
Net income   $ 0   $ 0        
Basic (in usd per share)   $ 0.00   $ 0.00        
Diluted (in usd per share)   $ 0.00   $ 0.00        
Scenario, Previously Reported [Member]                
New Accounting Pronouncements or Change in Accounting Principle [Line Items]                
Cash and cash equivalents               4,063
Accounts receivable, net               4,567
Prepaid expenses and other current assets               4,334
Advertising fund assets, restricted               2,944
Total current assets               15,908
Property and equipment, net               5,826
Goodwill               46,557
Trademarks               32,700
Other non-current assets               3,278
Total assets               119,836
Accounts payable               1,752
Other current liabilities               10,683
Current portion of debt               3,500
Advertising fund liabilities               2,944
Total current liabilities               18,879
Long-term debt, net               129,841
Deferred revenues, net of current               8,427
Deferred income tax liabilities, net               8,799
Other non-current liabilities               2,142
Total liabilities               168,088
Common stock               291
Additional paid-in-capital               262
Accumulated deficit               (48,805)
Total stockholders' deficit               (48,252)
Total liabilities and stockholders' deficit               119,836
Royalty revenue, franchise fees and other   $ 15,827   $ 33,850        
Advertising fees and related income   0   0        
Company-owned restaurant sales   8,845   17,391        
Total revenue   24,672   51,241        
Cost of sales (1) [1]   6,867   13,467        
Advertising expenses   0   0        
Selling, general and administrative   8,288   18,550        
Depreciation and amortization   771   1,526        
Total costs and expenses   15,926   33,543        
Operating income   8,746   17,698        
Interest expense, net   1,307   2,606        
Income before income tax expense   7,439   15,092        
Income tax expense   2,174   3,297        
Net income   $ 5,265   $ 11,795        
Basic (in usd per share)   $ 0.18   $ 0.41        
Diluted (in usd per share)   $ 0.18   $ 0.40        
Depreciation and amortization       $ 1,526        
Deferred income taxes       (149)        
Stock-based compensation expense       541        
Amortization of debt issuance costs       146        
Accounts receivable       (619)        
Prepaid expenses and other assets       (568)        
Advertising fund assets and liabilities, net       0        
Accounts payable and other current liabilities       (2,281)        
Deferred revenue       378        
Other non-current liabilities       (83)        
Cash provided by operating activities       10,686        
Purchases of property and equipment       (1,301)        
Cash used in investing activities       (1,301)        
Proceeds from exercise of stock options       1,062        
Repayments of long-term debt       (9,750)        
Cash used in financing activities       (8,688)        
Net change in cash, cash equivalents, and restricted cash       697        
Cash, cash equivalents, and restricted cash at beginning of period       3,750        
Cash, cash equivalents, and restricted cash at end of period   $ 4,447   $ 4,447        
Scenario, Previously Reported [Member] | Customer Relationships [Member]                
New Accounting Pronouncements or Change in Accounting Principle [Line Items]                
Customer relationships, net               $ 15,567
[1] Cost of sales excludes depreciation and amortization, which are presented separately, and includes advertising expenses incurred at company-owned restaurants.