XML 40 R15.htm IDEA: XBRL DOCUMENT v3.20.4
SCHEDULE I: CONDENSED FINANCIAL INFORMATION OF REGISTRANT - STATEMENTS OF CASH FLOWS (Details) - USD ($)
$ in Thousands
 3 Months Ended 12 Months Ended
Dec. 30, 2020
Mar. 25, 2020
Dec. 25, 2019
Mar. 27, 2019
Dec. 30, 2020
Dec. 25, 2019
Dec. 26, 2018
OPERATING ACTIVITIES              
Net income $ (20,314) $ (1,079) $ (2,073) $ 3,607 $ (45,534) $ 24,128 $ 21,948
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:              
Equity-based compensation         5,560 7,505 6,143
Deferred income taxes         (1,356) (6,064) 788
Non-cash interest expense         66 170 72
Other non-cash income         1,937 (338) (78)
Changes in operating assets and liabilities:              
Accounts receivable         1,006 10,726 5,530
Prepaid expenses and other current assets         (5,197) 134 (270)
Accounts payable         4,626 4,248 3,156
Accrued expenses         2,170 9,856 7,979
Other current liabilities         1,752 1,438 860
NET CASH PROVIDED BY OPERATING ACTIVITIES         37,350 89,857 85,395
INVESTING ACTIVITIES              
NET CASH USED IN INVESTING ACTIVITIES         (69,397) (80,686) (86,604)
FINANCING ACTIVITIES              
Proceeds from issuance of Class A common stock sold in equity offerings, net of underwriting discounts, commissions and offering costs         144,997 0 0
Proceeds from stock option exercises         8,033 9,201 5,472
Payments under tax receivable agreement         (6,643) (707) 0
NET CASH PROVIDED BY FINANCING ACTIVITIES         141,821 3,178 4,452
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD   37,099   24,750 37,099 24,750 21,507
CASH AND CASH EQUIVALENTS AT END OF PERIOD 146,873   37,099   146,873 37,099 24,750
Parent Company              
OPERATING ACTIVITIES              
Net income         (42,158) 19,827 15,179
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:              
Equity in net income of subsidiaries         41,152 (19,831) (21,537)
Equity-based compensation         555 279 252
Deferred income taxes         (721) (5,317) 777
Non-cash interest expense         0 151 0
Other non-cash income         1,147 (808) (78)
Changes in operating assets and liabilities:              
Accounts receivable         1 (1) 0
Prepaid expenses and other current assets         161 (71) 0
Due to/from SSE Holdings         (1,254) (5,190) (7,103)
Accounts payable         2 1 0
Accrued expenses         (29) 6,003 5,669
Other current liabilities         0 0 14
NET CASH PROVIDED BY OPERATING ACTIVITIES         (1,144) (4,957) (6,827)
INVESTING ACTIVITIES              
Purchases of LLC Interests from SSE Holdings         (171,180) (29,481) (11,142)
Return of investment in SSE Holdings         0 0 2,053
NET CASH USED IN INVESTING ACTIVITIES         (171,180) (29,481) (9,089)
FINANCING ACTIVITIES              
Proceeds from issuance of Class A common stock sold in equity offerings, net of underwriting discounts, commissions and offering costs         144,861 0 0
Proceeds from issuance of Class A common stock to SSE Holdings upon settlement of equity awards         26,319 29,481 11,142
Proceeds from stock option exercises         8,033 9,201 5,472
Payments under tax receivable agreement         (6,643) (707) 0
NET CASH PROVIDED BY FINANCING ACTIVITIES         172,570 37,975 16,614
INCREASE IN CASH AND CASH EQUIVALENTS         246 3,537 698
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD   $ 9,223   $ 5,686 9,223 5,686 4,988
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 9,469   $ 9,223   $ 9,469 $ 9,223 $ 5,686