XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 3 Months Ended
Mar. 30, 2025
Mar. 31, 2024
Cash flows from operating activities:    
Net income (loss) $ 85 $ (2,673)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation expense 3,721 3,011
Noncash lease expense 5,798 6,191
Deferred income tax 0 1
Stock-based compensation expense 1,548 1,771
Asset impairment, loss on disposal of property and equipment and shop closures 400 474
Loss on Franchise Growth Acceleration Initiative activities 35 133
Loss on extinguishment of debt 0 2,376
Other operating activities 52 77
Changes in operating assets and liabilities:    
Accounts receivable, net (739) (441)
Inventories 242 (33)
Prepaid expenses and other assets 426 (515)
Accounts payable (132) (151)
Operating lease liabilities (6,454) (7,254)
Accrued expenses and other liabilities 3,647 (2,274)
Net cash provided by operating activities: 8,629 693
Cash flows from investing activities:    
Purchases of property and equipment (4,993) (3,963)
Proceeds from sale of refranchised shops and other assets 0 227
Other investing activities 68 0
Net cash used in investing activities: (4,925) (3,736)
Cash flows from financing activities:    
Payment of debt issuance costs 0 (345)
Proceeds from exercise of warrants 358 1,309
Employee taxes on certain stock-based payment arrangements (119) (980)
Distributions to non-controlling interest (222) (179)
Treasury Stock repurchase (1,128) 0
Net cash used in financing activities: (611) (18,022)
Net change in cash and cash equivalents and restricted cash 3,093 (21,065)
Cash and cash equivalents and restricted cash at beginning of period 12,478 34,537
Cash and cash equivalents and restricted cash at end of period 15,571 13,472
Supplemental cash flow information:    
Income taxes paid 0 12
Interest paid 126 359
Supplemental non-cash investing and financing activities:    
Unpaid liability for purchases of property and equipment 928 909
Unpaid liability for employee taxes on certain stock-based payment arrangements 117 328
Revolving Credit Facility - WinTrust Bank    
Cash flows from financing activities:    
Borrowings under Revolving Facility 3,000 7,000
Repayments of Credit Facilities and Term Loan (2,500) (2,000)
Term Loan    
Cash flows from financing activities:    
Repayments of Credit Facilities and Term Loan $ 0 $ (22,827)