v3.21.2
RESTAURANT ACQUISITIONS (Tables)
9 Months Ended
Oct. 03, 2021
VIBS Transaction  
Restaurant acquisitions  
Schedule of allocation of assets acquired and liabilities assumed

(in thousands)

Assets acquired:

Current assets

$

708

Property, plant, equipment and leasehold improvements, net

5,101

Owned properties

3,148

Franchise agreements

10,602

Identifiable intangible assets

2,645

Operating lease right-of-use assets

14,723

Total identifiable assets acquired

36,927

Liabilities assumed:

Deferred royalty revenue

(327)

Other current liabilities

(772)

Supply chain adjustment

(117)

Gift card and loyalty liability

(1,186)

Lease liabilities

(17,220)

Deferred tax liability

(1,111)

Net assets acquired

16,194

Gain on bargain purchase

(3,203)

Total consideration transferred

$

12,991

Schedule of pro forma information

Three Months Ended

Nine Months Ended

October 3, 2021

September 27, 2020

October 3, 2021

September 27, 2020

(in thousands)

Pro forma revenues

$

59,340

$

46,242

$

167,041

$

118,692

Pro forma net income attributable to shareholders

$

5,197

$

813

$

24,149

$

9,209

Basic pro forma net income per share attributable to shareholders

$

0.50

$

0.09

$

2.51

$

1.01

Diluted pro forma net income per share attributable to shareholders

$

0.50

$

0.09

$

2.48

$

1.01

Famous Daves Restaurants Acquired  
Restaurant acquisitions  
Schedule of allocation of assets acquired and liabilities assumed

(in thousands)

Assets acquired:

Property, plant, equipment and leasehold improvements, net

$

641

Operating lease right-of-use assets

4,616

Total identifiable assets acquired

5,257

Liabilities assumed:

Gift card liability

(16)

Lease liabilities

(4,610)

Net assets acquired

631

Goodwill

469

Total consideration transferred

$

1,100