Schedule of Revisions to Previously Issued Consolidated Financial Statements |
The following tables reflect the effects of the correction on all affected line items of the Company's previously reported Condensed Consolidated Financial Statements presented in this Form 10-Q:
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
|
|
December 25, 2022 |
(in thousands) |
As Previously Reported |
Adjustment |
As Corrected |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unearned revenue |
$ |
43,358 |
|
$ |
3,586 |
|
$ |
46,944 |
|
|
|
|
|
Total current liabilities |
216,627 |
|
3,586 |
|
220,213 |
|
|
|
|
|
|
|
|
|
Total liabilities |
826,770 |
|
3,586 |
|
830,356 |
|
Accumulated deficit |
(50,604) |
|
(3,586) |
|
(54,190) |
|
Total stockholders' equity |
5,375 |
|
(3,586) |
|
1,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (unaudited)
|
|
Twelve Weeks Ended July 10, 2022 |
Twenty-Eight Weeks Ended July 10, 2022 |
(in thousands, except per share amounts) |
As Previously Reported |
Adjustment |
As Corrected |
As Previously Reported |
Adjustment |
As Corrected |
Restaurant revenue |
$ |
288,657 |
|
$ |
(36) |
|
$ |
288,621 |
|
$ |
669,269 |
|
$ |
(51) |
|
$ |
669,218 |
|
Franchise and other revenues |
5,433 |
|
2 |
|
5,435 |
|
20,371 |
|
(459) |
|
19,912 |
|
Total revenues |
294,090 |
|
(34) |
|
294,056 |
|
689,640 |
|
(510) |
|
689,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
(17,498) |
|
(34) |
|
(17,532) |
|
(20,541) |
|
(510) |
|
(21,051) |
|
Net loss |
(17,932) |
|
(34) |
|
(17,966) |
|
(21,037) |
|
(510) |
|
(21,547) |
|
Net loss per share |
(1.13) |
|
— |
|
(1.13) |
|
(1.33) |
|
(0.04) |
|
(1.37) |
|
Total comprehensive loss |
(17,950) |
|
(34) |
|
(17,984) |
|
(21,044) |
|
(510) |
|
(21,554) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (unaudited)
|
|
Sixteen Weeks Ended April 16, 2023 |
(in thousands) |
Accumulated Deficit |
Total Shareholders' Equity |
As Previously Reported |
|
|
Balance, December 25, 2022 |
$ |
(50,604) |
|
$ |
5,375 |
|
Net loss |
(3,100) |
|
(3,100) |
|
Balance, April 16, 2023 |
(53,704) |
|
4,686 |
|
Adjustments |
|
|
Balance, December 25, 2022 |
(3,586) |
|
(3,586) |
|
Net loss |
(156) |
|
(156) |
|
Balance, April 16, 2023 |
(3,741) |
|
(3,741) |
|
As Corrected |
|
|
Balance, December 25, 2022 |
(54,190) |
|
1,789 |
|
Net loss |
(3,256) |
|
(3,256) |
|
Balance, April 16, 2023 |
$ |
(57,445) |
|
$ |
945 |
|
|
|
|
|
|
|
|
|
|
CORRECTED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (unaudited)
|
|
Twenty-Eight Weeks Ended July 10, 2022 |
(in thousands) |
Retained Earnings/ (Accumulated Deficit) |
Total Shareholders' Equity |
As Previously Reported |
|
|
Balance, December 26, 2021 |
$ |
27,196 |
|
$ |
76,974 |
|
Net loss |
(3,105) |
|
(3,105) |
|
Balance, April 17, 2022 |
24,091 |
|
76,857 |
|
Adjustments |
|
|
Balance, December 26, 2021 |
(2,503) |
|
(2,503) |
|
Net loss |
(476) |
|
(476) |
|
Balance, April 17, 2022 |
(2,979) |
|
(2,979) |
|
As Corrected |
|
|
Balance, December 26, 2021 |
24,693 |
|
74,471 |
|
Net loss |
(3,581) |
|
(3,581) |
|
Balance, April 17, 2022 |
21,112 |
|
73,878 |
|
|
|
|
As Previously Reported |
|
|
Balance, April 17, 2022 |
24,091 |
|
76,857 |
|
Net loss |
(17,932) |
|
(17,932) |
|
Balance, July 10, 2022 |
6,159 |
|
61,575 |
|
Adjustments |
|
|
Balance, April 17, 2022 |
(2,979) |
|
(2,979) |
|
Net loss |
(34) |
|
(34) |
|
Balance, July 10, 2022 |
(3,013) |
|
(3,013) |
|
As Corrected |
|
|
Balance, April 17, 2022 |
21,112 |
|
73,878 |
|
Net loss |
(17,966) |
|
(17,966) |
|
Balance, July 10, 2022 |
$ |
3,146 |
|
$ |
58,562 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
|
|
Twenty-Eight Weeks Ended July 10, 2022 |
(in thousands) |
As Previously Reported |
Adjustment |
As Corrected |
Net income (loss) |
$ |
(21,037) |
|
$ |
(510) |
|
$ |
(21,547) |
|
|
|
|
|
Gift card breakage |
(8,099) |
|
459 |
|
(7,640) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unearned revenue |
(8,283) |
|
51 |
|
(8,232) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|