Schedule of Error Corrections and Prior Period Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONSOLIDATED BALANCE SHEETS
|
|
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 (deficit) |
5,375 |
|
(3,586) |
|
1,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
|
Fifty-Two Weeks Ended December 25, 2022 |
(in thousands) |
As Previously Reported |
Adjustment |
As Corrected |
Restaurant revenue |
$ |
1,230,318 |
|
$ |
(129) |
|
$ |
1,230,189 |
|
Franchise and other revenues |
16,993 |
|
(954) |
|
16,039 |
|
Total revenues |
1,266,617 |
|
(1,083) |
|
1,265,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
(77,053) |
|
(1,083) |
|
(78,136) |
|
Net loss |
(77,800) |
|
(1,083) |
|
(78,883) |
|
Net loss per share |
(4.91) |
|
(0.07) |
|
(4.98) |
|
Total comprehensive loss |
(77,835) |
|
(1,083) |
|
(78,918) |
|
|
|
|
|
OTHER NON-GAAP INFORMATION: |
|
|
|
Adjusted EBITDA |
52,789 |
|
(679) |
|
52,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
|
|
Fifty-Two Weeks Ended December 25, 2022 |
(in thousands) |
Retained Earnings/(Accumulated Deficit) |
Total Shareholders' Equity |
As Previously Reported |
|
|
Balance, December 26, 2021 |
$ |
27,196 |
|
$ |
76,974 |
|
Net loss |
(77,800) |
|
(77,800) |
|
Balance, December 25, 2022 |
(50,604) |
|
5,375 |
|
Adjustments |
|
|
Balance, December 26, 2021 |
(2,503) |
|
(2,503) |
|
Net loss |
(1,083) |
|
(1,083) |
|
Balance, December 25, 2022 |
(3,586) |
|
(3,586) |
|
As Corrected |
|
|
Balance, December 26, 2021 |
24,693 |
|
74,471 |
|
Net loss |
(78,883) |
|
(78,883) |
|
Balance, December 25, 2022 |
$ |
(54,190) |
|
$ |
1,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
Fifty-Two Weeks Ended December 25, 2022 |
(in thousands) |
As Previously Reported |
Adjustment |
As Corrected |
Net loss |
$ |
(77,800) |
|
$ |
(1,083) |
|
$ |
(78,883) |
|
|
|
|
|
Gift card breakage |
(14,761) |
|
954 |
|
(13,807) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unearned revenue |
3,906 |
|
129 |
|
4,035 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
|
Fifty-Two Weeks Ended December 26, 2021 |
(in thousands) |
As Previously Reported |
Adjustment |
As Corrected |
Restaurant revenue |
$ |
1,137,733 |
|
$ |
(90) |
|
$ |
1,137,643 |
|
Franchise and other revenues |
7,109 |
|
(351) |
|
6,758 |
|
Total revenues |
1,162,078 |
|
(441) |
|
1,161,637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
(50,154) |
|
(441) |
|
(50,595) |
|
Net loss |
(50,002) |
|
(441) |
|
(50,443) |
|
Net loss per share |
(3.19) |
|
(0.03) |
|
(3.22) |
|
Total comprehensive loss |
(49,997) |
|
(441) |
|
(50,438) |
|
|
|
|
|
OTHER NON-GAAP INFORMATION: |
|
|
|
Adjusted EBITDA |
63,526 |
|
(441) |
|
63,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
|
|
Fifty-Two Weeks Ended December 26, 2021 |
(in thousands) |
Retained Earnings |
Total Shareholders' Equity |
As Previously Reported |
|
|
Balance, December 27, 2020 |
$ |
77,198 |
|
$ |
120,713 |
|
Net loss |
(50,002) |
|
(50,002) |
|
Balance, December 26, 2021 |
27,196 |
|
76,974 |
|
Adjustments |
|
|
Balance, December 27, 2020 |
(2,063) |
|
(2,063) |
|
Net loss |
(441) |
|
(441) |
|
Balance, December 26, 2021 |
(2,503) |
|
(2,503) |
|
As Corrected |
|
|
Balance, December 27, 2020 |
75,135 |
|
118,650 |
|
Net loss |
(50,443) |
|
(50,443) |
|
Balance, December 26, 2021 |
$ |
24,693 |
|
$ |
74,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CORRECTED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
Fifty-Two Weeks Ended December 26, 2021 |
(in thousands) |
As Previously Reported |
Adjustment |
As Corrected |
Net loss |
$ |
(50,002) |
|
$ |
(441) |
|
$ |
(50,443) |
|
|
|
|
|
Gift card breakage |
(5,373) |
|
351 |
|
(5,022) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unearned revenue |
9,449 |
|
90 |
|
9,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|