XML 53 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 29, 2014
Dec. 30, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net loss $ (16,625)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ (11,444)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ (4,441)us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Adjustments to reconcile net loss to net cash used in operating activities      
Depreciation and amortization 2,394us-gaap_DepreciationAndAmortization 2,724us-gaap_DepreciationAndAmortization 3,613us-gaap_DepreciationAndAmortization
Debt issuance amortization 446cosi_AmortizedDebtIssuanceExpense 0cosi_AmortizedDebtIssuanceExpense 0cosi_AmortizedDebtIssuanceExpense
Gain on sale of assets (50)us-gaap_GainLossOnDispositionOfIntangibleAssets (34)us-gaap_GainLossOnDispositionOfIntangibleAssets 0us-gaap_GainLossOnDispositionOfIntangibleAssets
Non-cash portion of asset impairments and disposals 374us-gaap_OtherAssetImpairmentCharges 1,122us-gaap_OtherAssetImpairmentCharges 424us-gaap_OtherAssetImpairmentCharges
Provision for bad debts 226us-gaap_ProvisionForDoubtfulAccounts 491us-gaap_ProvisionForDoubtfulAccounts 46us-gaap_ProvisionForDoubtfulAccounts
Lease termination reserve (249)cosi_LeaseTerminationAccrual (64)cosi_LeaseTerminationAccrual (30)cosi_LeaseTerminationAccrual
Stock-based compensation expense 509us-gaap_ShareBasedCompensation 128us-gaap_ShareBasedCompensation 399us-gaap_ShareBasedCompensation
Interest expense paid in kind 470us-gaap_PaidInKindInterest 0us-gaap_PaidInKindInterest 0us-gaap_PaidInKindInterest
Changes in operating assets and liabilities:      
Accounts receivable (213)us-gaap_IncreaseDecreaseInAccountsReceivable 600us-gaap_IncreaseDecreaseInAccountsReceivable (683)us-gaap_IncreaseDecreaseInAccountsReceivable
Notes receivable 0us-gaap_IncreaseDecreaseInNotesReceivableCurrent 36us-gaap_IncreaseDecreaseInNotesReceivableCurrent 175us-gaap_IncreaseDecreaseInNotesReceivableCurrent
Inventories (46)us-gaap_IncreaseDecreaseInInventories 115us-gaap_IncreaseDecreaseInInventories (176)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets 69us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 272us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (140)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets 101us-gaap_IncreaseDecreaseInOtherOperatingAssets (28)us-gaap_IncreaseDecreaseInOtherOperatingAssets 26us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable and accrued expenses (888)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (771)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (1,319)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred franchise revenue 206us-gaap_IncreaseDecreaseInDeferredRevenue (35)us-gaap_IncreaseDecreaseInDeferredRevenue (175)us-gaap_IncreaseDecreaseInDeferredRevenue
Other liabilities (671)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (406)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (674)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash used in operating activities (13,947)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (7,294)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (2,955)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:      
Capital expenditures (1,880)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (2,142)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,409)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of assets 72us-gaap_ProceedsFromSaleOfOtherAssets1 40us-gaap_ProceedsFromSaleOfOtherAssets1 0us-gaap_ProceedsFromSaleOfOtherAssets1
Net cash used in investing activities (1,808)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (2,102)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (1,409)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:      
Proceeds from issuance of long-term debt 7,500us-gaap_ProceedsFromIssuanceOfLongTermDebt 0us-gaap_ProceedsFromIssuanceOfLongTermDebt 0us-gaap_ProceedsFromIssuanceOfLongTermDebt
Proceeds from issuance of common stock 24,473us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock 12,780us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from the issuance of warrants 11us-gaap_ProceedsFromIssuanceOfWarrants 0us-gaap_ProceedsFromIssuanceOfWarrants 0us-gaap_ProceedsFromIssuanceOfWarrants
Long-term debt issuance costs (403)us-gaap_PaymentsOfDebtIssuanceCosts 0us-gaap_PaymentsOfDebtIssuanceCosts 0us-gaap_PaymentsOfDebtIssuanceCosts
Common stock issuance costs (287)us-gaap_PaymentsOfStockIssuanceCosts 0us-gaap_PaymentsOfStockIssuanceCosts (221)us-gaap_PaymentsOfStockIssuanceCosts
Net cash provided by financing activities 31,294us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 0us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 12,559us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net increase / (decrease) increase in cash and cash equivalents 15,539us-gaap_NetCashProvidedByUsedInContinuingOperations (9,396)us-gaap_NetCashProvidedByUsedInContinuingOperations 8,195us-gaap_NetCashProvidedByUsedInContinuingOperations
Cash and cash equivalents, beginning of year 6,021us-gaap_CashAndCashEquivalentsAtCarryingValue 15,417us-gaap_CashAndCashEquivalentsAtCarryingValue 7,222us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of year 21,560us-gaap_CashAndCashEquivalentsAtCarryingValue 6,021us-gaap_CashAndCashEquivalentsAtCarryingValue 15,417us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid for:      
Corporate franchise and income taxes $ 376cosi_CorporateFranchiseAndIncomeTaxes $ 138cosi_CorporateFranchiseAndIncomeTaxes $ 154cosi_CorporateFranchiseAndIncomeTaxes