XML 28 R18.htm IDEA: XBRL DOCUMENT v3.4.0.3
Acquisitions (Details)
3 Months Ended
Feb. 26, 2016
USD ($)
Dec. 31, 2015
USD ($)
Apr. 01, 2015
USD ($)
Restaurant
$ / shares
shares
Mar. 28, 2016
USD ($)
$ / shares
Mar. 30, 2015
USD ($)
Dec. 28, 2015
USD ($)
$ / shares
Business Acquisition [Line Item]            
Common stock, par value (in dollars per share) | $ / shares       $ 0.01   $ 0.01
Fair Value of Assets Acquired and Liabilities Assumed [Abstract]            
Goodwill       $ 11,632,000   $ 11,632,000
Mr. Dourney (CEO) [Member]            
Fair Value of Assets Acquired and Liabilities Assumed [Abstract]            
Gain on settlement $ 100,000          
Hearthstone Associates, LLC [Member]            
Business Acquisition [Line Item]            
Number of restaurants | Restaurant     13      
Common shares issued in Hearthstone merger agreement (in shares) | shares     1,790,993      
Fair value of stock issued in Hearthstone merger agreement     $ 4,700,000      
Common stock, par value (in dollars per share) | $ / shares     $ 0.01      
Fair Value of Assets Acquired and Liabilities Assumed [Abstract]            
Accounts receivable     $ 348,000      
Inventory     134,000      
Prepaid expenses and other current assets     226,000      
Property and equipment     3,857,000      
Intangible assets     3,100,000      
Goodwill     11,435,000      
Other long term assets     154,000      
Total assets     19,254,000      
Accounts payable     1,156,000      
Accrued expenses     777,000      
Long-term debt     10,821,000      
Deferred tax liability     1,835,000      
Total liabilities     14,589,000      
Purchase price     4,665,000      
Amount of goodwill deductible for tax purposes     3,200,000      
Indirect transaction cost related to acquisition     $ 200,000      
Number of shares held back (in shares) | shares     191,939      
Acquired Finite Lived Intangible Assets [Abstract]            
Gross Carrying Amount     $ 3,100,000      
Proforma revenue         $ 21,000,000  
Revenue from the franchise restaurants acquired       $ 4,200,000    
Hearthstone Associates, LLC [Member] | FFCC Notes [Member]            
Business Acquisition [Line Item]            
Repayments of debt   $ 4,300,000        
Excess funds in control account   700,000        
Debt instrument, prepayment fees   $ 40,000        
Cash collateral pledged     5,000,000      
Hearthstone Associates, LLC [Member] | Net Favorable Leases [Member]            
Acquired Finite Lived Intangible Assets [Abstract]            
Gross Carrying Amount     $ 500,000      
Hearthstone Associates, LLC [Member] | Net Favorable Leases [Member] | Minimum [Member]            
Acquired Finite Lived Intangible Assets [Abstract]            
Estimated Lives Useful life     2 years      
Hearthstone Associates, LLC [Member] | Net Favorable Leases [Member] | Maximum [Member]            
Acquired Finite Lived Intangible Assets [Abstract]            
Estimated Lives Useful life     5 years      
Hearthstone Associates, LLC [Member] | Reacquired Franchise Rights (Old Locations) [Member]            
Acquired Finite Lived Intangible Assets [Abstract]            
Estimated Lives Useful life     4 years      
Gross Carrying Amount     $ 1,500,000      
Hearthstone Associates, LLC [Member] | Reacquired Franchise Rights (New Locations) [Member]            
Acquired Finite Lived Intangible Assets [Abstract]            
Estimated Lives Useful life     10 years      
Gross Carrying Amount     $ 1,100,000