XML 18 R4.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Comprehensive Income (Loss) - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Dec. 29, 2015
Jun. 30, 2015
Jan. 03, 2017
Dec. 30, 2014
Successor [Member]        
Revenue:        
Company restaurant sales $ 206,939   $ 434,064  
Franchise revenue 7,328   15,676  
Franchise sublease income 1,183   2,343  
Total revenue 215,450   452,083  
Restaurant operating expenses:        
Food and paper costs 59,263   120,116  
Labor and related expenses 61,448   135,725  
Occupancy and other operating expenses 43,191   88,908  
General and administrative 17,501   37,220  
Depreciation and amortization 11,276   23,129  
Occupancy and other - franchise subleases 1,140   2,207  
Pre-opening costs 366   731  
Impairment of long-lived assets 0   0  
Restaurant closure charges, net 2,015   435  
Loss (gain) on disposal of assets 3   312  
Total operating expenses 196,203   408,783  
Income from operations 19,247   43,300  
Other expense, net:        
Interest expense 3,652   6,327  
Other income (220)   0  
Transaction-related costs 12,972   731  
Debt modification costs 78   0  
Change in fair value of warrant liability 0   0  
Total other expense, net 16,482   7,058  
Income (loss) from operations before provision for income taxes 2,765   36,242  
Provision for income taxes 112   15,329  
Net income (loss) 2,653   20,913  
Other comprehensive income (loss):        
Change in fair value of interest rate cap, net of tax 0   172  
Reclassification of interest rate cap amortization included in net income (loss) 0   0  
Total other comprehensive income (loss), net 0   172  
Comprehensive income (loss) $ 2,653   $ 21,085  
Earnings (loss) per share:        
Basic (in dollars per share) $ 0.07   $ 0.54  
Diluted (in dollars per share) $ 0.07   $ 0.53  
Weighted-average shares outstanding:        
Basic (in shares) 38,802,425   38,725,541  
Diluted (in shares) 40,249,993   39,274,649  
Predecessor [Member]        
Revenue:        
Company restaurant sales   $ 200,676   $ 380,800
Franchise revenue   6,693   12,973
Franchise sublease income   1,183   2,251
Total revenue   208,552   396,024
Restaurant operating expenses:        
Food and paper costs   57,447   110,708
Labor and related expenses   61,120   116,920
Occupancy and other operating expenses   43,611   82,021
General and administrative   14,850   28,136
Depreciation and amortization   8,252   18,752
Occupancy and other - franchise subleases   1,109   2,145
Pre-opening costs   276   462
Impairment of long-lived assets   0   9,617
Restaurant closure charges, net   94   82
Loss (gain) on disposal of assets   99   (151)
Total operating expenses   186,858   368,692
Income from operations   21,694   27,332
Other expense, net:        
Interest expense   11,491   30,895
Other income   0   0
Transaction-related costs   7,255   1,936
Debt modification costs   139   1,241
Change in fair value of warrant liability   (35)   1,417
Total other expense, net   18,850   35,489
Income (loss) from operations before provision for income taxes   2,844   (8,157)
Provision for income taxes   740   1,098
Net income (loss)   2,104   (9,255)
Other comprehensive income (loss):        
Change in fair value of interest rate cap, net of tax   (24)   (125)
Reclassification of interest rate cap amortization included in net income (loss)   58   19
Total other comprehensive income (loss), net   34   (106)
Comprehensive income (loss)   $ 2,138   $ (9,361)
Earnings (loss) per share:        
Basic (in dollars per share)   $ 0.38   $ (2.37)
Diluted (in dollars per share)   $ 0.37   $ (2.37)
Weighted-average shares outstanding:        
Basic (in shares)   5,492,417   3,907,835
Diluted (in shares)   5,610,859   3,907,835