XML 34 R4.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF INCOME - USD ($)
$ in Thousands
12 Months Ended
Dec. 25, 2024
Dec. 27, 2023
Dec. 28, 2022
Revenue      
Total revenue $ 473,008 $ 468,664 $ 469,959
Cost of operations      
Food and paper cost 100,725 108,250 117,774
Labor and related expenses 127,179 127,244 130,773
Occupancy and other operating expenses 99,280 101,398 101,543
Gain on recovery of insurance proceeds, lost profits, net   (327)  
Company restaurant expenses 327,184 336,565 350,090
General and administrative expenses 46,270 42,025 39,093
Franchise expenses 42,307 38,404 36,169
Depreciation and amortization 15,717 15,235 14,418
Loss on disposal of assets 221 192 165
Gain on recovery of insurance proceeds, property, equipment and expenses (41) (247)  
Loss (gain) on disposition of restaurants 7 (5,034) (848)
Impairment and closed-store reserves 175 1,732 752
Total expenses 431,840 428,872 439,839
Income from operations 41,168 39,792 30,120
Interest expense, net 5,899 4,811 1,677
Income tax receivable agreement (income) expense (20) 103 (436)
Income before provision for income taxes 35,289 34,878 28,879
Provision for income taxes 9,605 9,324 8,078
Net income $ 25,684 $ 25,554 $ 20,801
Net income per share      
Basic (usd per share) $ 0.86 $ 0.75 $ 0.57
Diluted (usd per share) $ 0.86 $ 0.74 $ 0.57
Weighted-average shares used in computing net income per share      
Basic (shares) 29,850,256 34,253,542 36,350,579
Diluted (shares) 30,034,978 34,374,706 36,575,904
Company-operated restaurant revenue      
Revenue      
Total revenue $ 396,260 $ 398,437 $ 403,218
Franchise revenue      
Revenue      
Total revenue 45,561 41,002 38,225
Franchise advertising fee revenue      
Revenue      
Total revenue $ 31,187 $ 29,225 $ 28,516