XML 38 R8.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 25, 2024
Dec. 27, 2023
Dec. 28, 2022
Cash flows from operating activities:      
Net income $ 25,684 $ 25,554 $ 20,801
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation and amortization 15,717 15,235 14,418
Stock-based compensation expense 3,931 2,964 3,491
Income tax receivable agreement expense (20) 103 (436)
Fire insurance proceeds for expenses paid and lost profit   327  
Loss (gain) on disposition of restaurants 7 (5,034) (848)
Loss on disposal of assets 221 192 165
Gain on recovery of insurance proceeds, property, equipment and expenses, net (41) (247)  
Impairment of property and equipment 123 1,536 481
Amortization of deferred financing costs 197 201 340
Deferred income taxes, net (2,857) 906 4,600
Changes in operating assets and liabilities:      
Accounts and other receivables 677 (216) 3,323
Inventories (27) 531 (125)
Prepaid expenses and other current assets 125 (1,972) 71
Income taxes receivable/ payable 1,695 838 (1,657)
Operating lease assets 19,133 19,040 19,427
Other assets (232) (309) (240)
Accounts payable (544) (3,965) 3,977
Accrued salaries and vacation 4,594 459 (2,667)
Accrued insurance (414) 711 (73)
Payment related to tax receivable agreement (399) (350) (430)
Operating lease liabilities (19,105) (19,120) (19,780)
Other accrued expenses and liabilities (1,684) 3,304 (6,289)
Net cash flows provided by operating activities 46,781 40,688 38,549
Cash flows from investing activities:      
Proceeds from disposition of restaurants 100 7,722 1,002
Proceeds from fire insurance for property and equipment 41 163  
Purchase of property and equipment (19,081) (21,332) (19,917)
Net cash flows used in investing activities (18,940) (13,447) (18,915)
Cash flows from financing activities:      
Proceeds from borrowings on revolver and swingline loans 14,000 39,000 46,000
Payments on revolver and swingline loan (27,000) (21,000) (20,000)
Minimum tax withholdings related to net share settlements (440) (243) (322)
Common stock dividends paid     (55,574)
Proceeds from issuance of common stock upon exercise of stock options, net of expenses 1,556 1,171 1,713
Payment of obligations under finance leases (207) (158) (162)
Deferred financing costs for revolver loan     (842)
Repurchases of common stock (20,554) (59,216)  
Net cash flows used in financing activities (32,645) (40,446) (29,187)
Decrease in cash and cash equivalents (4,804) (13,205) (9,553)
Cash and cash equivalents, beginning of period 7,288 20,493 30,046
Cash and cash equivalents, end of period 2,484 7,288 20,493
Supplemental cash flow information      
Cash paid during the period for interest 5,890 4,819 1,450
Cash paid during the period for income taxes 10,351 7,721 5,100
Unpaid purchases of property and equipment 3,969 $ 5,098 $ 1,333
Unpaid repurchases of common stock and excise tax $ 204