XML 117 R7.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 25, 2024
Dec. 27, 2023
Cash flows from operating activities:      
Net income $ 26,486 $ 25,684 $ 25,554
Adjustments to reconcile net income to net cash flows provided by operating activities:      
Depreciation and amortization 15,966 15,717 15,235
Stock-based compensation expense 5,396 3,931 2,964
Income tax receivable agreement (income) expense   (20) 103
Fire insurance proceeds for expenses paid and lost profit     327
Loss (gain) on disposition of restaurants   7 (5,034)
Loss on disposal of assets 277 221 192
Gain on recovery of insurance proceeds, property, equipment and expenses, net   (41) (247)
Impairment of property and equipment and ROU assets   123 1,536
Amortization of deferred financing costs 195 197 201
Deferred income taxes, net 1,403 (2,857) 906
Changes in operating assets and liabilities:      
Accounts and other receivables (1,739) 677 (216)
Inventories 128 (27) 531
Prepaid expenses and other current assets (860) 125 (1,972)
Income taxes receivable/ payable (45) 1,695 838
Operating lease assets 19,989 19,133 19,040
Other assets (1,080) (232) (309)
Accounts payable 4,808 (544) (3,965)
Accrued salaries and vacation (2,856) 4,594 459
Accrued insurance 569 (414) 711
Payment related to tax receivable agreement   (399) (350)
Operating lease liabilities (19,287) (19,105) (19,120)
Other accrued expenses and liabilities (1,274) (1,684) 3,304
Net cash flows provided by operating activities 48,076 46,781 40,688
Cash flows from investing activities:      
Proceeds from disposition of restaurants   100 7,722
Proceeds from fire insurance for property and equipment   41 163
Purchase of property and equipment (22,635) (19,081) (21,332)
Net cash flows used in investing activities (22,635) (18,940) (13,447)
Cash flows from financing activities:      
Proceeds from borrowings on revolver and swingline loans 9,000 14,000 39,000
Payments on revolver and swingline loan (29,000) (27,000) (21,000)
Minimum tax withholdings related to net share settlements (737) (440) (243)
Proceeds from issuance of common stock upon exercise of stock options, net of expenses 1,105 1,556 1,171
Payment of obligations under finance leases (223) (207) (158)
Repurchases of common stock (1,842) (20,554) (59,216)
Net cash flows used in financing activities (21,697) (32,645) (40,446)
Increase/(Decrease) in cash and cash equivalents 3,744 (4,804) (13,205)
Cash and cash equivalents, beginning of period 2,484 7,288 20,493
Cash and cash equivalents, end of period 6,228 2,484 7,288
Supplemental cash flow information      
Cash paid during the period for interest 4,381 5,890 4,819
Cash paid during the period for income taxes 9,730 10,351 7,721
Unpaid purchases of property and equipment $ 8,384 3,969 $ 5,098
Unpaid repurchases of common stock and excise tax   $ 204