XML 17 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 27, 2018
Mar. 28, 2017
Cash flows from operating activities:    
Net income $ 689,000 $ 2,702,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization expense 5,582,000 4,249,000
Amortization of financing fees 33,000 10,000
Stock-based compensation 667,000 498,000
Tax Receivable Agreement liability adjustment 1,473,000 0
Loss on disposal of assets 12,000 12,000
Deferred income taxes (1,981,000) 1,300,000
Deferred rent 25,000 5,000
Changes in assets and liabilities:    
Accounts receivable 103,000 49,000
Inventory 88,000 151,000
Prepaid expenses (69,000) (124,000)
Deposits and other assets (128,000) (121,000)
Accounts payable 1,021,000 962,000
Employee-related accruals 4,017,000 1,984,000
Accrued expenses (1,221,000) (149,000)
Sales taxes payable 296,000 280,000
Net cash provided by operating activities 10,607,000 11,808,000
Cash flows from investing activities:    
Purchase of property and equipment (14,456,000) (6,164,000)
Net cash used in investing activities (14,456,000) (6,164,000)
Cash flows from financing activities:    
Tax distributions to LLC members (64,000) (292,000)
Other distributions to LLC members (21,000) (32,000)
Payments on deemed landlord financing (47,000) (25,000)
Net cash used in financing activities (132,000) (349,000)
Net change in cash and cash equivalents (3,981,000) 5,295,000
Cash and cash equivalents, beginning of period 28,277,000 44,192,000
Cash and cash equivalents, end of period 24,296,000 49,487,000
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash paid for interest 240,000 189,000
NON-CASH FINANCING    
Deemed landlord financing 3,568,000 3,749,000
Unpaid purchase of property and equipment $ 3,717,000 $ 3,262,000