XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
$ in Thousands
Total
Class A Shares
Class B Shares
Class A par value
Class B par value
Additional paid-in capital
Total Common Stock
Preferred Stock Shares
Preferred Stock Par Value
Additional paid-in capital
Total Preferred Stock
Non- controlling interest
Accumulated deficit
Beginning balance (in shares) at Dec. 29, 2019   11,860,299 0         0          
Beginning balance, value at Dec. 29, 2019 $ 5,378     $ 1 $ 0 $ 11,413 $ 11,414   $ 0 $ 0 $ 0 $ 0 $ (6,036)
Net loss (7,189)                       (7,189)
Issuance of common stock in lieu of cash directors' fees payable (in shares)   65,965                      
Issuance of common stock in lieu of cash directors’ fees payable 240         240 240            
Issuance of preferred stock (in shares)               360,000          
Issuance of preferred stock 6,033                 6,033 6,033    
Exchange of original Series B preferred stock for newly issued Series B preferred stock (in shares)               60,677          
Exchange of original Series B preferred stock for newly issued Series B preferred stock 1,224                 1,224 1,224    
Exchange of Series A preferred stock for newly issued Series B preferred stock (in shares)               74,449          
Exchange of Series A preferred stock for newly issued Series B preferred stock 1,861                 1,861 1,861    
Exchange of Series A-1 preferred stock for newly issued Series B preferred stock (in shares)               168,001          
Exchange of Series A-1 preferred stock for newly issued Series B preferred stock 4,200                 4,200 4,200    
Share-based compensation 61         61 61            
Extinguishment of derivative liability (887)         (887) (887)            
Grant of warrants to purchase stock 2,258         2,258 2,258            
Repurchase of warrants (330)         (330) (330)            
Dividends declared on Series B preferred stock (277)                 (277) (277)    
Correction of recorded conversion rights associated with Series A-1 preferred shares (90)         (90) (90)            
Ending balance (in shares) at Sep. 27, 2020   11,926,264 0         663,127          
Ending balance, value at Sep. 27, 2020 12,482     1 0 12,665 12,666   0 13,041 13,041 0 (13,225)
Beginning balance (in shares) at Jun. 28, 2020   11,894,895 0         0          
Beginning balance, value at Jun. 28, 2020 (3,588)     1 0 9,068 9,069   0 0 0 0 (12,657)
Net loss (568)                       (568)
Issuance of common stock in lieu of cash directors' fees payable (in shares)   31,369                      
Issuance of common stock in lieu of cash directors’ fees payable 105         105 105            
Issuance of preferred stock (in shares)               360,000          
Issuance of preferred stock 6,033                 6,033 6,033    
Exchange of original Series B preferred stock for newly issued Series B preferred stock (in shares)               60,677          
Exchange of original Series B preferred stock for newly issued Series B preferred stock 1,224                 1,224 1,224    
Exchange of Series A preferred stock for newly issued Series B preferred stock (in shares)               74,449          
Exchange of Series A preferred stock for newly issued Series B preferred stock 1,861                 1,861 1,861    
Exchange of Series A-1 preferred stock for newly issued Series B preferred stock (in shares)               168,001          
Exchange of Series A-1 preferred stock for newly issued Series B preferred stock 4,200                 4,200 4,200    
Share-based compensation 45         45 45            
Extinguishment of derivative liability 1,516         1,516 1,516            
Grant of warrants to purchase stock 2,261         2,261 2,261            
Repurchase of warrants (330)         (330) (330)            
Dividends declared on Series B preferred stock (277)                 (277) (277)    
Ending balance (in shares) at Sep. 27, 2020   11,926,264 0         663,127          
Ending balance, value at Sep. 27, 2020 12,482     1 0 12,665 12,666   0 13,041 13,041 0 (13,225)
Beginning balance (in shares) at Dec. 27, 2020   11,926,264 0         1,183,272          
Beginning balance, value at Dec. 27, 2020 (41,883)     1 0 (42,776) (42,775)   0 21,788 21,788 0 (20,896)
Net loss (11,998)                     (19) (11,979)
Issuance of common stock through exercise of warrants (in shares)   464,643                      
Issuance of common stock through exercise of warrants 2,193         1,799 1,799     394 394    
Issuance of preferred stock (in shares)               460,000          
Issuance of preferred stock 8,246                 8,246 8,246    
Share-based compensation (in shares)   300,000                      
Share-based compensation 488         488 488            
Measurement period adjustment in accordance with ASU 2015-16 (1,381)         (1,381) (1,381)            
Stock contracted for issue in payment of debt (in shares)   62,500                      
Stock contracted for issue in payment of debt 816         816 816            
Sale of interest in operating restaurant 749         651 651         98  
Dividends declared on common stock (5,313)         (5,313) (5,313)            
Dividends declared on Series B preferred stock (2,084)                 (2,084) (2,084)    
Issuance of common stock in connection with acquisition of LS GFG Holdings Inc. (in shares) [1]   1,964,865                      
Issuance of common stock in connection with acquisition of LS GFG Holdings Inc. [1] 21,809         21,809 21,809            
Stock dividend of Class B Shares (in shares)   294,729 1,270,683                    
Stock dividend of Class B Shares (25)     1   (26) (25)            
Series A Preferred shares retired through issuance of Series B Preferred shares 9,564                 9,564 9,564    
Ending balance (in shares) at Sep. 26, 2021   15,013,001 1,270,683         1,643,272          
Ending balance, value at Sep. 26, 2021 (18,819)     2 0 (23,933) (23,931)   0 37,908 37,908 79 (32,875)
Beginning balance (in shares) at Jun. 27, 2021   12,491,528 0         1,643,272          
Beginning balance, value at Jun. 27, 2021 (45,155)     1 0 (45,087) (45,086)   0 29,092 29,092 93 (29,254)
Net loss (3,635)                     (14) (3,621)
Issuance of common stock through exercise of warrants (in shares)   199,379                      
Issuance of common stock through exercise of warrants 810         659 659     151 151    
Issuance of preferred stock (35)                 (35) (35)    
Share-based compensation 258         258 258            
Measurement period adjustment in accordance with ASU 2015-16 70         70 70            
Stock contracted for issue in payment of debt (in shares)   62,500                      
Stock contracted for issue in payment of debt 0                        
Sale of interest in operating restaurant 500         500 500            
Dividends declared on common stock (2,116)         (2,116) (2,116)            
Dividends declared on Series B preferred stock (864)                 (864) (864)    
Issuance of common stock in connection with acquisition of LS GFG Holdings Inc. (in shares) [1]   1,964,865                      
Issuance of common stock in connection with acquisition of LS GFG Holdings Inc. [1] 21,809         21,809 21,809            
Stock dividend of Class B Shares (in shares)   294,729 1,270,683                    
Stock dividend of Class B Shares (25)     1   (26) (25)            
Series A Preferred shares retired through issuance of Series B Preferred shares 9,564                 9,564 9,564    
Ending balance (in shares) at Sep. 26, 2021   15,013,001 1,270,683         1,643,272          
Ending balance, value at Sep. 26, 2021 $ (18,819)     $ 2 $ 0 $ (23,933) $ (23,931)   $ 0 $ 37,908 $ 37,908 $ 79 $ (32,875)
[1] Excludes 3,089,245 shares of preferred stock classified as redeemable preferred stock as of September 26, 2021. (See Note 15)