XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
$ in Thousands
Total
Total Common Stock
Class A Shares
Class B Shares
Class A Par Value
Class B Par Value
Additional Paid-In Capital
Total Preferred Stock
Preferred Stock Shares
Preferred Stock Par Value
Preferred Stock Additional Paid-In Capital
Non- Controlling Interest
Accumulated Deficit
Beginning balance (in shares) at Dec. 27, 2020     11,926,264           1,183,272        
Beginning balance, value at Dec. 27, 2020 $ (41,883) $ (42,775)     $ 1   $ (42,776) $ 21,788   $ 0 $ 21,788 $ 0 $ (20,896)
Net loss (8,363)                     (5) (8,358)
Issuance of common stock through exercise of warrants (in shares) [1]     265,264                    
Issuance of common stock through exercise of warrants [1] 1,383 1,140         1,140 243     243    
Issuance of preferred stock (in shares)                 460,000        
Issuance of preferred stock 8,281             8,281     8,281    
Share-based compensation (in shares)     300,000                    
Share-based compensation 230 230         230            
Measurement period adjustment in accordance with ASU 2015-16 (1,451) (1,451)         (1,451)            
Stock contracted for issue in payment of debt [2] 816 816         816            
Sale of Interest in operating restaurant 249 151         151         98  
Dividends declared on common stock (3,197) (3,197)         (3,197)            
Dividends declared on Series B preferred stock (1,220)             (1,220)     (1,220)    
Ending balance (in shares) at Jun. 27, 2021     12,491,528 0         1,643,272        
Ending balance, value at Jun. 27, 2021 (45,155) (45,086)     1 $ 0 (45,087) 29,092   0 29,092 93 (29,254)
Beginning balance (in shares) at Mar. 28, 2021     12,029,264 0         1,183,272        
Beginning balance, value at Mar. 28, 2021 (45,576) (43,515)     1 0 (43,516) 21,267   0 21,267 0 (23,328)
Net loss (5,931)                     (5) (5,926)
Issuance of common stock through exercise of warrants (in shares) [3]     162,264                    
Issuance of common stock through exercise of warrants [3] 868 714         714 154     154    
Issuance of preferred stock (in shares)                 460,000        
Issuance of preferred stock 8,281             8,281     8,281    
Share-based compensation (in shares)     300,000                    
Share-based compensation 193 193         193            
Measurement period adjustment in accordance with ASU 2015-16 (248) (248)         (248)            
Stock contracted for issue in payment of debt [4] 816 816         816            
Sale of Interest in operating restaurant 249 151         151         98  
Dividends declared on common stock (3,197) (3,197)         (3,197)            
Dividends declared on Series B preferred stock (610)             (610)     (610)    
Ending balance (in shares) at Jun. 27, 2021     12,491,528 0         1,643,272        
Ending balance, value at Jun. 27, 2021 (45,155) $ (45,086)     1 0 (45,087) 29,092   0 29,092 $ 93 (29,254)
Common shares committed but unissued   62,500 23,963                    
Beginning balance (in shares) at Dec. 26, 2021     15,109,747 1,270,805         3,221,471        
Beginning balance, value at Dec. 26, 2021 (21,655) $ (24,837)     2 0 (24,839) 55,661   0 55,661   (52,479)
Net loss (31,943)                       (31,943)
Issuance of common stock through exercise of warrants (in shares)     21,850                    
Issuance of common stock through exercise of warrants 83 64         64 19     19    
Share-based compensation (in shares)     0                    
Share-based compensation 4,076 4,076         4,076            
Dividends declared on common stock (4,263) (4,263)         (4,263)            
Dividends declared on Series B preferred stock (3,314)             (3,314)     (3,314)    
Exercise of Series B preferred stock put option (4,107)             (4,107)     (4,107)    
Ending balance (in shares) at Jun. 26, 2022     15,131,597 1,270,805         3,221,471        
Ending balance, value at Jun. 26, 2022 (61,123) (24,960)     2 0 (24,962) 48,259   0 48,259   (84,422)
Beginning balance (in shares) at Mar. 27, 2022     15,131,597 1,270,805         3,221,471        
Beginning balance, value at Mar. 27, 2022 (51,106) (24,792)     2 0 (24,794) 49,920   0 49,920   (76,234)
Net loss (8,188)                       (8,188)
Share-based compensation (in shares)     0                    
Share-based compensation 1,964 1,964         1,964            
Dividends declared on common stock (2,132) (2,132)         (2,132)            
Dividends declared on Series B preferred stock (1,661)             (1,661)     (1,661)    
Ending balance (in shares) at Jun. 26, 2022     15,131,597 1,270,805         3,221,471        
Ending balance, value at Jun. 26, 2022 $ (61,123) $ (24,960)     $ 2 $ 0 $ (24,962) $ 48,259   $ 0 $ 48,259   $ (84,422)
[1] (1) Share count excludes 23,963 common shares committed, but unissued as of June 27, 2021.
[2] (2) Share count excludes 62,500 common shares committed, but unissued as of June 27, 2021.
[3] (1) Share count excludes 23,963 common shares committed, but unissued as of June 27, 2021.
[4] (2) Share count excludes 62,500 common shares committed, but unissued as of June 27, 2021.