XML 20 R6.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Aug. 14, 2011
Aug. 15, 2010
Cash flows from operating activities:    
Net income (loss) $ (474,000) $ 738,000
Adjustments to reconcile to net cash provided by operating activities:    
Depreciation and amortization 1,190,000 1,295,000
Amortization of deferred financing costs 47,000 52,000
Amortization of supply agreement advances (480,000) (559,000)
Funding from supply agreements 783,000 764,000
Deferred income taxes 242,000 241,000
Disposal of restaurant assets 359,000 99,000
Changes in assets and liabilities:    
Use of restricted cash 140,000  
Receivables 124,000 10,000
Inventories 4,000 (26,000)
Prepaid expenses 451,000 322,000
Other assets (9,000) (14,000)
Accounts payable (406,000) 105,000
Accrued liabilities (659,000) 115,000
Net cash provided by operating activities 1,312,000 3,142,000
Cash flows from investing activities:    
Proceeds from sale of restaurant   234,000
Capital expenditures (1,114,000) (1,009,000)
Proceeds from sale/leaseback transactions 717,000  
Purchase of franchise agreements (24,000)  
Net cash used in investing activities (421,000) (775,000)
Cash flows from financing activities:    
Principal payments on long-term debt (465,000) (1,516,000)
Principal payments on capital lease obligations (22,000) (21,000)
Bank debt repayment in advance (255,000) (451,000)
Net cash used in financing activities (742,000) (1,988,000)
Net change in cash and equivalents 149,000 379,000
Cash and equivalents, beginning balance 3,034,000 4,205,000
Cash and equivalents, ending balance 3,183,000 4,584,000
Interest paid on debt and capitalize lease 1,016,000 1,201,000
Cash payments (refunds) for income taxes $ 1,000 $ (13,000)