XML 22 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Aug. 18, 2013
Aug. 12, 2012
Cash flows from operating activities:    
Net income (loss) $ (170,000) $ 245,000
Adjustments to reconcile to net cash provided by operating activities:    
Depreciation and amortization 1,364,000 1,225,000
Amortization of deferred financing costs 39,000 40,000
Amortization of supply agreement advances (440,000) (428,000)
Funding from supply agreements 765,000 753,000
Deferred income taxes 138,000 112,000
Gains/losses on restaurant assets - net 531,000 458,000
Changes in assets and liabilities:    
Restricted cash   41,000
Receivables 124,000 86,000
Inventories (94,000) (27,000)
Prepaid expenses 363,000 (38,000)
Other assets 20,000 16,000
Accounts payable 359,000 (436,000)
Accrued liabilities (188,000) 27,000
Net cash, operating activities 2,811,000 2,040,000
Proceeds from sale of restaurants (3,000) 537,000
Capital expenditures (1,951,000) (2,108,000)
Use of restricted cash 55,000  
Purchase of franchise agreements 0 0
Net cash, investing activities (1,899,000) (1,571,000)
Principal payments on long-term debt (366,000) (24,000)
Principal payments on capital lease obligations (120,000) (41,000)
Bank debt repayment in advance (1,664,000)  
Cash from stock transactions 1,823,000  
Net cash, financing activities (327,000) (65,000)
Net change in cash and equivalents 585,000 404,000
Cash and equivalents, beginning balance 2,971,000 3,455,000
Cash and equivalents, ending balance $ 3,556,000 $ 3,859,000