|
FY2015
12 months to Dec 28, 2015
|
FY2014
12 months to Dec 29, 2014
|
FY2013
12 months to Dec 30, 2013
|
FY2012
12 months to Dec 31, 2012
|
FY2011
12 months to Jan 2, 2012
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities | |||||
| Depreciation and amortization | |||||
| Debt issuance amortization | |||||
| Amortization of debt issuance and debt discount costs | |||||
| Gain on sale of assets | |||||
| Asset impairments and disposals | |||||
| Deferred income tax | |||||
| Provision for bad debts | |||||
| Provision for uncollectible notes receivable | |||||
| Provision for lease termination reserve | |||||
| Other liabilities | |||||
| Stock-based compensation expense | |||||
| Interest expense paid in kind | |||||
| Changes in operating assets and liabilities: | |||||
| Credit cards receivable | |||||
| Accounts receivable | |||||
| Notes receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Other assets | |||||
| Accounts payable and accrued expenses | |||||
| Deferred franchise revenue | |||||
| Other liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Capital expenditures | |||||
| Proceeds from sale of assets | |||||
| Cash paid for purchases of stores | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Net proceeds from issuance of private placement | |||||
| Restricted cash | |||||
| Principal payments on long-term debt | |||||
| Proceeds from issuance of long-term debt | |||||
| Proceeds from issuance of common stock | |||||
| Proceeds from the issuance of warrants | |||||
| Issuance of long-term debt and stock warrants | |||||
| Common stock issuance costs | |||||
| Net cash provided by financing activities | |||||
| Net (decrease)/ increase in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Supplemental disclosures of cash flow information: | |||||
| Cash paid for: | |||||
| Corporate franchise and income taxes | |||||
| Interest | |||||
| Non-cash financing activities: | |||||
| Issuance of common stock for acquisition (Note 1) | |||||
| Issuance of stock warrants |
Loading...