|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 25, 2024
|
FY2023
12 months to Dec 27, 2023
|
FY2022
12 months to Dec 28, 2022
|
FY2021
12 months to Dec 29, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash flows provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Stock-based compensation expense | |||||
| Income tax receivable agreement (income) expense | |||||
| Fire insurance proceeds for expenses paid and lost profit | |||||
| Loss (gain) on disposition of restaurants | |||||
| Loss on disposal of assets | |||||
| Gain on recovery of insurance proceeds, property, equipment and expenses, net | |||||
| Impairment of property and equipment and ROU assets | |||||
| Amortization of deferred financing costs | |||||
| Deferred income taxes, net | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts and other receivables | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Income taxes receivable/ payable | |||||
| Operating lease assets | |||||
| Other assets | |||||
| Accounts payable | |||||
| Accrued salaries and vacation | |||||
| Accrued insurance | |||||
| Payment related to tax receivable agreement | |||||
| Operating lease liabilities | |||||
| Other accrued expenses and liabilities | |||||
| Net cash flows provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Proceeds from disposition of restaurants | |||||
| Proceeds from fire insurance for property and equipment | |||||
| Purchase of property and equipment | |||||
| Net cash flows used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from borrowings on revolver and swingline loans | |||||
| Payments on revolver and swingline loan | |||||
| Minimum tax withholdings related to net share settlements | |||||
| Proceeds from issuance of common stock upon exercise of stock options, net of expenses | |||||
| Payment of obligations under finance leases | |||||
| Repurchases of common stock | |||||
| Net cash flows used in financing activities | |||||
| Increase/(Decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Supplemental cash flow information | |||||
| Cash paid during the period for interest | |||||
| Cash paid during the period for income taxes | |||||
| Unpaid purchases of property and equipment | |||||
| Unpaid repurchases of common stock and excise tax | |||||
Loading...