Good Times Restaurants Reports Second Quarter Results and Business Update in Connection to COVID-19
Total Revenues decreased 3.6% to $26.2 million for the quarter
Good Times Restaurants Inc. (Nasdaq: GTIM) on Friday provided an update in connection with the COVID-19 pandemic and reported financial results for the fiscal second quarter ended March 31, 2020.
Business update from Ryan Zink, President and CEO of Good Times Restaurants:
As the restaurant industry has been flipped upside down by the COVID-19 pandemic, our restaurant-level and support teams have been nimble and quick to respond in an ever-changing environment. The early stage of this crisis was a formidable challenge through which our team was able to transform the business to meet the immediate need, but more importantly this pandemic has been an experience where our team members have truly shown their values, capabilities, and mostly, their endurance.
We entered this quarter with high hopes, looking to change our focus from one of unit development, to one of operations excellence and improved operating results. We were well along that path two months into the quarter and then the world found itself in a crisis unlike my generation has ever seen. With a large amount of debt already on the books from five years of developing Bad Daddy’s, I made the decision to draw most of our remaining available line of credit to provide immediate liquidity in what was looking to be a contraction in sales beyond what anyone could have imagined even a few days earlier.
The weeks that ensued thereafter included many difficult decisions, including pay reductions at all levels of management, including significant reductions among executive officers, as well as employee lay-offs, all in the name of survival. The Company’s Board of Directors also waived fees to be paid to its members during the third fiscal quarter. The quality of the people in this organization, and of the people among the many partners of our Company, is unmatched in our industry and has enabled us to continue to be fighting strong today. We did not close any of our restaurants completely, offering our drive-thru service at Good Times and delivery and carryout at each of our Bad Daddy’s. I am hopeful that the worst has passed, and we are now engaged in re-building our restaurant teams as we have re-opened dining rooms in Alabama, Georgia, Oklahoma, South Carolina, and Tennessee, and prepare to reopen in North Carolina and Colorado.
Given our limited liquidity, we were not able to provide as much support to our employees as some other larger organizations with stronger balance sheets were able to do. We applied for PPP loans, which were funded on May 7th, and we will use these funds to increase payroll as we re-hire employees and restore pay for restaurant management and support staff that was reduced in March. Without this funding, we would not be able to do so.
I would like to thank all those who have helped us through this period of time, including first and foremost our team members, who have demonstrated grit and perseverance, working amidst an overall uncertainty around the nature of the pandemic and with ever-changing regulations. I would also like to thank our lender, our landlords, suppliers, and vendor partners who have provided us their confidence and support in various ways throughout this difficult time. As our partners have found, we are not a team that gives up in the face of adversity, but rather one who rises to the occasion and plays to win against what appear to be impossible odds.
To my team members – thank you yet once again for your fighting spirit.
-Ryan
Key highlights of the Company’s financial results include:
- Total Revenues decreased 3.6% to $26.2 million for the quarter
- Total Restaurant Sales for Good Times restaurants increased to $6.7 million for the quarter
- Same Store Sales for company-owned Good Times restaurants increased 3.0% for the quarter
- Same Store Sales for company-owned Bad Daddy’s restaurants decreased 15.7% for the quarter
- Net Loss Attributable to Common Shareholders was $14.9 million for the quarter, reflecting goodwill impairment of $10.0 million and long-lived asset impairment of $4.4 million
- Adjusted EBITDA*, a non-GAAP measure, for the quarter was $0.8 million
- The Company ended the quarter with $4.1 million in cash and $16.8 million drawn against its senior credit facility
*For a reconciliation of restaurant level operating profit and Adjusted EBITDA to the most directly comparable financial measures presented in accordance with GAAP and a discussion of why the Company considers them useful, see the financial information schedules accompanying this release.
COVID-19 Business Update:
During the month of March our service model at Bad Daddy’s transitioned from primarily table-service dining to a fully off-premise model as our dining rooms were forced to close due to government orders. Both Good Times and Bad Daddy’s were affected by stay-at-home orders and reduced economic activity. The following table presents average weekly sales and comparable restaurant sales for our Good Times and Bad Daddy’s concepts:
| Week Ended | ||||||||
| 3/3/2020 | 3/10/2020 | 3/17/2020 | 3/24/2020 | 3/31/2020 | 4/7/2020 | 4/14/2020 | 4/21/2020 | 4/28/2020 |
Good Times: |
|
|
|
|
|
|
|
|
|
Comparable restaurant sales | 16.6% | 13.0% | 10.3% | -22.4% | -16.6% | -19.2% | -8.1% | -1.6% | 9.0% |
Average weekly sales | 23,355 | 24,717 | 20,810 | 17,621 | 18,204 | 20,063 | 20,474 | 24,585 | 28,060 |
|
|
|
|
|
|
|
|
|
|
Bad Daddy's: |
|
|
|
|
|
|
|
|
|
Comparable restaurant sales | 1.9% | -5.6% | -27.2% | -68.3% | -64.6% | -65.1% | -60.3% | -48.6% | -49.6% |
Average weekly sales | 48,615 | 48,048 | 36,573 | 15,715 | 17,021 | 16,903 | 18,843 | 23,664 | 24,542 |
The Company has taken extraordinary measures to preserve cash and at the end of April (prior to any funding of PPP loans) had approximately $4 million of cash on hand. The Good Times concept, with its recently elevated sales, has provided a buffer for the reduced traffic accompanying dining room closures at Bad Daddy’s, and in-turn has had the effect of minimizing net cash usage.
The Company continues to monitor state and federal guidelines related to the health and wellness of our employees and customers, including regulations around on-premise service. While we have taken a stance that we intend to re-initiate on-premise service as soon as allowed by state and local regulations, we do so at each restaurant on a case-by-case basis including the readiness of the local team. We currently operate some model of on-premise service at eleven of our Bad Daddy’s restaurants.
The COVID-19 pandemic was an indication of impairment of long-lived assets associated with individual restaurants, and additionally, in conjunction with a sustained decrease in the Company’s market capitalization, was an indicator of impairment of goodwill associated with our reporting units. We recorded a $10.0 million non-cash charge against the goodwill attributable to the Company’s Bad Daddy’s reporting unit. This non-cash charge reduces goodwill but has no impact on the Company’s cash flow from operating activities or cash position, neither does it have any impact on the Company’s future operations. We recorded $4.4 million of impairment charges against the long-lived assets related to five Bad Daddy’s restaurants. Currently each of those restaurants continues to operate, either under a delivery and carry-out model, or in a traditional model additionally offering dining room service, depending upon the jurisdictional regulations applicable to each restaurant.
Fiscal 2020 Outlook:
Due to continuing unprecedented economic conditions associated with the COVID-19 pandemic, the Company has withdrawn its prior financial outlook. At this time, the Company is not able to reasonably estimate the full impact of the pandemic and is unable to provide an updated outlook.
About Good Times Restaurants Inc.: Good Times Restaurants Inc. (GTIM) owns, operates, franchises and licenses 39 Bad Daddy’s Burger Bar restaurants through its wholly owned subsidiaries. Bad Daddy’s Burger Bar is a full-service “small box” restaurant concept featuring a chef-driven menu of gourmet signature burgers, chopped salads, appetizers and sandwiches with a full bar and a focus on a selection of craft microbrew beers in a high-energy atmosphere that appeals to a broad consumer base. Additionally, through its wholly owned subsidiaries, Good Times Restaurants Inc. operates and franchises a regional quick-service restaurant chain consisting of 33 Good Times Burgers & Frozen Custard restaurants focused on fresh, high quality, all-natural products which are located primarily in Colorado.
Good Times Restaurants Inc. Unaudited Supplemental Information (In thousands, except per share amounts | ||||||||||||||||
| Quarter Ended |
| Year-to-Date | |||||||||||||
| March 31, 2020 (13 Weeks) |
| March 26, 2019 (13 Weeks) |
| March 31, 2020 (27 Weeks) |
| March 26, 2019 (26 Weeks) | |||||||||
Statement of Operations |
|
|
|
|
|
|
| |||||||||
Net revenues: |
|
|
|
|
|
|
| |||||||||
Restaurant sales | $ | 25,998 |
|
| $ | 26,954 |
|
| $ | 56,591 |
|
| $ | 52,101 |
| |
Franchise revenues |
| 184 |
|
|
| 213 |
|
|
| 405 |
|
|
| 431 |
| |
Total net revenues |
| 26,182 |
|
|
| 27,167 |
|
|
| 56,996 |
|
|
| 52,532 |
| |
|
|
|
|
|
|
|
| |||||||||
Restaurant Operating Costs: |
|
|
|
|
|
|
| |||||||||
Food and packaging costs |
| 7,620 |
|
|
| 7,903 |
|
|
| 16,652 |
|
|
| 15,426 |
| |
Payroll and other employee benefit costs |
| 9,874 |
|
|
| 10,228 |
|
|
| 21,693 |
|
|
| 19,781 |
| |
Restaurant occupancy costs |
| 2,212 |
|
|
| 2,165 |
|
|
| 4,650 |
|
|
| 4,130 |
| |
Other restaurant operating costs |
| 3,233 |
|
|
| 2,968 |
|
|
| 6,509 |
|
|
| 5,638 |
| |
Pre-opening costs |
| 159 |
|
|
| 193 |
|
|
| 961 |
|
|
| 820 |
| |
Depreciation and amortization |
| 1,113 |
|
|
| 1,089 |
|
|
| 2,192 |
|
|
| 2,123 |
| |
Total restaurant operating costs |
| 24,211 |
|
|
| 24,546 |
|
|
| 52,657 |
|
|
| 47,918 |
| |
|
|
|
|
|
|
|
| |||||||||
General and administrative costs |
| 1,636 |
|
|
| 2,054 |
|
|
| 3,849 |
|
|
| 4,028 |
| |
Advertising costs |
| 510 |
|
|
| 542 |
|
|
| 1,056 |
|
|
| 1,165 |
| |
Franchise costs |
| 8 |
|
|
| 16 |
|
|
| 8 |
|
|
| 23 |
| |
Impairment of goodwill |
| 10,000 |
|
|
| - |
|
|
| 10,000 |
|
|
| - |
| |
Impairment of long-lived assets |
| 4,359 |
|
|
| - |
|
|
| 4,359 |
|
|
| - |
| |
Gain on restaurant asset sale |
| (9 | ) |
|
| (9 | ) |
|
| (28 | ) |
|
| (39 | ) | |
Income (Loss) from operations |
| (14,533 | ) |
|
| 18 |
|
|
| (14,905 | ) |
|
| (563 | ) | |
|
|
|
|
|
|
|
| |||||||||
Other expense: |
|
|
|
|
|
|
| |||||||||
Interest expense, net |
| (209 | ) |
|
| (199 | ) |
|
| (436 | ) |
|
| (359 | ) | |
Other income |
| - |
|
|
| 1 |
|
|
| - |
|
|
| - |
| |
Total other expense, net |
| (209 | ) |
|
| (198 | ) |
|
| (436 | ) |
|
| (359 | ) | |
|
|
|
|
|
|
|
| |||||||||
Net loss | $ | (14,742 | ) |
| $ | (180 | ) |
| $ | (15,341 | ) |
| $ | (922 | ) | |
Income attributable to non-controlling interests |
| (174 | ) |
|
| (270 | ) |
|
| (386 | ) |
|
| (579 | ) | |
Net loss attributable to common shareholders | $ | (14,916 | ) |
| $ | (450 | ) |
| $ | (15,727 | ) |
| $ | (1,501 | ) | |
|
|
|
|
|
|
|
| |||||||||
Basic and diluted loss per share | $ | (1.19 | ) |
| $ | (0.04 | ) |
| $ | (1.25 | ) |
| $ | (.12 | ) | |
|
|
|
|
|
|
|
| |||||||||
Basic and diluted weighted average common shares outstanding |
| 12,583,643 |
|
|
| 12,522,778 |
|
|
| 12,590,549 |
|
|
| 12,513,844 |
|
Good Times Restaurants Inc. Unaudited Supplemental Information (In thousands) | ||||||
March 31, 2020 |
| September 24, 2019 | ||||
Balance Sheet Data |
|
|
| |||
Cash and cash equivalents | $ | 4,056 |
| $ | 2,745 | |
|
|
|
| |||
Total assets1 | $ | 97,120 |
| $ | 59,905 | |
|
|
|
| |||
Current maturities of long-term debt | $ | 16,750 |
| $ | - | |
|
|
|
| |||
Long-term debt due after one year |
| - |
|
| 12,850 | |
|
|
|
| |||
Stockholders’ equity | $ | 11,745 |
| $ | 27,398 | |
1 Includes approximately $50.9 million of operating lease right of use assets recorded during the first quarter of 2020 as a result of the adoption of Accounting Standards Update 2016-02, Leases (Topic 842). |
Supplemental Information for Company-Owned Restaurants (dollars in thousands): | ||||||||||||||||||||||||
| Bad Daddy’s Burger Bar |
| Good Times Burgers & Frozen Custard | |||||||||||||||||||||
| Second Fiscal Quarter |
| Year-to-Date |
| Second Fiscal Quarter |
| Year-to-Date | |||||||||||||||||
| 2020 (13 weeks) |
| 2019 (13 weeks) |
| 2020 (27 weeks) |
| 2019 (26 weeks) |
| 2020 (13 weeks) |
| 2019 (13 weeks) |
| 2020 (27 weeks) |
| 2019 (26 weeks) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Restaurant sales | $ | 19,300 |
| $ | 20,384 |
| $ | 42,113 |
| $ | 38,634 |
| $ | 6,698 |
| $ | 6,570 |
| $ | 14,478 |
| $ | 13,467 | |
Restaurants opened during period |
| - |
|
| 1 |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - | |
Restaurants closed during period |
| - |
|
| - |
|
| - |
|
| - |
|
| 1 |
|
| - |
|
| 1 |
|
| - | |
Restaurants open at period end |
| 37 |
|
| 32 |
|
| 37 |
|
| 32 |
|
| 25 |
|
| 26 |
|
| 25 |
|
| 26 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Restaurant operating weeks |
| 481.0 |
|
| 428.0 |
|
| 989.6 |
|
| 838.3 |
|
| 325.0 |
|
| 338.0 |
|
| 689.0 |
|
| 676.0 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Average weekly sales per restaurant | $ | 40.1 |
| $ | 47.6 |
| $ | 42.6 |
| $ | 46.1 |
| $ | 20.6 |
| $ | 19.4 |
| $ | 21.0 |
| $ | 19.9 |
Reconciliation of Non-GAAP Measurements to U.S. GAAP Results | ||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Restaurant-Level Operating Profit to Income from Operations (In thousands, except percentage data) | ||||||||||||||||||||||||||||
| Bad Daddy’s Burger Bar |
| Good Times Burgers & Frozen Custard |
| Good Times Restaurants Inc. | |||||||||||||||||||||||
| Fiscal Quarter Ended (13 Weeks) | |||||||||||||||||||||||||||
| March 31, 2020 |
| March 26, 2019 |
| March 31, 2020 |
| March 26, 2019 |
| March 31, 2020 |
| March 26, 2019 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Restaurant sales | $ | 19,300 | 100.0% |
| $ | 20,384 | 100.0% |
| $ | 6,698 | 100.0% |
| $ | 6,570 | 100.0% |
| $ | 25,998 |
|
| $ | 26,954 |
| |||||
Restaurant operating costs (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Food and packaging costs |
| 5,559 | 28.8% |
|
| 5,804 | 28.5% |
|
| 2,061 | 30.8% |
|
| 2,099 | 31.9% |
|
| 7,620 |
|
|
| 7,903 |
| |||||
Payroll and benefits costs |
| 7,351 | 38.1% |
|
| 7,669 | 37.6% |
|
| 2,523 | 37.7% |
|
| 2,559 | 39.0% |
|
| 9,874 |
|
|
| 10,228 |
| |||||
Restaurant occupancy costs |
| 1,471 | 7.6% |
|
| 1,354 | 6.6% |
|
| 741 | 11.1% |
|
| 811 | 12.3% |
|
| 2,212 |
|
|
| 2,165 |
| |||||
Other restaurant operating costs |
| 2,565 | 13.3% |
|
| 2,333 | 11.4% |
|
| 668 | 10.0% |
|
| 635 | 9.7% |
|
| 3,233 |
|
|
| 2,968 |
| |||||
Restaurant-level operating profit | $ | 2,354 | 12.2% |
| $ | 3,224 | 15.8% |
| $ | 705 | 10.5% |
| $ | 466 | 7.1% |
| $ | 3,059 |
|
| $ | 3,690 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Franchise revenues |
|
|
|
|
|
|
|
|
|
|
|
|
| 184 |
|
|
| 213 |
| |||||||||
Deduct - Other operating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
| 1,113 |
|
|
| 1,089 |
| |||||||||
General and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
| 1,636 |
|
|
| 2,054 |
| |||||||||
Advertising costs |
|
|
|
|
|
|
|
|
|
|
|
|
| 510 |
|
|
| 542 |
| |||||||||
Franchise costs |
|
|
|
|
|
|
|
|
|
|
|
|
| 8 |
|
|
| 16 |
| |||||||||
Impairment of goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
| 10,000 |
|
|
| - |
| |||||||||
Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
| 4,359 |
|
|
| - |
| |||||||||
Gain on restaurant asset sale |
|
|
|
|
|
|
|
|
|
|
|
|
| (9 | ) |
|
| (9 | ) | |||||||||
Pre-opening costs |
|
|
|
|
|
|
|
|
|
|
|
|
| 159 |
|
|
| 193 |
| |||||||||
Total other operating |
|
|
|
|
|
|
|
|
|
|
|
|
| 17,776 |
|
|
| 3,885 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from operations |
|
|
|
|
|
|
|
|
|
|
|
| $ | (14,533 | ) |
| $ | 18 |
| |||||||||
Certain percentage amounts in the table above do not total due to rounding as well as the fact that restaurant operating costs are expressed as a percentage of restaurant revenues (as opposed to total revenues). |
Reconciliation of Non-GAAP Measurements to U.S. GAAP Results | ||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Restaurant-Level Operating Profit to Income from Operations (In thousands, except percentage data) | ||||||||||||||||||||||||||||
| Bad Daddy’s Burger Bar |
| Good Times Burgers & Frozen Custard |
| Good Times Restaurants Inc. | |||||||||||||||||||||||
| Year-to-Date Period Ended | |||||||||||||||||||||||||||
| March 31, 2020 (27 Weeks) |
| March 26, 2019 (26 Weeks) |
| March 31, 2020 (27 Weeks) |
| March 26, 2019 (26 Weeks) |
| March 31, 2020 (27 Wks) |
| March 26, 2019 (26 Wks) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Restaurant sales | $ | 42,113 | 100.0% |
| $ | 38,634 | 100.0% |
| $ | 14,478 | 100.0% |
| $ | 13,467 | 100.0% |
| $ | 56,591 |
|
| $ | 52,101 |
| |||||
Restaurant operating costs (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Food and packaging costs |
| 12,177 | 28.9% |
|
| 11,073 | 28.7% |
|
| 4,475 | 30.9% |
|
| 4,353 | 32.3% |
|
| 16,652 |
|
|
| 15,426 |
| |||||
Payroll and benefits costs |
| 16,192 | 38.4% |
|
| 14,651 | 37.9% |
|
| 5,501 | 38.0% |
|
| 5,130 | 38.1% |
|
| 21,693 |
|
|
| 19,781 |
| |||||
Restaurant occupancy costs |
| 3,115 | 7.4% |
|
| 2,632 | 6.8% |
|
| 1,535 | 10.6% |
|
| 1,498 | 11.1% |
|
| 4,650 |
|
|
| 4,130 |
| |||||
Other restaurant operating costs |
| 5,130 | 12.2% |
|
| 4,374 | 11.3% |
|
| 1,379 | 9.5% |
|
| 1,264 | 9.4% |
|
| 6,509 |
|
|
| 5,638 |
| |||||
Restaurant-level operating profit | $ | 5,499 | 13.1% |
| $ | 5,904 | 15.3% |
| $ | 1,588 | 11.0% |
| $ | 1,222 | 9.1% |
| $ | 7,087 |
|
| $ | 7,126 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Franchise revenues |
|
|
|
|
|
|
|
|
|
|
|
|
| 405 |
|
|
| 431 |
| |||||||||
Deduct - Other operating: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
| 2,192 |
|
|
| 2,123 |
| |||||||||
General and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
| 3,849 |
|
|
| 4,028 |
| |||||||||
Advertising costs |
|
|
|
|
|
|
|
|
|
|
|
|
| 1,056 |
|
|
| 1,165 |
| |||||||||
Franchise costs |
|
|
|
|
|
|
|
|
|
|
|
|
| 8 |
|
|
| 23 |
| |||||||||
Impairment of goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
| 10,000 |
|
|
| - |
| |||||||||
Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
| 4,359 |
|
|
| - |
| |||||||||
Gain on restaurant asset sale |
|
|
|
|
|
|
|
|
|
|
|
|
| (28 | ) |
|
| (39 | ) | |||||||||
Pre-opening costs |
|
|
|
|
|
|
|
|
|
|
|
|
| 961 |
|
|
| 820 |
| |||||||||
Total other operating |
|
|
|
|
|
|
|
|
|
|
|
|
| 22,397 |
|
|
| 8,120 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Loss from operations |
|
|
|
|
|
|
|
|
|
|
|
| $ | (14,905 | ) |
| $ | (563 | ) | |||||||||
Certain percentage amounts in the table above do not total due to rounding as well as the fact that restaurant operating costs are expressed as a percentage of restaurant revenues (as opposed to total revenues). |
The Company believes that restaurant-level operating profit is an important measure for management and investors because it is widely regarded in the restaurant industry as a useful metric by which to evaluate restaurant-level operating efficiency and performance. The Company defines restaurant-level operating profit to be restaurant revenues minus restaurant-level operating costs, excluding restaurant closures and impairment costs. The measure includes restaurant-level occupancy costs, which include fixed rents, percentage rents, common area maintenance charges, real estate and personal property taxes, general liability insurance and other property costs, but excludes depreciation. The measure excludes depreciation and amortization expense, substantially all of which is related to restaurant level assets, because such expenses represent historical sunk costs which do not reflect current cash outlay for the restaurants. The measure also excludes selling, general and administrative costs, and therefore excludes occupancy costs associated with selling, general and administrative functions, and pre-opening costs. The Company excludes restaurant closure costs as they do not represent a component of the efficiency of continuing operations. Restaurant impairment costs are excluded, because like depreciation and amortization, they represent a non-cash charge for the Company’s investment in its restaurants and not a component of the efficiency of restaurant operations. Restaurant-level operating profit is not a measurement determined in accordance with generally accepted accounting principles (“GAAP”) and should not be considered in isolation, or as an alternative, to income from operations or net income as indicators of financial performance. Restaurant-level operating profit as presented may not be comparable to other similarly titled measures of other companies. The tables above set forth certain unaudited information for the current and prior year fiscal quarters and year-to-date periods for fiscal 2020 and fiscal 2019, expressed as a percentage of total revenues, except for the components of restaurant operating costs, which are expressed as a percentage of restaurant revenues.
Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA (Thousands of US Dollars) | ||||||||||||||||
| Fiscal Quarter Ended |
| Year-to-Date | |||||||||||||
| March 31, 2020 (13 Weeks) |
| March 26, 2019 (13 Weeks) |
| March 31, 2020 (26 Weeks) |
| March 26, 2019 (27 Weeks) | |||||||||
Adjusted EBITDA: |
|
|
|
|
|
|
| |||||||||
Net loss, as reported | $ | (14,916 | ) |
| $ | (450 | ) |
| $ | (15,727 | ) |
| $ | (1,501 | ) | |
Depreciation and amortization 1 |
| 1,103 |
|
|
| 1,068 |
|
|
| 2,172 |
|
|
| 2,061 |
| |
Interest expense, net |
| 209 |
|
|
| 199 |
|
|
| 436 |
|
|
| 359 |
| |
EBITDA |
| (13,604 | ) |
|
| 817 |
|
|
| 13,119 |
|
|
| 919 |
| |
Pre-opening expense 1 |
| 159 |
|
|
| 193 |
|
|
| 961 |
|
|
| 799 |
| |
Non-recurring severance costs |
| - |
|
|
| - |
|
|
| 41 |
|
|
| - |
| |
Non-cash stock-based compensation |
| 75 |
|
|
| 109 |
|
|
| 149 |
|
|
| 221 |
| |
GAAP rent-cash rent difference |
| (144 | ) |
|
| 37 |
|
|
| (23 | ) |
|
| (6 | ) | |
Gain on disposal of assets |
| (9 | ) |
|
| (9 | ) |
|
| (28 | ) |
|
| (39 | ) | |
Impairment of goodwill |
| 10,000 |
|
|
| - |
|
|
| 10,000 |
|
|
| - |
| |
Impairment of long-lived assets |
| 4,359 |
|
|
| - |
|
|
| 4,359 |
|
|
| - |
| |
Adjusted EBITDA | $ | 836 |
|
| $ | 1,147 |
|
| $ | 2,340 |
|
| $ | 1,894 |
| |
_______________ | ||||||||||||||||
1 Depreciation and amortization, and preopening expense have been reduced by any amounts attributable to non-controlling interests. |