Delaware |
5812 |
82-2418815 | ||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification No.) |
Large accelerated filer |
☐ |
Accelerated filer |
☐ | |||
Non-accelerated filer |
☒ |
Smaller reporting company |
||||
Emerging growth company |
| ||||||||
Title of Each Class of Securities to be Registered |
Amount to be Registered (1) |
Proposed Maximum Aggregate Offering Price Per Share |
Proposed Maximum Aggregate Offering Price |
Amount of Registration Fee (3) | ||||
Common stock, $0.0001 par value per share |
38,063,901 (4) |
$13.16 (2) |
$500,920,937.16 |
$54,650.47 | ||||
Total |
38,063,901 |
$500,920,937.16 |
$54,650.47 | |||||
| ||||||||
|
(1) |
Pursuant to Rule 416 under the Securities Act of 1933, as amended (the “Securities Act”), the registrant is also registering an indeterminate number of additional securities that may become issuable as a result of any stock dividend, stock split, recapitalization or other similar transaction. |
(2) |
Estimated solely for the purpose of calculating the registration fee in accordance with Rule 457(c) and Rule 457(g) under the Securities Act. The price per share and aggregate offering price are based on the average of the high and low prices of the registrant’s common stock on April 28, 2021, as reported on the Nasdaq Stock Market, LLC. |
(3) |
Calculated by multiplying the proposed maximum aggregate offering price of securities to be registered by 0.0001091. |
(4) |
Consist of (A) 26,563,901 shares of Common Stock (as defined below) registered for resale by the Selling Stockholders named in this registration statement, including (i) 5,560,377 shares issued to the Members of BurgerFi International, LLC upon the Closing of the Business Combination pursuant to the Membership Interest Purchase Agreement (including the Cash Merger Consideration and the Closing Payment Shares, with a deemed price per share of $10.60), excluding the escrow shares identified in subsection (ii)), (ii) 943,396 shares held in escrow pursuant to the Membership Interest Purchase Agreement, (iii) up to 9,356,459 shares of Common Stock issuable to the Members in connection with the Earnout pursuant to the Membership Interest Purchase Agreement, and (iv) 10,703,669 shares of Common Stock and shares of Common Stock issuable upon the exercise of warrants and units issued to investors in private placement offerings conducted by the Company prior to and in connection with the IPO and prior to and in connection with the Business Combination, including, but not limited to, (a) 3,000,000 shares of Common Stock and 3,000,000 shares of Common Stock issuable upon exercise of warrants issued to Lion Point and Lionheart Equities, in the aggregate, under Amended and Restated Forward Purchase Contracts that the Company entered into in connection with the Business Combination with Lion Point and Lionheart Equities, (b) 283,669 shares of Common Stock issued and outstanding as of April 27, 2021 pursuant to the cashless exercises of the Unit Purchase Option initially issued to EarlyBirdCapital, Inc. (“EarlyBirdCapital”), (c) 75,000 shares of Common Stock and 75,000 shares of Common Stock issuable upon the exercise of the warrants issuable pursuant to the exercise of the units that remain outstanding pursuant to the Unit Purchase Option initially issued to EarlyBirdCapital, (d) 2,875,000 founders’ shares issued and outstanding on the date of the IPO (the “Founders’ Shares”), (e) 445,000 shares of Common Stock and 445,000 shares of Common Stock issuable upon the exercise of warrants that are part of the 445,000 units issued in the private placement consummated at the time of the IPO, and (f) 150,000 shares of Common Stock issuable upon the exercise of working capital warrants and (B) 11,500,000 shares of Common Stock issuable upon the exercise of the Public Warrants (as defined below) issued in the IPO. |
SUBJECT TO COMPLETION PRELIMINARY PROSPECTUS DATED NOVEMBER 23, 2021 Up to 38,063,901 Shares of |
Page |
||||
ii |
||||
iv |
||||
1 |
||||
4 |
||||
6 |
||||
25 |
||||
25 |
||||
25 |
||||
26 |
||||
26 |
||||
27 |
||||
38 |
||||
56 |
||||
76 |
||||
82 |
||||
86 |
||||
90 |
||||
91 |
||||
93 |
||||
99 |
||||
103 |
||||
104 |
||||
104 |
||||
104 |
||||
F-1 |
• | expectations regarding our strategies and future financial performance, including its future business plans or objectives, prospective performance and opportunities and competitors, revenue, products and services, pricing, operating expenses, market trends, liquidity, cash flows and uses of cash, capital expenditures, and our ability to invest in growth initiatives and pursue acquisition opportunities; |
• | risk that the COVID-19 pandemic, and local, state, and federal responses to addressing the pandemic may have an adverse effect on our business operations, as well as our financial condition and results of operations; |
• | litigation and regulatory enforcement risks, including the diversion of management time and attention and the additional costs and demands on our resources; |
• | our ability to successfully acquire and integrate new operations; |
• | our ability to grow our customer base; |
• | our ability to forecast and maintain an adequate rate of revenue growth and appropriately plan its expenses; |
• | our expectations regarding future expenditures; |
• | our ability to attract and retain qualified employees and key personnel; |
• | our ability to compete effectively in the competitive restaurant industry; |
• | our ability to protect and enhance our corporate reputation and brand; |
• | geopolitical risk and changes in applicable laws or regulations; |
• | our ability to maintain the listing of our common stock on Nasdaq; |
• | our ability to raise financing in the future; and |
• | our ability to address other factors detailed herein under the section in this prospectus titled “ Risk Factors |
Issuer | BurgerFi International, Inc. | |
Issuance of Common Stock | We are registering 11,500,000 shares of Common Stock that are issuable upon the exercise of 11,500,000 Public Warrants. | |
Shares of Common Stock Outstanding Prior to Exercise of All Warrants | 21,263,400 (as of November 4, 2021) (does not include potential Earnout Share Consideration).(1) | |
Shares of Common Stock Outstanding Assuming Exercise of All Warrants (including the Public Warrants, Private Warrants and warrants exercisable under outstanding units pursuant to the Unit Purchase Option) | 36,433,400 (does not include potential Earnout Share Consideration).(1) | |
Exercise Price of Warrants | $11.50 per share, subject to adjustments as described herein. | |
Use of proceeds | We will receive up to an aggregate of approximately $174,455,000 from the exercise of the Warrants, assuming the exercise in full of all of the Warrants for cash. We expect to use the net proceeds from the exercise of the Warrants for general corporate purposes. See “ Use of Proceeds | |
Resale of Securities offered by the Selling Stockholders |
We are registering the resale by the Selling Stockholders named in this prospectus, or their permitted transferees, of an aggregate of 26,563,901 shares of common stock (includes (i) 5,560,377 shares issued to the Members of BurgerFi International, LLC upon the Closing of the Business Combination pursuant to the Membership Interest Purchase Agreement (including the Cash Merger Consideration and the Closing Payment Shares, with a deemed price per share of $10.60), excluding the escrow shares identified in subsection (iii)), (ii) up to 9,356,459 shares potentially issued to the Members as Earnout Share Consideration, (iii) 943,396 shares placed in escrow pursuant to the Membership Interest Purchase Agreement, and (iv) 10,703,669 shares of Common Stock and shares of Common Stock issuable upon the exercise of warrants and units issued to investors in private placement offerings conducted by the Company prior to and in connection with the IPO and prior to and in connection with the Business Combination). | |
Use of proceeds | We will not receive any of the proceeds from the sale of shares of common stock by the Selling Stockholders. | |
Nasdaq ticker symbol | Our common stock and warrants are listed on the Nasdaq Capital Market under the symbols BFI” and “BFIIW,” respectively. |
Risk Factors | See “ Risk Factors |
• | We incurred significant indebtedness as a result of the Stock Acquisition, which could have a material adverse effect on our financial condition. |
• | We incurred significant transaction costs as a result of the Stock Acquisition, which could have a material adverse effect on our financial condition. |
• | The Stock Acquisition is expected to significantly change the business and operations of BurgerFi. We may face challenges integrating the businesses. |
• | The combination of the BurgerFi and ACFP businesses may not lead to the growth and success of the combined business that we believe will occur. |
• | Our multibrand strategy may not be successful. |
• | Integrating the businesses of BurgerFi and ACFP may disrupt or have a negative impact on the combined business. |
• | BurgerFi stockholders prior to the closing of the Stock Acquisition have a reduced ownership and voting interest after the Stock Acquisition and will exercise less influence over management. |
• | The unaudited pro forma financial statements included in this registration statement are presented for illustrative purposes only and the actual financial condition and results of operations of the combined business following the business combination may differ materially. |
• | The market price of Common Stock after the business combination may be affected by factors different from those that affected the shares of BurgerFi prior to the Stock Acquisition. |
• | Our primary growth strategy is highly dependent on the availability of suitable locations and our ability to develop and open new restaurants on a timely basis, on attractive terms. |
• | Our expansion into new markets may present increased risks, which could affect our profitability. |
• | Our failure to effectively manage our growth could harm our business and operating results. |
• | New restaurants, once opened, may not be profitable and may negatively affect restaurant sales at our existing restaurants. |
• | We have a limited number of suppliers for our major products and rely on SYSCO Corporation for the majority of our domestic distribution needs. |
• | Our plans to open new restaurants, and the ongoing need for capital expenditures at our existing restaurants, require us to spend capital. |
• | Our marketing strategies and channels will evolve and may not be successful. |
• | Our franchise business model presents a number of risks. We rely on a limited number of franchisees for the operation of our franchised restaurants, and we have limited control with respect to the operations of our franchised restaurants, which could have a negative impact on our reputation and business. |
• | Incidents involving food safety and food-borne illnesses could adversely affect guests’ perception of our brand, result in lower sales and increase operating costs. |
• | Increased food commodity and energy costs could decrease our restaurant-level operating profit margins or cause us to limit or otherwise modify our menu, which could adversely affect our business. |
• | The digital and delivery business, and expansion thereof, is uncertain and subject to risk. |
• | Shortages or interruptions in the supply or delivery of food products could adversely affect our operating results. |
• | We face significant competition for guests, and if we are unable to compete effectively, our business could be adversely affected. |
• | The COVID-19 pandemic has adversely affected and could continue to adversely affect our financial results, condition, and outlook. |
• | Security breaches of either confidential guest information in connection with, among other things, our electronic processing of credit and debit card transactions or mobile ordering app, or confidential employee information may adversely affect our business. |
• | If we experience a material failure or interruption in our systems, our business could be adversely impacted. |
• | We depend on key members of our executive management team. |
• | We may not be able to adequately protect our intellectual property, which, in turn, could harm the value of our brands and adversely affect our business. |
• | Our insurance coverage may not provide adequate levels of coverage against claims. |
• | Failure to comply with privacy and cybersecurity laws and regulations could cause us to face litigation and penalties that could adversely affect our business, financial conditions and results of operations. |
• | If we fail to maintain effective internal controls over financial reporting, our ability to produce timely and accurate financial information or comply with Section 404 of the Sarbanes-Oxley Act of 2002 could be impaired, which could have a material adverse effect on our business and stock price. |
• | We identified material weaknesses in our internal control over financial reporting in 2020. If we are unable to remediate these material weaknesses, or if we identify additional material weaknesses in the future or otherwise fail to maintain an effective system of internal control over financial reporting, we may not be able to accurately or timely report our financial condition or results of operations, which may adversely affect our business, investor confidence, and our stock price. |
• | We have significant stockholders whose interests may differ from those of our public stockholders. |
• | Our anti-takeover provisions could prevent or delay a change in control of the Company, even if such change in control would be beneficial to our stockholders. |
• | We may be unable to maintain the listing of our securities in the future. |
• | If securities or industry analysts do not publish research or publish unfavorable research about our business, our stock price and trading volume could decline. |
• | A significant number of shares of our common stock are subject to issuance upon exercise of the outstanding warrants, which upon such exercise may result in dilution to our security holders. |
• | Sales of a substantial number of shares of our common stock in the public market by our existing stockholders could cause our stock price to decline. |
• | Trading volatility and the price of our common stock may be adversely affected by many factors. |
• | the difficulty of integrating ACFP and its concepts and operations; |
• | the difficulty in combining our financial operations and reporting; |
• | the potential disruption of the ongoing businesses and distraction of our management; |
• | changes in our business focus and/or management; |
• | risks related to international operations; |
• | the potential impairment of relationships with employees and partners as a result of any integration of new management personnel; and |
• | the potential inability to manage an increased number of locations and employees. |
• | lack of control over the financial closing and reporting process relating to a sufficient segregation of duties, timely preparation of our financial statements and related notes, and, for the Successor period, the valuation and recognition of stock-based compensation and warrant liabilities; |
• | lack of resources to perform and review the application of accounting standards for revenue, leases, and variable interest entities (“VIEs”); |
• | specifically with respect to VIEs, our internal control over financial reporting failed to detect errors related to consolidating variable interest entities for which we are the primary beneficiary; |
• | weaknesses in accounting for deferred rent and accounting for initial franchise fees and brand development revenue and expenses in connection with the adoption of our new revenue recognition standard; and |
• | weaknesses during the Successor period for the failure to detect errors related to the valuation of contingent consideration issued in the business combination. |
• | the unpredictable nature of economic and market conditions; |
• | governmental action or inaction in light of key indicators of economic activity or events that can significantly influence financial markets, and media reports and commentary about economic, trade or other matters, even when the matter in question does not directly relate to our business; |
• | trading activity in our common stock or trading activity in derivative instruments with respect to our common stock or debt securities, which can be affected by market commentary (including commentary that may be unreliable or incomplete); and |
• | investor confidence, driven in part by expectations about our performance. |
Historical |
Pro Forma Adjustments |
Pro Forma Combined |
||||||||||||||||
(in thousands, except for per share data) |
BurgerFi |
Hot Air, Inc. |
Notes | |||||||||||||||
ASSETS |
||||||||||||||||||
CURRENT ASSETS |
||||||||||||||||||
Cash |
$ | 28,295 | $ | 5,565 | (8,800 | ) | 4(e), 4(g) | $ | 25,060 | |||||||||
Accounts receivable, net |
551 | 583 | 1,134 | |||||||||||||||
Inventory |
398 | 1,049 | 1,447 | |||||||||||||||
Asset held for sale |
732 | — | 732 | |||||||||||||||
Prepaid expenses and other current assets |
1,507 | 1,599 | 3,106 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL CURRENT ASSETS |
31,483 | 8,796 | (8,800 | ) | 31,479 | |||||||||||||
PROPERTY & EQUIPMENT, net |
15,122 | 15,608 | 30,730 | |||||||||||||||
DUE FROM RELATED COMPANIES |
83 | — | 83 | |||||||||||||||
GOODWILL |
123,560 | 48,399 | 40,205 | 4(a) | 212,164 | |||||||||||||
INTANGIBLE ASSETS |
111,437 | 65,044 | 3,071 | 4(b) | 179,552 | |||||||||||||
OTHER ASSETS |
246 | 466 | 712 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL ASSETS |
$ | 281,931 | $ | 138,313 | $ | 34,476 | $ | 454,720 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||||||||||||
CURRENT LIABILITIES |
||||||||||||||||||
Accounts payable - trade and other |
2,391 | 3,912 | 6,303 | |||||||||||||||
Accrued expense |
2,272 | 6,136 | 2,700 | 4(g) | 11,108 | |||||||||||||
Other current liabilities |
5,640 | — | 5,640 | |||||||||||||||
Current portion of long-term debt |
76 | 2,441 | 2,517 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL CURRENT LIABILITIES |
10,379 | 12,489 | 2,700 | 25,568 | ||||||||||||||
NON-CURRENT LIABILITIES |
||||||||||||||||||
Warrant liability |
6,111 | — | 6,111 | |||||||||||||||
Deferred revenue, net of current portion |
2,745 | — | 2,745 | |||||||||||||||
Long term debt - net of current portion |
601 | 64,093 | (8,300 | ) | 4(e) | 56,394 | ||||||||||||
Related party note payable |
— | 10,000 | (709 | ) | 4(e) | 9,291 | ||||||||||||
Deferred tax liability |
— | 8,452 | 8,452 | |||||||||||||||
Deferred rent |
472 | 2,424 | 2,896 | |||||||||||||||
Revolving line of credit |
— | 2,500 | 2,500 | |||||||||||||||
Other long term liabilities |
— | 4,662 | (3,263 | ) | 4(f) | 1,399 | ||||||||||||
Redeemable preferred stock |
— | — | 53,000 | 4(c) | 53,000 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES |
20,308 | 104,620 | 43,428 | 168,356 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
STOCKHOLDERS’ EQUITY |
||||||||||||||||||
Common stock |
2 | — | — | 2 | ||||||||||||||
Additional paid-in capital |
268,083 | 126,688 | (98,747 | ) | 4(c) | 296,024 | ||||||||||||
Accumulated deficit |
(6,462 | ) | (92,995 | ) | 89,795 | 4(c), 4(g) | (9,662 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL STOCKHOLDERS’ EQUITY |
261,623 | 33,693 | (8,952 | ) | 286,364 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ | 281,931 | $ | 138,313 | $ | 34,476 | $ | 454,720 | ||||||||||
|
|
|
|
|
|
|
|
Historical |
Pro Forma |
Pro Forma |
||||||||||||||||||
(in thousands, except for per share data) |
BurgerFi |
Hot Air, Inc. |
Adjustments |
Notes |
Combined |
|||||||||||||||
REVENUE |
||||||||||||||||||||
Restaurant sales |
$ | 26,067 | $ | 90,347 | $ | 116,414 | ||||||||||||||
Royalty and other fees |
5,940 | — | 5,940 | |||||||||||||||||
Royalty - brand development and co-op |
1,527 | — | 1,527 | |||||||||||||||||
Franchise fees |
293 | — | 293 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL REVENUE |
33,827 | 90,347 | — | 124,174 | ||||||||||||||||
Restaurant level operating expenses: |
||||||||||||||||||||
Food, beverage and paper costs |
7,786 | 24,312 | 32,098 | |||||||||||||||||
Labor and related expenses |
6,988 | 27,346 | 34,334 | |||||||||||||||||
Other operating expenses |
5,861 | 18,365 | 24,226 | |||||||||||||||||
Occupancy and related expenses |
2,280 | 8,451 | 10,731 | |||||||||||||||||
General and administrative expenses |
10,731 | 6,404 | 17,135 | |||||||||||||||||
Pre-opening costs |
1,243 | 83 | 1,326 | |||||||||||||||||
Share-based compensation expense |
6,785 | 1,253 | 8,038 | |||||||||||||||||
Depreciation and amortization expense |
6,473 | 9,014 | 48 | 4(b | ) | 15,535 | ||||||||||||||
Brand development and co-op advertising expense |
1,785 | 2,748 | 4,533 | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL OPERATING EXPENSES |
49,932 | 97,976 | 48 | 147,956 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
OPERATING LOSS |
(16,105 | ) | (7,629 | ) | (48 | ) | (23,782 | ) | ||||||||||||
Other income (expense) |
2,240 | (1,073 | ) | 495 | 4(f | ) | 1,662 | |||||||||||||
Gain on change in value of warrant liability |
10,405 | — | 10,405 | |||||||||||||||||
Change in fair value of redeemable preferred stock |
— | — | (3,830 | ) | 4(c | ) | (3,830 | ) | ||||||||||||
Interest expense |
(46 | ) | (2,614 | ) | (39 | ) | 4(e | ) | (2,699 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Loss before income taxes |
(3,506 | ) | (11,316 | ) | (3,422 | ) | (18,244 | ) | ||||||||||||
Income tax expense |
731 | 1,999 | 102 | 4(h | ) | 2,832 | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net Loss |
$ | (4,237 | ) | $ | (13,315 | ) | $ | (3,524 | ) | $ | (21,076 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average common shares outstanding |
||||||||||||||||||||
Basic |
17,866,168 | — | 3,362,424 | 4(d | ) | 21,228,592 | ||||||||||||||
Diluted |
18,154,434 | — | 3,362,424 | 4(d | ) | 21,516,858 | ||||||||||||||
Net loss per common share |
||||||||||||||||||||
Basic |
$ (0.24 | ) | — | — | $ | (0.99 | ) | |||||||||||||
Diluted |
$ | (0.93 | ) | — | — | $ | (1.57 | ) |
Hot Air |
OPES |
|||||||||||||||||||||||||||
Combined* |
Historical |
Pro Forma |
Pro Forma |
Pro Forma |
||||||||||||||||||||||||
(in thousands, except for per share data) |
BurgerFi |
Hot Air, Inc. |
Adjustments |
Notes |
Adjustments |
Notes |
Combined |
|||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||
Restaurant sales |
$ | 25,316 | $ | 107,160 | $ | 132,476 | ||||||||||||||||||||||
Royalty and other fees |
6,371 | — | 6,371 | |||||||||||||||||||||||||
Terminated franchise fees |
693 | — | 693 | |||||||||||||||||||||||||
Royalty - brand development and co-op |
1,515 | — | 1,515 | |||||||||||||||||||||||||
Initial franchise fees |
387 | — | 387 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
TOTAL REVENUE |
34,282 | 107,160 | — | — | 141,442 | |||||||||||||||||||||||
Restaurant level operating expenses: |
||||||||||||||||||||||||||||
Food, beverage and paper costs |
6,937 | 26,396 | 33,333 | |||||||||||||||||||||||||
Labor and related expenses |
6,590 | 31,861 | 38,451 | |||||||||||||||||||||||||
Other operating expenses |
6,330 | 23,316 | 29,646 | |||||||||||||||||||||||||
Occupancy and related expenses |
2,740 | 11,184 | 13,924 | |||||||||||||||||||||||||
General and administrative expenses |
7,782 | 10,181 | 3,200 | 4 | (g) | 21,163 | ||||||||||||||||||||||
Store closure costs |
— | 3,436 | 3,436 | |||||||||||||||||||||||||
Share-based compensation expense |
818 | 1,005 | 1,823 | |||||||||||||||||||||||||
Depreciation and amortization expense |
1,410 | 13,393 | (319 | ) | 4 | (b) | 7,218 | 4 | (i) | 21,702 | ||||||||||||||||||
Brand development and co-op advertising expense |
2,317 | 2,203 | 4,520 | |||||||||||||||||||||||||
Gain on disposal of property and equipment |
(2 | ) | — | (2 | ) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
TOTAL OPERATING EXPENSES |
34,922 | 122,975 | 2,881 | 7,218 | 167,996 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
OPERATING LOSS |
(640 | ) | (15,815 | ) | (2,881 | ) | (7,218 | ) | (26,554 | ) | ||||||||||||||||||
Gain on extinguishment of debt |
791 | — | 791 | |||||||||||||||||||||||||
Gain on change in value of warrant liability |
5,597 | — | 5,597 | |||||||||||||||||||||||||
Change in fair value of redeemable preferred stock |
— | — | (4,102 | ) | 4 | (c) | (4,102 | ) | ||||||||||||||||||||
Interest expense |
(131 | ) | (3,685 | ) | (51 | ) | 4 | (e) | (3,867 | ) | ||||||||||||||||||
Other expenses |
— | (1,678 | ) | 742 | 4 | (f) | (936 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Income (loss) before income taxes |
5,617 | (21,178 | ) | (6,292 | ) | (7,218 | ) | (29,071 | ) | |||||||||||||||||||
Income benefit (expense) |
366 | 524 | 548 | 4 | (h) | 1,877 | 4 | (j) | 3,315 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net Income (loss) |
5,983 | (20,654 | ) | (5,744 | ) | (5,341 | ) | (25,756 | ) | |||||||||||||||||||
Net Income Attributable to Non-Controlling Interests |
$ | 20 | — | $ | 20 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net Income (loss) Attributable to common shareholders and Controlling Interests |
$ | 5,963 | $ | (20,654 | ) | $ | (5,744 | ) | $ | (5,341 | ) | $ | (25,776 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Weighted average common shares outstanding |
||||||||||||||||||||||||||||
Basic |
17,541,838 | — | 3,362,424 | 4 | (d) | 20,904,262 | ||||||||||||||||||||||
Diluted |
21,426,115 | — | — | — | 20,904,262 | |||||||||||||||||||||||
Net (loss) income per common share |
||||||||||||||||||||||||||||
Basic |
$ | 0.30 | (1) |
$ | (1.01 | ) | ||||||||||||||||||||||
Diluted |
$ | (0.01 | ) (1) |
$ | (1.01 | ) |
* | See Note 1. |
(1) | Basic and diluted earnings per share for BurgerFi computed only for the successor period as defined in Note 1, where net income available to common shareholders was approximately $5,348,000. |
(in thousands, except for per share data) |
Successor Period (December 16, 2020 through December 31, 2020) |
Predecessor Period (January 1, 2020 through December 15, 2020) |
Combined |
|||||||||
REVENUE |
||||||||||||
Restaurant sales |
$ | 1,350 | $ | 23,966 | $ | 25,316 | ||||||
Royalty and other fees |
255 | 6,116 | 6,371 | |||||||||
Terminated franchise fees |
— | 693 | 693 | |||||||||
Royalty - brand development and co-op |
74 | 1,441 | 1,515 | |||||||||
Initial franchise fees |
25 | 362 | 387 | |||||||||
|
|
|
|
|
|
|||||||
TOTAL REVENUE |
1,704 | 32,578 | 34,282 | |||||||||
Restaurant level operating expenses: |
— | |||||||||||
Food, beverage and paper costs |
370 | 6,567 | 6,937 | |||||||||
Labor and related expenses |
321 | 6,269 | 6,590 | |||||||||
Other operating expenses |
323 | 6,007 | 6,330 | |||||||||
Occupancy and related expenses |
33 | 2,707 | 2,740 | |||||||||
General and administrative expenses |
857 | 6,925 | 7,782 | |||||||||
Share-based compensation expense |
818 | — | 818 | |||||||||
Depreciation and amortization expense |
348 | 1,062 | 1,410 | |||||||||
Brand development and co-op advertising expense |
34 | 2,283 | 2,317 | |||||||||
Gain on disposal of property and equipment |
— | (2 | ) | (2 | ) | |||||||
|
|
|
|
|
|
|||||||
TOTAL OPERATING EXPENSES |
3,104 | 31,818 | 34,922 | |||||||||
|
|
|
|
|
|
|||||||
OPERATING LOSS |
(1,400 | ) | 760 | (640 | ) | |||||||
Gain on extinguishment of debt |
791 | — | 791 | |||||||||
Gain on change in value of warrant liability |
5,597 | — | 5,597 | |||||||||
Interest expense |
(6 | ) | (125 | ) | (131 | ) | ||||||
Other expenses |
— | — | — | |||||||||
|
|
|
|
|
|
|||||||
Income before income taxes |
4,982 | 635 | 5,617 | |||||||||
Income benefit |
366 | — | 366 | |||||||||
|
|
|
|
|
|
|||||||
Net Income |
5,348 | 635 | 5,983 | |||||||||
Net Income Attributable to Non-Controlling Interests |
— | 20 | 20 | |||||||||
|
|
|
|
|
|
|||||||
Net Income Attributable to common shareholders and Controlling Interests |
$ | 5,348 | $ | 615 | $ | 5,963 | ||||||
|
|
|
|
|
|
|||||||
Weighted average common shares outstanding |
||||||||||||
Basic |
17,541,838 | — | 17,541,838 | |||||||||
Diluted |
21,426,115 | — | 21,426,115 | |||||||||
Net (loss) income per common share |
||||||||||||
Basic |
$ | 0.30 | — | $ | 0.30 | |||||||
Diluted |
$ | (0.01 | ) | — | $ | (0.01 | ) |
Total BurgerFi common shares issued* |
2,952,900 | |||
BurgerFi share price** |
$ | 8.31 | ||
|
|
|||
Estimated fair value of common stock issued |
$ | 24,539 | ||
Estimated fair value of preferred stock issued |
$ | 53,000 | ||
Estimated fair value of option consideration shares*** |
$ | 3,403 | ||
|
|
|||
Total estimated fair value of stock issued |
$ | 80.942 | ||
|
|
* | Common shares are calculated based on the 30-day volume-weighted average price per share (with a per day cap of $14.25 per share and a minimum per day of $10.25) calculated based on the 30-day period prior to the closing date . |
** | BurgerFi’s closing stock price as of November 2, 2021 |
*** | Represents the estimated fair value of Hot Air’s in-the-money outstanding stock options that were converted to common stock of BurgerFi (“Option Consideration Shares”) attributable to pre-combination service recorded as part of the purchase consideration. |
Common stock (2,952,900 shares x $8.31 per share) |
$ | 24,539 | ||
Preferred stock (2,120,000 shares x $25.00 per share) |
53,000 | |||
Option consideration shares |
3,403 | |||
|
|
|||
Total purchase price consideration |
$ | 80,942 | ||
|
|
|||
Estimated fair value of assets: |
||||
Cash |
$ | 5,565 | ||
Accounts receivable |
583 | |||
Inventories |
1,049 | |||
Prepaid expenses |
1,600 | |||
Deposits |
466 | |||
Property and equipment |
15,608 | |||
|
|
|||
24,871 | ||||
Estimated fair value of liabilities assumed: |
||||
Accounts payable, accrued expenses and other current liabilities |
10,048 | |||
Bank debt |
69,034 | |||
Related party note payable |
9,291 | |||
Other long-term liabilities |
12,275 | |||
|
|
|||
100,648 | ||||
Net tangible assets |
(75,777 | ) | ||
Intangible assets |
68,115 | |||
Goodwill |
88,604 | |||
|
|
|||
Total consideration |
$ | 80,942 | ||
|
|
(a) | Reflects the elimination of Hot Air’s historical goodwill and the preliminary estimate of goodwill recognized as a result of the Transaction, which represents the amount by which the estimated consideration transferred exceeds the fair value of Hot Air’s assets acquired and liabilities assumed, based on the preliminary purchase price allocation. |
(b) | Reflects the adjustment of historical intangible assets acquired by BurgerFi to their estimated fair values. As part of a preliminary analysis, BurgerFi identified intangible assets, including tradename, liquor licenses, proprietary process and below-market leases. Since all information required to perform a detailed valuation analysis of Hot Air’s intangible assets could not be obtained as of the date of this filing, for purposes of these unaudited pro forma financial statements, management used readily available assumptions in arriving at the preliminary estimates of fair value, which will be subject to material change upon the completion of the preliminary purchase price allocation. |
Estimated Fair Value |
Estimated Useful Life In Years |
Year Ended December 31, 2020 Amortization Expense |
Nine Months Ended September 30, 2021 Amortization Expense |
|||||||||||||
Trade name |
$ | 58,160 | 10 | $ | 5,816 | $ | 4,362 | |||||||||
Liquor licenses |
5,656 | Indefinite | — | — | ||||||||||||
Proprietary processes |
3,383 | 5 | 677 | 507 | ||||||||||||
Lease valuations |
916 | 5 | 183 | 137 | ||||||||||||
|
|
|||||||||||||||
$ | 68,115 | |||||||||||||||
Historical amortization expense |
(6,995 | ) | (4,958 | ) | ||||||||||||
|
|
|
|
|||||||||||||
Pro forma adjustments to amortization expense |
$ | (319 | ) | $ | 48 | |||||||||||
|
|
|
|
(c) | Represents the elimination of the historical equity of Hot Air and the issuance of common and preferred shares of BurgerFi to finance the acquisition. The adjustment to additional paid-in capital is summarized as follows: |
($ in millions) |
||||
Net equity proceeds from the issuance of 2,952,900 common shares |
$ | 24.5 | ||
Estimated fair value of option consideration shares |
3.4 | |||
Less: historical Hot Air, Inc. additional paid-in capital as of June 30, 2021 |
(126.6 | ) | ||
|
|
|||
Pro forma adjustment to additional paid-in capital |
$ | (98.7 | ) | |
|
|
(d) | Represents the increase in the weighted average shares in connection with the issuance of 2,952,900 shares of common stock to finance the acquisition and 409,524 Option Consideration Shares. |
(e) | BurgerFi paid down approximately $8.3 million of Hot Air’s outstanding debt at closing pursuant to the terms of the Transaction. Interest expense of $0.3 million and $0.4 million has been adjusted to reflect the debt principal reduction in the pro forma statements of operations for the nine months ended September 30, 2021 and the year ended December 31, 2020, respectively. |
(f) | Other long-term liabilities within the Pro Forma Balance Sheet includes an adjustment of $3.3 million, which represents accrued management fees. The accrued management fees will be forgiven by the stockholders of Hot Air and therefore not assumed by BurgerFi as part of the transaction. In addition, the Pro Forma Statements of Operations include adjustments to other expense of $0.5 million and $0.7 million for the nine months ended September 30, 2021 and the year ended December 31, 2020, respectively, which represent the management fee expense recorded by Hot Air during those periods. |
(g) | BurgerFi has incurred acquisition costs related to the transaction of approximately $3.2 million for the period from July 1, 2021 through November 3, 2021. Because these costs are required to be expensed as incurred, they are charged to retained earnings as of September 30, 2021. The pro forma statement of operations for the year ended December 31, 2020 includes an adjustment to general and administrative expenses. Approximately $0.5 million has been paid through the closing date and reflected as a reduction of cash in the Pro Forma Balance Sheet and $2.7 million has been accrued and reflected as such in the Pro Forma Balance Sheet. |
(h) | Reflects the income tax effect of pro forma adjustments based on the estimated blended federal and state statutory tax rate of 25%, excluding the change in fair value of preferred stock, which represents a permanent difference for tax purposes. |
(i) | Represents the amortization of intangible assets of $7.2 million related to the OPES acquisition of BurgerFi. The estimated useful lives were determined based on a review of the time period over which economic benefit is estimated to be generated as well as other factors. Factors considered include contractual life, the period |
($ in thousands) |
||||||||
Franchise agreements |
$ | 24,839 | 7 | |||||
Trade names / trademarks |
83,033 | 30 | ||||||
Liquor license |
235 | Indefinite | ||||||
Reef Kitchens license agreement |
8,882 | 10 | ||||||
VegeFi product |
135 | 10 | ||||||
|
|
|||||||
$ | 117,124 | |||||||
|
|
(j) | Represents the related effect on deferred income taxes for the amortization expense noted in (i) above (assuming a blended federal and state tax rate of 26%) of $1.9 million for the year ended December 31, 2020. |
(a) | Accounts receivable of approximately $583,000 included within prepaid and other current assets in Hot Air’s historical balance sheet is presented as a separate line on the Pro Forma Balance Sheet. |
(b) | Short-term accrued expenses of approximately $6,136,000 included in accounts payable and accrued expenses within Hot Air’s historical balance sheet is presented as a separate line on the Pro Forma Balance Sheet. |
(c) | Brand development and co-op advertising expense of approximately $2,748,000 and $2,203,000 for the nine months ended September 30, 2021 and the year ended December 31, 2020, respectively, included in other operating expenses in Hot Air’s historical statements of operations is presented as a separate line on the Pro Forma Statements of Operations. |
(d) | Pre-opening expenses of approximately $496,000 for the year ended December 31, 2020, included as a separate line in Hot Air’s historical statement of operations are presented within other operating expenses on the Pro Forma Statement of Operations. |
(e) | Store closure costs of approximately $252,000 for the nine months ended September 30, 2021, included as a separate line in Hot Air’s historical statement of operations is presented within general and administrative expenses on the Pro Forma Statement of Operations. |
Successor |
Predecessor |
Successor |
Predecessor |
|||||||||||||
(in thousands except for percentage data) |
Three Months Ended September 30, 2021 |
Three Months Ended September 30, 2020 |
Nine Months Ended September 30, 2021 |
Nine Months Ended September 30, 2020 |
||||||||||||
Systemwide Restaurant Sales |
$ | 41,407 | $ | 33,165 | $ | 125,420 | $ | 93,644 | ||||||||
Systemwide Restaurant Sales Growth |
25 | % | (1 | )% | 34 | % | (6 | )% | ||||||||
Systemwide Restaurant Same Store Sales Growth |
8 | % | (8 | )% | 17 | % | (15 | )% | ||||||||
Corporate-Owned Restaurant Sales |
$ | 8,470 | $ | 6,317 | $ | 25,344 | $ | 17,385 | ||||||||
Corporate-Owned Restaurant Sales Growth |
34 | % | 24 | % | 46 | % | 7 | % | ||||||||
Corporate-Owned Restaurant Same Store Sales Growth |
7 | % | (10 | )% | 18 | % | (17 | )% | ||||||||
Franchise Restaurant Sales |
32,937 | $ | 26,848 | $ | 100,043 | $ | 76,123 | |||||||||
Franchise Restaurant Sales Growth |
23 | % | (5 | )% | 31 | % | (8 | )% | ||||||||
Franchise Restaurant Same Store Sales Growth |
9 | % | (7 | )% | 16 | % | (15 | )% | ||||||||
Digital Channel Systemwide Sales |
$ | 15,383 | $ | 15,946 | $ | 50,282 | $ | 39,673 | ||||||||
Digital Channel Sales Growth |
(4 | )% | 116 | % | 27 | % | 89 | % | ||||||||
Digital Channel Orders |
586 | 644 | 1,932 | 1,597 | ||||||||||||
Digital Channel Orders % of Systemwide Sales |
37 | % | 46 | % | 40 | % | 40 | % |
Successor |
Predecessor |
Successor |
Predecessor |
|||||||||||||||||||||
(in thousands) |
Three Months Ended September 30, 2021 |
Three Months Ended September 30, 2020 |
Nine Months Ended September 30, 2021 |
Nine Months Ended September 30, 2020 |
||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||
Restaurant sales |
$ |
8,688 |
$ |
6,592 |
$ |
26,067 |
$ |
18,232 |
||||||||||||||||
Royalty and other fees |
1,861 |
1,770 |
5,940 |
4,687 |
||||||||||||||||||||
Royalty - brand development and co-op |
471 |
403 |
1,527 |
1,054 |
||||||||||||||||||||
Franchise fees |
95 |
108 |
293 |
307 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
TOTAL REVENUE |
11,115 |
8,873 |
33,827 |
24,280 |
||||||||||||||||||||
Restaurant level operating expenses: |
||||||||||||||||||||||||
Food, beverage and paper costs |
2,671 |
1,966 |
7,786 |
5,554 |
||||||||||||||||||||
Labor and related expenses |
2,504 |
1,848 |
6,988 |
4,834 |
||||||||||||||||||||
Other operating expenses |
1,892 |
1,580 |
5,861 |
3.939 |
||||||||||||||||||||
Occupancy and related expenses |
719 |
862 |
2,280 |
2,108 |
||||||||||||||||||||
General and administrative expenses |
4,060 |
2,196 |
10,599 |
4,981 |
||||||||||||||||||||
Pre-opening costs |
615 |
18 |
1,243 |
124 |
||||||||||||||||||||
Store closure costs |
132 |
— | 132 |
— | ||||||||||||||||||||
Share-based compensation expense |
3,668 |
— |
6,785 |
— |
||||||||||||||||||||
Depreciation and amortization expense |
2,194 |
315 |
6,473 |
811 |
||||||||||||||||||||
Brand development and co-op advertising expense |
412 |
915 |
1,785 |
1,822 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
TOTAL OPERATING EXPENSES |
18,867 |
9,700 |
49,932 |
24,173 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
OPERATING (LOSS) INCOME |
(7,752 |
) |
(827 |
) |
(16,105 |
) |
107 |
|||||||||||||||||
Other (loss) income |
(2 |
) |
— |
2,240 |
— |
|||||||||||||||||||
Gain on change in value of warrant liability |
2,732 |
— |
10,405 |
— |
||||||||||||||||||||
Interest expense |
(5 |
) |
(10 |
) |
(46 |
) |
(97 |
) | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
(Loss) income before income taxes |
(5,027 |
) |
(837 |
) |
(3,506 |
) |
10 |
|||||||||||||||||
Income tax (expense) benefit |
9 |
— |
(731 |
) |
— |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net (Loss) Income |
(5,018 |
) |
(837 |
) |
(4,237 |
) |
10 |
|||||||||||||||||
Net Income Attributable to Non-Controlling Interests (predecessor) |
— |
5 |
— |
21 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Net Loss Attributable to common shareholders (successor) and Controlling Interests (predecessor) |
$ |
(5,018 |
) |
$ |
(842 |
) |
$ |
(4,237 |
) |
$ |
(11 |
) | ||||||||||||
|
|
|
|
|
|
|
|
Successor Three Months Ended September 30, 2021 |
Predecessor Three Months Ended September 30, 2020 |
|||||||||||||||||||
In dollars |
As a percentage of restaurant sales |
In dollars |
As a percentage of restaurant sales |
|||||||||||||||||
Restaurant Sales |
$ |
8,688 |
N/A |
$ | 6,592 | N/A | ||||||||||||||
Restaurant level operating expenses: |
||||||||||||||||||||
Food, beverage and paper costs |
$ |
2,671 |
30.7 | % | $ | 1,966 | 29.8 |
% | ||||||||||||
Labor and related expenses |
$ |
2,504 |
28.8 | % | $ | 1,848 | 28.0 |
% | ||||||||||||
Other operating expenses |
$ |
1,892 |
21.8 | % | $ | 1,580 | 24.0 |
% | ||||||||||||
Occupancy and related expenses |
$ |
719 |
8.3 | % | $ | 862 | 13.1 |
% | ||||||||||||
Total |
$ |
7,786 |
89.6 | % | $ | 6,256 | 94.9 |
% |
Successor Nine Months Ended September 30, 2021 |
Predecessor Nine Months Ended September 30, 2020 |
|||||||||||||||||||
In dollars |
As a percentage of restaurant sales |
In dollars |
As a percentage of restaurant sales |
|||||||||||||||||
Restaurant Sales |
$ |
26,067 |
N/A |
$ | 18,232 | N/A |
||||||||||||||
Restaurant level operating expenses: |
||||||||||||||||||||
Food, beverage and paper costs |
$ |
7,786 |
29.9 | % | $ | 5,554 | 30.5 |
% | ||||||||||||
Labor and related expenses |
$ |
6,988 |
26.8 | % | $ | 4,834 | 26.5 |
% | ||||||||||||
Other operating expenses |
$ |
5,861 |
22.5 | % | $ | 3,939 | 21.6 |
% | ||||||||||||
Occupancy and related expenses |
$ |
2,280 |
8.7 | % | $ | 2,108 | 11.6 |
% | ||||||||||||
Total |
$ |
22,915 |
87.9 | % | $ | 16,435 | 90.1 |
% |
Successor |
Predecessor |
Successor |
Predecessor |
|||||||||||||
(in thousands) |
Three Months Ended September 30, 2021 |
Three Months Ended September 30, 2020 |
Nine Months Ended September 30, 2021 |
Nine Months Ended September 30, 2020 |
||||||||||||
Net Income Attributable to Common Shareholders (successor) and Controlling Interests (predecessor) |
$ | (5,018 | ) | $ | (842 | ) | $ | (4,237 | ) | $ | (11 | ) | ||||
Gain on change in value of warrant liability |
(2,732 | ) | — | (10,405 | ) | — | ||||||||||
Interest expense |
5 | 10 | 46 | 97 | ||||||||||||
Income tax (benefit) expense |
(9 | ) | — | 731 | — | |||||||||||
Depreciation and amortization expense |
2,194 | 315 | 6,473 | 811 | ||||||||||||
Share-based compensation expense |
3,668 | — | 6,785 | — | ||||||||||||
Pre-opening costs |
615 | 18 | 1,243 | 124 | ||||||||||||
Store closure costs |
132 | — | 132 | — | ||||||||||||
PPP loan gain |
— | — | (2,237 | ) | — | |||||||||||
Loss on disposal of property and equipment |
— | — | 9 | — | ||||||||||||
Legal settlements |
66 | — | 477 | — | ||||||||||||
M&A |
1,271 | 467 | 2,169 | 506 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ | 192 | $ | (32 | ) | $ | 1,186 | $ | 1,527 | |||||||
|
|
|
|
|
|
|
|
Successor |
Predecessor |
|||||||
Nine Months Ended September 30, 2021 |
Nine Months Ended September 30, 2020 |
|||||||
Net cash (used in) provided by |
||||||||
Operating activities |
$ | (813 | ) | $ | 2,282 | |||
Investing activities |
(8,217 | ) | (3,473 | ) | ||||
Financing activities |
(3,058 | ) | 2,017 | |||||
Net (decrease) increase in cash |
$ | (12,088 | ) | $ | 826 |
• | Equal Opportunity – Rooted in our BurgerFi Purpose and Beliefs, we strive to become an employer of choice by providing equal opportunities for, and removing obstacles to, success, while also fostering a culture of diversity, equity, and inclusion. |
• | The purpose of the BurgerFi Beliefs is to establish a shared language and set of behaviors that each BurgerFi team member must live by. These beliefs are an integral part of sharing and promoting a culture of inclusion within the organization and beyond. |
• | Mentorship Program |
• | B2B Program |
• | Learning and Development de-escalation, difficult conversations, and professionalism. The intention behind these trainings, which will be available through FIDO, is to enhance our inclusive culture and allow our team members to fulfill their potential. |
• | No Antibiotics, No Hormones – Never, Ever! |
• | Source and Age Verified – All of our beef is 100% sourced in the United States of America. |
• | Vegetarian Fed – No animal byproducts are used. The cattle’s diet consists of a vegetarian feed fortified with natural vitamins and minerals for health. |
• | Humane Handling Standards – We believe all cattle sourced into our beef program should be handled in a humane manner. We only do business with suppliers who are willing to sign off on an agreement to care for their animals with our humane handling standards and accepted credible humane handling programs. When cattle are raised in a calm and healthy environment, tender and flavorful meat is the outcome. |
1. | Summer BBQ Burger – Double natural Angus beef, tender, slow-cooked BBQ Pork, white American and cheddar cheese, pickles, and made-to-order |
2. | Chicken Avocado BLT – All-natural, free range grilled chicken breast, house-made fried avocado, white cheddar, bacon, lettuce, tomato, fi-honey BBQ sauce |
3. | Steakhouse Bleu Burger – Double natural Angus beef, Danish bleu cheese, cracked pepper bacon, cabernet onion marmalade and steak sauce. |
• | Ditka & Jaws Cigars with the Stars (Miami, FL, January 30, 2020): Every year, Mike Ditka (Hall of Famer, Chicago Bears) and Ron Jaworski (Hall of Famer, Philadelphia Eagles) host a Super Bowl Party for NFL Alumni and Hall of Famers in order to raise funds and awareness for two charitable causes – |
Gridiron Greats and Youth Playbook. Youth Playbook focuses on its mission to improve the overall health and wellness of at-risk youth, while Gridiron Greats assists former NFL players financially, socially, and medically. In order to accommodate the 1200 guests in attendance at this ultra-VIP event, BurgerFi built a fully operational kitchen in order to provide catering on the pool deck of the Paramount Miami World Center. BurgerFi was asked to return to the 2021 Super Bowl in Tampa, Florida. |
• | BurgerFi’s Chow Down for Charity (Miami, Florida September 19, 2019): In honor of Hunger Action Month and National Cheeseburger Day, BurgerFi hosted our first annual Chow Down for Charity to help ‘end hunger one bite at a time’. BurgerFi invited Guinness Book of World Record Competitive Eating Champion, Takeru Kobayashi to help raise funds and awareness for Feeding South Florida. BurgerFi also invited Miami Heat superstar, Bam Adebayo, retired NFL Super Bowl champion and University of Miami NCAA Champion, Russell Maryland, and retired NBA Utah Jazz and Motivational Speaker, Walter Bond. The 2-day event included an autograph-signing, a meet and greet with celebrity guests, and the contribution of funds to provide 47,600 meals to food insecure individuals in the South Florida area. |
• | BurgerFi 8th Anniversary Celebration (2/4-2/8)—Monday: Double Points, Tuesday: $5 BurgerFi Cheeseburger, VegeFi Burger® or Fi’ed Chicken, Wednesday: Free-Freestyle beverage with any purchase, Thursday: $2.50 Custard Shakes, Friday: Free Fresh-Cut Fries |
• | MLB Opening Day (3/28) - $2 Hot Dogs |
• | Tax Day (4/15) - $5 BurgerFi Cheeseburgers (BurgerFi App Only) |
• | Earth Day (4/22) - $5 VegeFi Burger ® or Beyond |
• | National Hamburger Day (5/28) - $5 BurgerFi Cheeseburgers |
• | National French Fry Day (7/13) - $1 Regular Fry |
• | National Custard Day (8/8) - Free Regular Custard (BurgerFi App Only) |
• | National Cheeseburger Day (9/18)—Buy 1 BurgerFi Cheeseburger, Get 1 for $1 |
• | World Vegetarian Day (10/1)—$5 VegeFi Burger ® or Beyond |
• | Boss’ Day (10/16)—Free Freestyle Drink with Purchase of a CEO Burger |
• | Galentine’s Day (2/13)—Put an Onion Ring on it for $1 |
• | Valentine’s Day (2/14)—Red Velvet Shake |
• | Earth Day (4/22)—25% Off VegeFi Burger ® + Beyond thru the BurgerFi App |
• | National Fry Day (7/13)—Half off a BurgerFi Cheeseburger with purchase of fries |
• | French Fry Week (7/14-7/17)—Free Fries thru the BurgerFi App |
• | National Custard Day (8/8)—Free Regular Custard with purchase of any sandwich |
• | Visibility and signage |
• | Ingress and egress |
• | Ample parking |
• | Anchor tenants (Publix, Trader Joe’s, Whole Foods, Kroger, Lifetime fitness, etc.) |
• | Co-tenants (Starbucks, Chipotle, Panera, Blaze Pizza, etc.) |
• | Trade area (lunch/dinner) |
• | Flexible sites: Endcaps, premium in-line, non-traditional (i.e., airports). |
• | Footprints – 2,000-2,400 square feet with exterior patio. |
State |
Company- Operated |
Franchise- Operated |
Total |
|||||||||
Alaska |
— | 1 | 1 | |||||||||
Alabama |
— | 4 | 4 | |||||||||
Arizona |
— | 2 | 2 | |||||||||
Colorado |
— | 1 | 1 | |||||||||
Connecticut |
— | 2 | 2 | |||||||||
Florida |
19 | 38 | 57 | |||||||||
Georgia |
— | 5 | 5 | |||||||||
Illinois |
— | 1 | 1 | |||||||||
Indiana |
— | 1 | 1 | |||||||||
Kansas |
— | 1 | 1 | |||||||||
Kentucky |
— | 3 | 3 | |||||||||
Maryland |
— | 5 | 5 | |||||||||
Michigan |
— | 1 | 1 | |||||||||
North Carolina |
— | 5 | 5 | |||||||||
Nevada |
— | 1 | 1 | |||||||||
New York |
1 | 3 | 4 | |||||||||
Ohio |
— | 2 | 2 | |||||||||
Pennsylvania |
1 | 1 | 2 | |||||||||
South Carolina |
— | 3 | 3 | |||||||||
Tennessee |
— | 1 | 1 | |||||||||
Texas |
— | 6 | 6 | |||||||||
Virgina |
2 | 2 | 4 | |||||||||
Kuwait |
— | 2 | 2 | |||||||||
Puerto Rico |
— | 2 | 2 | |||||||||
|
|
|
|
|
|
|||||||
Total |
23 | 93 | 116 |
Name |
Age |
Class |
Position | |||
Ophir Sternberg | 51 | C | Executive Chairman of the Board and Class C Director | |||
Ian Baines |
65 | N/A | Chief Executive Officer | |||
Michael Rabinovitch | 52 | N/A | Chief Financial Officer | |||
Allison Greenfield | 49 | B | Director | |||
Vivian Lopez-Blanco | 64 | B | Director | |||
Gregory Mann | 49 | A | Director | |||
Martha Stewart | 80 | A | Director | |||
Andrew Taub | 53 | C | Director |
• | reviewing and discussing with management and the independent auditor the annual audited financial statements, and recommending to the Board whether the audited financial statements should be included in our Form 10-K; |
• | discussing with management and the independent auditor significant financial reporting issues and judgments made in connection with the preparation of our financial statements; |
• | discussing with management major risk assessment and risk management policies; |
• | monitoring the independence of the independent auditor; |
• | verifying the rotation of the lead (or coordinating) audit partner having primary responsibility for the audit and the audit partner responsible for reviewing the audit as required by law; |
• | reviewing and approving all related-party transactions; |
• | inquiring and discussing with management our compliance with applicable laws and regulations; |
• | pre-approving all audit services and permitted non-audit services to be performed by our independent auditor, including the fees and terms of the services to be performed; |
• | appointing or replacing the independent auditor; |
• | determining the compensation and oversight of the work of the independent auditor (including resolution of disagreements between management and the independent auditor regarding financial reporting) for the purpose of preparing or issuing an audit report or related work; |
• | establishing procedures for the receipt, retention and treatment of complaints received by us regarding accounting, internal accounting controls or reports which raise material issues regarding our financial statements or accounting policies; and |
• | approving reimbursement of expenses incurred by our management team in identifying potential target businesses. |
• | reviewing and approving on an annual basis the corporate goals and objectives relevant to our Chief Executive Officer’s compensation, evaluating our Chief Executive Officer’s performance in light of such goals and objectives and determining and approving the remuneration (if any) of our Chief Executive Officer based on such evaluation; |
• | reviewing and approving the compensation of all other executive officers; |
• | reviewing our executive compensation policies and plans; |
• | implementing and administering our incentive compensation equity-based remuneration plans; |
• | assisting management in complying with our proxy statement and annual report disclosure requirements; |
• | approving all special perquisites, special cash payments and other special compensation and benefit arrangements for our executive officers and employees; |
• | if required, producing a report on executive compensation to be included in our annual proxy statement; and |
• | reviewing, evaluating, and recommending changes, if appropriate, to the remuneration for directors. |
• | the amount involved exceeded or will exceed the lesser of $120,000 and one percent (1%) of the average of the Company’s total assets at year end for the last two completed fiscal years (such lesser amount, the “Threshold”); and |
• | any of our directors, executive officers, or holders of more than 5% of our capital stock, or any member of the immediate family of the foregoing persons, had or will have a direct or indirect material interest, other than compensation and other arrangements that are described in the sections titled “ Executive Compensation Beneficial Ownership of Securities |
Name and Principal Position(1) |
Year |
Salary ($) |
Bonus ($) |
Stock Awards ($) |
All Other Compensation ($) |
Total ($) |
||||||||||||||||||
Ophir Sternberg |
2020 | — | — | 14,535,000 | (6)(8) | — | 14,535,000 | |||||||||||||||||
Executive Chairman of the Board |
2019 | — | — | — | — | |||||||||||||||||||
Julio Ramirez |
2020 | 55,000 | — | 5,355,000 | (7)(8) | 3,600 | 5,413,600 | |||||||||||||||||
Chief Executive Officer(2) |
2019 | — | — | — | — | |||||||||||||||||||
Bryan McGuire |
2020 | 105,505 | — | — | 105,505 | |||||||||||||||||||
Former Chief Financial Officer(3) |
2019 | — | — | — | — | |||||||||||||||||||
Ross Goldstein |
2020 | 207,625 | — | — | 207,625 | |||||||||||||||||||
Former Chief Legal Officer(4) |
2019 | 200,000 | — | 200,000 | ||||||||||||||||||||
Nick Raucci |
2020 | 215,435 | — | 3,600 | 219,035 | |||||||||||||||||||
Former Chief Operating Officer(5) |
2019 | 160,000 | 19,422 | — | 179,422 |
(1) | Also, David Mack, David Brain and Ophir Sternberg served as the Company’s Chief Executive Officer during the year ended December 31, 2020 but did not receive any consideration in connection with such service to the Company. |
(2) | Mr. Ramirez was appointed Chief Executive Officer effective December 16, 2020. |
(3) | Mr. McGuire was appointed as Chief Financial Officer effective December 16, 2020 and resigned effective May 3, 2021. Effective May 3, 2021, Michael Rabinovitch assumed the position of Chief Financial Officer. |
(4) | Mr. Goldstein resigned from the Company on September 30, 2021. |
(5) | Mr. Raucci left the Company on February 17, 2021. |
(6) | Represents the grants of 250,000 restricted stock units and 700,000 incentive restrictive stock units granted, for financial reporting purposes, on December 16, 2020. The legal grant date of the restricted stock units was July 13, 2021, the date that applicable grant award agreements were executed by the Company and Mr. Sternberg. The applicable restricted stock unit agreement provides that 73% (511,000) of the total incentive restricted stock units will not be issued (deemed or otherwise) under the BurgerFi International, Inc. Omnibus Equity Incentive Plan (the “Plan”) until the aggregate number of shares reserved for awards under the Plan is increased consistent with Section 5.1 of the Plan, which is scheduled to occur on January 1, 2022. See the Outstanding Equity Awards table below for additional information relating to these grants. |
(7) | Represents the grants of 250,000 restricted stock units and 100,000 benchmark restrictive stock units granted, for financial reporting purposes, on December 16, 2020. The legal grant date of the restricted stock units was July 13, 2021, the date that applicable grant award agreements were executed by the Company and Mr. Ramirez. The applicable restricted stock unit agreement provides that 36% (89,000) of the total 250,000 incentive restricted stock units and 100% (100,000) of the total 100,000 benchmark restricted stock units will not be issued (deemed or otherwise) under the Plan until the aggregate number of shares reserved for awards under the Plan is increased consistent with Section 5.1 of the Plan, which is scheduled to occur on January 1, 2022. See the Outstanding Equity Awards table below for additional information relating to these grants. |
(8) | The amounts reflected in this column represent the aggregate grant date fair value of the awards made during 2020, as computed in accordance with FASB ASC Topic 718. For additional information related to the measurement of stock-based compensation awards, see Note 14 to the financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020. |
Stock awards |
|
|||||||
Name |
Number of shares or units of stock that have not vested (#) |
Market value of shares or units of stock that have not vested(5) |
||||||
Ophir Sternberg |
250,000 | (1) | $ | 3,422,500 | ||||
700,000 | (2) | $ | 9,583,000 | |||||
Julio Ramirez |
250,000 | (3) | $ | 3,422,500 | ||||
100,000 | (4) | $ | 1,369,000 | |||||
Bryan McGuire |
— | — | ||||||
Ross Goldstein |
— | — | ||||||
Nick Raucci |
— | — |
(1) | Represents restricted stock units granted, for financial reporting purposes, on December 16, 2020. The legal grant date of the restricted stock units was July 13, 2021, the date that applicable grant award agreements were executed by the Company and Mr. Sternberg. The restricted stock units vest in five equal parts, with 20% vesting on the grant date and an additional 20% vesting on January 1 for each of the ensuing four years, beginning on January 1, 2022. If there is a change of control (as defined in the employment agreement) or certain termination or resignation events occur during the term of employment, all unearned incentive restricted stock units shall be deemed to have been earned and vested immediately prior to the change of control or termination or resignation event. |
(2) | Represents incentive restricted stock units granted, for financial reporting purposes, on December 16, 2020. The legal grant date of the restricted stock units was July 13, 2021, the date that applicable grant award agreements were executed by the Company and Mr. Sternberg. The restricted stock units vest as follows upon the achievement by the Company of the following benchmarks; provided, however, that 73% (511,000) of the total incentive restricted stock units will not be issued (deemed or otherwise) under the Plan until the aggregate number of shares reserved for awards under the Plan is increased consistent with Section 5.1 of the Plan, which is scheduled to occur on January 1, 2022: (i) 20%, or 140,000 incentive restricted stock units, if Company revenue (“Company Revenue”) for fiscal year 2021, as calculated and presented in the Company’s audited financial statements included in the Form 10-K report for the relevant year, is 10% or greater than $34,382,000 (the “Base Year Revenue”); (ii) 20%, or 140,000 incentive restricted stock units, if Company Revenue for fiscal year 2022 is 20% or greater than Base Year Revenue; (iii) 20%, or 140,000 incentive restricted stock units, if Company Revenue for fiscal year 2023 is 30% or greater than Base Year Revenue; (iv) 20%, or 140,000 incentive restricted stock units, if Company Revenue for fiscal year 2024 is 40% or greater than Base Year Revenue; (v) 20%, or 140,000 incentive restricted stock units, if Company Revenue for fiscal year 2025 is 50% or greater than Base Year Revenue. If there is a change of control (as defined in the employment agreement) or certain termination or resignation events during the term of employment, all unearned incentive restricted stock units shall be deemed to have been earned and vested immediately prior to the change of control or termination or resignation event. |
(3) | Represents restricted stock units granted, for financial reporting purposes, on December 16, 2020. The legal grant date of the restricted stock units was July 13, 2021, the date that applicable grant award agreements were executed by the Company and Mr. Ramirez. The restricted stock units vest in equal amounts at the yearly anniversary of the date Mr. Ramirez began providing services to the Company (December 16, 2020) for each of the first five years of employment, subject to the achievement of certain annual key performance indicators, including the Company’s adjusted EBITDA plan, opening of planned number of restaurant locations, improvement in company-owned restaurant operating income as a percentage of restaurant sales, and a diversity target, as set by the Compensation Committee; provided, however, that 36% (89,000) of the total 250,000 incentive restricted stock units will not be issued (deemed or otherwise) under the Plan until the aggregate number of shares reserved for awards under the Plan is increased consistent with Section 5.1 of the Plan. If there is a change of control (as defined in the employment agreement) or certain termination events during the term of employment, all unearned restricted stock units shall be deemed to have been earned and vested immediately prior to the change of control or termination event. |
(4) | Represents benchmark restricted stock units granted, for financial reporting purposes, on December 16, 2020. The legal grant date of the restricted stock units was July 13, 2021, the date that applicable grant award agreements were executed by the Company and Mr. Ramirez The benchmark restricted stock units vest as follows; provided, however, that 100% (100,000) of the total 100,000 benchmark restricted stock units will not be issued (deemed or otherwise) under the Plan until the aggregate number of shares reserved for awards under the Plan is increased consistent with Section 5.1 of the Plan: (i) 25,000 shares, when the last reported closing price of the Company’s common stock for any 20 trading days within any consecutive 30 trading day period is greater than or equal to $19.00 per share; (ii) 25,000 shares, when the last reported closing price of the Company’s common stock for any 20 trading days within any consecutive 30 trading day period is greater than or equal to $22.00 per share; and (iii) 50,000 shares, when the last reported closing price of the Company’s common stock for any 20 trading days within any consecutive 30 trading day period is greater than or equal to $25.00 per share. If there is a change of control (as defined in the employment agreement) during the term of employment, all unearned benchmark restricted stock units shall be deemed to have been earned and vested immediately prior to the change of control. |
(5) | Market value of the restricted stock units was determined using the $13.69 closing price per share of the Company’s common stock on December 31, 2020. |
• | 1% of the total number of shares of our common stock then outstanding; or |
• | the average weekly reported trading volume of our common stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale. |
• | the issuer of the securities that was formerly a shell company has ceased to be a shell company; |
• | the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act; |
• | the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Form 8-K reports; and |
• | at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company. |
Name and Address of Beneficial Owner (1) |
Amount and Nature of Beneficial Ownership |
Percent of Class |
||||||
Ophir Sternberg (2) |
2,110,112 | 9.4 | % | |||||
Julio Ramirez (3) |
50,000 | 0.2 | % | |||||
Bryan McGuire |
5,000 | * | ||||||
Ross Goldstein |
7,500 | * | ||||||
Nick Raucci |
— | * | ||||||
Allison Greenfield (4) |
25,000 | 0.1 | % | |||||
Martha Stewart (5) |
8,000 | * | ||||||
Vivian Lopez-Blanco (6) |
5,000 | * | ||||||
Gregory Mann (7) |
5,000 | * | ||||||
Andrew Taub |
— | * | ||||||
All directors and executive officers as a group (eight individuals) |
2,280,109 | 10.2 | % | |||||
Greater than 5% Beneficial Owners |
||||||||
Lionheart Equities, LLC (8) |
2,010,112 | 9.0 | % | |||||
The John Rosatti Revocable Trust U/A DTD 8/27/2001 - Custody (9) |
3,813,044 | 17.9 | % | |||||
Lion Point Capital, LP (10) |
2,745,938 | 12.9 | % | |||||
Cardboard Box, LLC (11) |
2,952,900 | 13.9 | % |
* | Less than one percent. |
(1) | Unless otherwise indicated, the business address of each of the individuals is c/o BurgerFi International, Inc., 105 US Highway 1, North Palm Beach, Florida 33408. |
(2) | Consist of (i) 720,725 shares of common stock, 150,000 shares (the “Unit Shares”) of common stock underlying units and 1,139,387 shares of common stock underlying warrants to purchase one share of common stock each, which are currently exercisable, owned directly by Lionheart Equities, (ii) 50,000 restricted stock units which shall vest in be settled in shares of common stock on January 1, 2022 and (iii) 50,000 shares owned by Mr. Sternberg. Mr. Sternberg, as manager of Lionheart Equities, has sole voting and dispositive control over the Unit Shares and Warrants held by Lionheart Equities. The business address for Lionheart Equities is 4218 NE 2nd Avenue, Miami, FL 33137. The business address for Mr. Sternberg is 4218 NE 2 nd Avenue, Miami, FL 33137. |
(3) | Includes 50,000 restricted stock units which shall vest and be settled in shares of common stock on December 16, 2021. |
(4) | Consist of 10,000 shares of common stock owned by Allison Greenfield, 10,000 shares of common stock owned by Leviathan Group, LLC and 5,000 restricted stock units which shall vest and be settled in shares of common stock on December 31, 2021. Ms. Greenfield possesses sole voting and dispositive control over the shares. |
(5) | Includes 5,000 restricted stock units which shall vest and be settled in shares of common stock on December 31, 2021. |
(6) | Includes 5,000 restricted stock units which shall vest and be settled in shares of common stock on December 31, 2021. |
(7) | Includes 5,000 restricted stock units which shall vest and be settled in shares of common stock on December 31, 2021. |
(8) | Consist of 720,725 shares of common stock, 150,000 Unit Shares and 1,139,387 shares of common stock underlying warrants to purchase one share of common stock each, which are currently exercisable, owned directly by Lionheart Equities. Mr. Sternberg, as manager of Lionheart Equities, has sole voting and dispositive control over the Unit Shares and Warrants held by Lionheart Equities. The business address for Lionheart Equities is 4218 NE 2 nd Avenue, Miami, FL 33137. |
(9) | Shares of common stock held by The John Rosatti Family Trust U/A DTD 8/27/2001—Custody (the “JR Trust”). The business address of 101 US Highway 1, North Palm Beach, FL 33408. John Rosatti, as trustee of the JR Trust, may be deemed to beneficially own the securities beneficially owned by the JR Trust and has sole voting and dispositive power over the shares held by the JR Trust. Information included in this footnote is derived from a Form 4 filed on August 19, 2021. |
(10) | Shares of common stock held by Lion Point. The business address of Lion Point is 250 West 55 th Street, 33rd Floor, New York, NY 10019. Lion Point is the investment manager to its investment fund client Lion Point Master, LP. Lion Point Holdings GP, LLC (“Lion Point Holdings”) is the general partner of Lion Point. Didric Cederholm is a Founding Partner and Chief Investment Officer of Lion Point. Mr. Cederholm is also a Member and a Manager of Lion Point Holdings. Mr. Freeman is a Founding Partner and Head of Research of Lion Point. Mr. Freeman is also a Member and a Manager of Lion Point Holdings. By virtue of these relationships, each of Lion Point, Lion Point Holdings, Mr. Cederholm and Mr. Freeman may be deemed to beneficially own the securities beneficially owned by its investment fund client. Information included in this footnote is derived from a Schedule 13G/A filed on January 11, 2021. |
(11) | Shares of common stock held by Cardboard. The business address of Cardboard is 599 West Putnam Avenue, Greenwich, CT 06830. CP7 Warming Bag, L.P. (“CP7 Warming Bag”) is the member of Cardboard holding a majority of the outstanding equity interests of Cardboard. CP7 Management, LLC (“CP7 Management”) is the general partner of CP7 Warming Bag. Scott Dahnke is a managing member of CP7 Management. J. Michael Chu is a managing member of CP7 Management. By virtue of these relationships, each of CP7 Warming Bag, CP7 Management, Mr. Dahnke and Mr. Chu may be deemed to beneficially own the securities beneficially owned by Cardboard. Mr. Dahnke and Mr. Chu disclaim beneficial ownership of all shares of Common Stock held by Cardboard. Cardboard, CP7 Warming Bag, CP7 Management, Mr. Dahnke and Mr. Chu each possess shared voting power and shared dispositive control over 2,952,900 over the shares. Information included in this footnote is derived from a Schedule 13D filed on November 15, 2021. |
Plan category |
Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) |
Weighted-average exercise price of outstanding options, warrants and rights (b) |
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) |
|||||||||
Equity compensation plans approved by security holders(1) |
1,300,000 | (2) | $ | N/A | 700,000 | |||||||
Equity compensation plans not approved by security holders |
— | N/A | — | |||||||||
|
|
|
|
|
|
|||||||
Total |
1,300,000 | $ | — | 700,000 | ||||||||
|
|
|
|
|
|
(1) | The equity compensation plan approved by security holders is the 2020 Omnibus Equity Incentive Plan, which allows for an initial allotment of 2,000,000 shares. The aggregate number of shares reserved for awards under the Plan (other than Incentive Stock Options) will automatically increase on January 1 of each year, for a period of not more than ten (10) years, commencing on January 1 of the year following the year after the date the plan became effective, in an amount equal to five percent (5%) of the total number of shares of common stock outstanding on December 31 of the preceding calendar year, provided that the Company’s Compensation Committee may determine prior to the first day of the applicable fiscal year to lower the amount of such annual increase. |
(2) | Represents the maximum number of shares of common stock to be issued upon the vesting of restricted stock units granted, for financial reporting purposes, on December 16, 2020. The legal grant date of the restricted stock units was July 13, 2021, the date that applicable grant award agreements were executed by the Company, Mr. Sternberg and Mr. Ramirez. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | at any time during the exercise period; |
• | upon a minimum of 30 days’ prior written notice of redemption; |
• | if, and only if, the last sale price of the Company’s common stock equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending on the third business day prior to the date on which the Company sends the notice of redemption to the warrant holders; and |
• | if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such warrants. |
• | the Board approved the acquisition prior to its consummation; |
• | the interested stockholder owned at least 85% of the outstanding voting stock upon consummation of the acquisition; or |
• | the business combination is approved by the Board of we, and by a 2/3 majority vote of the other stockholders in a meeting. |
• | for any transaction from which the director derives an improper personal benefit; |
• | for any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law; |
• | for any unlawful payment of dividends or redemption of shares; or |
• | for any breach of a director’s duty of loyalty to the corporation or its stockholders |
Shares of Common Stock |
||||||||||||||||
Name |
Number Beneficially Owned Prior to Offering |
Number Registered for Sale Hereby |
Number Beneficially Owned After Offering |
Percent Owned After Offering |
||||||||||||
276 Partners LLC |
4,717 | 4,717 | — | — | ||||||||||||
4di Capital LLC |
47,170 | 47,170 | — | — | ||||||||||||
A J Acker Trustee, Andrea Jane Acker Revocable Trust, U/A Dtd 04/25/2008 (1 ) |
1,586,023 | 1,586,023 | — | — | ||||||||||||
AIF Investments LLLP |
94,340 | 94,340 | — | — | ||||||||||||
James Anderson |
10,000 | 10,000 | — | — | ||||||||||||
Apollo Tropical LLC |
56,604 | 56,604 | — | — | ||||||||||||
Axis Public Ventures S De R L De CV (2) |
166,874 | 166,874 | — | — | ||||||||||||
Edward J Bohne III |
9,434 | 9,434 | — | — | ||||||||||||
David Brain |
30,000 | 30,000 | — | — | ||||||||||||
Martha (Stormy) Byorum |
10,000 | 10,000 | — | — | ||||||||||||
Cohen LLC |
100,000 | 100,000 | — | — | ||||||||||||
Mauro Conijeski |
21,269 | 21,269 | — | — | ||||||||||||
Jose Luis Cordova |
16,009 | 16,009 | — | — | ||||||||||||
Leslie Alan Rozencwaig Trustee Dafra Trust U/A Dtd 04/09/2018 |
52,000 | 52,000 | — | — | ||||||||||||
Dassett Ltd |
9,434 | 9,434 | — | — | ||||||||||||
Faquiry Diaz (3) |
29,613 | 29,613 | — | — | ||||||||||||
Domus Family Ltd Liability LP |
525,628 | 525,628 | — | — | ||||||||||||
EarlyBirdCapital LLC |
25,000 | 25,000 | — | — | ||||||||||||
EB Holdings Inc. |
158,456 | 158,456 | — | — | ||||||||||||
Alonso Del Val Echeverria |
78,947 | 78,947 | — | — | ||||||||||||
Everglades Capital Holdings LLC |
18,868 | 18,868 | — | — | ||||||||||||
Fundacion F & F |
188,679 | 188,679 | — | — | ||||||||||||
Forse BFI LLC |
23,585 | 23,585 | — | — | ||||||||||||
Ga Real Estate |
10,000 | 10,000 | — | — | ||||||||||||
Eugene Gargiulo Trustee, The Gargiulo Family Trust |
9,434 | 9,434 | — | — | ||||||||||||
Global Capital USA Inc. |
200,000 | 200,000 | — | — | ||||||||||||
Allison Greenfield |
10,000 | 10,000 | — | — | ||||||||||||
Mikael Hamaoui |
13,000 | 13,000 | — | — | ||||||||||||
I-Bankers Securities Inc. |
18,868 | 18,868 | — | — | ||||||||||||
Jardin Finance Limited |
28,500 | 28,500 | — | — | ||||||||||||
Rodney Larue |
9,434 | 9,434 | — | — | ||||||||||||
LB&B Capital S A De C V (4) |
621,228 | 621,228 | — | — | ||||||||||||
Leviathan Group LLC |
10,000 | 10,000 | — | — | ||||||||||||
Steven Levine |
42,538 | 42,538 | — | — | ||||||||||||
Lion Point Master LP (5) |
4,829,376 | 4,829,376 | — | — |
Lionheart Equities LLC (6) |
2,010,112 | 2,010,112 | — | — | ||||||||||||
Gustavo A Mondragon Marquez |
1,022 | 1,022 | — | — | ||||||||||||
Timothy Maynard |
9,434 | 9,434 | — | — | ||||||||||||
Bryan McGuire |
5,000 | 5,000 | — | — | ||||||||||||
Emil Michael Living Trust |
18,868 | 18,868 | — | — | ||||||||||||
Carlos E Williamson Nasi |
8,744 | 8,744 | — | — | ||||||||||||
Nimo Equipment LLC |
18,868 | 18,868 | — | — | ||||||||||||
David Nussbaum |
42,538 | 42,538 | — | — | ||||||||||||
Fernando Ortega |
9,434 | 9,434 | — | — | ||||||||||||
Outpoint Capital Partners |
28,300 | 28,300 | — | — | ||||||||||||
Pacific Equity Associates Ii L P |
14,150 | 14,150 | — | — | ||||||||||||
Joseph Paolino Roth Ira (Directed Trust) |
94,340 | 94,340 | — | — | ||||||||||||
Pebb Burgerfi LLC |
28,302 | 28,302 | — | — | ||||||||||||
Jason Port |
9,434 | 9,434 | — | — | ||||||||||||
John Rosatti Trustee The John Rosatti Revocable Trust U/A Dtd 08/27/2001- Custody (7) |
14,274,209 | 14,274,209 | — | — | ||||||||||||
Paul Samson |
9,434 | 9,434 | — | — | ||||||||||||
Scheck Alpha LP |
9,434 | 9,434 | — | — | ||||||||||||
Itamar Ben Shmuel |
1,000 | 1,000 | — | — | ||||||||||||
Ashley Spitz |
5,000 | 5,000 | — | — | ||||||||||||
Strongback Holdings Limited |
197,659 | 197,659 | — | — | ||||||||||||
Lloyd Sugarman Trustee |
7,075 | 7,075 | — | — | ||||||||||||
Rhonda Sugarman Trustee |
7,075 | 7,075 | — | — | ||||||||||||
Roman Szymansky |
9,434 | 9,434 | — | — | ||||||||||||
Andrew Talerico |
2,358 | 2,358 | — | — | ||||||||||||
Henry Talerico |
2,358 | 2,358 | — | — | ||||||||||||
Tastic LLC |
9,434 | 9,434 | — | — | ||||||||||||
Matias Urcuyo |
1,000 | 1,000 | — | — | ||||||||||||
Miguel Angel Villegas Vargas |
16,455 | 16,455 | — | — | ||||||||||||
Venture Holding S.A.R.L. SPF |
200,000 | 200,000 | — | — | ||||||||||||
W International Finance Company Inc. |
47,170 | 47,170 | — | — | ||||||||||||
Gonzalo Gil White (8) |
191,623 | 191,623 | — | — | ||||||||||||
Jose Antonio Canedo White |
7,722 | 7,722 | — | — | ||||||||||||
Harry Woldenberg |
14,151 | 14,151 | — | — | ||||||||||||
Idel Woldenberg |
9,434 | 9,434 | — | — | ||||||||||||
Jorge Woldenberg |
9,434 | 9,434 | — | — | ||||||||||||
Roberto Woldenberg |
9,434 | 9,434 | — | — | ||||||||||||
Salomon Joseph Woldenberg |
9,434 | 9,434 | — | — | ||||||||||||
Chardan Capital Markets, LLC (9) |
150,000 | 150,000 | ||||||||||||||
Total |
26,563,901 | 26,563,901 |
(1) | Represents 556,037 shares issued to the Andrea Jane Acker Revocable Trust U/A dated April 25, 2008 at the closing of the Business Combination, plus 94,340 shares issued into escrow on behalf of the Andrea Jane Acker Revocable Trust U/A dated April 25, 2008 with the Company’s transfer agent in accordance with the Membership Interest Purchase Agreement and 935,646 shares that may be issued to Andrea Jane Acker Revocable Trust U/A in connection with the Earnout as contemplated by the Membership Interest Purchase Agreement. |
(2) | Represents 83,437 shares of stock issued in private placements plus 83,437 shares underlying warrants issued in private placements. |
(3) | Represents 19,000 shares of stock issued in private placements plus 10,613 shares underlying warrants issued in private placements. |
(4) | Represents 398,728 shares of stock issued in private placements plus 222,500 shares underlying warrants issued in private placements. |
(5) | Represents 2,745,938 shares of stock issued in private placements plus 2,083,438 shares underlying warrants issued in private placements. Lion Point is the investment manager to its investment fund client Lion Point Master, LP. |
(6) | Represents 870,725 shares of stock issued in private placements plus 1,139,387 shares underlying warrants issued in private placements. |
(7) | Represents 5,004,340 shares issued to the JR Trust at the closing of the Business Combination, plus 849,056 shares issued into escrow on behalf of the JR Trust with the Company’s transfer agent in accordance with the Membership Interest Purchase Agreement and 8,420,813 shares that may be issued to the JR Trust in connection with the Earnout as contemplated by the Membership Interest Purchase Agreement. Of the 5,004,340 shares referenced above, the most recent Form 4 of the JR Trust, dated August 19, 2021, reflects that the JR Trust beneficially owned 3,813,044 shares as of such date. |
(8) | Represents 135,998 shares of stock issued in private placements plus 55,625 shares underlying warrants issued in private placements. |
(9) | Represents 75,000 shares and 75,000 shares of Common Stock issuable upon the exercise of the warrants issuable pursuant to the exercise of the Units that remain outstanding pursuant to the Unit Purchase Option initially issued to EarlyBirdCapital. |
• | ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers; |
• | block trades in which the broker-dealer will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | purchases by a broker-dealer as principal and resales by the broker-dealer for its account; |
• | an exchange distribution in accordance with the rules of the applicable exchange; |
• | privately negotiated transactions; |
• | to cover short sales made after the date that the registration statement of which this prospectus is a part is declared effective by the SEC; |
• | broker-dealers may agree with the Selling Stockholders to sell a specified number of such shares at a stipulated price per share; |
• | a combination of any of these methods of sale; and |
• | any other method permitted pursuant to applicable law. |
Page |
||||
AUDITED CONSOLIDATED FINANCIAL STATEMENTS: |
||||
F-2 |
||||
F-3 |
||||
F-4 |
||||
F-5 |
||||
F-6 |
||||
F-7 |
||||
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS: |
||||
F-38 |
||||
F-39 |
||||
F-40 |
||||
F-41 |
||||
F-42 |
||||
HOT AIR, INC. AND SUBSIDIARIES |
||||
AUDITED CONSOLIDATED FINANCIAL STATEMENTS: |
||||
F-54 |
||||
F-56 |
||||
F-57 |
||||
F-58 |
||||
F-59 |
||||
F-60 |
||||
UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS: |
||||
F-75 |
||||
F-76 |
||||
F-77 |
||||
F-78 |
||||
F-79 |
Successor |
Predecessor |
||||||||
(in thousands, except for per share data) |
December 31, 2020 |
December 31, 2019 |
|||||||
ASSETS |
|||||||||
CURRENT ASSETS |
|||||||||
Cash, including Variable interest entities of $ |
$ |
$ |
|||||||
Cash - restricted - Note 2 |
|||||||||
Accounts receivable, net - Note 1 |
|||||||||
Inventory |
|||||||||
Deferred income taxes |
— |
||||||||
Asset held for sale |
— |
||||||||
Other current assets |
|||||||||
|
|
|
|
||||||
TOTAL CURRENT ASSETS |
|||||||||
PROPERTY & EQUIPMENT, net - Note 3 – including variable interest entities of $ |
|||||||||
DUE FROM RELATED COMPANIES - Note 6 |
|||||||||
GOODWILL – including variable interest entities of $ |
|||||||||
INTANGIBLE ASSETS |
|||||||||
OTHER ASSETS |
|||||||||
|
|
|
|
||||||
TOTAL ASSETS |
$ |
$ |
|||||||
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS’/MEMBERS’ EQUITY |
|||||||||
CURRENT LIABILITIES |
|||||||||
Accounts payable - trade |
$ |
$ |
|||||||
Accrued expense |
|||||||||
Gift card liability |
|||||||||
Revolving line of credit |
|||||||||
Notes payable - current – variable interest entities – no recourse to general credit of the Company |
— |
||||||||
Notes payable - current |
— |
||||||||
Current portion deferred initial franchise fees - Note 1 |
|||||||||
Other deposit |
— |
||||||||
|
|
|
|
||||||
TOTAL CURRENT LIABILITIES |
|||||||||
NON-CURRENT LIABILITIES |
|||||||||
Deferred initial franchise fees, net of current portion - Note 1 |
|||||||||
Due to related companies - Note 6 |
— |
||||||||
Deferred rent |
|||||||||
Derivative warrant liability |
— |
||||||||
Notes Payable |
— |
||||||||
|
|
|
|
||||||
TOTAL LIABILITIES |
|||||||||
COMMITMENTS AND CONTINGENCIES - Note 9 |
|||||||||
Stockholders’/Members’ equity |
|||||||||
MEMBERS’ EQUITY - Before non-controlling interest, including variable interest entities of $ |
— |
||||||||
MEMBERS’ EQUITY - Non-controlling interest |
— |
Common stock (Successor), $ |
— |
||||||||||
Additional paid-in capital (Successor) |
— |
||||||||||
Retained deficit (Successor) |
( |
) |
— |
||||||||
|
|
|
|
||||||||
TOTAL STOCKHOLDERS’ EQUITY |
|||||||||||
|
|
|
|
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’/MEMBERS’ EQUITY |
$ |
$ |
|||||||||
|
|
|
|
Successor |
Predecessor |
|||||||||||
(in thousands, except for per share data) |
December 16, 2020 through December 31, 2020 |
January 1, 2020 through December 15, 2020 |
Year Ended December 31, 2019 |
|||||||||
REVENUE |
||||||||||||
Restaurant sales - Note 1 |
$ |
$ |
$ |
|||||||||
Royalty and other fees - Note 1 |
||||||||||||
Terminated franchise fees - Note 1 |
— |
|||||||||||
Royalty - brand development and co-op - Note 1 |
||||||||||||
Initial franchise fees - Note 1 |
||||||||||||
TOTAL REVENUE |
||||||||||||
Restaurant level operating expenses: |
||||||||||||
Food, beverage and paper costs |
||||||||||||
Labor and related expenses |
||||||||||||
Other operating expenses |
||||||||||||
Occupancy and related expenses |
||||||||||||
General and administrative expenses |
||||||||||||
Share-based compensation expense |
— |
— |
||||||||||
Depreciation and amortization expense |
||||||||||||
Brand development and co-op advertising expense |
||||||||||||
Gain on disposal of property and equipment |
— |
( |
) |
( |
) | |||||||
TOTAL OPERATING EXPENSES |
||||||||||||
OPERATING (LOSS) INCOME |
( |
) | ||||||||||
Gain on extinguishment of debt |
— |
— |
||||||||||
Gain on change in value of warrant liability |
— |
— |
||||||||||
Interest expense |
( |
) | ( |
) |
( |
) | ||||||
Income before income taxes |
||||||||||||
Income tax benefit |
( |
) | — |
— |
||||||||
Net Income |
||||||||||||
Net Income Attributable to Non-Controlling Interests (predecessor) |
— |
|||||||||||
Net Income Attributable to common shareholders (successor) and Controlling Interests (predecessor) |
$ |
$ |
$ |
|||||||||
Weighted average common shares outstanding |
||||||||||||
Basic |
||||||||||||
Diluted |
||||||||||||
Net (loss) income per common share |
||||||||||||
Basic |
$ |
|||||||||||
Diluted |
$ |
( |
) | |||||||||
Predecessor |
||||||||||||
(in thousands) |
Controlling Interest |
Noncontrolling Interest |
Total Members’ Equity |
|||||||||
Balance, December 31, 2018 |
$ | $ | ( |
) | $ | |||||||
Adjustment related to adoption of ASC 606 |
( |
) | — | ( |
) | |||||||
|
|
|
|
|
|
|||||||
Balance, January 1, 2019 as adjusted |
( |
) | ||||||||||
Net Income |
||||||||||||
Contributions |
— | |||||||||||
Distributions |
( |
) | — | ( |
) | |||||||
|
|
|
|
|
|
|||||||
Balance, December 31, 2019 |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Net Income |
||||||||||||
Contributions |
— | — | — | |||||||||
Distributions |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Balance, December 15, 2020 |
$ | ( |
) | $ | — | $ | ( |
) | ||||
|
|
|
|
|
|
Successor |
||||||||||||||||
(in thousands) |
Common Stock |
Additional Paid-in Capital |
Retained Earnings (Accumulated Deficit) |
Total |
||||||||||||
Balance at December 16, 2020 |
$ | $ | $ | ( |
) | $ | ||||||||||
Share-based compensation |
— | — | ||||||||||||||
Stock issued in acquisition of BurgerFi |
— | |||||||||||||||
Contingent consideration in acquisition of BurgerFi |
— | — | ||||||||||||||
Net income (December 16, 2020 to December 31, 2020) |
— | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance, December 31, 2020 |
$ | $ | $ | ( |
) | $ | ||||||||||
|
|
|
|
|
|
|
|
Successor |
Predecessor |
|||||||||||
(in thousands) |
December 16, 2020 through December 31, 2020 |
January 1, 2020 through December 15, 2020 |
Year December 31, 2019 |
|||||||||
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES |
||||||||||||
Net income |
$ |
$ |
$ |
|||||||||
Adjustments to reconcile net income to net cash (used in) provided by - operating activities |
||||||||||||
Provision for bad debts |
— |
|||||||||||
Depreciation and amortization |
||||||||||||
Deferred income taxes |
( |
) |
— |
— |
||||||||
Share-based compensation |
— |
— |
||||||||||
Forfeited franchise deposits |
— |
( |
) |
( |
) | |||||||
Gain on extinguishment of debt |
( |
) |
— |
— |
||||||||
Gain on sale of franchise/corporate-owned store |
— |
— |
( |
) | ||||||||
Gain on change in value of warrant liability |
( |
) |
— |
— |
||||||||
Changes in operating assets and liabilities, net of acquisitions |
||||||||||||
Accounts receivable |
( |
) |
( |
) | ||||||||
Inventory |
( |
) |
( |
) |
( |
) | ||||||
Other assets |
( |
) |
( |
) | ||||||||
Accounts payable - trade |
( |
) |
( |
) | ||||||||
Accrued expenses and gift card liability |
( |
) | ||||||||||
Deferred franchise fees |
||||||||||||
Other liabilities |
( |
) |
||||||||||
|
|
|
|
|
|
|||||||
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES |
( |
) |
||||||||||
|
|
|
|
|
|
|||||||
NET CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||
Purchase of restaurant from franchisee |
— |
( |
) |
— |
||||||||
Deposit on sale |
— |
— |
||||||||||
Proceeds from deposit on potential sale of franchise/corporate owned store |
— |
— |
||||||||||
Purchase of property and equipment |
( |
) |
( |
) |
( |
) | ||||||
Acquisition of net assets, net of cash acquired |
( |
) |
— |
— |
||||||||
Advances to related companies |
( |
) |
( |
) |
( |
) | ||||||
Repayments from related companies |
— |
|||||||||||
|
|
|
|
|
|
|||||||
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES |
( |
) |
( |
) | ||||||||
|
|
|
|
|
|
|||||||
NET CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||
Proceeds on revolving line of credit |
— |
|||||||||||
Payments on revolving line of credit |
— |
( |
) |
— |
||||||||
Note payable proceeds |
— |
— |
||||||||||
Payments on notes payable |
— |
( |
) |
( |
) | |||||||
Members’ distributions |
— |
( |
) |
( |
) | |||||||
Members’ contributions |
— |
— |
||||||||||
|
|
|
|
|
|
|||||||
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES |
— |
( |
) |
( |
) | |||||||
|
|
|
|
|
|
|||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
( |
) |
||||||||||
CASH AND CASH EQUIVALENTS, beginning of period |
||||||||||||
|
|
|
|
|
|
|||||||
CASH AND CASH EQUIVALENTS, end of period |
$ |
$ |
$ |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
Successor 2020 |
Predecessor 2019 |
|||||||
Franchised stores, beginning of year |
||||||||
Stores opened during the year |
||||||||
Stores transferred/sold to the Company |
( |
) | ||||||
Stores closed during the year |
( |
) | ( |
) | ||||
Franchised stores, end of year |
||||||||
Successor 2020 |
Predecessor 2019 |
|||||||
Company-owned stores, beginning of year |
||||||||
Stores opened during the year |
||||||||
Stores transferred/sold to the Company |
||||||||
Stores closed during the year |
— | ( |
) | |||||
Company-owned stores, end of year |
||||||||
Cash |
$ | |||
Accounts Receivable |
||||
Inventory |
||||
Other current assets |
||||
Property & equipment |
||||
Other assets |
||||
Current liabilities |
( |
) | ||
|
|
|||
Net tangible and identifiable intangible assets acquired |
||||
Goodwill |
||||
|
|
|||
Net assets acquired |
$ | |||
|
|
Predecessor December 2019 |
||||
Cash |
$ | |||
Property and equipment |
||||
Goodwill |
||||
|
|
|||
Total Assets |
$ | |||
|
|
|||
Current notes payable |
$ | |||
Notes payable – net of current portion |
||||
|
|
|||
Total liabilities |
||||
Total members’ equity |
||||
|
|
|||
Total Liabilities and Members’ Equity |
$ | |||
|
|
• |
Level 1 – Quoted prices in active markets for identical assets or liabilities. |
• |
Level 2 – Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
• |
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. |
Successor December 16, 2020 through December 31, 2020 |
||||
Numerator: |
||||
Net income available to common stockholders |
$ | |||
Reversal of Gain on change in value of warrant liability |
( |
) | ||
Net loss available to common shareholders - diluted |
$ | ( |
) | |
Denominator: |
||||
Weighted-average shares outstanding |
||||
Effect of dilutive securities |
||||
Restricted stock grants and warrants |
||||
UPOs |
||||
Diluted weighted-average shares outstanding |
||||
Basic net income per common share |
$ | |||
Diluted net loss per common share |
$ | ( |
) | |
Revised Consolidated Statement of Operations Data for the six months ended June 30, 2020 (Unaudited) |
As Reported |
Adjustment |
As Revised |
|||||||||
Restaurant Sales |
$ | $ | ( |
) | $ | |||||||
Total Revenue |
$ | $ | ( |
) | $ | |||||||
Labor and Related Expenses |
$ | $ | ( |
) | $ | |||||||
Total Operating Expenses |
$ | $ | ( |
) | $ | |||||||
Revised Consolidated Statement of Operations Data for the nine months ended September 30, 2020 (Unaudited) |
As Reported |
Adjustment |
As Revised |
|||||||||
Restaurant Sales |
$ | $ | ( |
) | $ | |||||||
Total Revenue |
$ | $ | ( |
) | $ | |||||||
Labor and Related Expenses |
$ | $ | ( |
) | $ | |||||||
Other Operating Expenses |
$ | $ | ( |
) | $ | |||||||
Total Operating Expenses |
$ | $ | ( |
) | $ |
Revised Consolidated Statement of Operations Data for the six months ended June 30, 2019 (Unaudited) |
As Reported |
Adjustment |
As Revised |
|||||||||
Restaurant Sales |
$ | $ | ( |
) | $ | |||||||
Total Revenue |
$ | $ | ( |
) | $ | |||||||
Labor and Related Expenses |
$ | $ | ( |
) | $ | |||||||
Total Operating Expenses |
$ | $ | ( |
) | $ |
Revised Consolidated Statement of Operations Data for the nine months ended September 30, 2019 (Unaudited) |
||||||||||||
Restaurant Sales |
$ | $ | ( |
) | $ | |||||||
Total Revenue |
$ | $ | ( |
) | $ | |||||||
Labor and Related Expenses |
$ | $ | ( |
) | $ | |||||||
Total Operating Expenses |
$ | $ | ( |
) | $ |
Revised Consolidated Statement of Operations Data for the year ended December 31, 2019 |
||||||||||||
Restaurant Sales |
$ | $ | ( |
) | $ | |||||||
Total Revenue |
$ | $ | ( |
) | $ | |||||||
Labor and Related Expenses |
$ | $ | ( |
) | $ | |||||||
Total Operating Expenses |
$ | $ | ( |
) | $ |
Successor |
Predecessor |
|||||||||||
December 16, 2020 through December 31, 2020 |
January 1, 2020 through December 15, 2020 |
Year Ended December 31, 2019 |
||||||||||
Restaurant sales |
$ | $ | $ | |||||||||
BF Commissary sales |
||||||||||||
Franchising revenue: |
||||||||||||
Sales-based royalties |
||||||||||||
Rebate royalties |
— | |||||||||||
Brand development and advertising co-op royalties |
||||||||||||
Initial franchise fees |
||||||||||||
Initial distinct services |
||||||||||||
Other revenue - terminations of franchises |
— | |||||||||||
|
|
|
|
|
|
|||||||
Total revenue |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Successor |
Predecessor |
|||||||||||
December 16, 2020 through December 31, 2020 |
January 1, 2020 through December 15, 2020 |
Year Ended December 31, 2019 |
||||||||||
Revenue recognized at a point in time |
||||||||||||
Restaurant revenue |
$ |
$ | $ | |||||||||
BF Commissary sales |
||||||||||||
Royalty and other fees |
||||||||||||
Terminated franchise fees |
— |
|||||||||||
Brand development and advertising co-op royalties |
||||||||||||
Franchising revenue – distinct initial services |
||||||||||||
|
|
|
|
|
|
|||||||
Total revenue recognized at a point in time |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
|||||||
Revenue recognized over time |
||||||||||||
Franchising fees |
||||||||||||
|
|
|
|
|
|
|||||||
Total revenue recognized over time |
||||||||||||
|
|
|
|
|
|
|||||||
Total Revenue |
$ |
$ | $ | |||||||||
|
|
|
|
|
|
Successor 2020 |
Predecessor 2019 |
|||||||
Franchising receivables |
$ |
$ | ||||||
Advertising co-op funds |
— |
|||||||
Gift card liability |
||||||||
Deferred revenue, current |
||||||||
Deferred revenue, long-term |
Successor |
Predecessor |
|||||||||||
December 16, 2020 through December 31, 2020 |
January 1, 2020 through December 15, 2020 |
Year Ended December 31, 2019 |
||||||||||
Franchise Fees |
$ | $ | $ |
Successor December 31, 2020 |
Predecessor December 15, 2020 |
Predecessor December 31, 2019 |
||||||||||
Balance, beginning of period |
$ |
$ | $ | |||||||||
Initial franchise fees received |
||||||||||||
Revenue recognized for stores opened during period |
( |
) |
( |
) | ( |
) | ||||||
Revenue recognized related to franchise agreement Default |
— |
( |
) | ( |
) | |||||||
Balance, end of period |
$ |
$ | $ | |||||||||
Successor 2020 |
Predecessor 2019 |
|||||||
PPP amount held in escrow |
$ |
$ | ||||||
Cash proceeds from Business Combination held back for working capital reconciliation |
||||||||
Gift cards purchased |
||||||||
Advertising co-op funds |
||||||||
LevelUp loyalty program |
||||||||
|
|
|
|
|||||
Total Restricted Cash |
$ |
$ | ||||||
|
|
|
|
Successor 2020 |
Predecessor 2019 |
|||||||
Leasehold improvements |
$ |
$ | ||||||
Machinery & equipment |
||||||||
Computer equipment |
||||||||
Furniture & fixtures |
||||||||
Vehicles |
||||||||
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
Less: Accumulated depreciation and amortization |
( |
) |
( |
) | ||||
|
|
|
|
|||||
Property and equipment – net |
$ |
$ | ||||||
|
|
|
|
Successor December 31, 2020 |
Predecessor December 31, 2019 |
|||||||||||||||||||||||
Intangible Assets at December 31, 2020 (in thousands) |
Amount |
Accumulated Amortization |
Net Carrying Value |
Amount |
Accumulated Amortization |
Net Carrying Value |
||||||||||||||||||
Franchise agreements |
$ | $ | $ | $ | — | $ | — | $ | — | |||||||||||||||
Trade names / trademarks |
— | |||||||||||||||||||||||
Liquor license |
— | — | ||||||||||||||||||||||
Reef Kitchens license agreement |
— | — | — | |||||||||||||||||||||
VegeFi product |
— | — | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | $ | $ | $ | $ | — | $ | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands): |
Successor |
|||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
|
|
|||
Total |
||||
|
|
(in thousands) |
||||
Cash |
$ | |||
Stock |
||||
Contingent consideration |
||||
|
|
|||
Total Consideration |
$ | |||
|
|
a. | If prior to the second anniversary of the Closing, the last reported closing price of Post-Combination Company common stock in any 20 trading days within any consecutive 30 trading day period is greater than or equal to $ |
b. | If prior to the third anniversary of the Closing, the last reported closing price of Post-Combination Company common stock in any 20 trading days within any consecutive 30 trading day period is greater than or equal to $ |
c. | If prior to the third anniversary of the Closing, the last reported closing price of Post-Combination Company common stock in any 20 trading days within any consecutive 30 trading day prior is greater than or equal to $ |
Successor |
||||
2020 |
||||
Risk-free interest rate |
% | |||
Expected life in years |
||||
Expected volatility |
% | |||
Expected dividend yield (a) |
% |
(a) |
The Monte Carlo method assumes a reinvestment of dividends. |
(in thousands) |
Fair Value December 16, 2020 |
|||
Cash |
$ | |||
Cash - restricted |
||||
Accounts receivable |
||||
Inventory |
||||
Other current assets |
||||
Property and equipment |
||||
Intangible assets |
||||
Other assets |
||||
Accounts payable - trade |
( |
) | ||
Accrued expenses |
( |
) | ||
Gift card liability |
( |
) | ||
Revolving line of credit |
( |
) | ||
Current portion of deferred franchise fees |
( |
) | ||
Other deposit |
( |
) | ||
Deferred initial franchise fees, net of current portion |
( |
) | ||
Notes payable |
( |
) | ||
Fair Value of Tangible and Identifiable Intangible assets and liabilities assumed |
$ | |||
Consideration paid |
||||
Goodwill |
$ | |||
Predecessor |
||||
Inventory |
$ | |||
Property & equipment |
||||
Net tangible and identifiable intangible assets acquired |
||||
Goodwill |
||||
Net assets acquired |
$ | |||
December 31, |
Successor 2020 |
Predecessor 2019 |
||||||
Lease Acquisition Costs, net of accumulated amortization |
$ |
$ | ||||||
Deposits and other non-current assets |
||||||||
Other assets |
$ |
$ | ||||||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
Successor |
Predecessor | |||||||
December 31, 2020 |
December 31, 2019 |
|||||||
On May 11, 2020 the Company received loan proceeds in the amount of $ |
$ | $ | ||||||
Installment note payable to an individual, issued in connection with the Company’s April 2020 acquisition, monthly payments of $ |
$ | $ |
Installment note payable to bank, monthly payments of $ |
$ | $ | ||||||
Installment note payable to bank, monthly payments of $ |
||||||||
Installment note payable to bank, monthly payments of $ |
||||||||
Other notes payable No recourse to the general credit of the Company. |
||||||||
Total notes payable |
$ | $ | ||||||
Less: current portion |
( |
) | ( |
) | ||||
Total notes payable - long-term portion |
$ | $ | ||||||
Successor |
||||
December 16, 2020 Through December 31, 2020 |
||||
Current: |
||||
U.S. Federal |
$ | |||
State |
||||
Foreign |
||||
Current tax provision |
Deferred: |
||||
U.S. Federal |
( |
) | ||
State |
( |
) | ||
Foreign |
||||
Deferred tax provision (benefit) |
( |
) | ||
Income tax provision (benefit) |
$ |
( |
) | |
Year Ended December 31, 2020 |
||||
Deferred tax assets: |
||||
Allowance for doubtful accounts |
$ | |||
Fixed assets |
( |
) | ||
Intangible assets |
( |
) | ||
Goodwill |
( |
) | ||
Deferred franchise fees |
||||
Deferred rent |
||||
Stock compensation |
||||
Accrued expenses |
||||
Accrued paid time off |
||||
Unrealized gain/loss on disposal of assets |
||||
Transaction costs |
||||
Net operating losses |
||||
Total net Deferred Tax Assets |
$ |
|||
Successor |
||||
December 16, 2020 Through December 31, 2020 |
||||
Income tax provision at the U.S. federal statutory rate |
$ | |||
Permanent differences |
( |
) | ||
Change in derivative liability |
( |
) | ||
State taxes (tax effected) |
( |
) | ||
Total tax expense (benefit) |
$ | ( |
) | |
• |
• |
• |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | at any time during the exercise period; |
• | upon a minimum of 30 days’ prior written notice of redemption; and |
• | if, and only if, the last sale price of the Company’s common stock equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending on the third business day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such warrants. |
Number of Restricted Shares |
Weighted Average Grant Date Fair Value |
|||||||
Granted on December 16, 2020 |
$ | |||||||
Vested |
( |
) | ||||||
Forfeited |
||||||||
Non-vested at December 31, 2020 |
$ | |||||||
Successor |
||||
2020 |
||||
Risk-free interest rate |
% | |||
Expected life in years |
||||
Expected volatility |
% | |||
Expected dividend yield (a) |
% |
(a) | The Monte Carlo method assumes a reinvestment of dividends. |
Performance Condition |
Service Condition |
Market Condition |
||||||||||||||||||||||
Shares |
Weighted Average Grant Date Fair Value |
Shares |
Weighted Average Grant Date Fair Value |
Shares |
Weighted Average Grant Date Fair Value |
|||||||||||||||||||
Granted |
$ | $ | $ | |||||||||||||||||||||
Vested |
— | — | ( |
) | — | — | ||||||||||||||||||
Forfeited |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-vested at December 31, 2020 |
$ | $ | $ | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Successor |
||||
(in thousands) |
Year Ended December 31, 2020 |
|||
Performance condition awards |
$ | |||
Service condition awards |
||||
Market condition awards |
||||
|
|
|||
Share-based compensation |
||||
Less: Income tax benefit |
||||
|
|
|||
Share-based compensation, net of income tax benefit |
$ | |||
|
|
Level 3 (Black Scholes) |
||||
Liability at 12-16-2020 |
$ | |||
Gain from 12-16-2020 12-31-2020 |
$ |
( | ||
|
|
|||
Liability at 12-31-2020 |
$ | |||
|
|
Successor |
||||
2020 |
||||
Risk-free interest rate |
% | |||
Expected life in years |
||||
Expected volatility |
% | |||
Expected dividend yield |
% |
Successor |
Predecessor |
|||||||||||
(in thousands) |
December 16, 2020 through December 31, 2020 |
January 1, 2020 through December 15, 2020 |
Year Ended December 31, 2019 |
|||||||||
United States |
$ | $ | $ | |||||||||
Other Countries |
||||||||||||
Total |
$ | $ | $ | |||||||||
September 30, 2021 (unaudited) |
December 31, 2020 |
|||||||
ASSETS |
||||||||
CURRENT ASSETS |
||||||||
Cash |
$ |
$ |
||||||
Cash - restricted |
— |
|||||||
Accounts receivable, net |
||||||||
Inventory |
||||||||
Deferred income taxes |
— |
|||||||
Assets held for sale |
||||||||
Other current assets |
||||||||
TOTAL CURRENT ASSETS |
||||||||
PROPERTY & EQUIPMENT, net |
||||||||
DUE FROM RELATED COMPANIES |
||||||||
GOODWILL |
||||||||
INTANGIBLE ASSETS, net |
||||||||
OTHER ASSETS |
||||||||
TOTAL ASSETS |
$ |
$ |
||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
CURRENT LIABILITIES |
||||||||
Accounts payable - trade and other |
$ |
$ |
||||||
Accrued expenses |
||||||||
Other liabilities |
||||||||
Other deposit |
||||||||
Deferred revenue, current |
||||||||
Notes payable - current |
||||||||
Revolving line of credit |
— |
|||||||
Deferred income taxes |
||||||||
TOTAL CURRENT LIABILITIES |
||||||||
NON-CURRENT LIABILITIES |
||||||||
Warrant liability |
||||||||
Deferred revenue, net of current portion |
||||||||
Notes payable, net of current portion |
||||||||
Deferred rent |
||||||||
TOTAL LIABILITIES |
||||||||
COMMITMENTS AND CONTINGENCIES - Note 9 |
||||||||
Stockholders’ equity |
||||||||
Common stock, $ September 30, 2021 and December 31, 2020, respectively |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) |
( |
) | ||||
TOTAL STOCKHOLDERS’ EQUITY |
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
$ |
||||||
Successor |
Predecessor |
Successor |
Predecessor |
|||||||||||||
Three Months Ended September 30, 2021 |
Three Ended September 30, 2020 |
Nine MonthsEnded September 30, 2021 |
Nine MonthsEnded September 30,2020 |
|||||||||||||
REVENUE |
||||||||||||||||
Restaurant sales |
$ |
$ |
$ |
$ |
||||||||||||
Royalty and other fees |
||||||||||||||||
Royalty - brand development and co-op |
||||||||||||||||
Franchise fees |
||||||||||||||||
TOTAL REVENUE |
||||||||||||||||
Restaurant level operating expenses: |
||||||||||||||||
Food, beverage and paper costs |
||||||||||||||||
Labor and related expenses |
||||||||||||||||
Other operating expenses |
||||||||||||||||
Occupancy and related expenses |
||||||||||||||||
General and administrative expenses |
||||||||||||||||
Pre-opening costs |
||||||||||||||||
Store closure costs |
— |
— |
||||||||||||||
Share-based compensation expense |
— |
— |
||||||||||||||
Depreciation and amortization expense |
||||||||||||||||
Brand development and co-op advertising expense |
||||||||||||||||
TOTAL OPERATING EXPENSES |
||||||||||||||||
OPERATING (LOSS) INCOME |
( |
) | ( |
) | ( |
) |
||||||||||
Other (loss) income |
( |
) | — |
— |
||||||||||||
Gain on change in value of warrant liability |
— |
— |
||||||||||||||
Interest expense |
( |
) | ( |
) |
( |
) |
( |
) | ||||||||
(Loss) income before income taxes |
( |
) | ( |
) | ( |
) | ||||||||||
Income tax (expense) benefit |
— |
( |
) |
— |
||||||||||||
Net (Loss) Income |
( |
) | ( |
) | ( |
) | ||||||||||
Net Income Attributable to Non-Controlling Interests(predecessor) |
— |
— |
||||||||||||||
Net Income Attributable to common shareholders (successor) and Controlling Interests (predecessor) |
$ |
( |
) | $ |
( |
) | $ |
( |
) | $ |
( |
) | ||||
Weighted average common shares outstanding |
||||||||||||||||
Basic |
||||||||||||||||
Diluted |
||||||||||||||||
Net Loss per common share |
||||||||||||||||
Basic |
$ |
( |
) | $ |
( |
) | ||||||||||
Diluted |
$ |
( |
) |
$ |
( |
) |
Predecessor, Three Months Ended |
||||||||||||
For the three months ended September 30, 2020 |
Controlling Interest |
Noncontrolling Interest |
Total Members’ Equity |
|||||||||
Balance, June 30 |
$ | $ | $ | |||||||||
Net (Loss) Income |
( |
) | ( |
) | ||||||||
Distributions |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Balance, September 30, 2020 |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Successor, Three Months Ended |
||||||||||||||||||||
Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total |
|||||||||||||||||
For the three months ended September 30, 2021 |
Shares |
Amount |
||||||||||||||||||
Balance, June 30 , 2021 |
$ | $ | $ | ( |
) | $ | ||||||||||||||
Share-based compensation |
— | — | — | |||||||||||||||||
Shares issued for share-based compensation |
— | — | ||||||||||||||||||
Net loss |
— | — | — | ( |
) | ( |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, September 30, 2021 |
$ | $ | $ | ( |
) | $ | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
Predecessor, Nine Months Ended |
||||||||||||
For the nine months ended September 30, 2020 |
Controlling Interest |
Noncontrolling Interest |
Total Members’ Equity |
|||||||||
Balance, December 31, 2019 |
$ | $ | $ | |||||||||
Net (Loss) Income |
( |
) | ||||||||||
Distributions |
( |
) | ( |
) |
( |
) | ||||||
|
|
|
|
|
|
|||||||
Balance, September 30, 2020 |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Successor, Nine Months Ended |
||||||||||||||||||||
Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total |
|||||||||||||||||
For the nine months ended September 30, 2021 |
Shares |
Amount |
||||||||||||||||||
Balance, December 31, 2020 |
$ | $ | $ | ( |
) | $ | ||||||||||||||
Share-based compensation |
— | — | — | |||||||||||||||||
Shares issued for share-based compensation |
— | — | ||||||||||||||||||
Shares issued for warrant exercises |
— | — | — | — | ||||||||||||||||
Exchange of UPO units |
— | — | — | — | ||||||||||||||||
Net loss |
— | — | — | ( |
) | ( |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, September 30, 2021 |
$ | $ | $ | ( |
) | $ | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
Successor |
Predecessor |
|||||||
Nine MonthsEnded September 30, 2021 |
Nine MonthsEnded September 30, 2020 |
|||||||
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES |
||||||||
Net (loss) income |
$ |
( |
) | $ |
||||
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities |
||||||||
Provision for bad debts |
— |
|||||||
Depreciation and amortization |
||||||||
Gain on PPP loan forgiveness |
( |
) |
— |
|||||
Deferred income taxes |
— |
|||||||
Share-based compensation |
— |
|||||||
Forfeited franchise deposits |
( |
) |
— |
|||||
Change in fair value of warrant liability |
( |
) |
— |
|||||
Loss on disposal of property and equipment |
|
|
|
|
|
|
— |
|
Changes in operating assets and liabilities |
||||||||
Accounts receivable |
||||||||
Inventory |
( |
) | ( |
) | ||||
Other assets |
||||||||
Accounts payable - trade and other |
||||||||
Other liabilities |
( |
) | — |
|||||
Accrued expenses |
||||||||
Deferred revenue |
||||||||
Deferred rent |
||||||||
|
|
|
|
|||||
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES |
$ |
( |
) | $ |
||||
|
|
|
|
|||||
NET CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
Purchase of property and equipment |
( |
) |
( |
) | ||||
Trademark cost |
( |
) |
— |
|||||
Advances to related companies |
( |
) |
( |
) | ||||
Repayments from related companies |
— |
|||||||
Purchase of store |
— |
( |
) | |||||
Deposit on sale |
— |
|||||||
|
|
|
|
|||||
NET CASH USED IN INVESTING ACTIVITIES |
$ |
( |
) |
$ |
( |
) | ||
|
|
|
|
|||||
NET CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
Proceeds on revolving line of credit |
|
|
— |
|
|
|
|
|
Payments on revolving line of credit |
( |
) |
( |
) | ||||
Notes payable proceeds |
— |
|||||||
Payments on notes payable |
( |
) |
( |
) | ||||
Members’ distributions |
— |
( |
) | |||||
|
|
|
|
|||||
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES |
$ |
( |
) |
$ |
||||
|
|
|
|
|||||
NET (DECREASE) INCREASE IN CASH |
( |
) |
||||||
CASH, INCLUDING RESTRICTED CASH , beginning of period |
||||||||
|
|
|
|
|||||
CASH, INCLUDING RESTRICTED CASH , end of period |
$ |
$ |
||||||
|
|
|
|
Three Months Ended September 30, 2021 |
Nine Months Ended September 30, 2021 |
Year Ended December 31, 2020 |
||||||||||
Franchised stores, beginning of the period |
||||||||||||
Stores opened during the period |
||||||||||||
Stores transferred/sold to the Company |
— | |
— | ( |
) | |||||||
Stores closed during the period |
( |
) | ( |
) | ( |
) | ||||||
Franchised stores, end of the period |
||||||||||||
Three Months Ended September 30, 2021 |
Nine Months Ended September 30, 2021 |
Year Ended December 31, 2020 |
||||||||||
Corporate owned stores, beginning of the period |
||||||||||||
Stores opened during the period |
||||||||||||
Stores transferred/sold to the Company |
— | — | ||||||||||
Stores closed during the period |
( |
) |
( |
) |
— | |||||||
Corporate owned stores, end of the period |
||||||||||||
Three Months Ended September 30,2021 |
Nine MonthsEnded September 30,2021 |
|||||||
Numerator: |
||||||||
Net income attributable to common shareholders |
$ | ( |
) | $ | ( |
) | ||
Reversal of Gain on change in value of warrant liability |
( |
) | ||||||
Net loss attributable to common shareholders, diluted |
$ | ( |
) | $ | ( |
) | ||
Denominator: |
||||||||
Weighted average common shares outstanding, basic |
||||||||
Effect of dilutive securities |
||||||||
Warrants |
||||||||
UPOs |
||||||||
Diluted weighted average shares outstanding |
||||||||
Basic net income per common share |
$ | ( |
) | $ | ( |
) | ||
Diluted net loss per common share |
$ | ( |
) | $ | ( |
) |
September 30, 2021 |
December 31, 2020 |
|||||||
Leasehold improvements |
$ | $ | ||||||
Kitchen equipment and other equipment |
||||||||
Computers and office equipment |
||||||||
Furniture & fixtures |
||||||||
Vehicles |
||||||||
Less: Accumulated depreciation |
( |
) | ( |
) | ||||
Property and equipment – net |
$ | $ | ||||||
September 30, 2021 |
December 31, 2020 |
|||||||||||||||||||||||
Intangible Assets (in thousands) |
Amount |
Accumulated Amortization |
Net Carrying Value |
Amount |
Accumulated Amortization |
Net Carrying Value |
||||||||||||||||||
Franchise agreements |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Trade names / trademarks |
||||||||||||||||||||||||
Liquor license |
— | — | ||||||||||||||||||||||
Reef Kitchens license agreement |
||||||||||||||||||||||||
VegeFi product |
||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | |||||||||||||||||||
(in thousands) |
||||
Remainder of 2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
2026 and thereafter |
||||
Total |
$ | |||
(in thousands) |
||||
Goodwill as of December 31, 2020 |
$ | |||
Adjustments |
||||
Goodwill as of September 30, 2021 |
$ |
September 30,2021 |
December 31, 2020 |
|||||||
Lease Acquisition Costs, net of accumulated amortization |
$ | $ | ||||||
Deposits and other non-current assets |
||||||||
Other assets |
$ | $ | ||||||
Remainder of 2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
2026 and thereafter |
September 30, 2021 |
December 31, 2020 |
|||||||
Installment note payable |
$ |
$ |
||||||
Other notes payable - No recourse to the general credit of the Company |
||||||||
Paycheck Protection Program (“PPP”) |
||||||||
Total notes payable |
||||||||
Less: current portion |
( |
) |
( |
) | ||||
Total notes payable - long term portion |
$ |
$ |
||||||
• |
• |
(in thousands) |
Level 3 (Black Scholes) |
|||
Liability at December 31, 2020 |
$ |
|||
Gain during the nine months ended September 30, 2021 |
( |
) | ||
Liability at September 30, 2021 |
$ |
|||
2021 |
2020 |
|||||||
Risk-free interest rate |
% | % | ||||||
Expected life in years |
||||||||
Expected volatility |
% | % | ||||||
Expected dividend yield |
% | % |
Number of Restricted Stock Units |
Weighted Average Grant Date Fair Value |
|||||||
Non-vested at December 31, 2020 |
$ | |||||||
Granted |
$ | |||||||
Vested |
( |
) | $ |
|||||
Forfeited |
( |
) | $ | |||||
Non-vested at September 30, 2021 |
$ | |||||||
2021 |
2020 |
|||||||
Risk-free interest rate |
% | % | ||||||
Expected life in years |
||||||||
Expected volatility |
% | % | ||||||
Expected dividend yield (a) |
% | % |
(a) | The Monte Carlo method assumes a reinvestment of dividends. |
Performance Condition |
Service Condition |
Market Condition |
||||||||||||||||||||||
Shares |
Weighted Average Grant Date Fair Value |
Shares |
Weighted Average Grant Date Fair Value |
Shares |
Weighted Average Grant Date Fair Value |
|||||||||||||||||||
Non-vested at December 31, 2020 |
$ | $ | $ | |||||||||||||||||||||
Granted |
$ | $ | $ | |||||||||||||||||||||
Vested |
— | ( |
) |
$ |
— | |||||||||||||||||||
Forfeited |
( |
) | $ | — | ( |
) | $ | |||||||||||||||||
Non-vested at September 30, 2021 |
$ | $ | $ | |||||||||||||||||||||
• | Exercise professional judgment and maintain professional skepticism throughout the audit. |
• | Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. |
• | Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed. |
• | Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the consolidated financial statements. |
• | Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time. |
January 4, 2021 |
December 30, 2019 |
|||||||
Current assets |
||||||||
Cash and cash equivalents |
$ |
7,893,530 |
$ | 2,097,001 | ||||
Inventories |
918,672 |
1,261,779 | ||||||
Prepaid and other current assets |
2,496,976 |
3,098,718 | ||||||
|
|
|
|
|||||
Total current assets |
11,309,178 |
6,457,498 | ||||||
|
|
|
|
|||||
Property and equipment, net (Note 3) |
17,863,680 |
23,940,654 | ||||||
Other assets |
||||||||
Deposits |
467,478 |
531,316 | ||||||
Intangible assets, net (Note 5) |
69,855,587 |
76,911,304 | ||||||
Goodwill (Note 4) |
48,399,240 |
48,399,240 | ||||||
|
|
|
|
|||||
Total other assets |
118,722,305 |
125,841,860 | ||||||
|
|
|
|
|||||
Total assets |
$ |
147,895,163 |
$ | 156,240,012 | ||||
|
|
|
|
|||||
Current liabilities |
||||||||
Accounts payable and accrued expenses (Note 6) |
$ |
10,337,722 |
$ | 15,633,841 | ||||
Long term debt, current portion (Note 7) |
— |
3,254,000 | ||||||
|
|
|
|
|||||
Total current liabilities |
10,337,722 |
18,887,841 | ||||||
|
|
|
|
|||||
Long term liabilities |
||||||||
Deferred rent |
2,810,999 |
2,195,715 | ||||||
Accrued expenses |
3,786,980 |
148,806 | ||||||
Deferred tax liability (Note 8) |
6,485,689 |
6,997,202 | ||||||
Revolving line of credit (Note 7) |
2,500,000 |
2,000,000 | ||||||
Related party note (Note 7) |
10,000,000 |
— | ||||||
Long term debt, less current portion (Note 7) |
66,217,949 |
61,234,969 | ||||||
|
|
|
|
|||||
Total liabilities |
102,139,339 |
91,464,533 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 11) |
||||||||
Stockholders’ Equity |
||||||||
Common stock ($0.001, par value) 130,000 shares authorized; 116,596 shares issued and outstanding |
117 |
117 | ||||||
Additional paid-in capital |
125,434,892 |
123,800,337 | ||||||
Accumulated deficit |
(79,679,185 |
) |
(59,024,975 | ) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
45,755,824 |
64,775,479 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ |
147,895,163 |
$ | 156,240,012 | ||||
|
|
|
|
Year ended January 4, 2021 |
Year ended December 30, 2019 |
|||||||
Restaurant sales, net |
$ |
107,159,709 |
$ | 141,548,413 | ||||
|
|
|
|
|||||
Cost of restaurant sales (exclusive of items shown separately below) |
||||||||
Food and beverage costs |
26,395,626 |
34,620,837 | ||||||
Labor |
31,861,272 |
46,653,981 | ||||||
Direct occupancy costs |
11,183,818 |
11,991,684 | ||||||
Direct operating costs |
25,023,965 |
24,990,546 | ||||||
|
|
|
|
|||||
Cost of restaurant sales (exclusive of items shown separately below) |
94,464,681 |
118,257,048 | ||||||
|
|
|
|
|||||
General and administrative |
10,181,438 |
13,008,162 | ||||||
Depreciation and amortization (Note 3 and 5) |
13,392,550 |
13,474,354 | ||||||
Non-cash stock option expense (Note 9) |
1,004,555 |
418,280 | ||||||
|
|
|
|
|||||
Pre-opening expenses |
495,715 |
457,687 | ||||||
Store closure costs (Note 12) |
3,436,057 |
4,646,941 | ||||||
Acquisition related costs |
— | 16,135 | ||||||
Goodwill impairment (Note 4) |
— | 35,081,176 | ||||||
|
|
|
|
|||||
Loss from operations |
(15,815,287 |
) |
(43,811,370 | ) | ||||
|
|
|
|
|||||
Other expenses |
||||||||
Other expenses |
1,678,260 |
1,383,055 | ||||||
Interest expense |
3,684,842 |
5,258,318 | ||||||
|
|
|
|
|||||
Loss before income taxes |
(21,178,389 |
) |
(50,452,743 | ) | ||||
Income tax benefit (Note 8) |
524,179 |
4,787,407 | ||||||
|
|
|
|
|||||
Net loss |
$ |
(20,654,210 |
) |
$ | (45,665,336 | ) | ||
|
|
|
|
Common Stock |
||||||||||||||||||||
Shares |
Amount |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Equity |
||||||||||||||||
Balance at December 31, 2018 |
108,006 | $ | 108 | $ | 114,678,536 | $ | (13,359,639 | ) | $ | 101,319,005 | ||||||||||
Capital contribution |
5,042 | 5 | 5,081,444 | — | 5,081,449 | |||||||||||||||
Debt conversion to equity |
3,662 | 4 | 3,622,077 | — | 3,622,081 | |||||||||||||||
Stock correction |
(114 | ) | — | — | — | — | ||||||||||||||
Stock based compensation |
— | — | 418,280 | — | 418,280 | |||||||||||||||
Net loss |
— | — | — | (45,665,336 | ) | (45,665,336 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 30, 2019 |
116,596 |
$ |
117 |
$ |
123,800,337 |
$ |
(59,024,975 |
) |
$ |
64,775,479 |
||||||||||
Capital contribution |
630,000 | 630,000 | ||||||||||||||||||
Stock based compensation |
1,004,555 | 1,004,555 | ||||||||||||||||||
Net loss |
— | — | — | (20,654,210 | ) | (20,654,210 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at January 4, 2021 |
116,596 |
$ |
117 |
$ |
125,434,892 |
$ |
(79,679,185 |
) |
$ |
45,755,824 |
||||||||||
|
|
|
|
|
|
|
|
|
|
For the year ended January 4, 2021 |
For the year ended December 30, 2019 |
|||||||
Cash flows from operating activities |
||||||||
Net loss |
$ |
(20,654,210 |
) |
$ | (45,665,336 | ) | ||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
||||||||
Deferred tax benefit |
(511,513 |
) |
(4,854,083 | ) | ||||
Depreciation and amortization |
13,392,550 |
13,474,354 | ||||||
Goodwill impairment |
— |
35,081,176 | ||||||
Amortization of deferred loan costs |
245,857 |
277,449 | ||||||
Stock based compensation |
1,004,555 |
418,280 | ||||||
Loss on disposal of property & equipment |
2,225,495 |
3,136,798 | ||||||
(Increase) decrease in assets: |
||||||||
Inventories |
343,107 |
198,628 | ||||||
Prepaid and other current assets |
601,742 |
(939,843 | ) | |||||
Deposits |
63,838 |
(25,365 | ) | |||||
Tenant/Lease Incentives (Landlord Contributions) |
(158,687 |
) |
184,100 | |||||
Increase (decrease) in liabilities: |
||||||||
Accounts payable and accrued expenses |
(1,657,945 |
) |
194,801 | |||||
Deferred rent liability |
773,971 |
(449,489 | ) | |||||
|
|
|
|
|||||
Net cash (used in) provided by operating activities |
(4,331,240 |
) |
1,031,470 | |||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Purchases of property and equipment |
(2,277,965 |
) |
(5,419,789 | ) | ||||
Purchases of licenses |
(207,389 |
) |
— | |||||
|
|
|
|
|||||
Net cash used in investing activities |
(2,485,354 |
) |
(5,419,789 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities |
||||||||
Proceeds from revolving line of credit |
500,000 |
6,000,000 | ||||||
Proceeds from promissory note |
215,000 |
4,000,000 | ||||||
Proceeds from loan |
12,323,337 |
265,692 | ||||||
Proceeds from PPP loan |
10,000,000 |
— | ||||||
Payments of loan |
— |
(2,109,139 | ) | |||||
Payments of PPP loan |
(10,000,000 |
) |
— | |||||
Payments of revolving line of credit |
(813,500 |
) |
(9,054,565 | ) | ||||
Equity contribution |
630,000 |
5,081,448 | ||||||
Debt issuance costs |
(241,714 |
) |
(279,761 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities |
12,613,123 |
3,903,675 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
5,796,529 |
(484,644 | ) | |||||
Cash and cash equivalents at the beginning of period |
2,097,001 |
2,581,645 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at the end of period |
$ |
7,893,530 |
$ | 2,097,001 | ||||
|
|
|
|
|||||
Non-cash investing and financing activities: |
||||||||
Debt conversion to equity |
$ |
— |
$ | 3,622,081 | ||||
Supplement disclosure of cash flow information: |
||||||||
Cash paid during the year for interest |
$ |
2,075,680 |
$ | 4,207,170 | ||||
Cash paid for income taxes |
30,913 |
88,697 | ||||||
|
|
|
|
2. |
Summary of Significant Accounting Policies |
• | Level 1 –Quoted prices for identical assets or liabilities in active markets; |
• | Level 2 – Observable inputs other than quoted markets classified as Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data; |
• | Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies, and similar techniques that use significant unobservable inputs. |
January 4, 2021 |
December 30, 2019 |
Estimated useful lives | ||||||||||
The lesser of the term or | ||||||||||||
Leasehold improvements |
$ |
28,079,613 |
$ | 30,370,357 | 5-10 years |
|||||||
Furniture, fixtures and equipment |
10,041,985 |
9,891,659 | 5-7 years |
|||||||||
Kitchen equipment |
9,449,959 |
9,377,550 | 7 years | |||||||||
Vehicles |
49,406 |
49,406 | 5 years | |||||||||
Construction in progress |
421,102 |
1,013,379 | ||||||||||
|
|
|
|
|||||||||
Total property and equipment before depreciation and amortization |
48,042,065 |
50,702,351 | ||||||||||
|
|
|
|
|||||||||
Less: accumulated depreciation and amortization |
(30,178,385 |
) |
(26,761,697 | ) | ||||||||
|
|
|
|
|||||||||
Property and equipment, net |
$ |
17,863,680 |
$ | 23,940,654 | ||||||||
|
|
|
|
Year Ended |
January 4, 2021 |
December 30, 2019 | ||||||
Goodwill, beginning of period |
$ |
48,399,240 |
$ | 83,480,416 | ||||
Impairment charge |
— |
(35,081,176 | ) | |||||
|
|
|
|
|||||
Goodwill, end of period |
$ |
48,399,240 |
$ | 48,399,240 | ||||
|
|
|
|
January 4, 2021 |
December 30, 2019 |
|||||||
Identifiable intangible assets: |
||||||||
Trade name |
$ |
91,075,000 |
$ | 91,075,000 | ||||
Liquor licenses |
6,618,992 |
6,679,539 | ||||||
Proprietary processes |
3,980,000 |
3,980,000 | ||||||
Lease valuations |
1,435,194 |
1,435,194 | ||||||
Non-competition agreements |
1,250,000 |
1,250,000 | ||||||
|
|
|
|
|||||
Identifiable intangible assets |
104,359,186 |
104,419,733 | ||||||
Less: Accumulated amortization |
(34,503,599 |
) |
(27,508,429 | ) | ||||
|
|
|
|
|||||
Intangible assets, net |
$ |
69,855,587 |
$ | 76,911,304 | ||||
|
|
|
|
January 3, 2022 |
$ | 6,608,379 | ||
January 2, 2023 |
6,613,186 | |||
January 1, 2024 |
6,613,186 | |||
December 30, 2024 |
6,613,186 | |||
December 29, 2025 |
6,613,186 | |||
Thereafter |
30,175,472 | |||
|
|
|||
Total |
$ | 63,236,595 | ||
|
|
January 4, 2021 |
December 30, 2019 |
|||||||
General accounts payable and accrued expenses |
$ |
6,928,174 |
$ | 10,430,723 | ||||
Accrued payroll |
1,799,154 |
3,456,611 | ||||||
Accrued gift certificates |
1,610,394 |
1,746,507 | ||||||
|
|
|
|
|||||
Total accounts payable and accrued expenses, current |
$ |
10,337,722 |
$ | 15,633,841 | ||||
|
|
|
|
January 4, 2021 |
December 30, 2019 |
|||||||
Term Loan |
$ |
66,592,767 |
$ | 65,082,929 | ||||
|
|
|
|
|||||
Non-interest bearing Related Party Note |
10,000,000 |
— | ||||||
Revolving line of credit |
2,500,000 |
2,000,000 | ||||||
Promissory note |
215,000 |
— | ||||||
|
|
|
|
|||||
Total debt before deferred loan costs |
79,307,767 |
67,082,929 | ||||||
Less: deferred loan costs, net of amortization |
(589,818 |
) |
(593,961 | ) | ||||
|
|
|
|
|||||
Total debt, net |
78,717,949 |
66,488,969 | ||||||
Less: current portion |
— |
3,254,000 | ||||||
|
|
|
|
|||||
Long term debt, non-current portion |
$ |
78,717,949 |
$ | 63,234,969 | ||||
|
|
|
|
January 3, 2022 |
$ | — | ||
January 2, 2023 |
3,254,000 | |||
January 1, 2024 |
75,838,767 | |||
|
|
|||
Total |
$ | 79,092,767 | ||
|
|
8. |
Income Taxes |
January 4, 2021 |
December 30, 2019 | |||||||
Current |
||||||||
Federal |
$ |
(31,277 |
) |
$ | — | |||
State |
18,612 |
141,418 | ||||||
|
|
|
|
|||||
Total Current |
(12,665 |
) |
141,418 | |||||
|
|
|
|
|||||
Deferred |
||||||||
Federal |
(309,513 |
) |
(4,525,824 | ) | ||||
State |
(202,001 |
) |
(403,001 | ) | ||||
|
|
|
|
|||||
Total Deferred |
(511,514 |
) |
(4,928,825 | ) | ||||
|
|
|
|
|||||
Total Benefit from Income Taxes |
$ |
(524,179 |
) |
$ | (4,787,407 | ) | ||
|
|
|
|
January 4, 2021 |
December 30, 2019 | |||||||
Tradename |
$ |
(14,596,950 |
) |
$ | (16,169,575 | ) | ||
Depreciation and amortization |
— |
(1,508,948 | ) | |||||
Other miscellaneous tax liabilities |
(6,336,974 |
) |
(5,397,075 | ) | ||||
|
|
|
|
|||||
Deferred tax liabilities |
(20,933,924 |
) |
(23,075,598 | ) | ||||
Net operating loss carryforwards |
6,895,374 |
5,622,117 | ||||||
FICA tip credit carryforwards |
7,991,121 |
7,296,549 | ||||||
Interest Expense |
2,627,567 |
1,300,166 | ||||||
Depreciation and amortization |
1,000,794 |
— | ||||||
Other miscellaneous tax assets |
2,721,224 |
1,859,564 | ||||||
|
|
|
|
|||||
Deferred tax assets |
21,236,080 |
16,078,396 | ||||||
|
|
|
|
|||||
Valuation allowance |
(6,787,845 |
) |
— | |||||
|
|
|
|
|||||
Deferred tax liabilities, net |
$ |
(6,485,689 |
) |
$ | (6,997,202 | ) | ||
|
|
|
|
9. |
Stock Based Compensation |
Number of options |
Weighted average exercise price |
Weighted average remaining contractual life (in years) |
Average intrinsic value |
|||||||||||||
Options outstanding, beginning of the year |
16,664 | $ | 1,000 | 7.85 | — | |||||||||||
Options granted in 2020 |
24,196 | $ | 500 | 3.16 | ||||||||||||
Options exercised |
— | $ | — | |||||||||||||
Options forfeited |
(10,366 | ) | $ | — | ||||||||||||
Change in Weighted average remaining contractual life due to more options issued |
(6.3 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Options outstanding, end of year |
30,494 | $ | 571 | 4.71 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable, end of year |
5,579 | $ | 708 | |||||||||||||
|
|
|
|
|
|
|
|
Expected dividend yield |
— | |||
Expected stock price volatility |
83.2 | % | ||
Risk-free interest rate |
0.19 | % | ||
Time until expiration (in years) |
2.25 |
Number of options |
Weighted average exercise price |
Weighted average remaining contractual life (in years) |
Average intrinsic value |
|||||||||||||
Options outstanding, beginning of the year |
14,850 | $ | 1,000 | 8.34 | — | |||||||||||
Options granted in 2019 |
3,736 | $ | 1,000 | 2.03 | ||||||||||||
Options exercised |
— | $ | — | |||||||||||||
Options forfeited |
(1,922 | ) | $ | — | ||||||||||||
Change in Weighted average remaining contractual life due to more options issued |
(2.52 | ) | ||||||||||||||
|
|
|
|
|
|
|||||||||||
Options outstanding, end of year |
16,664 | $ | 1,000 | 7.85 | ||||||||||||
|
|
|
|
|
|
|||||||||||
Exercisable, end of year |
3,689 | $ | 1,000 | |||||||||||||
|
|
|
|
|
|
Expected dividend yield |
— | |||
Expected stock price volatility |
41.00 | % | ||
Risk-free interest rate |
2.28 | % | ||
Time until expiration (in years) |
10.00 |
January 3, 2022 |
$ | 1,518,616 | ||
January 2, 2023 |
1,046,424 | |||
January 1, 2024 |
912,466 | |||
December 30, 2024 |
791,009 | |||
|
|
|||
Total |
$ | 4,268,515 | ||
|
|
10. |
Related Party Transactions |
11. |
Commitments and Contingencies |
January 3, 2022 |
$ | 8,952,594 | ||
January 2, 2023 |
8,049,701 | |||
January 1, 2024 |
7,109,855 | |||
December 30, 2024 |
5,466,218 | |||
December 29, 2025 |
3,924,123 | |||
Thereafter |
7,267,179 | |||
|
|
|||
Total |
$ | 40,769,670 | ||
|
|
12. |
Store Closure Costs |
Year ended |
||||||||
January 4, 2021 |
December 30, 2019 | |||||||
Restaurant Closure |
$ |
3,332,640 |
$ | 3,361,740 | ||||
Terminated leases |
103,417 |
1,285,201 | ||||||
|
|
|
|
|||||
$ |
3,436,057 |
$ | 4,646,941 | |||||
|
|
|
|
13. |
Impact of COVID-19 and Liquidity |
14. |
Subsequent Events |
October 4, 2021 |
January 4, 2021 | |||||||
Current assets |
||||||||
Cash and cash equivalents |
$ |
5,564,587 |
$ | 7,893,530 | ||||
Inventories |
1,048,826 |
918,672 | ||||||
Prepaid and other current assets |
2,183,114 |
2,496,976 | ||||||
|
|
|
|
|||||
Total current assets |
8,796,527 |
11,309,178 | ||||||
|
|
|
|
|||||
Property and equipment, net (Note 3) |
15,608,226 |
17,863,680 | ||||||
Other assets |
||||||||
Deposits |
465,720 |
467,478 | ||||||
Intangible assets, net (Note 5) |
65,043,645 |
69,855,587 | ||||||
Goodwill (Note 4) |
48,399,240 |
48,399,240 | ||||||
|
|
|
|
|||||
Total other assets |
113,908,605 |
118,722,305 | ||||||
|
|
|
|
|||||
Total assets |
$ |
138,313,358 |
$ | 147,895,163 | ||||
|
|
|
|
|||||
Current liabilities |
||||||||
Accounts payable and accrued expenses (Note 6) |
$ |
10,048,194 |
$ | 10,337,722 | ||||
Long term debt, current portion (Note 7) |
2,440,500 |
— | ||||||
|
|
|
|
|||||
Total current liabilities |
12,488,694 |
10,337,722 | ||||||
|
|
|
|
|||||
Long term liabilities |
||||||||
Deferred rent |
2,423,678 |
2,810,999 | ||||||
Accrued expenses |
4,662,057 |
3,786,980 | ||||||
Deferred tax liability (Note 8) |
8,452,354 |
6,485,689 | ||||||
Revolving line of credit (Note 7) |
2,500,000 |
2,500,000 | ||||||
Related party note (Note 7) |
10,000,000 |
10,000,000 | ||||||
Long term debt, less current portion (Note 7) |
64,093,482 |
66,217,949 | ||||||
|
|
|
|
|||||
Total liabilities |
104,620,265 |
102,139,339 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 11) |
||||||||
Stockholders’ Equity |
||||||||
Common stock ($0.001, par value) 130,000 shares authorized; 116,596 shares issued and outstanding |
117 |
117 | ||||||
Additional paid-in capital |
126,687,521 |
125,434,892 | ||||||
Accumulated deficit |
(92,994,545 |
) |
(79,679,185 | ) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
33,693,093 |
45,755,824 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ |
138,313,358 |
$ | 147,895,163 | ||||
|
|
|
|
Nine months ended October 4, 2021 |
Nine months ended September 28, 2020 |
|||||||
Restaurant sales, net |
$ |
90,347,242 |
$ | 78,809,980 | ||||
|
|
|
|
|||||
Cost of restaurant sales (exclusive of items shown separately below): |
||||||||
Food and beverage costs |
24,312,944 |
19,239,366 | ||||||
Labor |
27,347,130 |
25,320,646 | ||||||
Direct occupancy costs |
8,450,574 |
8,712,607 | ||||||
Direct operating costs |
21,112,771 |
17,504,144 | ||||||
|
|
|
|
|||||
Cost of restaurant sales (exclusive of items shown separately below) |
81,223,419 |
70,776,763 | ||||||
|
|
|
|
|||||
General and administrative |
6,151,223 |
7,030,855 | ||||||
Depreciation and amortization (Note 3 and 5) |
9,013,928 |
10,190,593 | ||||||
Non-cash stock option expense (Note 9) |
1,252,630 |
414,191 | ||||||
Pre-opening expenses |
82,643 |
498,715 | ||||||
Store closure costs (Note 12) |
252,479 |
1,223,160 | ||||||
|
|
|
|
|||||
Loss from operations |
(7,629,080 |
) |
(11,324,297 | ) | ||||
|
|
|
|
|||||
Other expenses |
||||||||
Other expenses |
1,073,255 |
799,685 | ||||||
Interest expense |
2,614,330 |
2,701,335 | ||||||
|
|
|
|
|||||
Loss before income taxes |
(11,316,665 |
) |
(14,825,317 | ) | ||||
Income tax expense (Note 8) |
(1,998,695 |
) |
(218,446 | ) | ||||
|
|
|
|
|||||
Net loss |
$ |
(13,315,360 |
) |
$ | (15,043,763 | ) | ||
|
|
|
|
Common Stock |
||||||||||||||||||||
Shares |
Amount |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Equity |
||||||||||||||||
Balance at December 30, 2019 |
116,596 | $ | 117 | $ | 123,800,337 | $ | (59,024,975 | ) | $ | 64,775,479 | ||||||||||
Stock based compensation |
414,191 | 414,191 | ||||||||||||||||||
Net loss |
— | — | — | (15,043,763 | ) | (15,043,763 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at September 28, 2020 |
116,596 |
$ |
117 |
$ |
124,214,528 |
$ |
(74,068,738 |
) |
$ |
50,145,907 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at January 5, 2021 |
116,596 | $ | 117 | $ | 125,434,892 | $ | (79,679,185 | ) | $ | 45,755,824 | ||||||||||
Stock based compensation |
1,252,630 | 1,252,630 | ||||||||||||||||||
Net loss |
— | — | — | (13,315,360 | ) | (13,315,360 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at October 4, 2021 |
116,596 |
$ |
117 |
$ |
126,687,522 |
$ |
(92,994,545 |
) |
$ |
33,693,093 |
||||||||||
|
|
|
|
|
|
|
|
|
|
Nine months ended October 4, 2021 |
Nine months ended September 28, 2020 |
|||||||
Cash flows from operating activities |
||||||||
Net loss |
$ |
(13,315,360 |
) |
$ | (15,043,763 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Deferred tax expense (benefit) |
1,966,665 |
229,273 | ||||||
Depreciation and amortization |
9,013,928 |
10,190,593 | ||||||
Non-cash interest expense |
258,590 |
1,844,128 | ||||||
Amortization of deferred loan costs |
218,224 |
177,217 | ||||||
Stock based compensation |
1,252,630 |
414,191 | ||||||
Loss on disposal of property & equipment |
20,105 |
3,790 | ||||||
(Increase) decrease in assets: |
||||||||
Inventories |
(130,154 |
) |
392,141 | |||||
Prepaid and other current assets |
313,863 |
1,304,347 | ||||||
Deposits |
1,758 |
(289 | ) | |||||
Tenant/lease incentives (Landlord contributions) |
— |
75,278 | ||||||
Increase (decrease) in liabilities: |
||||||||
Accounts payable and accrued expenses |
585,550 |
(2,777,119 | ) | |||||
Deferred rent liability |
(387,322 |
) |
1,318,818 | |||||
|
|
|
|
|||||
Net cash used in operating activities |
(201,523 |
) |
(1,871,395 | ) | ||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Purchases of property and equipment |
(1,931,372 |
) |
(1,481,199 | ) | ||||
Purchases of licenses |
(35,266 |
) |
— | |||||
Refund of licenses |
— |
10,682 | ||||||
|
|
|
|
|||||
Net cash used in investing activities |
(1,966,638 |
) |
(1,470,517 | ) | ||||
Cash flows from financing activities |
||||||||
Proceeds from revolving line of credit |
— |
500,000 | ||||||
Proceeds from loan |
— |
10,000,000 | ||||||
Proceeds from PPP loan |
— |
10,000,000 | ||||||
Payments of loan |
— |
(813,500 | ) | |||||
Payments of PPP loan |
— |
(10,000,000 | ) | |||||
Debt issuance costs |
(160,782 |
) |
(241,714 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
(160,782 |
) |
9,444,786 | |||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
(2,328,943 |
) |
6,102,874 | |||||
Cash and cash equivalents at the beginning of period |
7,893,530 |
2,097,001 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at the end of period |
$ |
5,564,587 |
$ | 8,199,875 | ||||
|
|
|
|
|||||
Supplement disclosure of cash flow information: |
||||||||
Cash paid during the period for interest |
$ |
2,137,387 |
$ | 1,340,175 | ||||
Cash paid for income taxes |
$ |
51,283 |
$ | 20,750 | ||||
|
|
|
|
• | Level 1 –Quoted prices for identical assets or liabilities in active markets; |
• | Level 2 – Observable inputs other than quoted markets classified as Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data; |
• | Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies, and similar techniques that use significant unobservable inputs. |
October 4, 2021 |
January 4, 2021 |
Estimated useful lives | ||||||||
Leasehold improvements |
$ |
28,823,012 |
$ | 28,079,613 | The lesser of the term or 5-10 years | |||||
Furniture, fixtures and equipment |
10,305,799 |
10,041,985 | 5-7 years | |||||||
Kitchen equipment |
10,228,028 |
9,449,959 | 7 years | |||||||
Vehicles |
51,419 |
49,406 | 5 years | |||||||
Construction in progress |
307,345 |
421,102 | ||||||||
|
|
|
|
|||||||
Total property and equipment before depreciation and amortization |
49,715,603 |
48,042,065 | ||||||||
|
|
|
|
|||||||
Less: accumulated depreciation and amortization |
(34,107,377 |
) |
(30,178,385 | ) | ||||||
|
|
|
|
|||||||
Property and equipment, net |
$ |
15,608,226 |
$ | 17,863,680 | ||||||
|
|
|
|
October 4, 2021 |
January 4, 2021 | |||||||
Identifiable intangible assets: |
||||||||
Trade name |
$ |
91,075,000 |
$ | 91,075,000 | ||||
Liquor licenses |
6,654,258 |
6,618,992 | ||||||
Software |
110,669 |
— | ||||||
Proprietary processes |
3,980,000 |
3,980,000 | ||||||
Lease valuations |
1,435,194 |
1,435,194 |
Non-competition agreements |
1,250,000 |
1,250,000 | ||||||
|
|
|
|
|||||
Identifiable intangible assets |
104,505,121 |
104,359,186 | ||||||
Less: Accumulated amortization |
(39,461,476 |
) |
(34,503,599 | ) | ||||
|
|
|
|
|||||
Intangible assets, net |
$ |
65,043,645 |
$ | 69,855,587 | ||||
|
|
|
|
Remaining fiscal 2021 |
$ | 1,662,287 | ||
January 2, 2023 |
6,649,144 | |||
January 1, 2024 |
6,649,144 | |||
December 30, 2024 |
6,640,155 | |||
December 29, 2025 |
6,594,491 | |||
Thereafter |
30,194,166 | |||
|
|
|||
Total |
$ | 58,389,387 | ||
|
|
October 4, 2021 |
January 4, 2021 | |||||||
General accounts payable and accrued expenses |
$ |
6,004,162 |
$ | 6,928,174 | ||||
Accrued payroll |
3,616,319 |
1,799,154 | ||||||
Accrued gift certificates |
427,713 |
1,610,394 | ||||||
|
|
|
|
|||||
Total accounts payable and accrued expenses |
$ |
10,048,194 |
$ | 10,337,722 | ||||
|
|
|
|
October 4, 2021 |
January 4, 2021 | |||||||
Term Loan |
$ |
66,851,357 |
$ | 66,592,767 | ||||
Related party note |
10,000,000 |
10,000,000 | ||||||
Revolving line of credit |
2,500,000 |
2,500,000 | ||||||
Promissory note |
215,000 |
215,000 | ||||||
|
|
|
|
|||||
Total debt before deferred loan costs |
79,566,357 |
79,307,767 | ||||||
Less: deferred loan costs, net of amortization |
(532,375 |
) |
(589,818 | ) | ||||
|
|
|
|
|||||
Total debt, net |
79,033,982 |
78,717,949 | ||||||
Less: current portion |
2,440,500 |
— | ||||||
|
|
|
|
|||||
Long term debt, non-current portion |
$ |
76,593,482 |
$ | 78,717,949 | ||||
|
|
|
|
Remaining fiscal 2021 |
$ | — | ||
January 2, 2023 |
3,254,000 | |||
June 30, 2023 |
76,097,357 | |||
|
|
|||
Total |
$ | 79,351,357 | ||
|
|
Remaining fiscal 2021 |
$ | 2,287,940 | ||
January 2, 2023 |
8,806,494 | |||
January 1, 2024 |
8,145,825 | |||
December 30, 2024 |
6,729,175 | |||
December 29, 2025 |
5,319,853 | |||
Thereafter |
12,177,507 | |||
|
|
|||
Total |
$ | 43,466,797 | ||
|
|
Nine Months Ended |
||||||||
October 4, 2021 |
September 28, 2020 |
|||||||
Restaurant Closure |
$ |
134,189 |
$ | 1,169,342 | ||||
Terminated leases |
118,290 |
53,818 | ||||||
|
|
|
|
|||||
$ |
252,479 |
$ | 1,223,160 | |||||
|
|
|
|
Item 13. |
Other Expenses of Issuance and Distribution. |
Amount Paid or to be Paid |
||||
SEC registration fee |
$ | 54,650.47 | ||
Legal fees and expenses |
* | |||
Accounting fees and expenses |
* | |||
Miscellaneous |
* | |||
|
|
|||
Total |
* | |||
|
|
* | These fees are calculated based on the securities offered and the number of issuances and accordingly cannot be defined at this time. |
Item 14. |
Indemnification of Directors and Officers. |
• | for any transaction from which the director derives an improper personal benefit; |
• | for any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law; |
• | for any unlawful payment of dividends or redemption of shares; or |
• | for any breach of a director’s duty of loyalty to the corporation or its stockholders |
Item 15. |
Recent Sales of Unregistered Securities. |
Item 16. |
Exhibits and Financial Statement Schedules. |
* | Filed herewith. |
+ | Indicates a management contract or a compensatory plan or agreement. |
Item 17. |
Undertakings. |
(1) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
i. | To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933; |
ii. | To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement; |
iii. | To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to the information in the registration statement. |
(2) | That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide |
(3) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(4) | That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser |
(i) | each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement as of the date the filed prospectus was deemed part of and included in the registration statement; and |
(ii) | Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5) or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii) or (x) for the purpose of providing the information required by Section 10(a) of the Securities Act shall be deemed to be part of and included in the registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such effective date, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such effective date. |
(5) | That, for the purpose of determining any liability under the Securities Act of 1933 to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(i) | Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(ii) | Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant. |
(iii) | The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or our securities provided by or on behalf of the undersigned registrant; and |
(iv) | Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
(6) | Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the undersigned pursuant to the foregoing provisions, or otherwise, the undersigned has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the undersigned of expenses incurred or paid by a director, officer or controlling person of the undersigned in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the undersigned will, unless in the opinion of our counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue. |
BURGERFI INTERNATIONAL, INC. | ||
By: |
/s/ Michael Rabinovitch | |
Julio Ramirez | ||
Chief Executive Officer |
Name |
Position |
Date | ||
/s/ Ian Baines | Chief Executive Officer | November 23, 2021 | ||
Ian Baines |
(Principal Executive Officer) | |||
/s/ Michael Rabinovitch | Chief Financial Officer | November 23, 2021 | ||
Michael Rabinovitch |
(Principal Financial and Accounting Officer) | |||
/s/ *** | Executive Chairman of the Board | November 23, 2021 | ||
Ophir Sternberg |
||||
***Signature delivered under Power of Attorney |
||||
/s/ *** | Director | November 23, 2021 | ||
Allison Greenfield |
||||
***Signature delivered under Power of Attorney |
||||
|
Director | __________, 2021 | ||
Vivian Lopez-Blanco |
||||
/s/ *** | Director | November 23, 2021 | ||
Gregory Mann |
||||
***Signature delivered under Power of Attorney |
||||
/s/ *** | Director | November 23, 2021 | ||
Martha Stewart |
||||
***Signature delivered under Power of Attorney |
||||
|
Director | |||
Andrew Taub |
||||
***/s/ Michael Rabinovitch | ||||
Michael Rabinovitch |