Annual report pursuant to Section 13 and 15(d)

Nature of Operations and Summary of Significant Accounting Policies (Tables)

v3.21.1
Nature of Operations and Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2020
Accounting Policies [Abstract]  
Summary of Store Activity

Store activity for the years ended December 31, 2020 and 2019 is as follows:

 

 

 

Successor

 

 

 

Predecessor

 

 

 

2020

 

 

 

2019

 

Franchised stores, beginning of year

 

 

117

 

 

 

 

109

 

Stores opened during the year

 

 

9

 

 

 

 

15

 

Stores transferred/sold to the Company

 

 

(2

)

 

 

 

0

 

Stores closed during the year

 

 

(22

)

 

 

 

(7

)

Franchised stores, end of year

 

 

102

 

 

 

 

117

 

 

 

 

Successor

 

 

 

Predecessor

 

 

 

2020

 

 

 

2019

 

Company-owned stores, beginning of year

 

 

13

 

 

 

 

11

 

Stores opened during the year

 

 

2

 

 

 

 

3

 

Stores transferred/sold to the Company

 

 

2

 

 

 

 

0

 

Stores closed during the year

 

 

-

 

 

 

 

(1

)

Company-owned stores, end of year

 

 

17

 

 

 

 

13

 

Summary of Fair Values of Assets Acquired Net of Current Liabilities

The consideration was the fair value of the three loans at the Takeover Date and the assets are recorded based on the fair values of the assets acquired, net of current liabilities as of the Takeover Date as follows (in thousands):

 

Cash

 

$

39

 

Accounts Receivable

 

 

1

 

Inventory

 

 

28

 

Other current assets

 

 

24

 

Property & equipment

 

 

1,126

 

Other assets

 

 

4

 

Current liabilities

 

 

(330

)

Net tangible and identifiable intangible assets acquired

 

 

892

 

Goodwill

 

 

397

 

Net assets acquired

 

$

1,289

 

 

 

 

 

 

 

(in thousands)

 

Fair Value December 16, 2020

 

      Cash

 

$

2,179

 

      Cash - restricted

 

 

611

 

      Accounts receivable

 

 

378

 

      Inventory

 

 

260

 

      Other current assets

 

 

1,235

 

      Property and equipment

 

 

8,520

 

      Intangible assets

 

 

117,124

 

      Other assets

 

 

199

 

      Accounts payable - trade

 

 

(1,952

)

      Accrued expenses

 

 

(1,057

)

      Gift card liability

 

 

(292

)

      Revolving line of credit

 

 

(3,012

)

      Current portion of deferred franchise fees

 

 

(521

)

      Other deposit

 

 

(907

)

      Deferred initial franchise fees, net of current portion

 

 

(2,531

)

      Notes payable

 

 

(2,889

)

  Fair Value of Tangible and Identifiable Intangible assets and liabilities assumed

 

$

117,345

 

Consideration paid

 

 

236,887

 

Goodwill

 

$

119,542

 

 

 

 

 

 

 

Summary of Consolidated Financial Statements from Variable Interest Entities

Included in the consolidated financial statements are the following from variable interest entities for which the Company was the primary beneficiary (in thousands):

 

 

 

Predecessor

 

 

 

December 31,

2019

 

Cash

 

$

3

 

Property and equipment

 

 

853

 

Goodwill

 

 

398

 

Total Assets

 

$

1,254

 

Current notes payable

 

$

1,207

 

Notes payable – net of current portion

 

 

 

Total liabilities

 

 

1,207

 

Total members’ equity

 

 

47

 

Total Liabilities and Members’ Equity

 

$

1,254

 

Summary of Calculation of Basic and Diluted Income (Loss) Per Common Share

Basic and diluted income (loss) per common share is calculated as follows:

 

 

 

Successor

 

 

 

December 16,

2020 through

December 31,

2020

 

Numerator:

 

 

 

 

  Net income available to common shareholders

 

$

5,348,000

 

  Reversal of Gain on change in value of warrant liability

 

 

(5,597,000

)

    Net loss available to common shareholders - diluted

 

$

(249,000

)

 

 

 

 

 

Denominator:

 

 

 

 

  Weighted-average shares outstanding

 

 

17,541,838

 

  Effect of dilutive securities

 

 

 

 

      Restricted stock grants and warrants

 

 

3,468,872

 

      UPOs

 

 

415,405

 

  Diluted weighted-average shares outstanding

 

 

21,426,115

 

 

 

 

 

 

Basic net income per common share

 

$

0.30

 

Diluted net loss per common share

 

$

(0.01

)

Summary of Revisions to Previously Reported Financial Information

A summary of the revisions to previously reported financial information is as follows:

 

Revised Consolidated Statement of Operations Data for the

six months ended June 30, 2020 (Unaudited)

 

As Reported

 

 

Adjustment

 

 

As Revised

 

Restaurant Sales

 

$

12,097

 

 

$

(315

)

 

$

11,782

 

Total Revenue

 

$

15,864

 

 

$

(315

)

 

$

15,549

 

Labor and Related Expenses

 

$

3,463

 

 

$

(315

)

 

$

3,148

 

Total Operating Expenses

 

$

14,930

 

 

$

(315

)

 

$

14,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revised Consolidated Statement of Operations Data for the

nine months ended September 30, 2020 (Unaudited)

 

As Reported

 

 

Adjustment

 

 

As Revised

 

Restaurant Sales

 

$

18,892

 

 

$

(441

)

 

$

18,451

 

Total Revenue

 

$

24,939

 

 

$

(441

)

 

$

24,498

 

Labor and Related Expenses

 

$

5,482

 

 

$

(409

)

 

$

5,073

 

Other Operating Expenses

 

$

4,575

 

 

$

(32

)

 

$

4,543

 

Total Operating Expenses

 

$

24,832

 

 

$

(441

)

 

$

24,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revised Consolidated Statement of Operations Data for the

six months ended June 30, 2019 (Unaudited)

 

As Reported

 

 

Adjustment

 

 

As Revised

 

Restaurant Sales

 

$

11,977

 

 

$

(294

)

 

$

11,683

 

Total Revenue

 

$

17,518

 

 

$

(294

)

 

$

17,224

 

Labor and Related Expenses

 

$

3,880

 

 

$

(294

)

 

$

3,586

 

Total Operating Expenses

 

$

15,021

 

 

$

(294

)

 

$

14,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revised Consolidated Statement of Operations Data for the nine

months ended September 30, 2019 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant Sales

 

$

17,641

 

 

$

(477

)

 

$

17,164

 

Total Revenue

 

$

25,336

 

 

$

(477

)

 

$

24,859

 

Labor and Related Expenses

 

$

5,784

 

 

$

(477

)

 

$

5,307

 

Total Operating Expenses

 

$

23,181

 

 

$

(477

)

 

$

22,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revised Consolidated Statement of Operations Data for the

year ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant Sales

 

$

23,855

 

 

$

(672

)

 

$

23,183

 

Total Revenue

 

$

34,227

 

 

$

(672

)

 

$

33,555

 

Labor and Related Expenses

 

$

7,839

 

 

$

(672

)

 

$

7,167

 

Total Operating Expenses

 

$

31,178

 

 

$

(672

)

 

$

30,506

 

Summary of Revenue Recognized

 

 

 

Revenue recognized during the Successor period from December 16, 2020 to December 31, 2020 and for the Predecessor period from January 1, 2020 to December 15, 2020 and the twelve-month period ended December 31, 2019 disaggregated by type is as follows:

 

 

 

Successor

 

 

 

Predecessor

 

 

 

December 16,

2020 through

December 31,

2020

 

 

 

January 1,

2020 through

December 15,

2020

 

 

Year Ended

December 31,

2019

 

Restaurant sales

 

$

1,326

 

 

 

$

23,139

 

 

$

22,473

 

BF Commissary sales

 

 

24

 

 

 

 

827

 

 

 

710

 

Franchising revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales-based royalties

 

 

255

 

 

 

 

5,366

 

 

 

6,805

 

Rebate royalties

 

 

 

 

 

 

750

 

 

 

564

 

Brand development and advertising co-op royalties

 

 

74

 

 

 

 

1,441

 

 

 

1,720

 

Initial franchise fees

 

 

17

 

 

 

 

272

 

 

 

254

 

Initial distinct services

 

 

8

 

 

 

 

90

 

 

 

204

 

Other revenue - terminations of franchises

 

 

 

 

 

 

693

 

 

 

825

 

Total revenue

 

$

1,704

 

 

 

$

32,578

 

 

$

33,555

 

Summary of Revenue Disaggregated According to Timing of Transfer of Goods or Services

The following table shows the Company’s revenue disaggregated according to the timing of transfer of goods or services:

 

 

 

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

 

$

1,326

 

 

 

$

23,139

 

 

$

22,473

 

BF Commissary sales

 

 

24

 

 

 

 

827

 

 

 

710

 

Royalty and other fees

 

 

255

 

 

 

 

6,116

 

 

 

7,369

 

Terminated franchise fees

 

 

 

 

 

 

693

 

 

 

825

 

Brand development and advertising co-op royalties

 

 

74

 

 

 

 

1,441

 

 

 

1,720

 

Franchising revenue – distinct initial services

 

 

8

 

 

 

 

90

 

 

 

204

 

Total revenue recognized at a point in time

 

$

1,687

 

 

 

$

32,306

 

 

$

33,301

 

Revenue recognized over time

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchising fees

 

 

17

 

 

 

 

272

 

 

 

254

 

Total revenue recognized over time

 

 

17

 

 

 

 

272

 

 

 

254

 

Total Revenue

 

$

1,704

 

 

 

$

32,578

 

 

$

33,555

 

Summary of Contract Balances

Opening and closing balances of contract liabilities and receivables from contracts with customers for the years ended December 31, 2020 and 2019 are as follows (in thousands):

 

 

 

Successor

 

 

 

Predecessor

 

 

 

2020

 

 

 

2019

 

Franchising receivables

 

$

480

 

 

 

$

369

 

Advertising co-op funds

 

 

 

 

 

 

159

 

Gift card liability

 

 

430

 

 

 

 

586

 

Deferred revenue, current

 

 

490

 

 

 

 

438

 

Deferred revenue, long-term

 

 

2,816

 

 

 

 

4,250

 

Summary of Franchise Revenue

Revenue recognized during the period ended which were included in the balance of deferred franchise revenue at the beginning of the period are as follow:   

 

 

 

Successor

 

 

 

Predecessor

 

 

 

December 16,

2020 through

December 31,

2020

 

 

 

January 1,

2020 through

December 15,

2020

 

 

Year Ended

December 31,

2019

 

Franchise Fees

 

$

41

 

 

 

$

1,023

 

 

$

1,283

 

 

Analysis of Deferred Revenue

An analysis of deferred revenue is as follows:

 

 

 

Successor

 

 

 

Predecessor

 

 

Predecessor

 

 

 

December 31,

2020

 

 

 

December 15,

2020

 

 

December 31,

2019

 

Balance, beginning of period

 

$

3,053

 

 

 

$

4,688

 

 

$

3,935

 

Initial franchise fees received

 

 

278

 

 

 

 

413

 

 

 

2,036

 

Revenue recognized for stores opened during period

 

 

(25

)

 

 

 

(362

)

 

 

(458

)

Revenue recognized related to franchise agreement

   Default

 

 

 

 

 

 

(693

)

 

 

(825

)

Balance, end of period

 

$

3,306

 

 

 

$

4,046

 

 

$

4,688