General form of registration statement for all companies including face-amount certificate companies

Consolidated Balance Sheets

v3.21.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2020
Dec. 31, 2019
CURRENT ASSETS    
Cash, including Variable interest entities of $0 and $3, respectively $ 36,720 $ 1,690
Cash - restricted - Note 2 3,663 727
Accounts receivable, net - Note 1 718 517
Inventory 268 249
Deferred income taxes 713  
Asset held for sale 732  
Other current assets 1,607 416
TOTAL CURRENT ASSETS 44,421 3,599
PROPERTY & EQUIPMENT, net - Note 3 – including variable interest entities of $0 and $853, respectively 8,004 6,301
DUE FROM RELATED COMPANIES - Note 6 74 3,611
GOODWILL – including variable interest entities of $0 and $398, respectively 119,542 398
INTANGIBLE ASSETS 116,824 235
OTHER ASSETS 251 238
TOTAL ASSETS 289,116 14,382
CURRENT LIABILITIES    
Accounts payable - trade 1,678 1,265
Accrued expense 1,203 545
Gift card liability 430 586
Revolving line of credit 3,012 2,317
Notes payable - current 1,438 1,207
Current portion deferred initial franchise fees - Note 1 490 438
Other deposit 907  
TOTAL CURRENT LIABILITIES 9,158 6,358
NON-CURRENT LIABILITIES    
Deferred initial franchise fees, net of current portion - Note 1 2,816 4,250
Due to related companies - Note 6   271
Deferred rent 29 996
Derivative warrant liability 16,516  
Notes Payable 1,522 0
TOTAL LIABILITIES 30,041 11,875
COMMITMENTS AND CONTINGENCIES - Note 9
Stockholders'/Members' equity    
MEMBERS' EQUITY - Before non-controlling interest, including variable interest entities of $47 as of December 31, 2019   2,492
MEMBERS' EQUITY - Non-controlling interest   15
Common stock (Successor), $0.0001 par value, 100,000,000 shares authorized, 17,541,838 shares issued and outstanding as of December 31, 2020 2  
Additional paid-in capital (Successor) 261,298  
Retained deficit (Successor) (2,225)  
TOTAL STOCKHOLDERS' EQUITY 259,075 2,507
TOTAL LIABILITIES AND STOCKHOLDERS'/MEMBERS' EQUITY 289,116 14,382
Variable Interest Entity, Primary Beneficiary [Member]    
CURRENT ASSETS    
Cash, including Variable interest entities of $0 and $3, respectively 0 3
PROPERTY & EQUIPMENT, net - Note 3 – including variable interest entities of $0 and $853, respectively 0 853
GOODWILL – including variable interest entities of $0 and $398, respectively $ 0 398
TOTAL ASSETS   1,254
CURRENT LIABILITIES    
Notes payable - current   1,207
NON-CURRENT LIABILITIES    
Notes Payable  
TOTAL LIABILITIES   1,207
Stockholders'/Members' equity    
MEMBERS' EQUITY - Before non-controlling interest, including variable interest entities of $47 as of December 31, 2019   47
TOTAL LIABILITIES AND STOCKHOLDERS'/MEMBERS' EQUITY   $ 1,254