Summary of Components of Intangible Assets |
The following is a summary of the components of intangible assets and the related amortization expense and impairment charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2024 |
|
(in thousands) |
|
|
Weighted Average Remaining Useful Life (years) |
Amount |
|
|
Accumulated Amortization |
|
Accumulated Impairment Charges |
|
|
Net Carrying Value |
|
|
|
|
|
Franchise agreements |
|
|
4.0 |
$ |
24,839 |
|
|
|
$ |
(10,793) |
|
|
$ |
— |
|
|
|
14,046 |
|
|
|
|
|
|
BurgerFi trade names / trademarks |
|
|
27.0 |
83,033 |
|
|
|
(8,419) |
|
|
— |
|
|
|
74,614 |
|
|
|
|
|
|
Anthony's trade names / trademarks |
|
|
27.8 |
60,690 |
|
|
|
(4,383) |
|
|
— |
|
|
|
56,307 |
|
|
|
|
|
|
Other intangibles |
|
|
7.0 |
9,018 |
|
|
|
(1,241) |
|
|
(7,706) |
|
|
|
71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
|
|
177,580 |
|
|
|
(24,836) |
|
|
(7,706) |
|
|
|
145,038 |
|
|
|
|
|
|
Liquor licenses |
|
|
|
$5,930 |
|
|
— |
|
|
(113) |
|
|
|
5,818 |
|
|
|
|
|
|
Total intangible assets, net |
|
|
|
$ |
183,510
|
|
|
|
$ |
(24,836) |
|
|
$ |
(7,818) |
|
|
|
$ |
150,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 2, 2023 |
(in thousands) |
|
|
Weighted Average Remaining Useful Life (years) |
Amount |
|
Accumulated Amortization |
|
Accumulated Impairment Charges |
|
Net Carrying Value |
Franchise agreements |
|
|
5.0 |
$ |
24,839 |
|
|
$ |
(7,244) |
|
|
$ |
— |
|
|
$ |
17,595 |
|
BurgerFi trade names / trademarks |
|
|
28.0 |
83,033 |
|
|
(5,650) |
|
|
— |
|
|
77,383 |
|
Anthony's trade names / trademarks |
|
|
28.8 |
60,690 |
|
|
(2,359) |
|
|
— |
|
|
58,331 |
|
|
|
|
|
|
|
|
|
|
|
|
Other intangibles |
|
|
8.0 |
9,018 |
|
|
(1,091) |
|
|
(7,706) |
|
|
221 |
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
|
|
177,580 |
|
|
(16,344) |
|
|
(7,706) |
|
|
153,530 |
|
Liquor licenses |
|
|
|
6,678 |
|
|
— |
|
|
|
|
6,678 |
|
Total intangible assets, net |
|
|
|
$ |
184,258
|
|
|
$ |
(16,344) |
|
|
$ |
(7,706) |
|
|
$ |
160,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule of Goodwill |
The following table represents changes to the Company's goodwill balances during the years ended January 1, 2024 and January 2, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reporting Unit |
|
|
(in thousands) |
|
BurgerFi |
|
Anthony's |
|
Total Goodwill |
Balance at December 31, 2021 |
|
$ |
17,505 |
|
|
$ |
80,495 |
|
|
$ |
98,000 |
|
|
|
|
|
|
|
|
Adjustment to goodwill acquired |
|
— |
|
|
190 |
|
|
190 |
|
Impairment loss |
|
(17,505) |
|
|
(49,064) |
|
|
(66,569) |
|
Balance at January 2, 2023 and January 1, 2024 |
|
$ |
—
|
|
|
$ |
31,621
|
|
|
$ |
31,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following presents information about the Company’s goodwill on the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
Anthony’s Segment |
|
BurgerFi Segment |
|
|
Total |
|
|
Balance as of December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
$ |
80,684 |
|
|
$ |
123,981 |
|
|
|
$ |
204,665 |
|
|
|
Accumulated impairment losses |
|
|
(49,064) |
|
|
(123,981) |
|
|
|
(173,045) |
|
|
|
Goodwill, net as of January 2, 2023 |
|
|
$ |
31,621 |
|
|
$ |
— |
|
|
|
$ |
31,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
$ |
80,684 |
|
|
$ |
123,981 |
|
|
|
$ |
204,665 |
|
|
|
Accumulated impairment losses |
|
|
(49,064) |
|
|
$ |
(123,981) |
|
|
|
(173,045) |
|
|
|
Goodwill, net as of January 1, 2024 |
|
|
$ |
31,621 |
|
|
$ |
— |
|
|
|
$ |
31,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Components of Related Amortization Expense |
The estimated aggregate amortization expense for intangible assets over the next five fiscal years and thereafter is as follows:
|
|
|
|
|
|
(in thousands) |
|
2024 |
$ |
8,353 |
|
2025 |
8,353 |
|
2026 |
8,353 |
|
2027 |
8,205 |
|
2028 |
4,804 |
|
Thereafter |
106,970 |
|
Total |
$ |
145,038
|
|
|