These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Delaware
|
|
47-3494862
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS Employer Identification No.)
|
|
|
|
|
|
5501 LBJ Freeway, 5th Floor,
Dallas, Texas
|
|
75240
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
Larger accelerated filer
|
x
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
|
Page
|
|
PART I
|
||
|
Item 1.
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
PART II
|
||
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
||
|
|
|
|
|
|
March 31,
2018 |
|
December 30,
2017 |
||||
|
|
(Unaudited)
|
|
As adjusted*
|
||||
|
Assets
|
|
|
|
|
|
||
|
Current assets
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
3,848
|
|
|
$
|
4,063
|
|
|
Accounts receivable, net
|
3,860
|
|
|
4,567
|
|
||
|
Prepaid expenses and other current assets
|
2,699
|
|
|
4,334
|
|
||
|
Advertising fund assets, restricted
|
4,437
|
|
|
2,944
|
|
||
|
Total current assets
|
14,844
|
|
|
15,908
|
|
||
|
Property and equipment, net
|
5,768
|
|
|
5,826
|
|
||
|
Goodwill
|
47,888
|
|
|
46,557
|
|
||
|
Trademarks
|
32,700
|
|
|
32,700
|
|
||
|
Customer relationships, net
|
15,233
|
|
|
15,567
|
|
||
|
Other non-current assets
|
4,249
|
|
|
3,278
|
|
||
|
Total assets
|
$
|
120,682
|
|
|
$
|
119,836
|
|
|
Liabilities and stockholders' deficit
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable
|
$
|
2,214
|
|
|
$
|
1,752
|
|
|
Other current liabilities
|
8,590
|
|
|
10,929
|
|
||
|
Current portion of debt
|
5,000
|
|
|
3,500
|
|
||
|
Advertising fund liabilities
|
4,437
|
|
|
2,944
|
|
||
|
Total current liabilities
|
20,241
|
|
|
19,125
|
|
||
|
Long-term debt, net
|
217,788
|
|
|
129,841
|
|
||
|
Deferred revenues, net of current
|
21,104
|
|
|
21,226
|
|
||
|
Deferred income tax liabilities, net
|
5,958
|
|
|
5,920
|
|
||
|
Other non-current liabilities
|
2,101
|
|
|
2,142
|
|
||
|
Total liabilities
|
267,192
|
|
|
178,254
|
|
||
|
Commitments and contingencies (see note 7)
|
|
|
|
|
|
||
|
Stockholders' deficit
|
|
|
|
||||
|
Common stock, $0.01 par value; 100,000,000 shares authorized; 29,155,823 and 29,092,669 shares issued and outstanding as of March 31, 2018 and December 30, 2017, respectively
|
292
|
|
|
291
|
|
||
|
Additional paid-in-capital
|
45
|
|
|
262
|
|
||
|
Accumulated deficit
|
(146,847
|
)
|
|
(58,971
|
)
|
||
|
Total stockholders' deficit
|
(146,510
|
)
|
|
(58,418
|
)
|
||
|
Total liabilities and stockholders' deficit
|
$
|
120,682
|
|
|
$
|
119,836
|
|
|
|
Thirteen Weeks Ended
|
||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
||||
|
|
|
|
As adjusted*
|
||||
|
Revenue:
|
|
|
|
||||
|
Royalty revenue, franchise fees and other
|
$
|
17,781
|
|
|
$
|
17,596
|
|
|
Advertising fees and related income
|
8,605
|
|
|
7,268
|
|
||
|
Company-owned restaurant sales
|
11,003
|
|
|
8,546
|
|
||
|
Total revenue
|
37,389
|
|
|
33,410
|
|
||
|
Costs and expenses:
|
|
|
|
||||
|
Cost of sales
(1)
|
7,397
|
|
|
6,600
|
|
||
|
Advertising expenses
|
8,643
|
|
|
9,283
|
|
||
|
Selling, general and administrative
|
10,833
|
|
|
8,247
|
|
||
|
Depreciation and amortization
|
950
|
|
|
755
|
|
||
|
Total costs and expenses
|
27,823
|
|
|
24,885
|
|
||
|
Operating income
|
9,566
|
|
|
8,525
|
|
||
|
Interest expense, net
|
1,736
|
|
|
1,299
|
|
||
|
Income before income tax expense
|
7,830
|
|
|
7,226
|
|
||
|
Income tax expense
|
1,662
|
|
|
969
|
|
||
|
Net income
|
$
|
6,168
|
|
|
$
|
6,257
|
|
|
|
|
|
|
||||
|
Earnings per share
|
|
|
|
||||
|
Basic
|
$
|
0.21
|
|
|
$
|
0.22
|
|
|
Diluted
|
$
|
0.21
|
|
|
$
|
0.21
|
|
|
|
|
|
|
||||
|
Weighted average shares outstanding
|
|
|
|
||||
|
Basic
|
29,116
|
|
|
28,895
|
|
||
|
Diluted
|
29,503
|
|
|
29,336
|
|
||
|
|
|
|
|
||||
|
Dividends per share
|
$
|
3.24
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
(1)
Cost of sales excludes depreciation and amortization, which are presented separately, and includes advertising expenses incurred at company-owned restaurants.
|
|||||||
|
* See
note 1
.
|
|
|
|
||||
|
|
Thirteen Weeks Ended
|
||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
||||
|
|
|
|
As adjusted*
|
||||
|
|
|
|
|
||||
|
Operating activities
|
|
|
|
|
|
||
|
Net income
|
$
|
6,168
|
|
|
$
|
6,257
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
950
|
|
|
755
|
|
||
|
Deferred income taxes
|
38
|
|
|
(85
|
)
|
||
|
Stock-based compensation expense
|
514
|
|
|
255
|
|
||
|
Amortization of debt issuance costs
|
85
|
|
|
73
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
707
|
|
|
(60
|
)
|
||
|
Prepaid expenses and other assets
|
327
|
|
|
76
|
|
||
|
Advertising fund assets and liabilities, net
|
1,398
|
|
|
1,966
|
|
||
|
Accounts payable and other current liabilities
|
(703
|
)
|
|
(2,188
|
)
|
||
|
Deferred revenue
|
14
|
|
|
356
|
|
||
|
Other non-current liabilities
|
(42
|
)
|
|
(41
|
)
|
||
|
Cash provided by operating activities
|
9,456
|
|
|
7,364
|
|
||
|
|
|
|
|
||||
|
Investing activities
|
|
|
|
||||
|
Purchases of property and equipment
|
(426
|
)
|
|
(419
|
)
|
||
|
Acquisition of restaurant from franchisee
|
(1,900
|
)
|
|
—
|
|
||
|
Cash used in investing activities
|
(2,326
|
)
|
|
(419
|
)
|
||
|
|
|
|
|
||||
|
Financing activities
|
|
|
|
||||
|
Proceeds from exercise of stock options
|
165
|
|
|
582
|
|
||
|
Borrowings of long-term debt
|
229,108
|
|
|
—
|
|
||
|
Repayments of long-term debt
|
(139,500
|
)
|
|
(5,875
|
)
|
||
|
Payment of deferred financing costs
|
(782
|
)
|
|
—
|
|
||
|
Tax payments for restricted stock upon vesting
|
(142
|
)
|
|
—
|
|
||
|
Dividends paid
|
(94,796
|
)
|
|
—
|
|
||
|
Cash used in financing activities
|
(5,947
|
)
|
|
(5,293
|
)
|
||
|
|
|
|
|
||||
|
Net change in cash, cash equivalents, and restricted cash
|
1,183
|
|
|
1,652
|
|
||
|
Cash, cash equivalents, and restricted cash at beginning of period
|
6,392
|
|
|
5,693
|
|
||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
7,575
|
|
|
$
|
7,345
|
|
|
|
As reported
|
|
Adjustments for adoption of ASU 2014-09
|
|
As Adjusted
|
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Current assets
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
4,063
|
|
|
$
|
—
|
|
|
$
|
4,063
|
|
|
Accounts receivable, net
|
4,567
|
|
|
—
|
|
|
4,567
|
|
|||
|
Prepaid expenses and other current assets
|
4,334
|
|
|
—
|
|
|
4,334
|
|
|||
|
Advertising fund assets, restricted
|
2,944
|
|
|
—
|
|
|
2,944
|
|
|||
|
Total current assets
|
15,908
|
|
|
—
|
|
|
15,908
|
|
|||
|
Property and equipment, net
|
5,826
|
|
|
—
|
|
|
5,826
|
|
|||
|
Goodwill
|
46,557
|
|
|
—
|
|
|
46,557
|
|
|||
|
Trademarks
|
32,700
|
|
|
—
|
|
|
32,700
|
|
|||
|
Customer relationships, net
|
15,567
|
|
|
—
|
|
|
15,567
|
|
|||
|
Other non-current assets
|
3,278
|
|
|
—
|
|
|
3,278
|
|
|||
|
Total assets
|
$
|
119,836
|
|
|
$
|
—
|
|
|
$
|
119,836
|
|
|
Liabilities and stockholders' deficit
|
|
|
|
|
|
||||||
|
Current liabilities
|
|
|
|
|
|
||||||
|
Accounts payable
|
$
|
1,752
|
|
|
$
|
—
|
|
|
$
|
1,752
|
|
|
Other current liabilities
|
10,683
|
|
|
246
|
|
|
10,929
|
|
|||
|
Current portion of debt
|
3,500
|
|
|
—
|
|
|
3,500
|
|
|||
|
Advertising fund liabilities
|
2,944
|
|
|
—
|
|
|
2,944
|
|
|||
|
Total current liabilities
|
18,879
|
|
|
246
|
|
|
19,125
|
|
|||
|
Long-term debt, net
|
129,841
|
|
|
—
|
|
|
129,841
|
|
|||
|
Deferred revenues, net of current
|
8,427
|
|
|
12,799
|
|
|
21,226
|
|
|||
|
Deferred income tax liabilities, net
|
8,799
|
|
|
(2,879
|
)
|
|
5,920
|
|
|||
|
Other non-current liabilities
|
2,142
|
|
|
—
|
|
|
2,142
|
|
|||
|
Total liabilities
|
168,088
|
|
|
10,166
|
|
|
178,254
|
|
|||
|
Commitments and contingencies (see note 7)
|
|
|
|
|
|
||||||
|
Stockholders' deficit
|
|
|
|
|
|
||||||
|
Common stock
|
291
|
|
|
—
|
|
|
291
|
|
|||
|
Additional paid-in-capital
|
262
|
|
|
—
|
|
|
262
|
|
|||
|
Accumulated deficit
|
(48,805
|
)
|
|
(10,166
|
)
|
|
(58,971
|
)
|
|||
|
Total stockholders' deficit
|
(48,252
|
)
|
|
(10,166
|
)
|
|
(58,418
|
)
|
|||
|
Total liabilities and stockholders' deficit
|
$
|
119,836
|
|
|
$
|
—
|
|
|
$
|
119,836
|
|
|
|
|
|
Adjustments for adoption of ASU 2014-09
|
|
|
||||||||||
|
|
As reported
|
|
Franchise Fees
|
|
Advertising
|
|
As Adjusted
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Royalty revenue, franchise fees and other
|
$
|
18,023
|
|
|
$
|
(427
|
)
|
|
$
|
—
|
|
|
$
|
17,596
|
|
|
Advertising fees and related income
|
—
|
|
|
—
|
|
|
7,268
|
|
|
7,268
|
|
||||
|
Company-owned restaurant sales
|
8,546
|
|
|
—
|
|
|
—
|
|
|
8,546
|
|
||||
|
Total revenue
|
26,569
|
|
|
(427
|
)
|
|
7,268
|
|
|
33,410
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales
(1)
|
6,600
|
|
|
—
|
|
|
—
|
|
|
6,600
|
|
||||
|
Advertising expenses
|
—
|
|
|
—
|
|
|
9,283
|
|
|
9,283
|
|
||||
|
Selling, general and administrative
|
10,262
|
|
|
—
|
|
|
(2,015
|
)
|
|
8,247
|
|
||||
|
Depreciation and amortization
|
755
|
|
|
—
|
|
|
—
|
|
|
755
|
|
||||
|
Total costs and expenses
|
17,617
|
|
|
—
|
|
|
7,268
|
|
|
24,885
|
|
||||
|
Operating income
|
8,952
|
|
|
(427
|
)
|
|
—
|
|
|
8,525
|
|
||||
|
Interest expense, net
|
1,299
|
|
|
—
|
|
|
—
|
|
|
1,299
|
|
||||
|
Income before income tax expense
|
7,653
|
|
|
(427
|
)
|
|
—
|
|
|
7,226
|
|
||||
|
Income tax expense
|
1,123
|
|
|
(154
|
)
|
|
—
|
|
|
969
|
|
||||
|
Net income
|
$
|
6,530
|
|
|
$
|
(273
|
)
|
|
$
|
—
|
|
|
$
|
6,257
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.23
|
|
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
0.22
|
|
|
Diluted
|
$
|
0.22
|
|
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
0.21
|
|
|
|
|
|
As reported
|
|
Adjustments for adoption of ASU 2014-09
|
|
Adjustments for adoption of ASU 2016-18
|
|
As adjusted
|
||||||||
|
Operating activities
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
6,530
|
|
|
$
|
(273
|
)
|
|
$
|
—
|
|
|
$
|
6,257
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|||||||||||||
|
Depreciation and amortization
|
755
|
|
|
—
|
|
|
—
|
|
|
755
|
|
||||
|
Deferred income taxes
|
69
|
|
|
(154
|
)
|
|
—
|
|
|
(85
|
)
|
||||
|
Stock-based compensation expense
|
255
|
|
|
—
|
|
|
—
|
|
|
255
|
|
||||
|
Amortization of debt issuance costs
|
73
|
|
|
—
|
|
|
—
|
|
|
73
|
|
||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|||||||
|
Accounts receivable
|
(60
|
)
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
||||
|
Prepaid expenses and other assets
|
76
|
|
|
—
|
|
|
—
|
|
|
76
|
|
||||
|
Advertising fund assets and liabilities, net
|
—
|
|
|
—
|
|
|
1,966
|
|
|
1,966
|
|
||||
|
Accounts payable and other current liabilities
|
(2,379
|
)
|
|
191
|
|
|
—
|
|
|
(2,188
|
)
|
||||
|
Deferred revenue
|
120
|
|
|
236
|
|
|
—
|
|
|
356
|
|
||||
|
Other non-current liabilities
|
(41
|
)
|
|
—
|
|
|
—
|
|
|
(41
|
)
|
||||
|
Cash provided by operating activities
|
5,398
|
|
|
—
|
|
|
1,966
|
|
|
7,364
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Investing activities
|
|
|
|
|
|
|
|
|
|||||||
|
Purchases of property and equipment
|
(419
|
)
|
|
—
|
|
|
—
|
|
|
(419
|
)
|
||||
|
Cash used in investing activities
|
(419
|
)
|
|
—
|
|
|
—
|
|
|
(419
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Financing activities
|
|
|
|
|
|
|
|
|
|
||||||
|
Proceeds from exercise of stock options
|
582
|
|
|
—
|
|
|
—
|
|
|
582
|
|
||||
|
Repayments of long-term debt
|
(5,875
|
)
|
|
—
|
|
|
—
|
|
|
(5,875
|
)
|
||||
|
Cash used in financing activities
|
(5,293
|
)
|
|
—
|
|
|
—
|
|
|
(5,293
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net change in cash, cash equivalents, and restricted cash
|
(314
|
)
|
|
—
|
|
|
1,966
|
|
|
1,652
|
|
||||
|
Cash, cash equivalents, and restricted cash at beginning of period
|
3,750
|
|
|
—
|
|
|
1,943
|
|
|
5,693
|
|
||||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
3,436
|
|
|
$
|
—
|
|
|
$
|
3,909
|
|
|
$
|
7,345
|
|
|
|
Thirteen Weeks Ended
|
||||
|
|
March 31,
2018 |
|
April 1,
2017 |
||
|
Basic weighted average shares outstanding
|
29,116
|
|
|
28,895
|
|
|
Dilutive shares
|
387
|
|
|
441
|
|
|
Diluted weighted average shares outstanding
|
29,503
|
|
|
29,336
|
|
|
|
Fair Value
Hierarchy
|
|
March 31, 2018
|
|
December 30, 2017
|
||||||||||||
|
|
|
Carrying
Value
(2)
|
|
Fair Value
|
|
Carrying
Value
(2)
|
|
Fair Value
|
|||||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Term loan facility
(1)
|
Level 2
|
|
$
|
98,750
|
|
|
$
|
98,750
|
|
|
$
|
64,750
|
|
|
$
|
64,750
|
|
|
Revolving credit facility
(1)
|
Level 2
|
|
$
|
124,608
|
|
|
$
|
124,608
|
|
|
$
|
69,000
|
|
|
$
|
69,000
|
|
|
Remainder of fiscal year 2018
|
$
|
3,750
|
|
|
Fiscal year 2019
|
3,750
|
|
|
|
Fiscal year 2020
|
5,000
|
|
|
|
Fiscal year 2021
|
5,000
|
|
|
|
Fiscal year 2022
|
6,250
|
|
|
|
Fiscal year 2023
|
199,608
|
|
|
|
Total
|
$
|
223,358
|
|
|
Remainder of fiscal year 2018
|
$
|
1,370
|
|
|
Fiscal year 2019
|
1,632
|
|
|
|
Fiscal year 2020
|
1,507
|
|
|
|
Fiscal year 2021
|
1,353
|
|
|
|
Fiscal year 2022
|
1,297
|
|
|
|
Fiscal year 2023
|
1,105
|
|
|
|
Thereafter
|
3,331
|
|
|
|
Total
|
$
|
11,595
|
|
|
|
Stock Options
|
|
Weighted Average Exercise Price
|
|
Aggregate Intrinsic Value
|
|
Weighted Average Remaining Term
|
|||||
|
Outstanding - December 30, 2017
|
420
|
|
|
$
|
5.45
|
|
|
$
|
14,068
|
|
|
5.7
|
|
Options granted
|
2
|
|
|
$
|
44.03
|
|
|
|
|
|
||
|
Options exercised
|
(25
|
)
|
|
$
|
6.51
|
|
|
|
|
|
||
|
Options canceled
|
(19
|
)
|
|
$
|
5.04
|
|
|
|
|
|
||
|
Outstanding - March 31, 2018
|
378
|
|
|
$
|
5.02
|
|
|
$
|
15,956
|
|
|
5.3
|
|
|
Restricted Stock Units
|
|
Weighted Average Grant Date Fair Value
|
|
Performance Stock Units
|
|
Weighted Average Grant Date Fair Value
|
||||||
|
Outstanding - December 30, 2017
|
94
|
|
|
$
|
27.11
|
|
|
86
|
|
|
$
|
27.63
|
|
|
Units granted
|
56
|
|
|
44.03
|
|
|
51
|
|
|
44.03
|
|
||
|
Units vested
|
(28
|
)
|
|
26.74
|
|
|
(14
|
)
|
|
26.25
|
|
||
|
Units canceled
|
(9
|
)
|
|
26.30
|
|
|
(7
|
)
|
|
26.30
|
|
||
|
Outstanding - March 31, 2018
|
113
|
|
|
$
|
35.73
|
|
|
116
|
|
|
$
|
38.08
|
|
|
|
Thirteen Weeks Ended
|
||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
||||
|
|
|
|
As adjusted*
|
||||
|
Revenue:
|
|
|
|
||||
|
Franchise segment
|
$
|
26,386
|
|
|
$
|
24,864
|
|
|
Company segment
|
11,003
|
|
|
8,546
|
|
||
|
Total segment revenue
|
$
|
37,389
|
|
|
$
|
33,410
|
|
|
|
|
|
|
||||
|
Segment Profit:
|
|
|
|
||||
|
Franchise segment
|
$
|
8,387
|
|
|
$
|
7,446
|
|
|
Company segment
|
2,641
|
|
|
1,079
|
|
||
|
Total segment profit
|
11,028
|
|
|
8,525
|
|
||
|
Corporate and other
(1)
|
1,462
|
|
|
—
|
|
||
|
Interest expense, net
|
1,736
|
|
|
1,299
|
|
||
|
Income before taxes
|
$
|
7,830
|
|
|
$
|
7,226
|
|
|
|
|
|
Purchase Price Allocation
|
||
|
Inventory
|
$
|
4
|
|
|
Property and equipment
|
26
|
|
|
|
Reacquired franchise rights
|
541
|
|
|
|
Goodwill
|
1,331
|
|
|
|
Gift card liability
|
(2
|
)
|
|
|
Total purchase price
|
$
|
1,900
|
|
|
|
Thirteen Weeks Ended
|
||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
||||
|
|
|
|
As adjusted*
|
||||
|
Royalty revenue
|
$
|
15,386
|
|
|
$
|
12,691
|
|
|
Advertising fees and related income
|
8,605
|
|
|
7,268
|
|
||
|
Franchise fees
|
685
|
|
|
741
|
|
||
|
|
Thirteen Weeks Ended
|
||||
|
|
March 31,
2018 |
|
April 1,
2017 |
||
|
Domestic Franchised Activity:
|
|
|
|
||
|
Beginning of period
|
1,004
|
|
|
901
|
|
|
Openings
|
22
|
|
|
28
|
|
|
Closures
|
(4
|
)
|
|
(2
|
)
|
|
Acquired by Company
|
(1
|
)
|
|
—
|
|
|
Restaurants end of period
|
1,021
|
|
|
927
|
|
|
|
|
|
|
||
|
Domestic Company-Owned Activity:
|
|
|
|
||
|
Beginning of period
|
23
|
|
|
21
|
|
|
Openings
|
—
|
|
|
—
|
|
|
Closures
|
—
|
|
|
—
|
|
|
Acquired from franchisees
|
1
|
|
|
—
|
|
|
Restaurants end of period
|
24
|
|
|
21
|
|
|
|
|
|
|
||
|
Total Domestic Restaurants
|
1,045
|
|
|
948
|
|
|
|
|
|
|
||
|
International Franchised Activity:
|
|
|
|
||
|
Beginning of period
|
106
|
|
|
76
|
|
|
Openings
|
6
|
|
|
7
|
|
|
Closures
|
—
|
|
|
—
|
|
|
Restaurants end of period
|
112
|
|
|
83
|
|
|
|
|
|
|
||
|
Total System-wide Restaurants
|
1,157
|
|
|
1,031
|
|
|
|
Thirteen Weeks Ended
|
||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
||||
|
Number of system-wide restaurants open at end of period
|
1,157
|
|
|
1,031
|
|
||
|
System-wide sales
(1)
|
$
|
312,981
|
|
|
$
|
259,925
|
|
|
Domestic restaurant AUV
|
$
|
1,120
|
|
|
$
|
1,101
|
|
|
System-wide domestic same store sales growth
|
9.5
|
%
|
|
(1.1
|
)%
|
||
|
Company-owned domestic same store sales growth
|
12.5
|
%
|
|
(5.1
|
)%
|
||
|
Total revenue
|
$
|
37,389
|
|
|
$
|
33,410
|
|
|
Net income
|
$
|
6,168
|
|
|
$
|
6,257
|
|
|
Adjusted EBITDA
(2)
|
$
|
12,492
|
|
|
$
|
9,535
|
|
|
|
|
•
|
as a measurement of operating performance because they assist us in comparing the operating performance of our restaurants on a consistent basis, as they remove the impact of items not directly resulting from our core operations;
|
|
•
|
for planning purposes, including the preparation of our internal annual operating budget and financial projections;
|
|
•
|
to evaluate the performance and effectiveness of our operational strategies;
|
|
•
|
to evaluate our capacity to fund capital expenditures and expand our business; and
|
|
•
|
to calculate incentive compensation payments for our employees, including assessing performance under our annual incentive compensation plan and determining the vesting of performance-based equity awards.
|
|
•
|
such measures do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;
|
|
•
|
such measures do not reflect changes in, or cash requirements for, our working capital needs;
|
|
•
|
such measures do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments on our debt;
|
|
•
|
such measures do not reflect our tax expense or the cash requirements to pay our taxes;
|
|
•
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and such measures do not reflect any cash requirements for such replacements; and
|
|
•
|
other companies in our industry may calculate such measures differently than we do, limiting their usefulness as comparative measures.
|
|
|
Thirteen Weeks Ended
|
||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
||||
|
Net income
|
$
|
6,168
|
|
|
$
|
6,257
|
|
|
Interest expense, net
|
1,736
|
|
|
1,299
|
|
||
|
Income tax expense
|
1,662
|
|
|
969
|
|
||
|
Depreciation and amortization
|
950
|
|
|
755
|
|
||
|
EBITDA
|
$
|
10,516
|
|
|
$
|
9,280
|
|
|
Additional adjustments:
|
|
|
|
||||
|
Transaction costs
(a)
|
1,462
|
|
|
—
|
|
||
|
Stock-based compensation expense
(b)
|
514
|
|
|
255
|
|
||
|
Adjusted EBITDA
|
$
|
12,492
|
|
|
$
|
9,535
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Increase / (Decrease)
|
|||||||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
|
$
|
|
%
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Royalty revenue, franchise fees and other
|
$
|
17,781
|
|
|
$
|
17,596
|
|
|
$
|
185
|
|
|
1.1
|
%
|
|
Advertising fees and related income
|
8,605
|
|
|
7,268
|
|
|
1,337
|
|
|
18.4
|
%
|
|||
|
Company-owned restaurant sales
|
11,003
|
|
|
8,546
|
|
|
2,457
|
|
|
28.8
|
%
|
|||
|
Total revenue
|
37,389
|
|
|
33,410
|
|
|
3,979
|
|
|
11.9
|
%
|
|||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|||||||
|
Cost of sales
(1)
|
7,397
|
|
|
6,600
|
|
|
797
|
|
|
12.1
|
%
|
|||
|
Advertising expenses
|
8,643
|
|
|
9,283
|
|
|
(640
|
)
|
|
(6.9
|
)%
|
|||
|
Selling, general and administrative
|
10,833
|
|
|
8,247
|
|
|
2,586
|
|
|
31.4
|
%
|
|||
|
Depreciation and amortization
|
950
|
|
|
755
|
|
|
195
|
|
|
25.8
|
%
|
|||
|
Total costs and expenses
|
27,823
|
|
|
24,885
|
|
|
2,938
|
|
|
11.8
|
%
|
|||
|
Operating income
|
9,566
|
|
|
8,525
|
|
|
1,041
|
|
|
12.2
|
%
|
|||
|
Interest expense, net
|
1,736
|
|
|
1,299
|
|
|
437
|
|
|
33.6
|
%
|
|||
|
Income before income tax expense
|
7,830
|
|
|
7,226
|
|
|
604
|
|
|
8.4
|
%
|
|||
|
Income tax expense
|
1,662
|
|
|
969
|
|
|
693
|
|
|
71.5
|
%
|
|||
|
Net income
|
$
|
6,168
|
|
|
$
|
6,257
|
|
|
$
|
(89
|
)
|
|
(1.4
|
)%
|
|
|
|
|
Thirteen Weeks Ended
|
|||||||||||||
|
|
March 31,
2018 |
|
As a % of company-owned restaurant sales
|
|
April 1,
2017 |
|
As a % of company-owned restaurant sales
|
|||||||
|
Cost of sales:
|
|
|
|
|
|
|
|
|||||||
|
Food, beverage and packaging costs
|
$
|
3,684
|
|
|
33.5
|
%
|
|
$
|
3,354
|
|
|
39.2
|
%
|
|
|
Labor costs
|
2,385
|
|
|
21.7
|
%
|
|
2,116
|
|
|
24.8
|
%
|
|||
|
Other restaurant operating expenses
|
1,606
|
|
|
14.6
|
%
|
|
1,338
|
|
|
15.7
|
%
|
|||
|
Vendor rebates
|
(278
|
)
|
|
(2.5
|
)%
|
|
(208
|
)
|
|
(2.4
|
)%
|
|||
|
Total cost of sales
|
$
|
7,397
|
|
|
67.2
|
%
|
|
$
|
6,600
|
|
|
77.2
|
%
|
|
|
|
Thirteen Weeks Ended
|
|
Increase / (Decrease)
|
|||||||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
|
$
|
|
%
|
|||||||
|
Revenue:
|
|
|
|
|
|
|
|
|||||||
|
Franchise segment
|
$
|
26,386
|
|
|
$
|
24,864
|
|
|
$
|
1,522
|
|
|
6.1
|
%
|
|
Company segment
|
11,003
|
|
|
8,546
|
|
|
2,457
|
|
|
28.8
|
%
|
|||
|
Total segment revenue
|
$
|
37,389
|
|
|
$
|
33,410
|
|
|
$
|
3,979
|
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Segment Profit:
|
|
|
|
|
|
|
|
|||||||
|
Franchise segment
|
$
|
8,387
|
|
|
$
|
7,446
|
|
|
$
|
941
|
|
|
12.6
|
%
|
|
Company segment
|
2,641
|
|
|
1,079
|
|
|
1,562
|
|
|
144.8
|
%
|
|||
|
Total segment profit
|
$
|
11,028
|
|
|
$
|
8,525
|
|
|
$
|
2,503
|
|
|
29.4
|
%
|
|
|
Thirteen Weeks Ended
|
||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
||||
|
Net cash provided by (used in):
|
|
|
|
||||
|
Operating activities
|
$
|
9,456
|
|
|
$
|
7,364
|
|
|
Investing activities
|
(2,326
|
)
|
|
(419
|
)
|
||
|
Financing activities
|
(5,947
|
)
|
|
(5,293
|
)
|
||
|
Net change in cash and cash equivalents
|
$
|
1,183
|
|
|
$
|
1,652
|
|
|
•
|
our ability to effectively implement our growth strategy;
|
|
•
|
risks associated with changes in food and supply costs;
|
|
•
|
our relationships with our franchisees, as well as actions by franchisees that could harm our business;
|
|
•
|
our ability to identify, recruit and contract with a sufficient number of qualified franchisees;
|
|
•
|
our ability to effectively compete within our industry;
|
|
•
|
our ability to successfully expand into new markets;
|
|
•
|
risks associated with food safety, food-borne illness and other health concerns;
|
|
•
|
risks associated with interruptions in our supply chain;
|
|
•
|
our ability to implement our domestic and international growth strategies;
|
|
•
|
risks associated with the use and implementation of information technology;
|
|
•
|
risks associated with litigation against us or our franchisees;
|
|
•
|
our ability to comply with government regulations relating to food products and franchising, including increased costs associated with new or changing regulations;
|
|
•
|
risks associated with the geographic concentration of our business;
|
|
•
|
our ability to maintain adequate insurance coverage for our business;
|
|
•
|
our ability to successfully advertise and market our business;
|
|
•
|
risks associated with changes in customer preferences and perceptions;
|
|
•
|
our ability to protect our intellectual property, including trademarks and trade secrets; and
|
|
•
|
our ability to comply with the covenants and restrictions in the 2018 Facility.
|
|
Exhibit No.
|
Description
|
|
3.1
|
|
|
3.2
|
|
|
10.1
|
|
|
10.2
|
|
|
31.1*
|
|
|
31.2*
|
|
|
32.1**
|
|
|
32.2**
|
|
|
101 INS*
|
XBRL Instance Document
|
|
101 SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
101 CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101 DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101 LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101 PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
|
Wingstop Inc.
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
Date:
|
May 4, 2018
|
|
By:
|
/s/ Charles R. Morrison
|
|
|
|
|
|
Chairman and Chief Executive Officer
|
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
Date:
|
May 4, 2018
|
|
By:
|
/s/ Michael J. Skipworth
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|