| Minnesota |
41-1802364 | |
| (State or other jurisdiction of |
(I.R.S. Employer | |
| incorporation or organization) |
Identification No.) |
| PART I. |
||||
| Item 1. |
||||
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| Item 2. |
7 | |||
| Item 3. |
14 | |||
| PART II. |
||||
| Item 1. |
14 | |||
| Item 2. |
14 | |||
| Item 3. |
14 | |||
| Item 4. |
14 | |||
| Item 5. |
15 | |||
| Item 6. |
15 | |||
| 17 |
| December 30, 2001 |
June 30, 2002
|
|||||||
| ASSETS |
||||||||
| CURRENT ASSETS: |
||||||||
| Cash and cash equivalents |
$ |
12,444 |
|
$ |
1,829 |
| ||
| Accounts receivable |
|
2,026 |
|
|
2,147 |
| ||
| Inventories |
|
4,784 |
|
|
6,032 |
| ||
| Prepaid expenses and other |
|
2,834 |
|
|
2,755 |
| ||
| |
|
|
|
|
| |||
| Total current assets |
|
22,088 |
|
|
12,763 |
| ||
| PROPERTY AND EQUIPMENT, net |
|
140,755 |
|
|
166,769 |
| ||
| OTHER ASSETS |
|
5,239 |
|
|
6,960 |
| ||
| GOODWILL |
|
11,731 |
| |||||
| |
|
|
|
|
| |||
| $ |
168,082 |
|
$ |
198,223 |
| |||
| |
|
|
|
|
| |||
| LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
| CURRENT LIABILITIES: |
||||||||
| Accounts payable |
$ |
9,928 |
|
$ |
9,185 |
| ||
| Accrued expenses and other |
|
11,481 |
|
|
8,838 |
| ||
| Line of credit |
|
5,000 |
| |||||
| Current maturities of long-term debt and capital leases |
|
16 |
|
|
7,107 |
| ||
| |
|
|
|
|
| |||
| Total current liabilities |
|
21,425 |
|
|
30,130 |
| ||
| LONG-TERM DEBT and CAPITAL LEASES, less current maturities |
|
452 |
|
|
14,102 |
| ||
| OTHER LIABILITIES |
|
613 |
|
|
766 |
| ||
| SHAREHOLDERS EQUITY: |
||||||||
| Undesignated stock, 5,000,000 shares authorized, none issued or outstanding |
||||||||
| Common stock, $.01 par value-30,000,000 authorized; 16,287,510 and 16,544,015 shares issued and outstanding,
respectively |
|
163 |
|
|
165 |
| ||
| Additional paid-in capital |
|
146,674 |
|
|
149,467 |
| ||
| (Accumulated deficit) retained earnings |
|
(311 |
) |
|
4,675 |
| ||
| |
|
|
|
|
| |||
| |
146,526 |
|
|
154,307 |
| |||
| Notes receivable from shareholders |
|
(934 |
) |
|
(1,082 |
) | ||
| |
|
|
|
|
| |||
| |
145,592 |
|
|
153,225 |
| |||
| |
|
|
|
|
| |||
| $ |
168,082 |
|
$ |
198,223 |
| |||
| |
|
|
|
|
| |||
| Thirteen Weeks Ended |
Twenty-Six Weeks Ended |
|||||||||||||||
| July 1, 2001 |
June 30, 2002
|
July 1, 2001 |
June 30, 2002
|
|||||||||||||
| Restaurant sales |
$ |
43,677 |
|
$ |
60,914 |
|
$ |
83,166 |
|
$ |
117,226 |
| ||||
| Restaurant costs |
||||||||||||||||
| Product |
|
11,000 |
|
|
14,780 |
|
|
21,046 |
|
|
28,928 |
| ||||
| Labor |
|
13,641 |
|
|
19,566 |
|
|
25,947 |
|
|
37,929 |
| ||||
| Direct and occupancy |
|
9,587 |
|
|
14,109 |
|
|
18,279 |
|
|
26,844 |
| ||||
| Depreciation and amortization |
|
2,279 |
|
|
3,326 |
|
|
4,293 |
|
|
6,325 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Total restaurant costs |
|
36,507 |
|
|
51,781 |
|
|
69,565 |
|
|
100,026 |
| ||||
| General and administrative expenses |
|
2,405 |
|
|
3,668 |
|
|
5,076 |
|
|
7,107 |
| ||||
| Pre-opening costs |
|
1,052 |
|
|
657 |
|
|
2,248 |
|
|
1,685 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Operating income |
|
3,713 |
|
|
4,808 |
|
|
6,277 |
|
|
8,408 |
| ||||
| Interest income |
|
300 |
|
|
44 |
|
|
456 |
|
|
97 |
| ||||
| Interest expense |
|
(93 |
) |
|
(335 |
) |
|
(190 |
) |
|
(589 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Income before income taxes |
|
3,920 |
|
|
4,517 |
|
|
6,543 |
|
|
7,916 |
| ||||
| Provision for income taxes |
|
(1,451 |
) |
|
(1,671 |
) |
|
(2,434 |
) |
|
(2,929 |
) | ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net income |
$ |
2,469 |
|
$ |
2,846 |
|
$ |
4,109 |
|
$ |
4,987 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net income per common sharebasic: |
||||||||||||||||
| Net income per common share |
$ |
0.15 |
|
$ |
0.17 |
|
$ |
0.26 |
|
$ |
0.30 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Weighted average common shares outstanding |
|
16,221,879 |
|
|
16,438,307 |
|
|
15,547,043 |
|
|
16,392,907 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net income per sharediluted: |
||||||||||||||||
| Net income per common share |
$ |
0.15 |
|
$ |
0.17 |
|
$ |
0.25 |
|
$ |
0.29 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Weighted average common shares assumed outstanding |
|
16,962,276 |
|
|
17,067,934 |
|
|
16,231,140 |
|
|
17,019,912 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Thirteen Weeks Ended |
Twenty-Six Weeks Ended |
|||||||||||||||
| July 1, 2001
|
June 30, 2002
|
July 1, 2001
|
June 30, 2002
|
|||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||||||
| Net income |
$ |
2,469 |
|
$ |
2,846 |
|
$ |
4,109 |
|
$ |
4,987 |
| ||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||||||
| Depreciation and amortization |
|
2,279 |
|
|
3,326 |
|
|
4,293 |
|
|
6,325 |
| ||||
| Tax benefit on option exercises |
|
455 |
|
|
569 |
|
|
914 |
|
|
850 |
| ||||
| Change in assets and liabilities: |
||||||||||||||||
| Accounts receivable |
|
46 |
|
|
40 |
|
|
529 |
|
|
3 |
| ||||
| Inventories |
|
(362 |
) |
|
(324 |
) |
|
(904 |
) |
|
(923 |
) | ||||
| Prepaid expenses and other |
|
106 |
|
|
28 |
|
|
(349 |
) |
|
269 |
| ||||
| Accounts payable |
|
(1,189 |
) |
|
(410 |
) |
|
453 |
|
|
(1,436 |
) | ||||
| Accrued expenses and other |
|
(219 |
) |
|
(742 |
) |
|
(3,858 |
) |
|
(3,255 |
) | ||||
| Other |
|
45 |
|
|
64 |
|
|
60 |
|
|
152 |
| ||||
| |
|
|
|
|
|
|
|
|
|
|
| |||||
| Net cash provided by operating activities |
|
3,630 |
|
|
5,397 |
|
|
5,247 |
|
|
||||||