Biggest changeThe table below presents our operating results for 2022 and 2021, and the related year-over-year changes: Fiscal Year Increase / (Decrease) 2022 2021 $ % (in thousands) Revenue: Restaurant revenue $ 498,359 $ 467,336 $ 31,023 6.6 % Franchising royalties and fees, and other 11,121 7,816 3,305 42.3 % Total revenue 509,480 475,152 34,328 7.2 % Costs and Expenses: Restaurant operating costs (exclusive of depreciation and amortization, shown separately below): Cost of sales 137,859 117,894 19,965 16.9 % Labor 155,023 145,622 9,401 6.5 % Occupancy 45,213 45,956 (743) (1.6) % Other restaurant operating costs 91,220 83,603 7,617 9.1 % General and administrative 49,903 47,535 2,368 5.0 % Depreciation and amortization 23,268 22,333 935 4.2 % Pre-opening 1,662 665 997 149.9 % Restaurant impairments, closure costs and asset disposals 6,164 5,727 437 7.6 % Total costs and expenses 510,312 469,335 40,977 8.7 % (Loss) income from operations (832) 5,817 (6,649) * Interest expense, net 2,445 2,082 363 17.4 % (Loss) income before income taxes (3,277) 3,735 (7,012) * Provision for income taxes 37 70 (33) (47.1) % Net (loss) income $ (3,314) $ 3,665 $ (6,979) * Company-owned: Average unit volumes $ 1,360 $ 1,300 $ 60 4.6 % Comparable restaurant sales 6.0 % 21.3 % _____________ * Not meaningful.
Biggest changeThe table below presents our operating results for 2023 and 2022, and the related year-over-year changes: Fiscal Year Increase / (Decrease) 2023 2022 $ % (in thousands) Revenue: Restaurant revenue $ 492,648 $ 498,359 $ (5,711) (1.1) % Franchising royalties and fees, and other 10,757 11,121 (364) (3.3) % Total revenue 503,405 509,480 (6,075) (1.2) % Costs and Expenses: Restaurant operating costs (exclusive of depreciation and amortization, shown separately below): Cost of sales 124,102 137,859 (13,757) (10.0) % Labor 157,608 155,023 2,585 1.7 % Occupancy 45,925 45,213 712 1.6 % Other restaurant operating costs 91,559 91,220 339 0.4 % General and administrative 51,833 49,903 1,930 3.9 % Depreciation and amortization 26,792 23,268 3,524 15.1 % Pre-opening 2,215 1,662 553 33.3 % Restaurant impairments, closure costs and asset disposals 8,400 6,164 2,236 36.3 % Total costs and expenses 508,434 510,312 (1,878) (0.4) % Loss from operations (5,029) (832) (4,197) * Interest expense, net 4,803 2,445 2,358 96.4 % Loss before income taxes (9,832) (3,277) (6,555) (200.0) Provision for income taxes 24 37 (13) (35.1) % Net loss $ (9,856) $ (3,314) $ (6,542) (197.4) Company-owned: Average unit volumes $ 1,329 $ 1,360 $ (31) (2.3) % Comparable restaurant sales (2.0) % 6.0 % _____________ * Not meaningful.
Our long-term obligations consist primarily of certain lease and other contractual commitments related to our operations and payment of our outstanding debt obligations. In addition, our growth target for new store development will require capital each year which is expected to be funded by currently available cash and cash equivalents, cash flows from operations and our revolving credit facility.
Our long-term obligations consist primarily of certain lease and other contractual commitments related to our operations and payment of our outstanding debt obligations. In addition, new store development will require capital each year which is expected to be funded by currently available cash and cash equivalents, cash flows from operations and our revolving credit facility.
In addition, we receive trade credit for the purchase of food, beverages and supplies, therefore reducing the need for incremental working capital to support growth. 37 Table of Contents Critical Accounting Policies and Estimates Our consolidated financial statements and accompanying notes are prepared in accordance with GAAP.
In addition, we receive trade credit for the purchase of food, beverages and supplies, therefore reducing the need for incremental working capital to support growth. Critical Accounting Policies and Estimates Our consolidated financial statements and accompanying notes are prepared in accordance with GAAP.
If our estimates or underlying assumptions, including discount rate and sublease income change in the future, our operating results may be materially impacted. 38 Table of Contents
If our estimates or underlying assumptions, including discount rate and sublease income change in the future, our operating results may be materially impacted. 39 Table of Contents
This measure 28 Table of Contents highlights performance of existing restaurants, as the impact of new restaurant openings is excluded. Restaurants that were temporarily closed or operating at reduced hours and dining capacity due to the COVID-19 Pandemic remained in comparable restaurant sales.
This measure highlights performance of existing restaurants, as the impact of new restaurant openings is excluded. Restaurants that were temporarily closed or operating at reduced hours and dining capacity due to the COVID-19 Pandemic remained in comparable restaurant sales.
Fiscal Year 2022 2021 Revenue: Restaurant revenue 97.8 % 98.4 % Franchising royalties and fees, and other 2.2 % 1.6 % Total revenue 100.0 % 100.0 % Costs and expenses: Restaurant operating costs (exclusive of depreciation and amortization, shown separately below): Cost of sales 27.7 % 25.2 % Labor 31.1 % 31.2 % Occupancy 9.1 % 9.8 % Other restaurant operating costs 18.3 % 17.9 % General and administrative 9.8 % 10.0 % Depreciation and amortization 4.6 % 4.7 % Pre-opening 0.3 % 0.1 % Restaurant impairments, closure costs and asset disposals 1.2 % 1.2 % Total costs and expenses 100.2 % 98.8 % (Loss) income from operations (0.2) % 1.2 % Interest expense, net 0.5 % 0.4 % (Loss) income before income taxes (0.6) % 0.8 % Provision for income taxes 0.1 % — % Net (loss) income (0.7) % 0.8 % 33 Table of Contents Fiscal Year 2022 compared to Fiscal Year 2021 Fiscal year 2022 contained 53 operating weeks and fiscal year 2021 contained 52 operating weeks.
Fiscal Year 2023 2022 Revenue: Restaurant revenue 97.9 % 97.8 % Franchising royalties and fees, and other 2.1 % 2.2 % Total revenue 100.0 % 100.0 % Costs and expenses: Restaurant operating costs (exclusive of depreciation and amortization, shown separately below): Cost of sales 25.2 % 27.7 % Labor 32.0 % 31.1 % Occupancy 9.3 % 9.1 % Other restaurant operating costs 18.6 % 18.3 % General and administrative 10.3 % 9.8 % Depreciation and amortization 5.3 % 4.6 % Pre-opening 0.4 % 0.3 % Restaurant impairments, closure costs and asset disposals 1.7 % 1.2 % Total costs and expenses 101.0 % 100.2 % Loss from operations (1.0) % (0.2) % Interest expense, net 1.0 % 0.5 % Loss before income taxes (2.0) % (0.6) % Provision for income taxes — % 0.1 % Net loss (2.0) % (0.7) % 33 Table of Contents Fiscal Year 2023 compared to Fiscal Year 2022 Fiscal year 2023 contained 52 operating weeks and fiscal year 2022 contained 53 operating weeks.
“Financial Statements and Supplementary Data.” This section of the Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons of 2022 to 2021.
“Financial Statements and Supplementary Data.” This section of the Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons of 2023 to 2022.
Comparable Restaurant Sales Comparable restaurant sales refer to year-over-year sales comparisons for the comparable restaurant base. We define the comparable restaurant base to include restaurants open for at least 18 full peri ods. As of the end of 2022, 2021 and 2020, there were 347, 359 and 368 restaurants, re spectiv ely, in our comparable restaurant base for company-owned locations.
Comparable Restaurant Sales Comparable restaurant sales refer to year-over-year sales comparisons for the comparable restaurant base. We define the comparable restaurant base to include restaurants open for at least 18 full peri ods. As of the end of 2023, 2022 and 2021, there were 355, 347 and 359 restaurants, re spectiv ely, in our comparable restaurant base for company-owned locations.
Among other things, the Third Amendment: (i) increased the credit facility from $100.0 million to $125.0 million; (ii) eliminated the term loan and principal amortization components of the credit facility; (iii) removed the Company’s capital expenditure covenant; (iv) enhanced flexibility for certain covenants and restrictions; and (v) lowered the spread within the Company’s cost of borrowing and transitioned from LIBOR to SOFR plus a margin of 1.50% to 2.50% per annum, based upon the consolidated total lease-adjusted leverage ratio.
Among other things, the A&R Credit Agreement: (i) increased the credit facility from $100.0 million to $125.0 million; (ii) eliminated the term loan and principal amortization components of the credit facility; (iii) removed the capital expenditure covenant; (iv) enhanced flexibility for certain covenants and restrictions; and (v) lowered the spread within our cost of borrowing and transitioned from LIBOR to SOFR plus a margin of 1.50% to 2.50% per annum, based upon the consolidated total lease-adjusted leverage ratio.
Various factors impact comparable restaurant sales, including, but not limited to: • consumer recognition of our brand and our ability to respond to changing consumer preferences; • overall economic trends, particularly those related to consumer spending; • our ability to operate restaurants effectively and efficiently to meet consumer expectations; • pricing; • the number of restaurant transactions, per-person spend and average check amount; • marketing and promotional efforts; • abnormal weather patterns; • food safety and foodborne illness concerns; • the impact of the COVID-19 Pandemic; • local competition; • trade area dynamics; • introduction of new and seasonal menu items and limited time offerings; and • opening new restaurants in the vicinity of existing locations.
Various factors impact comparable restaurant sales, including, but not limited to: • consumer recognition of our brand and our ability to respond to changing consumer preferences; • overall economic trends, particularly those related to consumer spending; • our ability to operate restaurants effectively and efficiently to meet consumer expectations; • pricing; • the number of restaurant transactions, per-person spend and average check amount; • marketing and promotional efforts; • abnormal weather patterns; • food safety and foodborne illness concerns; • the impact of health pandemics; 29 Table of Contents • competition; • trade area dynamics; • introduction of new and seasonal menu items and limited time offerings; and • opening new restaurants in the vicinity of existing locations.
We operate on a 52- or 53-week fiscal year ending on the Tuesday closest to December 31. Fiscal year 2022, which ended on January 3, 2023 contained 53 weeks. Fiscal 2021, which ended on December 28, 2021 contained 52 weeks. We refer to our fiscal years as 2022 and 2021.
We operate on a 52- or 53-week fiscal year ending on the Tuesday closest to December 31. Fiscal year 2023, which ended on January 2, 2024 contained 52 weeks. Fiscal year 2022, which ended on January 3, 2023 contained 53 weeks. We refer to our fiscal years as 2023 and 2022.
Our revenue per restaurant is typically lower in the first and fourth quarters due to reduced winter and holiday traffic and is typically higher in the second and third quarters. As a result of these factors, as well as the periodic effects of the COVID-19 Pandemic, our quarterly and annual operating results and comparable restaurant sales may fluctuate.
Our revenue per restaurant is typically lower in the first and fourth quarters due to reduced winter and holiday traffic and is typically higher in the second and third quarters. As a result of these factors, our quarterly and annual operating results and comparable restaurant sales may fluctuate.
We believe that we have sufficient liquidity to meet our liquidity needs and capital resource requirements for at least the next twelve months primarily through currently available cash and cash equivalents, cash flows from operations, and borrowings under the Third Amended Credit Facility.
We believe that we have sufficient liquidity to meet our liquidity needs and capital resource requirements for at least the next twelve months primarily through currently available cash and cash equivalents, cash flows from operations, and borrowings under the A&R Credit Agreement.
Discussions of 2020 items and year-to-year comparisons of 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 on our Annual Report on Form 10-K for the year ended December 28, 2021.
Discussions of 2021 items and year-to-year comparisons of 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 on our Annual Report on Form 10-K for the year ended January 3, 2023.
Restaurant revenue represents sales of food and beverages in company-owned restaurants. Several factors affect our restaurant revenue in any period, including the number of restaurants in operation and per-restaurant sales. Franchise royalties and fees represent royalty income and initial franchise fees.
Several factors affect our restaurant revenue in any period, including the number of restaurants in operation and per-restaurant sales. Franchise royalties and fees represent royalty income and initial franchise fees.
Availability of borrowings under the Third Amended Credit Facility is conditioned upon our compliance with the terms of the Amendment, including the financial covenants and other customary affirmative and negative covenants, such as limitations on additional borrowings, acquisitions, dividend payments and lease commitments, and customary representations and warranties.
Availability of borrowings under the A&R Credit Agreement is conditioned upon our compliance with the terms of the A&R Credit Agreement, including the financial covenants and other customary affirmative and negative covenants, such as limitations on additional borrowings, acquisitions, dividend payments and lease commitments, and customary representations and warranties.
Pre-Opening Costs Pre-opening costs relate to the costs incurred prior to the opening of a restaurant. These include management labor costs, staff labor costs during training, food and supplies utilized during training, marketing costs and other pre-opening related costs. Pre-opening costs also include rent recorded between the date of possession and the opening date for our restaurants.
These include management labor costs, staff labor costs during training, food and supplies utilized during training, marketing costs and other pre-opening related costs. Pre-opening costs also include rent recorded between the date of possession and the opening date for our restaurants.
Fiscal year 2022 contained 53 operating weeks and fiscal year 2021 contained 52 operating weeks.
Fiscal year 2023 contained 52 operating weeks and fiscal year 2022 contained 53 operating weeks.
Investing Activities Net cash used in investing activities was primarily related to new restaurant capital expenditures for the opening of sixteen and six company-owned restaurants in 2022 and 2021, respectively, as well as information technology expenses and investments in restaurant equipment and restaurant upgrades.
Investing Activities Net cash used in investing activities was primarily related to information technology expenses including digital menu boards, new restaurant capital expenditures for the opening of eighteen and sixteen company-owned restaurants in 2023 and 2022, respectively, as well as investments in restaurant equipment and restaurant upgrades.
Our capital expenditures in 2023 are expected to be primarily related to our construction of new restaurants, which excludes landlord reimbursements that we typically receive, in addition to reinvestment in existing restaurants and investments in digital menu boards. Our contractual obligations consist of lease obligations, purchase obligations, long-term debt and other liabilities.
Our capital expenditures in 2024 are expected to be primarily related to our construction of new restaurants, which excludes landlord reimbursements that we typically receive, in addition to reinvestment in existing restaurants. 37 Table of Contents Our contractual obligations consist of lease obligations, purchase obligations, long-term debt and other liabilities.
See Note 4 Long-Term Debt and Note 12 Leases for further discussion. We are obligated under non-cancelable leases for our restaurants, administrative offices and equipment. In addition to those lease obligations, we have legally binding minimum lease payments for leases signed but not yet commenced amounting to $17.8 million as of January 3, 2023 .
See Note 4 Long-Term Debt and Note 12 Leases to our consolidated financial statements for further discussion. We are obligated under non-cancelable leases for our restaurants, administrative offices and equipment. In addition to those lease obligations, we have legally binding minimum lease payments for leases signed but not yet commenced amounting to $14.0 million as of January 2, 2024 .
As of January 3, 2023, we were in compliance with all of our debt covenants. We expect that we will meet all applicable financial covenants in our Third Amended Credit Facility through at least the next four fiscal quarters. However, there can be no assurance we will meet such financial covenants.
As of January 2, 2024, we were in compliance with all of our debt covenants. We expect that we will meet all applicable financial covenants in our A&R Credit Agreement through at least the next four fiscal quarters. However, there can be no assurance we will meet such financial covenants.
On May 9, 2018, we entered into the 2018 Credit Facility which consisted of a term loan facility in an aggregate principal amount of $25.0 million and a revolving line of credit of $65.0 million, which included a letter of credit subfacility in the amount of $15.0 million and a swingline subfacility in the amount of $10.0 million.
The Credit Agreement consisted of a term loan facility in an aggregate principal amount of $25.0 million and a revolving line of credit of $65.0 million, which included a letter of credit subfacility in the amount of $15.0 million and a swingline subfacility in the amount of $10.0 million.
We enter into various purchase obligations in the ordinary course of business. As of January 3, 2023, our short-term binding purchase obligations amounted to $40.1 million and our long-term binding purchase obligations amounted to $2.9 million . These amounts relate to volume commitments for beverage and food products, as well as binding commitments for the construction of new restaurants.
We enter into various purchase obligations in the ordinary course of business. As of January 2, 2024, all of our binding purchase obligations are short-term amounting to $40.8 million . These amounts relate to volume commitments for beverage and food products, as well as binding commitments for the construction of new restaurants.
We were able to partially mitigate the impact of these market factors through a continued focus on our hiring process and retaining existing employees, in addition to maximizing efficiencies of labor hour usage per restaurant. Other Restaurant Operating Costs.
However, we continue to see a highly competitive environment for restaurant workers. We have been able to partially mitigate the impact of these market factors through a continued focus on our hiring process and retaining existing employees, in addition to maximizing efficiencies of labor hour usage per restaurant. Other Restaurant Operating Costs.
Interest Expense Interest expense consists primarily of interest on our outstanding indebtedness and amortization of debt issuance costs over the life of the related debt reduced by capitalized interest.
Interest Expense Interest expense consists primarily of interest on our outstanding indebtedness and amortization of debt issuance costs over the life of the related debt reduced by capitalized interest. Provision for Income Taxes Provision for income taxes consists of federal, state and local taxes on our income.
Our total capital expenditures for 2022 were $33.9 million, which includes amounts for restaurants that will be opening in 2023. We expect our 2023 c apital expenditures to be in the range of $53.0 million to $58.0 million.
Our total capital expenditures for 2023 were $52.0 million, which includes amounts for restaurants that will be opening in 2024. We expect our 2024 c apital expenditures to be in the range of $28.0 million to $32.0 million.
During 2022, we implemented greater menu price increases relative to historical years as a result of meaningful inflation in our cost of food, wages and general restaurant expenses. In addition, we applied a pricing premium for third party delivery.
During 2022 and in the beginning of 2023, we implemented greater menu price increases relative to historical years as a result of meaningful inflation in our cost of food, wages and general restaurant expenses.
In connection with the Third Amendment, the Company wrote off a portion of the unamortized debt issuance costs related to the Second Amended Credit Facility in the amount of $0.3 million in the third quarter of 2022.
In connection with the entry into the A&R Credit Agreement, we wrote off a portion of the unamortized debt issuance costs related to the Credit Agreement in the amount of $0.3 million in the third quarter of 2022.
W e will continue to maintain a 35 Table of Contents valuation allowance against deferred tax assets until there is sufficient evidence to support a full or partial reversal. The reversal of a previously recorded valuation allowance will generally result in a benefit from income tax.
Provision for Income Taxes The effective tax rate was (0.2)% in 2023 compared to (1.1)% in 2022. W e will continue to maintain a valuation allowance against deferred tax assets until there is sufficient evidence to support a full or partial reversal. The reversal of a previously recorded valuation allowance will generally result in a benefit from income tax.
The 2018 Credit Facility was subsequently amended on November 20, 2019 (as amended, the First Amended Credit Facility) and June 16, 2020 (as amended, the Second Amended Credit Facility).
The Credit Agreement was subsequently amended on November 20, 2019 and June 16, 2020.
Financing Activities Net cash provided by financing activities was $22.0 million in 2022 largely related to draws on our revolving credit facility to fund new restaurant openings, partially offset by debt issuance costs and payments on finance leases.
Financing Activities Net cash provided by financing activities was $25.8 million in 2023 largely related to draws on our revolving credit facility and swingline to fund new restaurant openings, partially offset by the $5.0 million repurchase of the Company’s common stock in the open market, debt issuance costs and payments on finance leases.
We have incurred incremental costs of sales driven by historical and ongoing volatility in the commodity and food ingredients markets, particularly with our chicken products, in addition to an increase in packaging costs and distribution.
In recent years, we incurred incremental costs of sales driven by volatility in the commodity and food ingredients markets, particularly with our chicken products, in addition to an increase in packaging costs and distribution. However, in 2023, the commodity markets underlying our cost of food improved substantially, particularly in regards to the price of chicken.
Impairment is based on our cu rrent assessment of the expected future cash flows of various restaurants based on recent results and other specific market factors.
Impairment is based on our cu rrent assessment of the expected future cash flows of various restaurants based on recent results and other specific market factors. Key Measures We Use to Evaluate Our Performance To evaluate the performance of our business, we utilize a variety of financial and performance measures.
Other Restaurant Operating Costs Other restaurant operating costs include the costs of repairs and maintenance, utilities, restaurant-level marketing, credit card processing fees, third-party delivery fees, restaurant supplies and other restaurant operating costs.
Other Restaurant Operating Costs Other restaurant operating costs include the costs of repairs and maintenance, utilities, restaurant-level marketing, credit card processing fees, third-party delivery fees, restaurant supplies and other restaurant operating costs. Similar to certain other costs, they are expected to grow proportionally as restaurant revenue grows.
Restaurant Impairments, Closure Costs and Asset Disposals Restaurant impairments, closure costs and asset disposals include the net gain or loss on disposal of long-lived assets related to retirements and replacement of equipment or leasehold improvements, restaurant closures, divestitures and impairment charges.
Restaurant Impairments, Closure Costs and Asset Disposals Restaurant impairments, closure costs and asset disposals include the net gain or loss on disposal of long-lived assets related to retirements and replacement of equipment or leasehold improvements, lease expenses that the Company is still obligated for, refranchising gains or losses, gains or losses on lease terminations, other restaurant closure costs and impairment charges.
Our other liabilities of $0.7 million as of January 3, 2023 includes our commitment u nder our non-qualified deferred compensation plan.
Our other liabilities of $2.1 million as of January 2, 2024 includes our commitment u nder our non-qualified deferred compensation plan and severance.
Labor Costs Labor costs include wages, payroll taxes, workers’ compensation expense, benefits and incentives paid to our restaurant teams. Similar to certain other expense items, we expect labor costs to change proportionally as our restaurant revenue changes.
Other important factors causing fluctuations in cost of sales include seasonality, discounting activity, distribution costs and restaurant level management of food waste. Labor Costs Labor costs include wages, payroll taxes, workers’ compensation expense, benefits and incentives paid to our restaurant teams. Similar to certain other expense items, we expect hourly labor costs to change proportionally as our restaurant revenue changes.
If such covenants are not met, we would be required to seek a waiver or amendment from the banks participating in the credit facility. There can be no assurance that such waiver or amendment would be granted, which could have a material adverse impact on our liquidity.
If such covenants are not met, we would be required to seek a waiver or amendment from the banks participating in the credit facility.
Key Financial Definitions Cost of Sales Cost of sales includes the direct costs associated with the food, beverage and packaging of our menu items. Cost of sales also includes any costs related to discounted menu items. Cost of sales is a substantial expense and can be expected to change proportionally as our restaurant revenue changes.
Cost of sales also includes any costs related to discounted menu items. Cost of sales is a substantial expense and can be expected to change proportionally as our restaurant revenue changes. Fluctuations in cost of sales are caused primarily by volatility in the cost of commodity food items and related contracts for such items.
Throughout these periods of volatility, we have continued to work with our suppliers for ongoing supply chain efficiencies, including managing food waste and adding additional suppliers as necessary.
Throughout these periods of volatility, we have continued to work with our suppliers for ongoing supply chain efficiencies, including managing food waste and adding additional suppliers as necessary. Labor Costs. Similar to much of the restaurant industry, our base labor costs have risen in recent years. In 2023, wage inflation decelerated as we progressed throughout the year.
The change in operating cash flows resulted from a decrease in net income, as adjusted for non-cash items including depreciation, as well as working capital changes. The working capital variance includes uses of cash related to payroll timing, decreases in liabilities held for sale related to the Warner Sale and normal changes in accounts payable and other accrued expenses.
The change in operating cash flows resulted primarily from working capital changes. The working capital variance includes uses of cash related to payroll timing and normal changes in accounts payable and other accrued expenses.
As of January 3, 2023, we had $47.7 million of indebtedness (excluding $1.6 million of unamortized debt issuance costs) and $3.0 million of letters of credit outstanding under the Third Amended Credit Facility.
As of January 2, 2024, we had $82.2 million of indebtedness (excluding $2.0 million of unamortized debt issuance costs) and $3.0 million of letters of credit outstanding under the A&R Credit Agreement.
Key Measures We Use to Evaluate Our Performance To evaluate the performance of our business, we utilize a variety of financial and performance measures. These key measures include revenue, comparable restaurant sales, average unit volumes (“AUVs”), EBITDA and adjusted EBITDA. EBITDA and adjusted EBITDA are non-GAAP financial measures. Revenue Revenue includes both restaurant revenue and franchise royalties and fees.
These key measures include revenue, comparable restaurant sales, average unit volumes (“AUVs”), EBITDA and adjusted EBITDA. EBITDA and adjusted EBITDA are non-GAAP financial measures. Revenue Revenue includes both restaurant revenue and franchise royalties and fees. Restaurant revenue represents sales of food and beverages in company-owned restaurants.
General and administrative expense also includes the non-cash stock compensation expense related to our stock incentive plan. Depreciation and Amortization Our principal depreciation and amortization charges relate to depreciation of long-lived assets, such as property, equipment and leasehold improvements, from restaurant construction and ongoing maintenance.
Depreciation and Amortization Our principal depreciation and amortization charges relate to depreciation of long-lived assets, such as property, equipment and leasehold improvements, from restaurant construction and ongoing maintenance. Pre-Opening Costs Pre-opening costs relate to the costs incurred prior to the opening of a restaurant.
Similar to certain other costs, they are expected to grow proportionally as restaurant revenue grows. 30 Table of Contents General and Administrative Expense General and administrative expense is composed of payroll, other compensation, travel, marketing, accounting and legal fees, insurance and other expenses related to the infrastructure required to support our restaurants.
General and Administrative Expense 31 Table of Contents General and administrative expense is composed of payroll, other compensation, travel, marketing, accounting and legal fees, insurance and other expenses related to the infrastructure required to support our restaurants. General and administrative expense also includes the non-cash stock compensation expense related to our stock incentive plan.
Liquidity and Capital Resources Current Resources As of January 3, 2023, our available cash and cash equivalents balance was $1.5 million, and $74.3 million was available for future borrowings under our Third Amended Credit Facility (defined below).
Liquidity and Capital Resources Current Resources 35 Table of Contents As of January 2, 2024, our available cash and cash equivalents balance was $3.0 million, and $39.9 million was available for future borrowings under our A&R Credit Agreement (defined below).
Certain Restaurant Closures. We closed five and twelve company-owned restaurants in 2022 and 2021, respectively, most of which were at or approaching the expiration of their leases. We currently do not anticipate significant restaurant closures for the foreseeable future; however, we may from time to time close certain restaurants, including closures at, or near, the expiration of their leases.
We currently do not anticipate significant restaurant closures for the 28 Table of Contents foreseeable future; however, we may from time to time close certain restaurants, including closures at, or near, the expiration of their leases. Impairment of Long-lived Asse ts. We impaired two restaurants in 2023 a nd four restaurants in 2022.
Right of use (“ROU”) assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make future lease payments arising from the lease.
Pursuant to FASB Accounting Standards Codification (“ASC”) Topic 842, all operating and finance lease assets and liabilities are recognized on our Consolidated Balance Sheets. 38 Table of Contents Right of use (“ROU”) assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make future lease payments arising from the lease.
Cash Flow Analysis Cash flows from operating, investing and financing activities are shown in the following table: Fiscal Year Ended January 3, 2023 December 28, 2021 (in thousands) Net cash provided by operating activities $ 9,557 $ 36,165 Net cash used in investing activities (32,309) (18,370) Net cash provided by (used in) financing activities 22,020 (23,380) Net decrease in cash and cash equivalents $ (732) $ (5,585) 36 Table of Contents Operating Activities Net cash provided by operating activities in 2022 was $9.6 million compared to $36.2 million in 2021.
There can be no assurance that such waiver or amendment would be granted, which could have a material adverse impact on our liquidity. 36 Table of Contents Cash Flow Analysis Cash flows from operating, investing and financing activities are shown in the following table: Fiscal Year Ended January 2, 2024 January 3, 2023 (in thousands) Net cash provided by operating activities $ 27,495 $ 9,557 Net cash used in investing activities (51,800) (32,309) Net cash provided by financing activities 25,795 22,020 Net increase (decrease) in cash and cash equivalents $ 1,490 $ (732) Operating Activities Net cash provided by operating activities in 2023 was $27.5 million compared to $9.6 million in 2022.
We believe that EBITDA and adjusted EBITDA provide clear pictures of our operating results by eliminating certain non-recurring and non-cash expenses that may vary widely from period to period and are not reflective of the underlying business performance. 29 Table of Contents The presentation of EBITDA and adjusted EBITDA is not intended to be considered in isolation or as a substitute for, or to be superior to, the financial information prepared and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”).
We believe that EBITDA and adjusted EBITDA provide clear pictures of our operating results by eliminating certain non-recurring and non-cash expenses that may vary widely from period to period and are not reflective of the underlying business performance.
Other Restaurant Operating Costs Other restaurant operating costs increased by $7.6 million, or 9.1%, in 2022 compared to 2021, due primarily to higher third-party delivery fees and higher utility rates in 2022 . As a percentage of restaurant revenue, other restaurant operating costs increased to 18.3% in 2022 from 17.9% in 2021 .
As a percentage of restaurant revenue, occupancy costs increased to 9.3% in 2023 from 9.1% in 2022, due primarily to a decrease in restaurant revenue. Other Restaurant Operating Costs Other restaurant operating costs increased by $0.3 million, or 0.4%, in 2023 compared to 2022, due primarily to planned increased marketing spend in 2023.
(2) During 2022, we sold fifteen company-owned restaurants to a franchisee. 32 Table of Contents Results of Operations The following table summarizes key components of our results of operations for the periods indicated as a percentage of our total revenue, except for the components of restaurant operating costs, which are expressed as a percentage of restaurant revenue.
Restaurant Openings, Closures and Relocations The following table shows restaurants opened or closed in the years indicated: Fiscal Year 2023 2022 Company-Owned Restaurants Beginning of period 368 372 Openings 18 16 Divestitures (1) — (15) Closures and relocations (6) (5) End of period 380 368 Franchise Restaurants Beginning of period 93 76 Openings — 3 Acquisitions (1) — 15 Closures (3) (1) End of period 90 93 Total restaurants 470 461 _____________________________ (1) During 2022, we sold fifteen company-owned restaurants to a franchisee. 32 Table of Contents Results of Operations The following table summarizes key components of our results of operations for the periods indicated as a percentage of our total revenue, except for the components of restaurant operating costs, which are expressed as a percentage of restaurant revenue.
Labor Costs Labor costs increased by $9.4 million, or 6.5%, in 2022 compared to 2021, due primarily to the increase in wage inflation. This was partially offset by labor efficiency initiatives and lower benefits costs related to our health insurance plan. As a percentage of restaurant revenue, labor costs decreased to 31.1% in 2022 compared to 31.2% in 2021.
As a percentage of restaurant revenue, labor costs increased to 32.0% in 2023 compared to 31.1% in 2022, primarily due to a 1.6% impact from wage and benefits inflation, partially offset by a 0.6% impact from labor productivity. Occupancy Costs Occupancy costs increased by $0.7 million, or 1.6%, in 2023 compared to 2022, due primarily to new restaurant openings.
Pre-Opening Costs Pre-opening costs increased $1.0 million in 2022 compared to 2021 due to the increased number of restaurant openings in 2022 compared to 2021. Restaurant Impairments, Closure Costs and Asset Disposals Restaurant impairments, closure costs and asset disposals increased by $0.4 million, or 7.6%, in 2022 compared to 2021.
Restaurant Impairments, Closure Costs and Asset Disposals Restaurant impairments, closure costs and asset disposals increased by $2.2 million, or 36.3%, in 2023 compared to 2022 .
The Third Amended Credit Facility is secured by a pledge of stock of substantially all of the Company’s subsidiaries and a lien on substantially all of the personal property assets of the Company and its subsidiaries.
The A&R Credit Agreement is secured by a pledge of stock of substantially all of our subsidiaries and a lien on substantially all of our and our subsidiaries’ personal property assets. On December 21, 2023, we amended our A&R Credit Agreement by entering into that certain First Amendment to Amended and Restated Credit Agreement (the “Amendment”).
We have and expect to continue to incur additional third-party delivery fees resulting from a significant expansion of our use of third-party delivery services. In addition, during 2022 we experienced an increase in utility costs driven by volatility in the energy markets. Restaurant Development.
We have and expect to continue to incur additional third-party delivery fees resulting from a significant expansion of our use of third-party delivery services. In addition, during 2023 we increased marketing expenses related primarily to digital advertising. Restaurant Developm ent. In 2023 , we opened eighteen company-owned restaura nts.
Depreciation and Amortization Depreciation and amortization increased by $0.9 million, or 4.2%, in 2022 compared to 2021 , due primarily to new restaurant openings and an additional week in the fiscal year, partially offset by restaurants impaired or closed. As a percentag e of revenue, depreciation and amortization remained relatively flat .
As a percentage of revenue, general and administrative expense increased to 10.3% in 2023 compared to 9.8% in 2022, due primarily to a decline in revenue. Depreciation and Amortization Depreciation and amortization increased by $3.5 million, or 15.1%, in 2023 compared to 2022, due primarily to new restaurant and technology investments, partially offset by restaurants impaired or closed.
System-wide comparable restaurant sales increased 5.6% in 2022 , comprised of a 6.0% increase at company-owned restaurants a nd a 3.4% increase at franchise-owned restaurants. 34 Table of Contents Cost of Sales Cost of sales increased by $20.0 million, or 16.9%, in 2022 compared to 2021, due primarily to the increase in our cost of food, predominantly chicken.
Average unit volumes decreased 2.3% to $1.3 million in 2023 compared to $1.4 million in 2022 primarily due to decreases in traffic. System-wide comparable restaurant sales decreased 1.9% in 2023, comprised of a 2.0% decrease at company-owned restaurants and a 1.1% decrease at franchise-owned restaurants.
We define adjusted EBITDA as net income (loss) before net interest expense, provision (benefit) for income taxes, depreciation and amortization, restaurant impairments, closure costs and asset disposals, fees and costs related to transactions and other acquisition/disposition costs and stock-based compensation.
We define adjusted EBITDA as net income (loss) before net interest expense, provision (benefit) for income taxes, depreciation and amortizatio n, restaurant impairments, loss on disposal of assets, net lease exit costs (benefits), loss on sale of restaurants, severance and executive transition costs and stoc k-based compensation.
The increase was mainly due to higher average borrowings and a higher average interest rate in 2022 compared to 2021 as well as an additional week in the fiscal year 2022. With the refinancing of our debt in mid-2020, interest expense for all amounts outstanding is variable.
Interest Expense Interest expense increased by $2.4 million, or 96.4% in 2023 c ompared to 2022. The increase was mainly due to higher average borrowings and a higher average interest rate in 2023 compared to 2022. Interest rates for all amounts outstanding are variable.
Occupancy Costs Occupancy costs decreased by $0.7 million, or 1.6%, in 2022 compared to 2021, due primarily to the favorable impact of refranchising 15 restaurants in early 2022. As a percentage of restaurant revenue, occupancy costs decreased to 9.1% in 2022 from 9.8% in 2021, due primarily to an increase in restaurant revenue.
As a percentage of restaurant revenue, cost of sales decreased to 25.2% in 2023 from 27.7% in 2022, primarily due to a 1.8% impact from a combination of menu price increases and menu mix and a 0.7% impact from lower commodities prices. 34 Table of Contents Labor Costs Labor costs increased by $2.6 million, or 1.7%, in 2023 compared to 2022.
The increase was partially offset by $1.4 million of impairment charges on four restaurants in 2022 compared to $3.4 million of impairment charges on six restaurants in 2021. Both years include ongoing equipment costs for restaurants previously impaired. Interest Expense Interest expense increased by $0.4 million, or 17.4% in 2022 compared to 2021 .
The increase was largely due to an increase in write-downs of lease related assets partially offset by lower fixed asset impairment charges with only two restaurants impaired in 2023 compared to four restaurants impaired in 2022, Both years include on going equipment costs for restaurants previously impaired and lease related costs and expenses in connection with the divestiture of company-owned restaurants in previous years.
Revenue Total revenue increased by $34.3 million, or 7.2%, in 2022 compared to 2021. This increase was primarily due to an increase in restaurant average unit volumes and new restaurant openings, partially offset by a decrease in revenue of $18.2 million from refranchising 15 restaurants in the Warner Sale in early 2022.
This decrease was primarily due to: $10.0 million from a decline in company same store sales, $9.1 million from overlapping the impact of an additional operating week in 2022, and $3.1 million due to permanent restaurant closures, partially offset by $17.0 million from growth in new restaurant revenue.
General and Administrative Expense General and administ rative expense increased by $2.4 million, or 5.0%, in 2022 compared to 2021, due primarily to increases in wages, marketing expense, software related costs and travel costs, as well as increased expenses from the additional week in the fiscal year, partially offset by decreases in bonus expense.
General and Administrative Expense General and administrative expense increased by $1.9 million, or 3.9%, in 2023 compared to 2022, due primarily to increases in third party services of $1.5 million, executive severance costs of $1.1 million and bad debt expense of $0.5 million, partially offset by a decrease in incentive-based compensation expense of $1.2 million.
Leases We lease all restaurant facilities, office space and certain equipment. Pursuant to FASB Accounting Standards Codification (“ASC”) Topic 842, all operating and finance lease assets and liabilities are recognized on our Consolidated Balance Sheets.
Leases We lease all restaurant facilities, office space and certain equipment.