Biggest change(2) Non-cash rent expense is included in owned restaurant operating expenses and general and administrative expense on the consolidated statements of operations and comprehensive income. The following table presents a reconciliation of Operating income to Restaurant Operating Profit for the periods indicated (in thousands): For the year ended December 31, 2022 2021 Operating income as reported $ 16,306 $ 19,385 Management, license and incentive fee revenue (15,779) (12,774) General and administrative 29,081 25,573 Depreciation and amortization 12,134 10,790 COVID-19 related expenses 2,534 5,821 Agreement restructuring expenses — 503 Pre-opening expenses 5,519 1,037 Lease termination expense 257 1,912 Transaction costs 123 160 Write-off of trademark costs and other 630 — Restaurant Operating Profit $ 50,805 $ 52,407 Restaurant Operating Profit as a percentage of owned restaurant net revenue 16.9% 19.8% Restaurant Operating Profit by brand is as follows (in thousands): For the year ended December 31, 2022 2021 STK restaurant operating profit (Company owned) $ 37,259 $ 34,598 STK restaurant operating profit (Company owned) as a percentage of STK revenue (Company owned) 21.5% 24.7% Kona Grill restaurant operating profit $ 13,695 $ 17,785 Kona Grill restaurant operating profit as a percentage of Kona Grill revenue 10.8% 14.4% 29 Table of Contents The following tables show our operating results by segment for the periods indicated (in thousands).
Biggest change(2) Non-cash rent expense is included in owned restaurant operating expenses and general and administrative expense on the consolidated statements of operations and comprehensive income. The following table presents a reconciliation of Operating income to Restaurant Operating Profit for the periods indicated (in thousands): For the year ended December 31, 2023 2022 Operating income as reported $ 9,294 $ 16,306 Management, license and incentive fee revenue (15,403) (15,779) General and administrative 30,751 29,081 Depreciation and amortization 15,664 12,134 COVID-19 related expenses — 2,534 Pre-opening expenses 8,855 5,519 Lease termination expense — 257 Transaction costs 207 123 Other expenses 1,021 630 Restaurant Operating Profit $ 50,389 $ 50,805 Restaurant Operating Profit as a percentage of owned restaurant net revenue 15.9% 16.9% Restaurant Operating Profit by brand is as follows (in thousands): For the year ended December 31, 2023 2022 STK restaurant operating profit (Company owned) $ 38,531 $ 37,259 STK restaurant operating profit (Company owned) as a percentage of STK revenue (Company owned) 20.9% 21.5% Kona Grill restaurant operating profit $ 12,305 $ 13,695 Kona Grill restaurant operating profit as a percentage of Kona Grill revenue 9.3% 10.8% 30 Table of Contents The following tables show our operating results by segment for the periods indicated (in thousands). STK Kona Grill ONE Hospitality Corporate Total For the year ended December 31, 2023 Total revenues $ 198,679 $ 131,716 $ 1,999 $ 375 $ 332,769 Operating income (loss) 38,890 2,189 187 (31,972) 9,294 Capital asset additions $ 28,426 $ 21,450 $ 123 $ 3,551 $ 53,550 As of December 31, 2023 Total assets $ 153,769 $ 97,840 $ 5,868 $ 59,768 $ 317,245 STK Kona Grill ONE Hospitality Corporate Total For the year ended December 31, 2022 Total revenues $ 187,402 $ 126,341 $ 2,344 $ 551 $ 316,638 Operating income (loss) 40,343 7,217 1,282 (32,536) 16,306 Capital asset additions $ 19,116 $ 10,496 $ 139 $ 2,878 $ 32,629 As of December 31, 2022 Total assets $ 113,911 $ 78,691 $ 5,746 $ 92,676 $ 291,024 Results of Operations for the Years Ended December 31, 2023 and December 31, 2022 Revenues Owned restaurant net revenue .
We believe that our operating margins will improve through growth in same store sales, as defined below in Key Performance Indicators, and a reduction of store-level operating expenses. Acquisitions . We will continue to evaluate potential acquisition opportunities.
We believe that our operating margins will improve through growth in same store sales, as defined below in Key Performance Indicators, and a reduction of store-level operating expenses. Acquisitions . We continue to evaluate potential acquisition opportunities.
Our income taxes are impacted by the enactment of the Tax Cuts and Job Act in December 2017 (the “TCJA”), which, amongst other things, enacted global intangible low-taxed income provisions that do not allow us to defer the earnings of our U.K. and Italy subsidiaries.
Our income taxes are impacted by the enactment of the Tax Cuts and Job Act in December 2017 (the “TCJA”), which, amongst other things, enacted global intangible low-taxed income provisions that do not allow us to defer the earnings of our subsidiaries in the U.K. and Italy.
For STK SSS, this measure includes total revenue from our owned and managed STK locations, excluding revenues from our owned STK restaurant located in the W Hotel in Los Angeles, California due to the impact of the F&B hospitality management agreement with the hotel.
For STK SSS, this measure includes total revenue from our owned and managed domestic STK locations, excluding revenues from our owned STK restaurant located in the W Hotel in Los Angeles, California due to the impact of the F&B hospitality management agreement with the hotel.
Based on current projections, we believe that we will continue to comply with the covenants in the Credit Agreement, as amended, throughout the twelve months following the issuance of the financial statements. See Note 5 and Note 15 to our consolidated financial statements for further information on our long-term debt and commitments and contingencies.
Based on current projections, we believe that we will continue to comply with the covenants in the Credit Agreement, as amended, throughout the twelve months following the issuance of the financial statements. See Note 5 and Note 14 to our consolidated financial statements for further information on our long-term debt and commitments and contingencies.
Pre-opening expenses have varied from location to location depending on a number of factors, including the proximity of our existing restaurants; the amount of rent expensed during the construction and in-restaurant training periods; the size and physical layout of each location; the number of management and hourly employees required to operate each restaurant; the relative difficulty of the restaurant staffing process; the cost of travel and lodging for different metropolitan areas; the timing of the restaurant opening; and the extent of unexpected delays, if any, in obtaining necessary licenses and permits to open the restaurant.
Pre-opening expenses have varied from location to location depending on a number of factors, including the proximity to our existing restaurants; the amount of rent expensed during the construction and in-restaurant training periods; the size and physical layout of each location; the number of management and hourly employees required to operate each restaurant; the relative difficulty of the restaurant staffing process; the cost of travel and lodging for 26 Table of Contents different metropolitan areas; the timing of the restaurant opening; and the extent of unexpected delays, if any, in obtaining necessary licenses and permits to open the restaurant.
Revenues from locations where we do not directly control the event sales force are excluded from this measure. We have presented three-year comparable sales to illustrate how sales at our restaurant base before the COVID-19 pandemic compare to sales post COVID-19 restrictions.
Revenues from locations where we do not directly control the event sales force are excluded from this measure. We have presented four-year comparable sales to illustrate how sales at our restaurant base before the COVID-19 pandemic compare to sales post COVID-19 restrictions.
As of December 31, 2022, we had a valuation allowance of $0.6 million that relates to foreign tax credits we do not expect to utilize as a result of generating income in a jurisdiction with a higher income tax rate than the U.S.
As of December 31, 2023, we had a valuation allowance of $0.6 million that relates to foreign tax credits we do not expect to utilize as a result of generating income in a jurisdiction with a higher income tax rate than the U.S.
For the years ended December 31, 2022 and 2021, we did not identify any event or changes in circumstances that indicated that the carrying values of our restaurant long-lived assets were impaired and therefore, no impairment loss related to long-lived assets has been recognized. 35 Table of Contents Impairment of Indefinite-Lived Intangible Assets Indefinite-lived intangible assets are tested for impairment annually or on an interim basis if events or changes in circumstances between annual tests indicate a potential impairment.
For the years ended December 31, 2023 and 2022, we did not identify any event or changes in circumstances that indicated that the carrying values of our restaurant long-lived assets were impaired and therefore, no impairment loss related to long-lived assets has been recognized. 36 Table of Contents Impairment of Indefinite-Lived Intangible Assets Indefinite-lived intangible assets are tested for impairment annually or on an interim basis if events or changes in circumstances between annual tests indicate a potential impairment.
These judgments may produce materially different amounts of depreciation, amortization and rent expense and materially different lease liabilities and right-of-use assets than would be reported if different assumed lease terms were used. 36 Table of Contents
These judgments may produce materially different amounts of depreciation, amortization and rent expense and materially different lease liabilities and right-of-use assets than would be reported if different assumed lease terms were used. 37 Table of Contents
As our footprint increases, we expect to benefit by leveraging system-wide operating efficiencies and best practices through the management of our general and administrative expenses as a percentage of overall revenue. 22 Table of Contents Key Performance Indicators We use the following key performance indicators in evaluating our restaurants and assessing our business: Same Store Sales (“SSS”) .
As our footprint increases, we expect to benefit by leveraging system-wide operating efficiencies and best practices through the management of our general and administrative expenses as a percentage of overall revenue. Key Performance Indicators We use the following key performance indicators in evaluating our restaurants and assessing our business: Same Store Sales (“SSS”) .
Not all of the items defining Adjusted EBITDA occur in each reporting period but have been included in our definitions of these terms based on our historical activity . We define Restaurant 25 Table of Contents Operating Profit as owned restaurant net revenue minus owned restaurant cost of sales and owned restaurant operating expenses.
Not all of the items defining Adjusted EBITDA occur in each reporting period but have been included in our definitions of these terms based on our historical activity . We define Restaurant Operating Profit as owned restaurant net revenue minus owned restaurant cost of sales and owned restaurant operating expenses.
We may add seating or provide enclosures for outdoor space in the next twelve months for some of our locations, when we believe that will increase revenues for those locations. Our hospitality F&B services projects typically require limited capital investment from us.
We may add seating or provide 34 Table of Contents enclosures for outdoor space in the next twelve months for some of our locations, when we believe that will increase revenues for those locations. Our hospitality F&B services projects typically require limited capital investment from us.
We believe that our significant accounting estimates involve a higher degree of judgment and/or complexity for the reasons discussed below: 34 Table of Contents Income Taxes We recognize deferred tax assets and liabilities based on the differences between the financial statement carrying amounts and the respective tax bases of our assets and liabilities.
We believe that our significant accounting estimates involve a higher degree of judgment and/or complexity for the reasons discussed below: Income Taxes We recognize deferred tax assets and liabilities based on the differences between the financial statement carrying amounts and the respective tax bases of our assets and liabilities.
Capital expenditures for these projects are primarily be funded by cash flows from operations and equipment financing, depending upon the timing of these expenditures and cash availability. 33 Table of Contents We typically seek to lease our restaurant locations for periods of 10 to 20 years under operating lease arrangements, with a limited number of renewal options.
Capital expenditures for these projects are primarily funded by cash flows from operations and equipment financing, depending upon the timing of these expenditures and cash availability. We typically seek to lease our restaurant locations for periods of 10 to 20 years under operating lease arrangements, with a limited number of renewal options.
Risk Factors — Increases in commodity prices would adversely affect our results of operations.” Owned restaurant operating expenses . We measure owned restaurant operating expenses as a percentage of owned restaurant net revenues. Owned restaurant operating expenses include the following: ● Payroll and related expenses.
See “Item 1A. Risk Factors — Increases in commodity prices would adversely affect our results of operations.” Owned restaurant operating expenses . We measure owned restaurant operating expenses as a percentage of owned restaurant net revenues. Owned restaurant operating expenses include the following: ● Payroll and related expenses.
The Kona Grill segment includes the results of operations of Kona Grill restaurant locations and pre-opening expenses associated with new restaurants under development. ● ONE Hospitality .
The Kona Grill segment includes the results of operations of Kona Grill restaurant locations and pre-opening expenses associated with new restaurants. ● ONE Hospitality .
We base our estimates on historical experience and various assumptions that we believe to be reasonable under the circumstances and we evaluate those estimates on an ongoing basis. Actual results may differ from these estimates under different assumptions or conditions.
We base our estimates on historical experience and various assumptions that we believe to be reasonable under the circumstances and we evaluate those estimates on an ongoing basis. Actual results may differ from these 35 Table of Contents estimates under different assumptions or conditions.
Owned restaurant net revenues consist of food and beverage sales by owned restaurants net of any discounts associated with each sale and of any ancillary F&B hospitality services at owned locations. Additionally, revenues from offsite banquets, our major off-site events group, and our gift card programs are included in owned restaurant net revenues.
Revenues Owned restaurant net revenues . Owned restaurant net revenues consist of food and beverage sales by owned restaurants net of any discounts associated with each sale and of any ancillary F&B hospitality services at owned locations. Additionally, revenues from offsite banquets and our gift card programs are included in owned restaurant net revenues.
We also may borrow on our revolving credit facility or issue equity to support ongoing business and fund additional expansion. We believe these sources of financing are adequate to support our immediate business operations and plans. As of December 31, 2022, we had cash and cash equivalents of $55.1 million.
We also may borrow on our revolving credit facility or issue equity to support ongoing business and fund additional expansion. We believe these sources of financing are adequate to support our immediate business operations and plans. As of December 31, 2023, we had cash and cash equivalents of $21.0 million.
We opened the first Kona Grill since the Company acquired the Kona Grill brand in Columbus, Ohio in January 2023 and have two restaurants under construction in Riverton, Utah and Phoenix, Arizona. Expansion through New F&B Hospitality Projects .
We opened the first Kona Grill since the Company acquired the Kona Grill brand in Columbus, Ohio in January 2023 and also opened two additional Kona Grill restaurants in Riverton, Utah and Phoenix, Arizona in 2023. Expansion through New F&B Hospitality Projects .
The STK segment consists of the results of operations from STK restaurant locations, competing in the full-service dining industry, as well as management, license and incentive fee revenue generated from the STK brand and pre-opening expenses associated with new restaurants under development. ● Kona Grill .
The STK segment consists of the results of operations from company-owned STK restaurant locations, competing in the full-service dining category, as well as management, license and incentive fee revenue generated from the STK brand and pre-opening expenses associated with new restaurants. ● Kona Grill .
We spent $10.0 million on maintenance capital expenditures for existing restaurants which included additional furniture, fixtures and equipment commensurate with the higher sales volumes at our restaurants. In addition, we spent approximately $2.3 million for furniture, fixtures and equipment for restaurants that we plan to open in the future.
We spent $8.4 million on maintenance capital expenditures for existing restaurants which included additional furniture, fixtures and equipment commensurate with the higher sales volumes at our restaurants. In addition, we spent approximately $2.9 million for furniture, fixtures and equipment for restaurants that we plan to open in the future.
For the year ended December 31, 2022, beverage sales comprised 24% of food and beverage sales, and food sales comprised the remaining 76%. This indicator assists management in understanding the trends in gross margins of the restaurants. Our primary owned restaurant brands are STK and Kona Grill.
For the year ended December 31, 2023, beverage sales comprised 23% of food and beverage sales, and food sales comprised the remaining 77%. This indicator assists management in understanding the trends in gross margins of the restaurants. Our primary owned restaurant brands are STK and Kona Grill.
The term loan is payable in quarterly installments of $0.1 million, with the final payment due in August 2026. On December 13, 2022, we entered into the Fourth Amendment to the Credit Agreement that: ● Allows for a new $50.0 million delayed draw term facility, available to draw for twelve months and subject to a 1.75x Net Leverage Ratio incurrence test (as defined in the Credit Agreement) for permitted acquisitions, stock repurchases and new restaurant capital expenditures; 32 Table of Contents ● Allows the Company to redeem, repurchase or otherwise acquire its own capital stock in an aggregate amount of up to $50.0 million subject to a 1.75x Net Leverage Ratio incurrence test and no default or event of default; ● Changes the interest rate from London Interbank Offered Rate (“LIBOR“) plus a margin to Secured Overnight Financing Rate (“SOFR”) plus an applicable margin; and ● Requires the Company to pay interest on an undrawn portion of the delayed draw term loan up to $35.0 million, beginning 90 days following the effective date until December 13, 2023. We borrowed $50.0 million on the delayed draw term facility on December 28, 2022.
The term loan is payable in quarterly installments of $0.1 million, with the final payment due in August 2026. On December 13, 2022, the Company entered into the Fourth Amendment to the Credit Agreement that: ● Allows for a new $50.0 million delayed draw term facility, available to draw for twelve months and subject to a 1.75x Net Leverage Ratio incurrence test (as defined in the Credit Agreement) for permitted acquisitions, stock repurchases and new restaurant capital expenditures; ● Allows the Company to redeem, repurchase or otherwise acquire its own capital stock in an aggregate amount of up to $50 million subject to a 1.75x Net Leverage Ratio incurrence test and no default or event of default; ● Changes the interest rate from London Interbank Offered Rate (“LIBOR“) plus a margin to Secured Overnight Financing Rate (“SOFR”) plus an applicable margin. The Company borrowed $50.0 million on the delayed draw term facility on December 28, 2022.
We continue to receive inbound inquiries regarding new opportunities globally, and we continue to work with existing hospitality clients to identify and develop additional opportunities in their venues. We expect to enter into at least one to two new F&B hospitality agreements annually.
We continue to receive inbound inquiries regarding new opportunities globally, 23 Table of Contents and we continue to work with existing hospitality clients to identify and develop additional opportunities in their venues. We expect to enter into one to two new F&B hospitality agreements annually.
The ONE Hospitality segment is composed of the management, license and incentive fee revenue and results of operations generated from the Company’s other brands and venue concepts, which include ANGEL, Bao Yum, Heliot, Hideout, Marconi, Radio and Rivershore Bar & Grill.
The ONE Hospitality segment is composed of the management, license and incentive fee revenue and results of operations generated from the Company’s other brands and venue concepts, not including STK or Kona Grill, which include Bao Yum, Heliot, Hideout, Radio and Rivershore Bar & Grill.
Overview We currently own, operate, manage or license 63 venues including 25 STKs and 25 Kona Grills in major metropolitan cities in North America, Europe and the Middle East and 13 F&B venues in six hotels and casinos in the United States and Europe.
Overview We currently own, operate, manage or license 63 venues including 28 STKs and 27 Kona Grills in major metropolitan cities in North America, Europe and the Middle East and 8 F&B venues in four hotels and casinos in the United States and Europe.
On a three-year basis, STK SSS increased 69.1% while Kona Grill SSS increased 26.3%. Number of Restaurant Openings . Number of restaurant openings reflects the number of restaurants opened during a particular fiscal period. For each restaurant opening, we incur pre-opening costs, which are defined below.
On a four-year basis, STK SSS increased 64.1% while Kona Grill SSS increased 23.6%. Number of Restaurant Openings . Number of restaurant openings reflects the number of restaurants opened during a particular fiscal period. For each restaurant opening, we incur pre-opening costs, which are defined below.
Outside services include music and entertainment costs, such as the use of live DJ’s, promoter costs, security services, outside cleaning services and commissions paid to event staff for banquet sales and delivery service fees. ● Repairs and maintenance . Repairs and maintenance consist of general repair work to maintain our facilities, and computer maintenance contracts.
Outside services include music and entertainment costs, such as the use of live DJ’s, security services, outside cleaning services and delivery service fees. ● Repairs and maintenance . Repairs and maintenance consist of general repair work to maintain our facilities, and computer maintenance contracts.
Property and equipment, net of accumulated depreciation and the operating lease right-of-use assets as of December 31, 2022 were $94.1 million and $85.2 million, respectively. From time to time, we have decided to close or dispose of restaurants.
Property and equipment, net of accumulated depreciation and the operating lease right-of-use assets as of December 31, 2023 were $139.9 million and $95.1 million, respectively. From time to time, we have decided to close or dispose of restaurants.
Net income attributable to noncontrolling interest decreased $0.8 million to a net loss of $0.2 million for 2022 compared to net income of $0.6 million for 2021. 31 Table of Contents Liquidity and Capital Resources Executive Summary Our principal liquidity requirements are to meet our lease obligations, working capital and capital expenditure needs and to pay principal and interest on our outstanding debt.
Net loss attributable to noncontrolling interest increased to a net loss of $0.7 million for 2023 compared to net loss of $0.2 million for 2022. 32 Table of Contents Liquidity and Capital Resources Executive Summary Our principal liquidity requirements are to meet our lease obligations, working capital and capital expenditure needs and to pay principal and interest on our outstanding debt.
Critical Accounting Estimates Critical accounting estimates are those that management believes are the most important to the portrayal of our financial condition and results and require the most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain, especially in light of the current economic environment due to the COVID-19 pandemic.
Critical Accounting Estimates Critical accounting estimates are those that management believes are the most important to the portrayal of our financial condition and results and require the most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
Other expenses were $0.6 million for 2022 composed primarily of trademark defense and litigation expenses. Interest expense, net of interest income . Interest expense, net of interest income, was approximately $2.1 million and $3.8 million for 2022 and 2021, respectively.
Other expenses were $1.0 million for 2023 primarily related to litigation expenses compared to other expenses of $0.6 million for 2022 composed primarily of trademark defense and litigation expenses. Interest expense, net of interest income . Interest expense, net of interest income, was approximately $7.0 million and $2.1 million for 2023 and 2022, respectively.
We had $74.3 million in long-term debt, which consisted of borrowings under our Credit Agreement as of December 31, 2022.
We had $73.5 million in long-term debt, which consisted of borrowings under our Credit Agreement as of December 31, 2023.
Cash Flows The following table summarizes the statement of cash flows for the years ended December 31, 2022 and December 31, 2021 (in thousands): For the year ended December 31, 2022 2021 Net cash provided by (used in): Operating activities $ 25,251 $ 30,966 Investing activities (32,629) (11,467) Financing activities 39,102 (20,275) Effect of exchange rate changes on cash (217) 5 Net increase (decrease) in cash and cash equivalents $ 31,507 $ (771) Operating Activities.
Cash Flows The following table summarizes the statement of cash flows for the years ended December 31, 2023 and December 31, 2022 (in thousands): For the year ended December 31, 2023 2022 Net cash provided by (used in): Operating activities $ 30,781 $ 25,251 Investing activities (53,550) (32,629) Financing activities (11,248) 39,102 Effect of exchange rate changes on cash (57) (217) Net (decrease) increase in cash and cash equivalents $ (34,074) $ 31,507 Operating Activities.
During 2022, we borrowed $50.0 million under the amended Credit Agreement, partially offset by $7.1 million in purchases of common stock and $2.0 million to pay employee taxes for shares withheld upon vesting of restricted stock units.
During 2022, we borrowed $50.0 million under the amended Credit Agreement, partially offset by $7.1 million in purchases of common stock and $2.0 million to pay employee taxes for shares withheld upon vesting of restricted stock units. Recent Accounting Pronouncements Refer to Note 2 of our consolidated financial statements for a detailed description of recent accounting pronouncements.
As a percentage of revenues, cost of sales decreased 50 basis points to 25.0% for 2022 from 25.5% for 2021 primarily due to product mix management, pricing and operational cost reduction initiatives partially offset by significant commodity price increases. Owned restaurant operating expenses .
As a percentage of revenues, cost of sales decreased 110 basis points to 23.9% for 2023 from 25.0% for 2022 primarily due to product mix management, pricing and operational cost reduction initiatives partially offset by increased commodity prices. Owned restaurant operating expenses .
We measure cost of goods as a percentage of owned restaurant net revenues. Owned restaurant cost of sales are generally influenced by the cost of food and beverage items, menu mix, discounting activity and restaurant 24 Table of Contents level controls. See “Item 1A.
Cost and expenses Owned restaurant cost of sales . Owned restaurant cost of sales includes all owned restaurant food and beverage expenditures. We measure cost of goods as a percentage of owned restaurant net revenues. Owned restaurant cost of sales are generally influenced by the cost of food and beverage items, menu mix, discounting activity and restaurant level controls.
Our comparable restaurant base for STK SSS consisted of ten domestic restaurants for the year ended December 31, 2022. For Kona Grill SSS 24 domestic restaurants are included in the comparable restaurant base. STK and Kona Grill SSS increased 17.1% and 2.5%, respectively, for 2022 compared to the prior year.
Our comparable restaurant base for STK SSS consisted of twelve domestic restaurants for the year ended December 31, 2023. For Kona Grill SSS, 24 domestic restaurants are included in the comparable restaurant base. STK and Kona Grill SSS decreased 3.0% and 2.2%, respectively for 2023 compared to the prior year.
As of December 31, 2022, the availability on our revolving credit facility was $10.6 million, subject to the restrictions described in Note 5 to our consolidated financial statements. Capital expenditures in 2022 were $32.7 million of which $17.8 million primarily related to the construction of two new STK restaurants in San Francisco, California and Dallas, Texas which opened in 2022, Kona Grill Columbus which opened in January 2023 and several restaurants that were under construction as of December 31, 2022.
As of December 31, 2023, the availability on our revolving credit facility was $10.6 million, subject to the restrictions described in Note 5 to our consolidated financial statements. Capital expenditures in 2023 were $53.5 million of which $41.8 million primarily related to the construction of six new STK and Kona Grill restaurants and several restaurants that were under development as of December 31, 2023.
We expect to open five to six STKs annually, primarily through company-owned locations and management or licensing agreements, provided that we have sufficient interest from prospective licensees, acceptable locations and quality restaurant managers available to support that pace of growth.
We expect to open five to six STKs annually, primarily through company-owned locations and management or licensing agreements, provided that we have sufficient interest from prospective licensees, acceptable locations and quality restaurant managers available to support that pace of growth. In 2023, we opened Company-owned STK restaurants in Charlotte, North Carolina, Boston, Massachusetts and Salt Lake City, Utah.
In 2022, we opened three STK restaurants including two owned restaurants in San Francisco, California and Dallas, Texas, a managed STK restaurant in London, United Kingdom and opened one venue under a licensing agreement. Average Check Per Person and Average Spend . Average check is calculated by dividing total restaurant sales by total number of guests for a specified period.
In 2022, we opened three STK restaurants including two owned restaurants in San Francisco, California and Dallas, Texas, a managed STK restaurant in London, United Kingdom and opened one Bao Yum venue under a licensing agreement. Average Check Per Person and Average Spend .
For our comparable STK restaurants, our average check was $131 for 2022 compared to $114 for 2021. The average spend per transaction was $61 for Kona Grill restaurants for 2022 compared to $56 for 2021. Average Comparable Restaurant Revenue . Average comparable restaurant revenue consists of the average sales of our comparable restaurants over a certain period of time.
The average spend per transaction was $63 for our comparable Kona Grill restaurants in 2023 compared to $61 for 2022. 24 Table of Contents Average Comparable Restaurant Revenue . Average comparable restaurant revenue consists of the average sales of our comparable restaurants over a certain period of time.
For STK locations where we may be the successor restaurant tenant, which anticipate total cash investment of $2.0 million to $3.0 million. Typical cash pre-opening costs are $0.6 million to $0.8 million, excluding the impact of cash and non-cash pre-opening rent. In addition, some of our existing restaurants will require capital improvements to either maintain or improve the facilities.
Typical cash pre-opening costs are $0.6 million to $0.8 million, excluding the impact of cash and non-cash pre-opening rent. In addition, some of our existing restaurants will require capital improvements to either maintain or improve the facilities.
Certain percentage amounts may not sum to total due to rounding. For the year ended December 31, 2022 2021 Revenues: Owned restaurant net revenue 95.0% 95.4% Management, license and incentive fee revenue 5.0% 4.6% Total revenues 100.0% 100.0% Cost and expenses: Owned operating expenses: Owned restaurant cost of sales (1) 25.0% 25.5% Owned restaurant operating expenses (1) 58.1% 54.7% Total owned operating expenses (1) 83.1% 80.2% General and administrative (including stock-based compensation of 1.3% and 1.3% for the years ended December 31, 2022 and 2021, respectively) 9.2% 9.2% Depreciation and amortization 3.8% 3.9% COVID-19 related expenses 0.8% 2.1% Transaction costs 0.0% 0.1% Lease termination expenses 0.1% 0.7% Agreement restructuring expenses —% 0.2% Pre-opening expenses 1.7% 0.4% Write-off of trademark costs and other 0.2% —% Total costs and expenses 94.9% 93.0% Operating income 5.1% 7.0% Other expenses (income), net: Interest expense, net of interest income 0.7% 1.4% Loss on early debt extinguishment —% 0.2% Gain on CARES Act Loan Forgiveness —% (6.7)% Total other expenses (income), net 0.7% (5.1)% Income before provision for income taxes 4.5% 12.1% Provision for income taxes 0.3% 0.6% Net income 4.2% 11.5% Less: net (loss) income attributable to noncontrolling interest (0.1)% 0.2% Net income attributable to The ONE Group Hospitality, Inc. 4.3% 11.3% (1) These expenses are being shown as a percentage of owned restaurant net revenue. 28 Table of Contents The following table presents a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods indicated (in thousands): For the year ended December 31, 2022 2021 Net income attributable to The ONE Group Hospitality, Inc. $ 13,534 $ 31,348 Net income (loss) attributable to noncontrolling interest (215) 600 Net income 13,319 31,948 Interest expense, net of interest income 2,113 3,780 Provision for income taxes 874 1,586 Depreciation and amortization 12,134 10,790 EBITDA 28,440 48,104 COVID-19 related expenses 2,534 5,821 Transaction costs 123 160 Stock-based compensation 3,985 3,618 Lease termination expense (1) 257 1,912 Agreement restructuring expense — 503 Pre-opening expenses 5,519 1,037 Non-cash rent (2) (164) (32) Gain on CARES Act Loan forgiveness — (18,529) Loss on early debt extinguishment — 600 Write-off of trademark costs and other 630 — Adjusted EBITDA 41,324 43,194 Adjusted EBITDA attributable to noncontrolling interest 72 507 Adjusted EBITDA attributable to The ONE Group Hospitality, Inc. $ 41,252 $ 42,687 (1) Lease termination expense are costs associated with closed, abandoned and disputed locations or leases.
Certain percentage amounts may not sum to total due to rounding. For the year ended December 31, 2023 2022 Revenues: Owned restaurant net revenue 95.4% 95.0% Management, license and incentive fee revenue 4.6% 5.0% Total revenues 100.0% 100.0% Cost and expenses: Owned operating expenses: Owned restaurant cost of sales (1) 23.9% 25.0% Owned restaurant operating expenses (1) 60.3% 58.1% Total owned operating expenses (1) 84.1% 83.1% General and administrative (including stock-based compensation of 1.5% and 1.3% for the years ended December 31, 2023 and 2022, respectively) 9.2% 9.2% Depreciation and amortization 4.7% 3.8% Pre-opening expenses 2.7% 1.7% Transaction costs 0.1% 0.0% Lease termination expenses —% 0.1% COVID-19 related expenses —% 0.8% Other expenses 0.3% 0.2% Total costs and expenses 97.2% 94.9% Operating income 2.8% 5.1% Other expenses, net: Interest expense, net of interest income 2.1% 0.7% Total other expenses, net 2.1% 0.7% Income before provision for income taxes 0.7% 4.5% (Benefit) provision for income taxes (0.5)% 0.3% Net income 1.2% 4.2% Less: net loss attributable to noncontrolling interest (0.2)% (0.1)% Net income attributable to The ONE Group Hospitality, Inc. 1.4% 4.3% (1) These expenses are being shown as a percentage of owned restaurant net revenue. 29 Table of Contents The following table presents a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods indicated (in thousands): For the year ended December 31, 2023 2022 Net income attributable to The ONE Group Hospitality, Inc. $ 4,718 $ 13,534 Net loss attributable to noncontrolling interest (692) (215) Net income 4,026 13,319 Interest expense, net of interest income 7,028 2,113 (Benefit) provision for income taxes (1,760) 874 Depreciation and amortization 15,664 12,134 EBITDA 24,958 28,440 Pre-opening expenses 8,855 5,519 Stock-based compensation 5,032 3,985 Transaction costs 207 123 COVID-19 related expenses — 2,534 Lease termination expense (1) — 257 Non-cash rent (2) (340) (164) Other expenses 1,021 630 Adjusted EBITDA 39,733 41,324 Adjusted EBITDA attributable to noncontrolling interest (339) 72 Adjusted EBITDA attributable to The ONE Group Hospitality, Inc. $ 40,072 $ 41,252 (1) Lease termination expense are costs associated with closed, abandoned and disputed locations or leases.
Our average comparable STK restaurant revenues were $19.1 million and $16.3 million for 2022 and 2021, respectively.
Our average comparable STK restaurant revenues were $17.3 million and $19.1 million for 2023 and 2022, respectively. Our average comparable Kona Grill restaurant revenues were $5.2 million and $5.3 million for 2023 and 2022, respectively.
Food and beverage costs for owned restaurants increased $7.9 million, or 11.7%, to $75.4 million for 2022 from $67.5 million for 2021. The increase was primarily due to the incremental sales increases noted above.
Food and beverage costs for owned restaurants increased $0.3 million, or 0.5%, to $75.7 million for 2023 from $75.4 million for 2022. The increase was due to the incremental sales increases noted above from the opening of eight new venues since August 2022.
Please refer to the table on page 28 for our reconciliation of net income to EBITDA and Adjusted EBITDA and for a reconciliation of operating income to Restaurant Operating Profit. 26 Table of Contents Results of Operations The following table sets forth certain statements of operations data for the periods indicated (in thousands): For the year ended December 31, 2022 2021 Revenues: Owned restaurant net revenue $ 300,859 $ 264,404 Management, license and incentive fee revenue 15,779 12,774 Total revenues 316,638 277,178 Cost and expenses: Owned operating expenses: Owned restaurant cost of sales 75,365 67,468 Owned restaurant operating expenses 174,689 144,529 Total owned operating expenses 250,054 211,997 General and administrative (including stock-based compensation of $3,985 and $3,618 for the years ended December 31, 2022 and 2021, respectively) 29,081 25,573 Depreciation and amortization 12,134 10,790 COVID-19 related expenses 2,534 5,821 Transaction costs 123 160 Lease termination expenses 257 1,912 Agreement restructuring expenses — 503 Pre-opening expenses 5,519 1,037 Write-off of trademark costs and other 630 — Total costs and expenses 300,332 257,793 Operating income 16,306 19,385 Other expenses (income), net: Interest expense, net of interest income 2,113 3,780 Loss on early debt extinguishment — 600 Gain on CARES Act Loan Forgiveness — (18,529) Total other expenses (income), net 2,113 (14,149) Income before provision for income taxes 14,193 33,534 Provision for income taxes 874 1,586 Net income 13,319 31,948 Less: net (loss) income attributable to noncontrolling interest (215) 600 Net income attributable to The ONE Group Hospitality, Inc. $ 13,534 $ 31,348 27 Table of Contents The following table sets forth certain statements of operations data as a percentage of total revenues for the periods indicated.
Please refer to the table on page 30 for our reconciliation of net income to EBITDA and Adjusted EBITDA and for a reconciliation of operating income to Restaurant Operating Profit. 27 Table of Contents Results of Operations The following table sets forth certain statements of operations data for the periods indicated (in thousands): For the year ended December 31, 2023 2022 Revenues: Owned restaurant net revenue $ 317,366 $ 300,859 Management, license and incentive fee revenue 15,403 15,779 Total revenues 332,769 316,638 Cost and expenses: Owned operating expenses: Owned restaurant cost of sales 75,727 75,365 Owned restaurant operating expenses 191,250 174,689 Total owned operating expenses 266,977 250,054 General and administrative (including stock-based compensation of $5,032 and $3,985 for the years ended December 31, 2023 and 2022, respectively) 30,751 29,081 Depreciation and amortization 15,664 12,134 Pre-opening expenses 8,855 5,519 Transaction costs 207 123 Lease termination expenses — 257 COVID-19 related expenses — 2,534 Other expenses 1,021 630 Total costs and expenses 323,475 300,332 Operating income 9,294 16,306 Other expenses, net: Interest expense, net of interest income 7,028 2,113 Total other expenses, net 7,028 2,113 Income before provision for income taxes 2,266 14,193 (Benefit) provision for income taxes (1,760) 874 Net income 4,026 13,319 Less: net loss attributable to noncontrolling interest (692) (215) Net income attributable to The ONE Group Hospitality, Inc. $ 4,718 $ 13,534 28 Table of Contents The following table sets forth certain statements of operations data as a percentage of total revenues for the periods indicated.
Depreciation and amortization . Depreciation and amortization expense consists principally of charges related to the depreciation of fixed assets including leasehold improvements, equipment and furniture and fixtures and loss on disposal of fixed assets. Pre-opening expenses . Pre-opening expenses consist of costs incurred prior to opening an owned or managed STK restaurant at either a leased or F&B location.
Depreciation and amortization . Depreciation and amortization expense consists principally of charges related to the depreciation of fixed assets including leasehold improvements, equipment and furniture and fixtures and loss on disposal of fixed assets. Pre-opening expenses .
We expect to expand our operations domestically using a disciplined and targeted site selection process. We believe we could grow the Kona Grill brand to 200 restaurants over the foreseeable future.
In 2022, we opened two owned STK restaurants in San Francisco, California and Dallas, Texas and one managed STK restaurant in London, United Kingdom. Expansion of Kona Grill . We expect to expand our operations domestically using a disciplined and targeted site selection process. We believe we could grow the Kona Grill brand to 200 restaurants over the foreseeable future.
Pre-opening expenses are comprised principally of manager salaries and relocation costs, employee payroll, training costs for new employees and lease costs incurred prior to opening.
Pre-opening expenses consist of costs incurred prior to opening an owned or managed STK or Kona Grill restaurant at either a leased or F&B location. Pre-opening expenses are comprised principally of manager salaries and relocation costs, employee payroll, training costs for new employees and lease costs incurred prior to opening.
Net cash provided by operating activities was $25.3 million for 2022 compared to $31.0 million for 2021. The decrease in net cash provided by operating activities during 2022 compared to 2021 was primarily attributable to payments on accrued expenses partially offset by collection on accounts receivable. Investing Activities.
Net cash provided by operating activities was $30.8 million for 2023 compared to $25.3 million for 2022. The increase in net cash provided by operating activities during 2023 compared to 2022 was primarily attributable to higher accounts payable and accrued expenses attributable to the timing of payments. Investing Activities.
Our average comparable Kona Grill restaurant revenues were $5.3 million and $5.1 million for 2022 and 2021, respectively. 23 Table of Contents Key Financial Terms and Metrics We evaluate our business using a variety of key financial measures: Segment reporting Our reportable operating segments are as follows: ● STK .
Key Financial Terms and Metrics We evaluate our business using a variety of key financial measures: Segment reporting Our reportable operating segments are as follows: ● STK .
We have identified over 75 additional major metropolitan areas across the globe where we expect we could grow our STK brand to 200 restaurants over the foreseeable future.
We expect to continue to expand our operations domestically and internationally through a mix of owned, licensed and managed STK restaurants using a disciplined and targeted site selection process. We have identified over 75 additional major metropolitan areas across the globe where we expect we could grow our STK brand to 200 restaurants over the foreseeable future.
Net capital expenditures, inclusive of $2.2 million in landlord contributions, was $30.5 million for 2022.
Net capital expenditures, inclusive of $4.7 million in landlord contributions, was $48.8 million for 2023.
Revenues are received primarily in credit card or cash receipts, and restaurant operations do not require significant receivables or inventories, other than our wine inventory.
Revenues are received primarily in credit card or cash receipts, and restaurant operations do not require significant receivables or inventories, other than our wine inventory. In addition, we receive trade credit for the purchase of food, beverages and supplies, thereby reducing the need for incremental working capital to support growth.
Loans under the amended Credit Agreement bear interest at a rate per annum using the SOFR rate subject to a 1.00% floor plus an interest rate margin of 6.50%.
The delayed draw term loan is payable in quarterly installments of $0.25 million beginning December 31, 2023, with the final payment due in August 2026. Loans under the amended Credit Agreement bear interest at a rate per annum using the SOFR rate subject to a 1.00% floor plus an interest rate margin of 6.50%.
We incurred $5.5 million of pre-opening expenses primarily related to payroll, training, and non-cash rent for STK San Francisco which opened August 2022, STK Dallas which opened November 2022, Kona Grill Columbus which opened January 2023 and two new restaurants which are currently under construction. Total pre-opening expenses related to non-cash rent were $1.1 million.
Total pre-opening expenses related to non-cash pre-open rent was $1.8 million. 31 Table of Contents Pre-opening expenses for 2022 were $5.5 million primarily related costs associated with STK San Francisco which opened August 2022, STK Dallas which opened November 2022, and restaurants opened in 2023.
We evaluate the performance of our managed and licensed properties based on sales growth, a key driver for management and license fees, and on improvements in operating profitability margins, which, combined with sales, drives incentive fee growth. Cost and expenses Owned restaurant cost of sales . Owned restaurant cost of sales includes all owned restaurant food and beverage expenditures.
Initial licensing fees and upfront fees related to management and license agreements are recognized as revenue on a straight-line basis over the term of the agreement. 25 Table of Contents We evaluate the performance of our managed and licensed properties based on sales growth, a key driver for management and license fees, and on improvements in operating profitability margins, which, combined with sales, drives incentive fee growth.
General and administrative costs increased $3.5 million, or 13.7% to $29.1 million for 2022 from $25.6 million for 2021. The increase was attributable to additional investments required ahead of growth, increased accounting and legal fees partially offset by a decrease in performance based variable compensation.
General and administrative costs increased $1.7 million, or 5.7%, to $30.8 million for 2023 from $29.1 million for 2022. The increase was attributable to increased stock-based compensation expense and additional investments required ahead of new restaurant openings partially offset by lower incentive-based performance compensation. As a percentage of revenues, general and administrative costs were 9.2% in both 2023 and 2022.
Net cash used in investing activities for 2022 was $32.7 million primarily for the construction of STK restaurants in Dallas, Texas and San Francisco, California; and Kona Grill restaurants in Riverton, Utah and Columbus, Ohio, as well as capital expenditures for existing restaurants compared to $11.5 million for 2021. Financing Activities .
Net cash used in investing activities for 2023 was $53.5 million primarily for the construction of six restaurants opened in 2023 and new restaurants under development, as well as capital expenditures for existing restaurants compared to $32.6 million for 2022. Financing Activities .
These management, license and incentive fees are recognized as revenue in the period the restaurant’s sales occur. Initial licensing fees and upfront fees related to management and license agreements are recognized as revenue on a straight-line basis over the term of the agreement.
These management, license and incentive fees are recognized as revenue in the period the restaurant’s sales occur.
Management, license and incentive fee revenue . Management and license fee revenues increased $3.0 million, or 23.5%, to $15.8 million for 2022 from $12.8 million for 2021. The increase was primarily attributable to strong revenues at our managed restaurants in North America. Cost and Expenses Owned restaurant cost of sales .
Management, license and incentive fee revenue . Management and license fee revenues decreased $0.4 million, or 2.4%, to $15.4 million for 2023 from $15.8 million for 2022. The decrease was primarily attributable to the non-renewal of the management agreement for Radio at the ME London hotel. Cost and Expenses Owned restaurant cost of sales .
Owned restaurant operating expenses increased $30.2 million, or 20.9%, to $174.7 million for 2022 from $144.5 million for 2021. Owned restaurant operating costs as a percentage of owned restaurant net revenue increased 340 basis points from 54.7% in 2021 to 58.1% for 2022 primarily due to higher average wage and operating costs. General and administrative .
Owned restaurant operating costs as a percentage of owned restaurant net revenue increased 220 basis points from 58.1% in 2022 to 60.3% for 2023 primarily due to higher labor costs driven by wage inflation and investments in anticipation of growth, increased marketing expenses and general operating cost inflation. General and administrative .
Average spend per transaction is calculated by dividing total restaurant sales by total number of transactions for a specified period. Our management team uses these indicators to analyze trends in customers’ preferences, customer expenditures and the overall effectiveness of menu changes and price increases.
Our management team uses these indicators to analyze trends in customers’ preferences, customer expenditures and the overall effectiveness of menu changes and price increases. For our comparable STK restaurants, the average check was $130 for 2023 compared to $131 for 2022.
The Corporate segment’s total assets primarily include cash and cash equivalents, the Kona Grill tradename, and deferred tax assets. See Note 13 to our consolidated financial statements for further information on our segment reporting. Revenues Owned restaurant net revenues .
This segment also includes STK Meat Market, an e-commerce platform that offers signature steak cuts nationwide, and revenue generated from gift card programs. The Corporate segment’s total assets primarily include cash and cash equivalents, the Kona Grill tradename, and deferred tax assets. See Note 12 to our consolidated financial statements for further information on our segment reporting.
On August 6, 2021, we entered into the Third Amendment to the Credit Agreement to extend the maturity date for both the term loan and revolving credit facility to August 2026. The Credit Agreement provides for a secured revolving credit facility of $12.0 million and a $25.0 million term loan (reduced from $48.0 million).
As amended, the Credit Agreement provided for a secured revolving credit facility of $12.0 million and a $25.0 million term loan (reduced from $48.0 million).
For owned restaurants, where we build from a shell state, we have typically targeted an average cash investment of approximately $3.8 million for a 10,000 square-foot STK restaurant and approximately $2.5 million for an 8,000 square-foot Kona Grill restaurant, in each case, net of landlord contributions and excluding pre-opening costs.
For owned Kona Grill restaurants, where we build from a shell state, we have typically targeted a restaurant size of 7,000 square feet with a gross cash investment of approximately $510 per square foot, exclusive of $150 per square foot in landlord contributions.
The table below reflects our venues by restaurant brand and geographic location: Venues STK (1) Kona Grill ONE Hospitality (2) Total Domestic Owned 13 25 2 40 Managed 2 — 1 3 Licensed 1 — 3 4 Total domestic 16 25 6 47 International Owned — — — — Managed 5 — 7 12 Licensed 4 — — 4 Total international 9 — 7 16 Total venues 25 25 13 63 (1) Locations with an STK and STK Rooftop are considered one venue location.
In March 2024, we opened the following: ● Owned STK restaurant in Washington DC There is currently one Company-owned STK restaurant, one Company-owned Kona Grill restaurant, and one Company-owned Salt Water Social restaurant under construction in the following cities: ● Owned STK restaurant in Aventura, Florida ● Owned Kona Grill restaurant Tigard, Oregon ● Owned Salt Water Social restaurant in Denver, Colorado The table below reflects our venues by restaurant brand and geographic location: Venues STK (1) Kona Grill ONE Hospitality (2) Total Domestic Owned 17 27 2 46 Managed 2 — 1 3 Licensed 1 — — 1 Total domestic 20 27 3 50 International Owned — — 1 1 Managed 4 — 4 8 Licensed 4 — — 4 Total international 8 — 5 13 Total venues 28 27 8 63 (1) Locations with an STK and STK Rooftop are considered one venue location.
Net cash provided by financing activities was $39.1 million for 2022 compared to net cash used by financing activities of $20.3 million for 2021.
Net cash used by financing activities was $11.2 million for 2023 primarily attributable to $7.9 million of shares purchased under our stock buyback plan compared to net cash provided by financing activities of $39.1 million for 2022.
Capital expenditures by type for 2022 is provided below (in thousands). STK Kona Grill Other Total New Venues $ 12,555 $ 5,226 $ 2,258 $ 20,039 Maintenance 5,279 4,748 — 10,027 Other 409 413 1,741 2,563 Total $ 18,243 $ 10,387 $ 3,999 $ 32,629 Our future cash requirements will depend on many factors, including the pace of expansion, conditions in the retail property development market, construction costs, the nature of the specific sites selected for new restaurants, and the nature of the specific leases and associated tenant improvement allowances available, if any, as negotiated with landlords. Our operations have not required significant working capital, and, like many restaurant companies, we may have negative working capital during the year.
We expect to receive between $1.5 million to $2.1 million in landlord contributions in the next three months. Capital expenditures by type for 2023 and 2022 is provided below (in thousands). Year Ended December 31, 2023 STK Kona Grill Other Total New Venues $ 24,574 $ 17,234 $ 2,865 $ 44,673 Maintenance 4,294 4,134 — 8,428 Other — — 449 449 Total (1) $ 28,868 $ 21,368 $ 3,314 $ 53,550 Year Ended December 31, 2022 STK Kona Grill Other Total New Venues $ 12,555 $ 5,226 $ 2,258 $ 20,039 Maintenance 5,279 4,748 — 10,027 Other 409 413 1,741 2,563 Total (1) $ 18,243 $ 10,387 $ 3,999 $ 32,629 (1) Exclusive of landlord contributions of $4.7 million and $2.2 million for the years ended December 31, 2023 and 2022, respectively. Our operations have not required significant working capital, and, like many restaurant companies, we may have negative working capital during the year.
On a 21 Table of Contents three-year basis, same-store sales increased 47.7% for 2022 compared to 2019; STK same store sales increased 69.1% on a three-year basis while Kona Grill same store sales increased 26.3%. Restaurant operating profit decreased $1.6 million, or 3.1% to $50.8 million for 2022 compared to $52.4 million in 2021.
Compared to pre COVID-19 pandemic sales volumes, same-store sales increased 43.8% for 2023 compared to 2019; STK same store sales increased 64.1% which includes a 39.1% increase in traffic, while Kona Grill same store sales increased 23.6%. Restaurant operating profit decreased $0.4 million, or 0.8% to $50.4 million for 2023 compared to $50.8 million in 2022.
Detail of pre-opening expenses by category is provided in the table below for 2022 (in thousands). Preopen Expenses Preopen Rent Total Training Team $ 1,186 $ — $ 1,186 Restaurants (1) 3,200 1,133 4,333 Total $ 4,386 $ 1,133 $ 5,519 (1) Includes STK San Francisco, STK Dallas, Kona Grill Columbus, Kona Grill Phoenix and Kona Grill Riverton. Write-off of trademark costs and other.
Total pre-opening expenses related to non-cash rent were $1.1 million. Detail of pre-opening expenses by category is provided in the tables below for 2023 and 2022 (in thousands). Year ended December 31, 2023 Preopen Expenses Preopen Rent Total Training Team $ 3,845 $ — $ 3,845 Restaurants 3,213 1,797 5,010 Total $ 7,058 $ 1,797 $ 8,855 Year ended December 31, 2022 Preopen Expenses Preopen Rent Total Training Team $ 1,186 $ — $ 1,186 Restaurants 3,200 1,133 4,333 Total $ 4,386 $ 1,133 $ 5,519 (1) Cash rent paid was $0.2 million and $0.2 million for the years ended December 31, 2023 and 2022, respectively. Other expenses.
In 2022, we opened a licensed virtual location in conjunction with REEF Kitchens in Austin, Texas that features offerings from Bao Yum. Increase Same Store Sales and Increase Our Operating Efficiency .
In 2023, we opened two licensed virtual Bao Yum locations in Denver, Colorado in conjunction with REEF Kitchens. Recently the Company exited its licensing agreement with REEF Kitchens and has no venues operating pursuant to that agreement. Increase Same Store Sales and Increase Our Operating Efficiency .
As a result, we recognized an $18.5 million gain on CARES Act Loan forgiveness for the year ended December 31, 2021. Capital Expenditures and Lease Arrangements When we open new Company-owned restaurants, our capital expenditures for construction increase.
Capital Expenditures and Lease Arrangements When we open new Company-owned restaurants, our capital expenditures for construction increase.
The increase was primarily attributable to strong execution of our sales initiatives combined with the opening of STK San Francisco and STK Dallas in August 2022 and November 2022, respectively. Same store sales increased 10.8% in 2022 compared to 2021. STK same store sales increased 17.1% while Kona Grill same store sales increased 2.5%.
The increase was primarily attributable to the opening of three STK restaurants and three Kona Grill restaurants during 2023. Same store sales decreased 2.7% in 2023 compared to 2022. STK same store sales decreased 3.0% while Kona Grill same store sales decreased 2.2%.
We recognized a loss on early debt extinguishment of $0.6 million in 2021. Provision for income taxes . The provision for income taxes for 2022 was $0.9 million compared to $1.6 million for 2021. Our effective tax rate was 6.2% and 4.7% for the years ended December 31, 2022 and 2021, respectively.
Our effective tax rate was (77.7)% and 6.2% for the years ended December 31, 2023 and 2022, respectively.
This includes the STK Rooftop in San Diego, CA, which is a licensed location. (2) Includes concepts under the Company’s F&B hospitality management agreements and other venue brands such as ANGEL, Bao Yum, Heliot, Hideout, Marconi, Radio and Rivershore Bar & Grill.
(2) Includes concepts under the Company’s F&B hospitality management agreements and other venue brands such as Bao Yum, Heliot, Hideout, Marconi, Radio and Rivershore Bar & Grill. 22 Table of Contents 2023 Financial Highlights Total revenue increased $16.1 million, or 5.1% to $332.8 million for 2023 compared to $316.6 million for 2022.
The increase was primarily related to the opening of two owned STK restaurant in the second half of 2022 and capital expenditures to enhance the guest experience. Lease termination expenses . Lease termination expense was $0.3 million and $1.9 million in 2022 and 2021, respectively.
Depreciation and amortization . Depreciation and amortization expense increased $3.6 million to $15.7 million for 2023 from $12.1 million for 2022. The increase was primarily attributable to the opening of eight new owned venues since August 2022 and capital expenditures to maintain and enhance the guest experience in our restaurants. Pre-opening expenses .