Biggest changeFinancial highlights for 2022 include the following: • Total revenues increased 21.5% to $730.2 million from $601.2 million in 2021 • System-wide sales increased 21.9% to $914.8 million from $750.7 million in 2021 • Same-restaurant sales growth of 14.5% (29.6% relative to 2019*) • Same-restaurant traffic growth of 7.7% (6.5% relative to 2019*) • Income from operations of $16.9 million and Income from operations margin of 2.4% compared to Income from operations of $22.2 million and Income from operations margin of 3.8% in 2021 • Restaurant level operating profit ** of $128.9 million and Restaurant level operating profit margin ** of 17.9% compared to Restaurant level operating profit ** of $115.4 million and Restaurant level operating profit margin ** of 19.5% in 2021 • Net income of $6.9 million compared to Net loss of $(2.1) million in 2021 • Adjusted EBITDA ** increased to $69.3 million from $66.3 million in 2021 • Opened 43 system-wide restaurants (29 company-owned and 14 franchise-owned) across 16 states resulting in a total of 474 system-wide restaurants (366 company-owned and 108 franchise-owned) across 29 states ___________________ * Comparison to the fiscal year ended December 29, 2019 (“2019”) is presented for enhanced comparability due to the economic impact of COVID-19. ** See Non-GAAP Financial Measure Reconciliations section below. 42 Table of Contents Business Trends, Customer and Supply Chain Despite surging inflation impacting consumers in 2022, we saw a return of in-restaurant dining levels similar to 2019 levels while our off-premises sales remained strong, indicating continued customer demand.
Biggest changeFinancial highlights 2023, which was a 53-week fiscal year, include the following: • Total revenues increased 22.1% to $891.6 million from $730.2 million in 2022 • System-wide sales increased 20.6% to $1.1 billion from $914.8 million in 2022 • Same-restaurant sales growth of 7.6%* (up 38.9% relative to 2019**) • Same-restaurant traffic growth of 0.2%* (up 7.5% relative to 2019**) • Income from operations increased to $41.3 million from $16.9 million in 2022 • Income from operations margin increased to 4.7% from 2.4% in 2022 • Restaurant level operating profit*** increased to $175.7 million from $128.9 million in 2022 • Restaurant level operating profit margin*** increased to 20.0% from 17.9% in 2022 • Net income increased to $25.4 million from $6.9 million in 2022 • Adjusted EBITDA*** increased to $99.5 million from $69.3 million in 2022 • Opened 51 system-wide restaurants (37 company-owned and 14 franchise-owned) across 19 states resulting in a total of 524 system-wide restaurants (425 company-owned and 99 franchise-owned) across 29 states ___________________ *Comparison to the 53 weeks ended January 1, 2023, is provided for enhanced comparability. **Comparison to the 53 weeks ended January 5, 2020, is provided for enhanced comparability. *** See Non-GAAP Financial Measure Reconciliations section below. 40 Table of Contents Business Trends Throughout 2023 and as compared to the prior year, First Watch continued to see dining room traffic grow.
Transaction Expenses (Income), Net Transaction expenses (income), net include (i) revaluations of contingent consideration payable to previous stockholders for tax savings generated through the use of federal and state loss carryforwards and general business credits that had been accumulated from operations prior to August 2017, (ii) gains or losses associated with lease or contract terminations, (iii) costs incurred in connection with the acquisition of franchise-owned restaurants, (iv) costs related to restaurant closures and (v) costs related to certain equity offerings.
Transaction Expenses, Net Transaction expenses, net include (i) costs incurred in connection with the acquisition of franchise-owned restaurants, (ii) costs related to certain equity offerings, (iii) costs related to restaurant closures, (iv) gains or losses associated with lease or contract terminations and (v) revaluations of contingent consideration payable to previous stockholders for tax savings generated through the use of federal and state loss carryforwards and general business credits that had been accumulated from operations prior to August 2017.
No awards were granted under the 2017 Equity Plan during 2022 and the Company does not intend to grant any further awards under the 2017 Equity Plan. Stock-based compensation expense related to time-based stock option awards issued under the 2021 Equity Plan is recognized on a straight-line basis over the requisite service period.
No awards were granted under the 2017 Equity Plan during 2023 and 2022 and the Company does not intend to grant any further awards under the 2017 Equity Plan. Stock-based compensation expense related to time-based stock option awards issued under the 2021 Equity Plan is recognized on a straight-line basis over the requisite service period.
Long-lived assets and definite-lived intangible assets Long-lived assets deployed at company-owned restaurants include (i) property, fixtures and equipment, (ii) operating lease right-of-use asset, net of the related operating lease liability and (iii) reacquired rights to the extent the restaurant had been previously acquired by the Company.
Long-Lived Assets and Definite-Lived Intangible Assets Long-lived assets deployed at company-owned restaurants include (i) property, fixtures and equipment, (ii) operating lease right-of-use asset, net of the related operating lease liability and (iii) reacquired rights to the extent the restaurant had been acquired by the Company.
The Company does not have sufficient historical stock option exercise activity and therefore we estimated the expected term of stock options granted under the 2021 Plan using the simplified method, which represents the mid-point between the vesting period and the contractual term for each grant.
The Company does not have sufficient historical stock option exercise activity and therefore we estimated the expected term of stock options granted under the 2021 Equity Plan using the simplified method, which represents the mid-point between the vesting period and the contractual term for each grant.
Prior to our IPO and our common stock being listed on Nasdaq, given the absence of a public trading market for our common stock, the estimated fair value had been determined with input from management exercising reasonable judgment and considering several objective and subjective factors including: (i) third-party valuations of our common stock, (ii) a combination of the income approach and the market approach and (iii) general economic outlook including economic growth, inflation and interest rates. 57 Table of Contents In 2021, prior to the IPO, we determined the Company’s equity value using the probability weighted expected return method (“PWERM”), or the hybrid method.
Prior to our IPO and our common stock being listed on Nasdaq, given the absence of a public trading market for our common stock, the estimated fair value had been determined with input from management exercising reasonable judgment and considering several objective and subjective factors including: (i) third-party valuations of our common stock, (ii) a combination of the income approach and the market approach and (iii) general economic outlook including economic growth, inflation and interest rates. 56 Table of Contents In 2021, prior to the IPO, we determined the Company’s equity value using the probability weighted expected return method (“PWERM”), or the hybrid method.
Adjusted EBITDA : represents Net income (loss) before depreciation and amortization, interest expense, income taxes, and items that we do not consider in our evaluation of ongoing core operating performance as identified in the reconciliation of 41 Table of Contents Net income (loss), the most directly comparable measure in accordance with GAAP, to Adjusted EBITDA, included in the section Non-GAAP Financial Measure Reconciliations below .
Adjusted EBITDA : represents Net income (loss) before depreciation and amortization, interest expense, income taxes, and items that we do not consider in our evaluation of ongoing core operating performance as identified in the reconciliation of 39 Table of Contents Net income (loss), the most directly comparable measure in accordance with GAAP, to Adjusted EBITDA, included in the section Non-GAAP Financial Measure Reconciliations below .
Management reviews the number of new restaurants to assess new restaurant growth and company-owned restaurant sales. 40 Table of Contents Franchise-owned New Restaurant Openings (“Franchise-owned NROs”): the number of new franchise-owned First Watch restaurants commencing operations during the period.
Management reviews the number of new restaurants to assess new restaurant growth and company-owned restaurant sales. 38 Table of Contents Franchise-owned New Restaurant Openings (“Franchise-owned NROs”): the number of new franchise-owned First Watch restaurants commencing operations during the period.
Income Taxes We use the asset and liability method of accounting for income taxes. Under this method, deferred tax assets or liabilities are recognized for the estimated future tax effects attributable to temporary differences between the carrying value and the tax basis of assets and liabilities as well as tax credit carryforwards.
Income Taxes We use the asset and liability method of accounting for income taxes. Under this method, deferred tax assets or liabilities are recognized for the estimated future tax effects attributable to temporary differences between the carrying value and the 55 Table of Contents tax basis of assets and liabilities as well as tax credit carryforwards.
(2) Reconciliations from Net income (loss) and Net income (loss) margin, the most comparable GAAP measures to Adjusted EBITDA and Adjusted EBITDA margin, are set forth in the schedules within the Non-GAAP Financial Measure Reconciliations section below. 44 Table of Contents Results of Operations The discussion that follows includes a comparison of our results of operations for 2022 and 2021.
(2) Reconciliations from Net income (loss) and Net income (loss) margin, the most comparable GAAP measures to Adjusted EBITDA and Adjusted EBITDA margin, are set forth in the schedules within the Non-GAAP Financial Measure Reconciliations section below. 42 Table of Contents Results of Operations The discussion that follows includes a comparison of our results of operations for 2023 and 2022.
During 2022 and 2021, we elected to perform a qualitative assessment for our annual impairment review of goodwill and indefinite-lived intangibles.
During 2023 and 2022, we elected to perform a qualitative assessment for our annual impairment review of goodwill and indefinite-lived intangibles.
In 56 Table of Contents addition, our annual effective income tax rate is adjusted as additional information becomes available during the reporting period. We recognize deferred tax assets for all deductible temporary differences to the extent that it is probable that taxable income will be available against which the deductible temporary differences can be utilized.
In addition, our annual effective income tax rate is adjusted as additional information becomes available during the reporting period. We recognize deferred tax assets for all deductible temporary differences to the extent that it is probable that taxable income will be available against which the deductible temporary differences can be utilized.
Based on the results of the qualitative assessment, Management concluded that impairment of 55 Table of Contents goodwill and its indefinite-lived intangibles was not likely and as a result, management was not required to perform a quantitative assessment.
Based on the results of the qualitative assessment, Management concluded that impairment of goodwill and its indefinite-lived intangibles was not likely and as a result, management was not required to perform a quantitative assessment.
We plan to fund the capital expenditures primarily with cash generated from our operating activities as well as with borrowings from our facilities pursuant to our Credit Agreement.
We plan to fund the capital expenditures and our significant acquisitions primarily with cash generated from our operating activities as well as with borrowings from our facilities pursuant to our Credit Agreement.
(3) Represents (i) revaluations of contingent consideration payable to previous stockholders for tax savings generated through the use of federal and state loss carryforwards and general business credits that had been accumulated from operations prior to August 2017, (ii) gains or losses associated with lease or contract terminations, (iii) costs incurred in connection with the acquisition of franchise-owned restaurants, (iv) costs related to restaurant closures and (v) costs related to secondary offerings of the Company’s common stock.
(2) Represents (i) costs incurred in connection with the acquisition of franchise-owned restaurants, (ii) costs related to certain equity offerings, (iii) costs related to restaurant closures, (iv) gains or losses associated with lease or contract terminations and (v) revaluations of contingent consideration payable to previous stockholders for tax savings generated through the use of federal and state loss carryforwards and general business credits that had been accumulated from operations prior to August 2017.
Franchise rights includes rights which arose from the purchase price allocation in connection with the merger agreement through which the Company was acquired by funds affiliated with or managed by Advent International Corporation in August 2017 as well as reacquired rights from our acquisitions of franchise-owned restaurants.
Franchise rights includes rights which arose from the purchase price allocation in connection with the merger agreement through which the Company was acquired by funds affiliated with or man aged by Advent in August 2017 as well as reacquired rights from our acquisitions of franchise-owned restaurants.
All references to 2022, 2021 and 2020 reflect the results of the 52-week fiscal years ended December 25, 2022, December 26, 2021 and December 27, 2020, respectively. We report financial and operating information in one segment.
All references to 2022 and 2021 reflect the 52-week fiscal years ended December 25, 2022 and December 26, 2021, respectively. We report financial and operating information in one segment.
Other Income (Expense), Net Other income (expense), net includes items deemed to be non-operating based on management’s assessment of the nature of the item in relation to our core operations. FISCAL YEAR (in thousands) 2022 2021 Change Other income (expense), net $ 910 $ (1,774) $ 2,684 n/m (1) ____________ (1) Not meaningful.
Other Income, Net Other income (expense), net includes items deemed to be non-operating based on management’s assessment of the nature of the item in relation to our core operations. FISCAL YEAR (in thousands) 2023 2022 Change Other income, net $ 2,871 $ 910 $ 1,961 n/m (1) ____________ (1) Not meaningful.
These costs are recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). (6) Severance costs are recorded in General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). (7) Represents professional service costs incurred in connection with the Delaware Voluntary Disclosure Agreement Program related to unclaimed or abandoned property.
(5) Represents estimated probable loss and professional service costs incurred in connection with the Delaware Voluntary Disclosure Agreement Program related to unclaimed or abandoned property. These costs are recorded in General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss).
In considering the qualitative approach related to goodwill, we considered factors including, but not limited to, macro-economic conditions, market and industry conditions, the competitive environment, results of prior impairment tests, operational stability, the overall financial performance of the reporting unit and the impacts of the discount rates. Management also considered the specific future outlook for the reporting unit.
In considering the qualitative approach related to goodwill, we considered factors including, 54 Table of Contents but not limited to, macro-economic conditions, market and industry conditions, the competitive environment, results of prior impairment tests, operational stability, the overall financial performance of the reporting unit and the impacts of the discount rates.
Restaurant Level Operating Profit Margin : represents Restaurant level operating profit as a percentage of restaurant sales. See Non-GAAP Financial Measure Reconciliations below for a reconciliation to Income (Loss) from operations margin, the most directly comparable GAAP measure.
Restaurant Level Operating Profit Margin : represents Restaurant level operating profit as a percentage of restaurant sales. See Non-GAAP Financial Measure Reconciliations below for a reconciliation to Income (Loss) from operations margin, the most directly comparable GAAP measure. Financial Highlights The financial results of 2023 reflect the continued growth of the Company.
(10) Represents the non-cash portion of straight-line rent expense recorded within both Occupancy expenses and General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). 52 Table of Contents Restaurant level operating profit and Restaurant level operating profit margin - The following table reconciles Income from operations and Income from operations margin, the most comparable GAAP measures to Restaurant level operating profit and Restaurant level operating profit margin for the periods indicated: FISCAL YEAR (in thousands) 2022 2021 2020 Income from operations $ 16,913 $ 22,243 $ (47,222) Less: Franchise revenues (10,981) (8,850) (4,955) Add: General and administrative expenses 84,959 70,388 46,322 Depreciation and amortization 34,230 32,379 30,725 Transaction expenses (income), net (1) 2,513 (1,156) (258) Impairments and loss on disposal of assets (2) 920 381 315 Costs in connection with natural disasters (3) 382 — — COVID-19 related charges (4) — 19 3,309 Restaurant level operating profit $ 128,936 $ 115,404 $ 28,236 Restaurant sales $ 719,181 $ 592,343 $ 337,433 Income from operations margin 2.4 % 3.8 % (14.0) % Restaurant level operating profit margin 17.9 % 19.5 % 8.4 % Additional information Deferred rent expense (income) (5) $ 2,219 $ (2,075) $ 10,029 _____________________________ (1) Represents (i) revaluations of contingent consideration payable to previous stockholders for tax savings generated through the use of federal and state loss carryforwards and general business credits that had been accumulated from operations prior to August 2017, (ii) gains or losses associated with lease or contract terminations, (iii) costs incurred in connection with the acquisition of franchise-owned restaurants, (iv) costs related to restaurant closures and (v) costs related to secondary offerings of the Company’s common stock.
(10) Represents the non-cash portion of straight-line rent expense recorded within both Occupancy expenses and General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). 50 Table of Contents Restaurant level operating profit and Restaurant level operating profit margin - The following table reconciles Income from operations and Income from operations margin, the most comparable GAAP measures to Restaurant level operating profit and Restaurant level operating profit margin for the periods indicated: FISCAL YEAR (in thousands) 2023 2022 2021 Income from operations $ 41,267 $ 16,913 $ 22,243 Less: Franchise revenues (14,459) (10,981) (8,850) Add: General and administrative expenses 103,121 84,959 70,388 Depreciation and amortization 41,223 34,230 32,379 Transaction expenses (income), net (1) 3,147 2,513 (1,156) Impairments and loss on disposal of assets (2) 1,359 920 381 Costs in connection with natural disasters (3) — 382 — COVID-19 related charges (4) — — 19 Restaurant level operating profit $ 175,658 $ 128,936 $ 115,404 Restaurant sales $ 877,092 $ 719,181 $ 592,343 Income from operations margin 4.7 % 2.4 % 3.8 % Restaurant level operating profit margin 20.0 % 17.9 % 19.5 % Additional information Deferred rent expense (income) (5) $ 1,891 $ 2,219 $ (2,075) _____________________________ (1) Represents (i) costs incurred in connection with the acquisition of franchise-owned restaurants, (ii) costs related to certain equity offerings, (iii) costs related to restaurant closures, (iv) gains or losses associated with lease or contract terminations and (v) revaluations of contingent consideration payable to previous stockholders for tax savings generated through the use of federal and state loss carryforwards and general business credits that had been accumulated from operations prior to August 2017.
Other Restaurant Operating Expenses Other restaurant operating expenses consist of marketing and advertising expenses, utilities, insurance and other operating variable expenses incidental to operating company-owned restaurants, such as operating supplies (including paper products, menus and to-go supplies), credit card fees, repairs and maintenance, and third-party delivery services fees.
This increase was partially offset by lower health insurance costs. Other Restaurant Operating Expenses Other restaurant operating expenses consist of marketing and advertising expenses, utilities, insurance and other operating variable expenses incidental to operating company-owned restaurants, such as operating supplies (including paper products, menus and to-go supplies), credit card fees, repairs and maintenance, and third-party delivery services fees.
The accounting policies and estimates that we believe to be the most critical to an understanding of our financial condition and results of operations and that require the most complex and subjective management judgments are discussed below.
The accounting policies and estimates that we believe to be the most critical to an understanding of our financial condition and results of operations and that require the most complex and subjective management judgments are discussed below. Business Combinations We account for acquisitions using the purchase method of accounting.
There were 301 restaurants and 269 restaurants in our Comparable Restaurant Base in 2022 and in 2021, respectively. There were 207 restaurants in the three-year Comparable Restaurant Base. Measuring our same-restaurant sales growth allows management to evaluate the performance of our existing restaurant base.
There were 327 restaurants and 301 restaurants in our Comparable Restaurant Base in 2023 and in 2022, respectively. There were 205 restaurants in the four-year Comparable Restaurant Base. Measuring our same-restaurant sales growth allows management to evaluate the performance of our existing restaurant base.
This increase was partially offset by (i) inflation across commodities and supplies, (ii) the increase in restaurant-level wages and staffing and (iii) the increase in operating costs and expenses driven by higher restaurant sales and our restaurant growth.
This was partially offset by the increase in (i) operating costs and expenses driven by our restaurant growth and (ii) restaurant-level staffing and wages.
As it relates to our trade names and trademarks, we evaluate similar factors as the goodwill assessment, in addition to impacts of potential changes to the assumed royalty rate.
Management also considered the specific future outlook for the reporting unit. As it relates to our trade names and trademarks, we evaluate similar factors as the goodwill assessment, in addition to impacts of potential changes to the assumed royalty rate.
Leases We lease our restaurant facilities and corporate offices, as well as certain restaurant equipment under various non-cancelable agreements. At the inception of each lease, we evaluate the expected term which includes reasonably certain renewal options, and the classification as either an operating leases or a finance lease. Lease liabilities represent the present value of future lease payments.
At the inception of each lease, we evaluate the expected term which includes reasonably certain renewal options, and the classification as either an operating leases or a finance lease. Lease liabilities represent the present value of future lease payments.
Refer to Note 15, Commitments and Contingencies, in the accompanying consolidated financial statements for additional information. 54 Table of Contents Critical Accounting Policies and Estimates Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K, which have been prepared in accordance with GAAP.
Critical Accounting Policies and Estimates Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K, which have been prepared in accordance with GAAP.
Cash used in investing activities increased to $63.1 million during 2022 from $35.7 million during 2021 primarily as a result of the increase in capital expenditures to support our restaurant growth and new restaurant technology.
Cash used in investing activities increased to $123.4 million during 2023 from $63.1 million during 2022 primarily as a result of the increase in capital expenditures to support our restaurant growth and the acquisitions of restaurants from our franchisees.
(2) Represents costs related to the disposal of assets due to retirements, replacements, certain restaurant closures and natural disasters. There were no impairments recognized during the periods presented. (3) Represents costs incurred in connection with Hurricane Ian.
(2) Represents impairment charges and costs related to the disposal of assets due to retirements, replacements, restaurant closures and natural disasters. (3) Represents costs incurred in connection with Hurricane Ian.
The Company’s 52- or 53-week fiscal years end on the last Sunday of each calendar year. Its fiscal quarters are comprised of 13 weeks each and end on the 13th Sunday of each quarter, save for 53-week years during which the fourth quarter ends on the 14th Sunday of the fourth quarter.
Its fiscal quarters are comprised of 13 weeks each and end on the 13th Sunday of each quarter, save for 53-week years during which the fourth quarter ends on the 14th Sunday of the fourth quarter. All references to 2023 reflect the results of the 53-week fiscal year ended December 31, 2023.
Summary of Cash Flows The following table presents a summary of our cash provided by (used in) operating, investing and financing activities for 2022 and 2021: FISCAL YEAR (in thousands) 2022 2021 Cash provided by operating activities $ 62,937 $ 62,971 Cash used in investing activities (63,111) (35,682) Cash used in financing activities (2,018) (14,271) Net (decrease) increase in cash and cash equivalents and restricted cash $ (2,192) $ 13,018 Cash provided by operating activities during 2022 was $62.9 million as compared to $63.0 million during 2021 primarily due to (i) the increase in net income of $9.0 million and (ii) the impact of non-cash charges of $7.4 million, which were offset by (iii) a net change in operating assets and liabilities of $16.4 million.
Summary of Cash Flows The following table presents a summary of our cash provided by (used in) operating, investing and financing activities for 2023 and 2022: FISCAL YEAR (in thousands) 2023 2022 Cash provided by operating activities $ 95,338 $ 62,937 Cash used in investing activities (123,370) (63,111) Cash provided by (used in) financing activities 28,070 (2,018) Net increase (decrease) in cash and cash equivalents and restricted cash $ 38 $ (2,192) 52 Table of Contents Cash provided by operating activities during 2023 was $95.3 million as compared to $62.9 million during 2022 primarily due to (i) the increase in net income of $18.5 million, (ii) the impact of non-cash charges of $10.8 million and (iii) a net change in operating assets and liabilities of $3.2 million.
We believe that our cash flow from operations, availability under our Credit Agreement and available cash and cash equivalents will be sufficient to meet our liquidity needs for at least the next 12 months.
We believe that our cash flows from operations, availability under our Credit Agreement and available cash and cash equivalents will be sufficient to meet our liquidity needs for at least the next 12 months. We anticipate that to the extent that we require additional liquidity, it will be funded first through additional indebtedness and thereafter through the issuance of equity.
This increase was partially offset by higher general and administrative expenses mainly due to legal, accounting, consulting and insurance costs associated with being a public company, costs for strategic initiatives, as well as the increase in marketing expenses. 51 Table of Contents Non-GAAP Financial Measure Reconciliations Adjusted EBITDA and Adjusted EBITDA margin - The following table reconciles Net income (Loss) and Net income (loss) margin, the most directly comparable GAAP measures to Adjusted EBITDA and Adjusted EBITDA margin for the periods indicated: .
This was partially offset by the increase in general and administrative expenses, mainly due to the increase in compensation expense. 49 Table of Contents Non-GAAP Financial Measure Reconciliations Adjusted EBITDA and Adjusted EBITDA margin - The following table reconciles Net income (Loss) and Net income (loss) margin, the most directly comparable GAAP measures to Adjusted EBITDA and Adjusted EBITDA margin for the periods indicated: .
The increase in occupancy expenses during 2022 as compared to 2021 was primarily due to the increase in the number of company-owned restaurants. 47 Table of Contents Pre-opening Expenses Pre-opening expenses are costs incurred to open new company-owned restaurants.
The increase in occupancy expenses during 2023 as compared to 2022 was primarily due to our NROs and the acquired restaurants from our franchisees. Pre-opening Expenses Pre-opening expenses are costs incurred to open new company-owned restaurants.
The following table summarizes our results of operations and the percentages of items in our Consolidated Statements of Operations and Comprehensive Income (Loss) in relation to Total revenues or, where indicated, Restaurant sales for 2022 and 2021: FISCAL YEAR (in thousands) 2022 2021 Revenues Restaurant sales $ 719,181 98.5 % $ 592,343 98.5 % Franchise revenues 10,981 1.5 % 8,850 1.5 % Total revenues 730,162 100.0 % 601,193 100.0 % Operating costs and expenses Restaurant operating expenses (1) (exclusive of depreciation and amortization shown below): Food and beverage costs 172,561 24.0 % 134,201 22.7 % Labor and other related expenses 238,257 33.1 % 189,167 31.9 % Other restaurant operating expenses 114,476 15.9 % 94,847 16.0 % Occupancy expenses 59,919 8.3 % 55,433 9.4 % Pre-opening expenses 5,414 0.8 % 3,310 0.6 % General and administrative expenses 84,959 11.6 % 70,388 11.7 % Depreciation and amortization 34,230 4.7 % 32,379 5.4 % Impairments and loss on disposal of assets 920 0.1 % 381 0.1 % Transaction expenses (income), net 2,513 0.3 % (1,156) (0.2) % Total operating costs and expenses 713,249 97.7 % 578,950 96.3 % Income from operations (1) 16,913 2.4 % 22,243 3.8 % Interest expense (5,232) (0.7) % (20,099) (3.3) % Other income (expense), net 910 0.1 % (1,774) (0.3) % Income before income taxes 12,591 1.7 % 370 0.1 % Income tax expense (5,684) (0.8) % (2,477) (0.4) % Net income (loss) and total comprehensive income (loss) $ 6,907 0.9 % $ (2,107) (0.4) % ____________ (1) Percentages are calculated as a percentage of restaurant sales. 45 Table of Contents Restaurant Sales Restaurant sales represent the aggregate sales of food and beverages, net of discounts, at company-owned restaurants.
The following table summarizes our results of operations and the percentages of items in our Consolidated Statements of Operations and Comprehensive Income (Loss) in relation to Total revenues or, where indicated, Restaurant sales for 2023 and 2022: FISCAL YEAR (in thousands) 2023 2022 Revenues Restaurant sales $ 877,092 98.4 % $ 719,181 98.5 % Franchise revenues 14,459 1.6 % 10,981 1.5 % Total revenues 891,551 100.0 % 730,162 100.0 % Operating costs and expenses Restaurant operating expenses (1) (exclusive of depreciation and amortization shown below): Food and beverage costs 197,374 22.5 % 172,561 24.0 % Labor and other related expenses 294,010 33.5 % 238,257 33.1 % Other restaurant operating expenses 134,477 15.3 % 114,476 15.9 % Occupancy expenses 68,400 7.8 % 59,919 8.3 % Pre-opening expenses 7,173 0.8 % 5,414 0.8 % General and administrative expenses 103,121 11.6 % 84,959 11.6 % Depreciation and amortization 41,223 4.6 % 34,230 4.7 % Impairments and loss on disposal of assets 1,359 0.2 % 920 0.1 % Transaction expenses, net 3,147 0.4 % 2,513 0.3 % Total operating costs and expenses 850,284 95.4 % 713,249 97.7 % Income from operations (1) 41,267 4.7 % 16,913 2.4 % Interest expense (8,063) (0.9) % (5,232) (0.7) % Other income, net 2,871 0.3 % 910 0.1 % Income before income taxes 36,075 4.0 % 12,591 1.7 % Income tax expense (10,690) (1.2) % (5,684) (0.8) % Net income $ 25,385 2.8 % $ 6,907 0.9 % ____________ (1) Percentages are calculated as a percentage of restaurant sales.
FISCAL YEAR (in thousands) 2022 2021 2020 Net income (loss) $ 6,907 $ (2,107) $ (49,681) Depreciation and amortization 34,230 32,379 30,725 Interest expense 5,232 20,099 22,815 Income taxes 5,684 2,477 (19,873) EBITDA 52,053 52,848 (16,014) IPO-readiness and strategic transition costs (1) 2,318 2,402 4,247 Stock-based compensation (2) 10,374 8,596 750 Loss on extinguishment of debt — 2,403 — Transaction expenses (income), net (3) 2,513 (1,156) (258) Impairments and loss on disposal of assets (4) 920 381 315 Recruiting and relocation costs (5) 681 351 228 Severance costs (6) 155 265 239 Delaware Voluntary Disclosure Agreement Program (7) 149 — — Costs in connection with natural disasters, net of insurance recoveries (8) 115 — — COVID-19 related charges (9) — 211 4,749 Adjusted EBITDA $ 69,278 $ 66,301 $ (5,744) Total revenues $ 730,162 $ 601,193 $ 342,388 Net income (loss) margin 0.9 % (0.4) % (14.5) % Adjusted EBITDA margin 9.5 % 11.0 % (1.7) % Additional information Deferred rent expense (income) (10) $ 2,418 $ (2,011) $ 10,087 _____________________________ (1) Represents costs related to the assessment and redesign of our systems and processes.
FISCAL YEAR (in thousands) 2023 2022 2021 Net income (loss) $ 25,385 $ 6,907 $ (2,107) Depreciation and amortization 41,223 34,230 32,379 Interest expense 8,063 5,232 20,099 Income taxes 10,690 5,684 2,477 EBITDA 85,361 52,053 52,848 Stock-based compensation (1) 7,604 10,374 8,596 Transaction expenses (income), net (2) 3,147 2,513 (1,156) Strategic transition costs (3) 892 2,318 2,402 Impairments and loss on disposal of assets (4) 1,359 920 381 Delaware Voluntary Disclosure Agreement Program (5) 1,250 149 — Recruiting and relocation costs (6) 465 681 351 Severance costs (7) 26 155 265 Insurance proceeds in connection with natural disasters, net (8) (621) 115 — Loss on extinguishment of debt — — 2,403 COVID-19 related charges (9) — — 211 Adjusted EBITDA $ 99,483 $ 69,278 $ 66,301 Total revenues $ 891,551 $ 730,162 $ 601,193 Net income (loss) margin 2.8 % 0.9 % (0.4) % Adjusted EBITDA margin 11.2 % 9.5 % 11.0 % Additional information Deferred rent expense (income) (10) $ 2,090 $ 2,418 $ (2,011) _____________________________ (1) Represents non-cash, stock-based compensation expense which is recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss).
These costs are recorded in General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). (8) Represents costs incurred, net of insurance recoveries, in connection with Hurricane Ian.
(8) Represents insurance recoveries, net of costs incurred, in connection with Hurricane Ian, which were recorded in Other income, net on the Consolidated Statements of Operations and Comprehensive Income (Loss). (9) Represents costs incurred in connection with the economic impact of the COVID-19 pandemic.
Refer to Note 8, Debt, in the accompanying consolidated financial statements for additional information relating to our long-term debt and Note 9, Leases , in the accompanying consolidated financial statements for additional information related to our operating and financing leases.
Refer to Note 10, Debt, in the accompanying consolidated financial statements for additional information relating to our long-term debt and Note 12, Leases , in the accompanying consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K for additional information related to our operating and financing leases.
The increase in other restaurant operating expenses during 2022 as compared to 2021 was mainly due to (i) $9.6 million related to credit card fees, utilities, repairs and maintenance and insurance primarily driven by the increase in restaurant sales and restaurant growth, (ii) $7.2 million in operating supplies expense primarily driven by inflation and the increase in restaurant sales and restaurant growth, as well as (iii) $1.2 million in third-party delivery services fees.
The increase in other restaurant operating expenses during 2023 as compared to 2022 was driven by the increase in restaurant sales, restaurant growth and restaurant acquisitions from our franchisees resulting in an increase of (i) $11.8 million related to credit card fees, utilities and repairs and maintenance, (ii) $3.9 million related to operating supplies and (iii) $2.2 million related to third-party delivery services fees.
Factors that influence labor costs include minimum wage and payroll tax legislation, health care costs, the number and performance of our company-owned restaurants and increased competition for qualified staff.
Labor and Other Related Expenses Labor and other related expenses are variable by nature and include hourly and management wages, bonuses, payroll taxes, workers’ compensation expense and employee benefits. Factors that influence labor costs include minimum wage and payroll tax legislation, health care costs, the number and performance of our company-owned restaurants and increased competition for qualified staff.
This decrease was partially offset by the increase in restaurant sales and franchise revenues. Interest Expense Interest expense primarily consists of interest and fees on our outstanding debt and the amortization expense for debt discount and deferred issuance costs.
Interest Expense Interest expense primarily consists of interest and fees on our outstanding debt and the amortization expense for debt discount and deferred issuance costs.
We also plan on closing 3 company-owned restaurants, resulting in a total of 45-51, net new system-wide restaurants in 2023. 43 Table of Contents Selected Operating Data FISCAL YEAR 2022 2021 2020 System-wide sales (in thousands) $ 914,816 $ 750,674 $ 426,303 System-wide restaurants 474 435 409 Company-owned 366 341 321 Franchise-owned 108 94 88 Same-restaurant sales growth 14.5 % 63.0 % (29.0) % Same-restaurant traffic growth 7.7 % 52.6 % (33.9) % AUV (in thousands) $ 2,032 $ 1,786 $ 1,119 Income (Loss) from operations (in thousands) $ 16,913 $ 22,243 $ (47,222) Income (Loss) from operations margin 2.4 % 3.8 % (14.0) % Restaurant level operating profit (in thousands) (1) $ 128,936 $ 115,404 $ 28,236 Restaurant level operating profit margin (1) 17.9 % 19.5 % 8.4 % Net income (loss) (in thousands) $ 6,907 $ (2,107) $ (49,681) Net income (loss) margin 0.9 % (0.4) % (14.5) % Adjusted EBITDA (in thousands) (2) $ 69,278 $ 66,301 $ (5,744) Adjusted EBITDA margin (2) 9.5 % 11.0 % (1.7) % ________________ (1) Reconciliations from Income (Loss) from operations and Income (Loss) from operations margin, the most comparable GAAP measures to Restaurant level operating profit and Restaurant level operating profit margin, are set forth in the schedules within the Non-GAAP Financial Measure Reconciliations section below.
We also plan on closing 1 company-owned restaurant, resulting in a total of 51 to 57, net new system-wide restaurants in 2024. 41 Table of Contents Selected Operating Data FISCAL YEAR 2023 2022 2021 Operating weeks in fiscal year 53 52 52 System-wide restaurants 524 474 435 Company-owned 425 366 341 Franchise-owned 99 108 94 System-wide sales (in thousands) $ 1,103,089 $ 914,816 $ 750,674 Same-restaurant sales growth 7.6 % * 14.5 % 63.0 % Same-restaurant traffic growth 0.2 % * 7.7 % 52.6 % AUV (in thousands) $ 2,250 $ 2,032 $ 1,786 Income from operations (in thousands) $ 41,267 $ 16,913 $ 22,243 Income from operations margin 4.7 % 2.4 % 3.8 % Restaurant level operating profit (in thousands) (1) $ 175,658 $ 128,936 $ 115,404 Restaurant level operating profit margin (1) 20.0 % 17.9 % 19.5 % Net income (loss) (in thousands) $ 25,385 $ 6,907 $ (2,107) Net income (loss) margin 2.8 % 0.9 % (0.4) % Adjusted EBITDA (in thousands) (2) $ 99,483 $ 69,278 $ 66,301 Adjusted EBITDA margin (2) 11.2 % 9.5 % 11.0 % ________________ * Comparison to the 53 weeks ended January 1, 2023, is provided for enhanced comparability.
(5) Represents the non-cash portion of straight-line rent expense recorded within Occupancy expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss).
(5) Represents the non-cash portion of straight-line rent expense recorded within Occupancy expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). 51 Table of Contents Liquidity and Capital Resources Liquidity As of December 31, 2023, the Company had cash and cash equivalents of $49.6 million.
FISCAL YEAR (in thousands) 2022 2021 Change Pre-opening expenses $ 5,414 $ 3,310 $ 2,104 63.6 % Pre-opening expenses have continued to increase over the last few years, in part due to management’s decision to gain early access to facilities during the build-out phase. Early access improves the Company’s influence over the pace and timing of completion of new restaurants.
FISCAL YEAR (in thousands) 2023 2022 Change Pre-opening expenses $ 7,173 $ 5,414 $ 1,759 32.5 % Pre-opening expenses have continued to increase over the last few years, in part due to management’s decision to gain early access to facilities during the build-out phase.
The change in the effective income tax rates for 2022 as compared to 2021 was mainly due to (i) the Company’s increased profitability, (ii) the benefit of tax credits for FICA taxes on certain employees’ tip wages, (iii) non-deductible costs associated with the Secondary Offering and the Registration Statement on Form S-3 and (iv) impacts of executive stock-based compensation. 50 Table of Contents Net Income (Loss) and Net Income (Loss) Margin FISCAL YEAR (in thousands) 2022 2021 Change Net income (loss) $ 6,907 $ (2,107) n/m (1) Net income (loss) margin 0.9 % (0.4) % n/m (1) ___________ (1) Not meaningful.
FISCAL YEAR (in thousands) 2023 2022 Change Income tax expense $ (10,690) $ (5,684) $ (5,006) 88.1% Effective income tax rate 29.6 % 45.1 % (15.5)% The change in the effective income tax rates for 2023 as compared to 2022 was mainly due to (i) the change in the valuation allowance, (ii) the benefit of tax credits for FICA taxes on certain employees’ tips, (iii) impacts of executive stock-based compensation and (iv) non-deductible costs associated with underwritten secondary public offerings of the Company’s common stock by entities affiliated with our majority owner, Advent International L.P., and the Registration Statement on Form S-3 filed in 2022. 48 Table of Contents Net Income and Net Income Margin FISCAL YEAR (in thousands) 2023 2022 Change Net income $ 25,385 $ 6,907 $ 18,478 n/m (1) Net income margin 2.8 % 0.9 % 1.9% ___________ (1) Not meaningful.
FISCAL YEAR (in thousands) 2022 2021 Change Labor and other related expenses $ 238,257 $ 189,167 $ 49,090 26.0 % As a percentage of restaurant sales 33.1 % 31.9 % 1.2% Labor and other related expenses as a percentage of restaurant sales increased during 2022 as compared to 2021 primarily as a result of the increase in wages and staffing levels.
FISCAL YEAR (in thousands) 2023 2022 Change Labor and other related expenses $ 294,010 $ 238,257 $ 55,753 23.4 % As a percentage of restaurant sales 33.5 % 33.1 % 0.4% Labor and other related expenses as a percentage of restaurant sales increased during 2023 as compared to 2022 primarily as a result of the increase in wages and staffing to serve growing dining room traffic and strategic growth.
On November 7, 2022, we filed a Registration Statement on Form S-3 that allows the Company to sell up to 5,000,000 shares of common stock from time to time in one or more offerings. 53 Table of Contents We estimate that our capital expenditures will total approximately $100.0 million to $110.0 million in 2023, which will be invested primarily in new restaurant projects and planned remodels.
On November 7, 2022, we filed a Registration Statement on Form S-3 that allows the Company to sell up to 5,000,000 shares of common stock from time to time in one or more offerings.
Impairments and Loss on Disposal of Assets Impairments and loss on disposal of assets include (i) the impairment of long-lived assets and intangible assets where the carrying amount of the asset is not recoverable and exceeds the fair value of the asset, (ii) the write-off of the net book value of assets that have been retired or replaced in the normal course of business and (iii) the write-off of the net book value of assets in connection with restaurant closures and natural disasters.
FISCAL YEAR (in thousands) 2023 2022 Change Depreciation and amortization $ 41,223 $ 34,230 $ 6,993 20.4 % The increase in depreciation and amortization during 2023 as compared to 2022 was primarily due to incremental depreciation of capital expenditures associated with NROs and the acquired restaurants from our franchisees. 46 Table of Contents Impairments and Loss on Disposal of Assets Impairments and loss on disposal of assets include (i) the impairment of long-lived assets and intangible assets where the carrying amount of the asset is not recoverable and exceeds the fair value of the asset, (ii) the write-off of the net book value of assets that have been retired or replaced in the normal course of business and (iii) the write-off of the net book value of assets in connection with restaurant closures and natural disasters.
FISCAL YEAR (in thousands) 2022 2021 Change Occupancy expenses $ 59,919 $ 55,433 $ 4,486 8.1 % As a percentage of restaurant sales 8.3 % 9.4 % (1.1)% The decrease in occupancy expenses as a percentage of restaurant sales during 2022 as compared to 2021 was primarily due to sales leverage driven by increased restaurant sales.
FISCAL YEAR (in thousands) 2023 2022 Change Occupancy expenses $ 68,400 $ 59,919 $ 8,481 14.2 % As a percentage of restaurant sales 7.8 % 8.3 % (0.5)% The decrease in occupancy expenses as a percentage of restaurant sales during 2023 as compared to 2022 was primarily due to leveraging restaurant sales.
In 2022, First Watch was recognized with ADP’s coveted Culture at Work Award and named a Top 100 Most Loved Workplace® by Newsweek and the Best Practice Institute. The Company is majority owned by Advent International Corporation, one of the world’s largest private-equity firms.
In 2023, First Watch was named the top restaurant brand in Yelp’s inaugural list of the top 50 most-loved brands in the United States. In 2023 and 2022, First Watch was named a Top 100 Most Loved Workplace® by Newsweek and the Best Practice Institute. In 2022, First Watch was recognized with ADP’s coveted Culture at Work Award.
Occupancy Expenses Occupancy expenses primarily consist of rent expense, property insurance, common area expenses and property taxes.
The increase was partially offset by lower insurance costs of $0.4 million. Occupancy Expenses Occupancy expenses primarily consist of rent expense, property insurance, common area expenses and property taxes.
FISCAL YEAR (in thousands) 2022 2021 Change Franchise revenues: Royalty and system fund contributions $ 10,683 $ 8,575 $ 2,108 24.6 % Initial fees 298 275 23 8.4 % Total Franchise revenues $ 10,981 $ 8,850 $ 2,131 24.1 % The increase in franchise revenues during 2022 as compared to 2021 was primarily driven by (i) the increase in sales from franchise-owned restaurants and (ii) $0.4 million from 14 franchise-owned NROs.
FISCAL YEAR (in thousands) 2023 2022 Change Franchise revenues: Royalty and system fund contributions $ 13,464 $ 10,683 $ 2,781 26.0 % Initial fees 388 298 90 30.2 % Business combinations - revenues recognized 607 — 607 — % Total Franchise revenues $ 14,459 $ 10,981 $ 3,478 31.7 % The increase in franchise revenues during 2023 as compared to 2022 was primarily driven by (i) the increase in sales from franchise-owned restaurants, (ii) $0.6 million from 14 franchise-owned NROs and (iii) $0.6 million of deferred franchise revenues recognized in connection with the acquisitions of restaurants from our franchisees.
The Company’s common stock trades on Nasdaq under the ticker symbol “FWRG.” The Company operates and franchises restaurants in 29 states under the “First Watch” trade name and as of December 25, 2022, the Company had 366 company-owned restaurants and 108 franchise-owned restaurants. The Company does not operate outside of the United States.
The Company is majority owned by Advent International L.P., one of the world’s largest private-equity firms. The Company’s common stock trades on Nasdaq under the ticker symbol “FWRG.” The Company operates and franchises restaurants in 29 states under the “First Watch” trade name and as of December 31, 2023, the Company had 425 company-owned restaurants and 99 franchise-owned restaurants.
FISCAL YEAR (in thousands) 2022 2021 Change Food and beverage costs $ 172,561 $ 134,201 $ 38,360 28.6 % As a percentage of restaurant sales 24.0 % 22.7 % 1.3% Food and beverage costs as a percent of restaurant sales increased during 2022 as compared to 2021 primarily due to inflation across the market basket, partially offset by menu price increases.
FISCAL YEAR (in thousands) 2023 2022 Change Food and beverage costs $ 197,374 $ 172,561 $ 24,813 14.4 % As a percentage of restaurant sales 22.5 % 24.0 % (1.5)% Food and beverage costs as a percent of restaurant sales decreased during 2023 as compared to 2022 primarily due to (i) lower commodity costs across the market basket, driven mostly by decreases in pork and avocado prices, and (ii) leveraging menu price increases.
Restaurant sales in any period are directly influenced by the number of operating weeks in the period, the number of open restaurants, customer traffic and average check. Average check growth is driven by our menu price increases and changes to our menu mix.
Restaurant Sales Restaurant sales represent the aggregate sales of food and beverages, net of discounts, at company-owned restaurants. Restaurant sales in any period are directly influenced by the number of operating weeks in the period, the number of open restaurants, customer traffic and average check.
See Note 14, Stock-Based Compensation , in the accompanying notes to the consolidated financial statements for additional information.
See Note 17, Stock-Based Compensation , in the accompanying notes to the consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K for additional information.
Net income and Net income margin during 2022 as compared to Net loss and Net loss margin during 2021 was primarily due to (i) lower interest expense and (ii) the loss on extinguishment of debt recognized in 2021.
The increase in net income and net income margin during 2023 as compared to 2022 was primarily due to the increase in income from operations, which was partially offset by higher (i) interest expense and (ii) income tax expense.
This increase was partially offset by the one-time expense of $5.6 million that was recognized in 2021 in connection with the modifications of certain stock option awards. Depreciation and Amortization Depreciation and amortization consists of the depreciation of fixed assets, including leasehold improvements, fixtures and equipment and the amortization of definite-lived intangible assets, which are primarily comprised of franchise rights.
Depreciation and Amortization Depreciation and amortization consists of the depreciation of fixed assets, including leasehold improvements, fixtures and equipment and the amortization of definite-lived intangible assets, which are primarily comprised of franchise rights.
An impairment loss is recognized when the asset’s carrying value exceeds its estimated fair value, which is generally estimated using discounted future cash flows expected from future use of the asset group. Management did not identify any triggering events in 2022 and 2021 and no impairment charges were recorded in 2022 and 2021.
An impairment loss is recognized when the asset’s carrying value exceeds its estimated fair value, which is generally estimated using discounted future cash flows expected from future use of the asset group. Leases We lease our restaurant facilities and corporate offices, as well as certain restaurant equipment under various non-cancelable agreements.
The increase in pre-opening expenses during 2022 as compared to 2021 was primarily due to (i) the higher number of restaurants opened, in addition to (ii) the higher number of restaurants expected to open and the related increase in pre-opening rent.
Early access improves the Company’s influence over the pace and timing of completion of new restaurants. 45 Table of Contents The increase in pre-opening expenses during 2023 as compared to 2022 was primarily due to (i) the higher number of restaurants opened and the increase in staffing and wages, as well as (ii) pre-opening rent expense mainly related to the increase in the number of new restaurant openings and restaurants that are expected to open, in addition to the investment in larger, stand-alone company-owned restaurants.
Restaurant Level Operating Profit and Restaurant level Operating Profit Margin FISCAL YEAR (in thousands) 2022 2021 Change Restaurant level operating profit $ 128,936 $ 115,404 $ 13,532 11.7 % Restaurant level operating profit margin 17.9 % 19.5 % (1.6)% Restaurant level operating profit margin during 2022 decreased as compared to 2021 primarily due to (i) inflation across commodities and supplies and (ii) the increase in restaurant-level wages and staffing.
Adjusted EBITDA and Adjusted EBITDA Margin FISCAL YEAR (in thousands) 2023 2022 Change Adjusted EBITDA $ 99,483 $ 69,278 $ 30,205 43.6 % Adjusted EBITDA margin 11.2 % 9.5 % 1.7% The increase in Adjusted EBITDA and Adjusted EBITDA margin during 2023 as compared to 2022 was primarily due to the increase in restaurant level operating profit and restaurant level operating profit margin.
FISCAL YEAR 2022 Company-owned Franchise-owned Total Beginning of period 341 94 435 New restaurants 29 14 43 Closures/Disenfranchised (4) — (4) End of period 366 108 474 We expect to open 38 to 42 company-owned restaurants and 10 to 12 franchise-owned restaurants during the fiscal year ending December 31, 2023 (“2023”).
FISCAL YEAR 2023 Company-owned Franchise-owned Total Beginning of period 366 108 474 New restaurants 37 14 51 Acquisitions of franchise-owned restaurants 23 (23) — Closures (1) — (1) End of period 425 99 524 We expect to open between 43 to 47 company-owned restaurants and 9 to 11 franchise-owned restaurants during 2024.
The increase in labor and other related expenses during 2022 as compared to 2021 was primarily due to (i) the increase in wages and staffing levels and (ii) $11.0 million from 29 NROs.
This increase was partially offset by lower health insurance costs. 44 Table of Contents The increase in labor and other related expenses during 2023 as compared to 2022 was primarily due to (i) the increase in wages and staffing levels, (ii) 37 NROs and (iii) 23 restaurants we had acquired from our franchisees.
FISCAL YEAR (in thousands) 2022 2021 Change Other restaurant operating expenses $ 114,476 $ 94,847 $ 19,629 20.7 % As a percentage of restaurant sales 15.9 % 16.0 % (0.1)% Other restaurant operating expenses as a percentage of restaurant sales during 2022 was slightly lower as compared to 2021 primarily due to leveraging in-restaurant dining sales, which was partially offset by the increase in the cost of to-go supplies and repairs and maintenance costs.
FISCAL YEAR (in thousands) 2023 2022 Change Other restaurant operating expenses $ 134,477 $ 114,476 $ 20,001 17.5 % As a percentage of restaurant sales 15.3 % 15.9 % (0.6)% Other restaurant operating expenses as a percentage of restaurant sales during 2023 decreased as compared to 2022 primarily due to (i) leveraging restaurant sales, (ii) lower costs of to-go supplies, (iii) lower insurance costs and (iv) lower third-party delivery fees mainly driven from leveraging in-restaurant dining sales.
FISCAL YEAR (in thousands) 2022 2021 Change Impairments and loss on disposal of assets $ 920 $ 381 $ 539 n/m (1) ____________ (1) Not meaningful. In 2022 and 2021, the amounts represent write-off of assets retired as a result of restaurant closures or replacements of assets.
In 2022, the amounts represented write-off of assets retired as a result of restaurant closures or replacements of assets.
Cash used in financing activities decreased to $2.0 million during 2022 from $14.3 million during 2021 primarily as a result of the repayment of our outstanding borrowings under our previous senior credit facilities, which was partially offset by proceeds from our IPO and proceeds from our borrowings under our Credit Agreement in 2021.
Cash provided by financing activities of $28.1 million during 2023 compared to cash used in financing activities of $2.0 million during 2022 was primarily due to proceeds from borrowings on our revolving credit facility, partially offset by the increase in principal repayments on the Term Facility.
This decrease was partially offset by menu price increases.
This decrease was partially offset by higher repairs and maintenance expense.
FISCAL YEAR (in thousands) 2022 2021 Change Restaurant sales: In-restaurant dining sales $ 571,048 $ 452,989 $ 118,059 26.1 % Third-party delivery sales 82,049 70,486 11,563 16.4 % Take-out sales 66,084 68,868 (2,784) (4.0) % Total Restaurant sales $ 719,181 $ 592,343 126,838 21.4 % The increase in total restaurant sales during 2022 as compared to 2021 was primarily due to (i) same-restaurant sales growth of 14.5%, driven by same-restaurant traffic growth of 7.7%, the increase in average check per person and the increase in third-party delivery sales, in addition to (ii) $26.8 million from 29 NROs.
FISCAL YEAR (in thousands) 2023 2022 Change Restaurant sales: In-restaurant dining sales $ 716,960 $ 571,048 $ 145,912 25.6 % Third-party delivery sales 91,433 82,049 9,384 11.4 % Take-out sales 68,699 66,084 2,615 4.0 % Total Restaurant sales $ 877,092 $ 719,181 $ 157,911 22.0 % The increase in total restaurant sales during 2023 as compared to 2022 was primarily due to (i) $53.5 million from same-restaurant sales growth of 7.6%, mainly driven by menu price increases, (ii) $85.1 million from restaurants not in the 43 Table of Contents Comparable Restaurant Base, which included $25.5 million from our 37 NROs and $18.4 million from the 23 restaurants we had acquired from our franchisees and (iii) $19.2 million of restaurant sales during the 53rd week of 2023.
The change in Other income (expense), net in 2022 as compared to 2021 primarily related to (i) the loss on extinguishment of debt recognized in connection with the full repayment of our borrowings under our previous senior credit facilities in 2021 and (ii) approximately $0.4 million of insurance recoveries recognized in connection with Hurricane Ian.
The increase in Other income, net in 2023 as compared to 2022 primarily related to the increase in (i) interest income and (ii) insurance recoveries, net of costs incurred, in connection with Hurricane Ian. Income Tax Expense Income tax expense primarily consists of various federal and state taxes.
Income from operations decreased during 2022 as compared to 2021 primarily due to (i) inflation across commodities and supplies, (ii) the increase in restaurant-level wages and staffing, (iii) higher operating costs and expenses driven by the increase in restaurant sales and restaurant growth, (iv) higher general and administrative expenses mainly due to stock-based compensation expense, public company costs and costs for strategic initiatives, as well as (v) the increase in transaction costs.
This was partially offset by the increase in restaurant-level staffing and wages. 47 Table of Contents Income from operations increased during 2023 as compared to 2022 primarily due to (i) the increase in restaurant sales and franchise revenues and (ii) lower costs for commodities and to-go supplies.
In 2021 and 2020, the costs also include information technology support and external professional service costs incurred in connection with IPO-readiness efforts. These costs are recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss).
(6) Represents costs incurred for hiring qualified individuals as we assessed the redesign of our systems and processes. These costs are recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). (7) Severance costs are recorded in General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss).
This decrease was partially offset by (i) leveraging the increase in restaurant sales and (ii) menu price increases. Restaurant level operating profit during 2022 increased as compared to 2021 primarily due to same-restaurant sales growth, driven by same-restaurant traffic growth, the increase in average check per person and the increase in third-party delivery sales.
Restaurant level operating profit during 2023 increased as compared to 2022 primarily due to (i) same-restaurant sales growth, primarily driven by menu price increases, (ii) 37 NROs, (iii) 23 restaurants acquired from our franchisees and (iv) lower costs for commodities, driven mostly by decreases in pork and avocado prices, and lower costs of to-go supplies.
Food and beverage costs increased during 2022 as compared to 2021 primarily as a result of (i) the increase in restaurant sales, (ii) inflation across the market basket and (iii) $6.8 million from 29 NROs. 46 Table of Contents Labor and Other Related Expenses Labor and other related expenses are variable by nature and include hourly and management wages, bonuses, payroll taxes, workers’ compensation expense and employee benefits.
Food and beverage costs increased during 2023 as compared to 2022 primarily as a result of (i) the increase in restaurant sales, (ii) 37 NROs and (iii) 23 restaurants we had acquired from our franchisees. The increase was partially offset by lower commodity costs across the market basket, driven mostly by decreases in pork and avocado prices.
Liquidity and Capital Resources Liquidity As of December 25, 2022, the Company had cash and cash equivalents of $49.7 million and outstanding borrowings under the Term Facility of $98.1 million, excluding unamortized debt issuance costs and deferred issuance costs . In addition, availability under our Revolving Credit Facility was $75.0 million.
The Company had $92.5 million of principal amount outstanding of its existing $100.0 million term loan A facility (the “Term Facility”), excluding unamortized debt discount and deferred issuance costs, and the Company had drawn $30.0 million on its existing $75.0 million revolving credit facility (the “Revolving Credit Facility”) as of December 31, 2023.
Purchase obligations also include firm minimum commitments in excess of 12 months for certain supply contracts.
Purchase obligations also include firm minimum commitments in excess of 12 months for certain contracts. Refer to Note 18, Commitments and Contingencies, in the accompanying consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K for additional information.
FISCAL YEAR (in thousands) 2022 2021 Change Interest expense $ (5,232) $ (20,099) $ 14,867 (74.0) % The decrease in interest expense during 2022 as compared to 2021 was primarily due to the full repayment of our borrowings under our previous senior credit facilities in October 2021, which were replaced by lower outstanding debt and reduced interest rates from the Term Facility pursuant to our Credit Agreement.
FISCAL YEAR (in thousands) 2023 2022 Change Interest expense $ (8,063) $ (5,232) $ (2,831) 54.1 % The increase in interest expense during 2023 as compared to 2022 was primarily due to higher interest rates and the increase in outstanding debt.
Income from Operations and Income from Operations Margin FISCAL YEAR (in thousands) 2022 2021 Change Income from operations $ 16,913 $ 22,243 $ (5,330) (24.0) % Income from operations margin 2.4 % 3.8 % (1.4)% 49 Table of Contents Income from operations margin decreased during 2022 as compared to 2021 primar ily due to (i) inflation across commodities and supplies, (ii) the increase in restaurant-level wages and staffing, (iii) higher general and administrative expenses mainly due to stock-based compensation expense, public company costs and costs for strategic initiatives, as well as (iv) the increase in transaction costs.
Income from Operations and Income from Operations Margin FISCAL YEAR (in thousands) 2023 2022 Change Income from operations $ 41,267 $ 16,913 $ 24,354 144.0 % Income from operations margin 4.7 % 2.4 % 2.3% Income from operations margin increased during 2023 as compared to 2022 primarily due to (i) leveraging restaurant sales and (ii) lower costs for pork, avocados and to-go supplies.