pbpb-8k_20210311.htm
false 0001195734 0001195734 2021-03-11 2021-03-11

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

Form 8-K

 

CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): March 11, 2021

 

Potbelly Corporation

(Exact name of registrant as specified in its charter)

 

 

Delaware

001-36104

36-4466837

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(IRS Employer

Identification No.)

 

 

 

111 N. Canal Street, Suite 850

Chicago, Illinois

 

60606

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (312) 951-0600

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock, $0.01 par value

 

PBPB

 

The NASDAQ Stock Market LLC

 

 

 

 

(Nasdaq Global Select Market)

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 


 

Item 2.02.

Results of Operations and Financial Condition.

On March 11, 2021, Potbelly Corporation ("Potbelly") issued a press release disclosing earnings and other financial results for its fourth fiscal quarter ended December 27, 2020, and that as previously announced, its management would review these results in a conference call at 5:00 p.m. Eastern Time on March 11, 2021. The full text of the press release is furnished hereto as Exhibit 99.1.

 

Item 9.01.

Financial Statements and Exhibits.

(d)

Exhibits.

 

Exhibit
No.

  

Description

 

 

99.1

 

Potbelly Corporation Press Release dated March 11, 2021

 

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: March 11, 2021

 

Potbelly Corporation

 

 

 

 

 

 

 

By:

 

/s/ Steven Cirulis

 

 

Name:

 

Steven Cirulis

 

 

Title:

 

Chief Financial Officer

 

 

 

 

(Principal Financial Officer)

 

pbpb-ex991_6.htm

Exhibit 99.1

Potbelly Corporation Reports Results for Fourth Fiscal Quarter and Full Year 2020

 

Fourth quarter same-store sales resilient and improved 130 basis points sequentially to (19.7%)

Continued to advance new strategic focus on “Traffic-Driven Profitability” to return Potbelly to long-term growth

Strategic initiatives and economic recovery expected to support sequential quarterly improvement in performance and return to positive cash flow and enterprise profitability in second half of 2021

Chicago, IL. March 11, 2021 – Potbelly Corporation (NASDAQ: PBPB), the iconic neighborhood sandwich shop concept, today reported financial results for the fiscal fourth quarter and full year ended December 27, 2020.

 

2020 Strategic Successes

 

Exited 2020 with sequential improvement in same-store-sales (SSS) over seven of the last eight months, demonstrating the resiliency of the business and ability to pivot to rapidly changing market conditions, including increased consumer preference for off-premise offerings.

 

Non-catering digital sales continued to grow in the fourth quarter and comprised 35.8% of total Company sales compared to 12.8% last year.

 

Right-sized cost structure and realigned the business to compete more optimally post pandemic.

 

-

Successful renegotiation of leases and closure of unprofitable shops has resulted in 321 total leases renegotiated and 28 permanent closures as of the end of 2020.

 

-

Completed G&A restructuring plan achieving total expense reduction of $3.5 million on a run-rate basis.

 

-

Rebuilding leadership team to lead the Company’s strategic turnaround and transformation including a new CEO, CFO, COO, General Counsel (CLO), and expanded the Board with two new additions.

 

Relaunched and simplified Potbelly Perks loyalty program with enhanced data analytics.

 

Began executing against new ‘Traffic-Driven Profitability’ strategic plan for 2021 and beyond, which emphasizes five key pillars that will be activated through low-cost, high ROI initiatives:

 

-

1) Craveable, Quality Food at a Great Value, 2) People Creating Good Vibes, 3) Customer Experiences that Drive Traffic Growth, 4) Digitally-Driven Awareness, Connection and Traffic, and 5) Franchise-Focused Development.

 

Subsequent to year-end 2020, completed $16 million private placement and amended credit facility to strengthen the balance sheet, support the last steps of the pandemic-related recovery, and to provide growth investment capital for new strategic initiatives.

 

Key highlights for the thirteen weeks ended December 27, 2020 compared to September 27, 2020:

 

Total revenues increased 3% sequentially to $74.9 million compared to $72.7 million.

 

Same-store sales trends finished the fourth quarter at (19.7%), which was a 130-basis point improvement from the third quarter.

1


 

In back half of 2020, weekly cash burn decreased from the targeted $0.50 million per week average to $0.44 million, driven by retimed lease repayments, but including restructuring costs and deferred salary repayment.

 

GAAP net loss attributable to Potbelly Corporation was ($16.4) million, compared to a GAAP net loss of ($13.4) million. GAAP diluted loss per share was ($0.68) compared to a GAAP diluted loss per share of ($0.56).

 

Adjusted net loss1 attributable to Potbelly Corporation was ($13.7) million compared to an adjusted net loss of ($10.0) million. Adjusted diluted EPS1 was a loss of ($0.57) compared to an adjusted diluted EPS loss of ($0.42).

 

EBITDA1 improved slightly to ($11.3) million from ($11.4) million.

 

Adjusted EBITDA1 also improved slightly to ($6.9) million compared to ($7.3) million.

 

At December 31, 2020, prior to the Company’s $16 million private placement announced on February 10, 2021, total liquidity, inclusive of cash on hand and availability under its revolving credit facility was $44.6 million, a decrease from $50.8 million at the end of the third quarter.

 

Key highlights for the fifty-two weeks ended December 27, 2020 compared to December 29, 2019:

 

Total revenues of $291.3 million compared to $409.7 million, driven predominantly by COVID-19 related impacts, which significantly impacted the overall business.

 

GAAP net loss attributable to Potbelly Corporation was ($65.4) million or ($2.74) per diluted share, compared to ($24.0) million or ($1.01) per share.

 

EBITDA1 decreased to ($51.0) million from $12.5 million, and Adjusted EBITDA1 was ($32.7) million compared to $25.5 million.

 

Added 533,000 new Potbelly Perks members, with Perks SSS 13 percentage points better than system sales.

 

Bob Wright, President and Chief Executive Officer of Potbelly Corporation, commented, “While 2020 was an unprecedented year for both our Company and the restaurant sector as a whole, our brand and team proved resilient. I’m extremely proud of the persistence, dedication, and creativity of our entire team and franchisees, who adapted quickly to a rapidly changing environment and served our dedicated customers and their evolving needs. As importantly, we approached last year’s business challenges with strategic intent, and believe we have taken the right steps to emerge from this pandemic with a stronger platform, that’s positioned to grow faster and more profitably than before. We are building a new leadership team that has the talent, skill and experience to make Potbelly the strongest it’s been in years. Potbelly is the sandwich shop with the craveable quality and good vibes of a first-class dive. We have an incredibly strong brand, a streamlined operation and new strategic plan poised to win as business returns to all our shop types and customer experience options continue to open.”

 

Wright concluded, “As we close out 2020 and look to 2021, we have shifted from being reactive and focused on protecting the brand, to being proactive and more deliberate in our efforts to drive profitable growth in our existing business.  Our new ‘Traffic-Driven Profitability’ strategic plan includes a prioritized set of low-cost strategic investments that we believe will deliver strong returns.  These initiatives include improvements to our overall customer experience, a simplified menu and further enhanced Potbelly Perks program.  They also include improvements to our tech stack, such as a better digital customer experience, a new front-end web and app online ordering portal, and backend investments in our payment technology and loyalty programs.  Lastly, we are prioritizing low-cost, high-return traffic driving opportunities, as well as numerous initiatives that are focused on expanding shop level margins. All of these strategic initiatives are in process today, and we’ll share more detail throughout the year.  We look forward to seeing incremental improvement across our business as our country continues to emerge from the pandemic. We have the right team, the right strategy, and importantly, a recently strengthened balance sheet that will support these new strategic initiatives and our future growth.”

 

2021 Outlook

Steve Cirulis, Chief Financial Officer of Potbelly Corporation, commented, “We expect the recovery of our business and shops to track the rate of vaccinations and increased dining room re-openings as pandemic conditions recede. Further, we expect that our strategic initiatives will build momentum throughout the year, and thus we expect to see sequential improvement in our top-line results throughout each quarter of fiscal 2021.  We also anticipate that we will generate the majority of our operating earnings and Adjusted EBITDA during the second half of 2021, which will support both shop-level and enterprise-level profitability, as well as positive cash

2


flow, in the back half of the year. In the near-term, we remain focused on furthering a culture of vigilant cost discipline, driving additional operational efficiencies and advancing the five pillars of our new strategy to accelerate Potbelly’s future growth.”

 

Conference Call

A conference call and audio webcast has been scheduled for 5:00 p.m. Eastern Time today to discuss these results. Investors, analysts, and members of the media interested in listening to the live presentation are encouraged to join a webcast of the call with accompanying presentation slides, available on the investor relations portion of the Company's website at www.potbelly.com. For those that cannot join the webcast, you can participate by dialing 1-877-407-0784 in the U.S. & Canada, or 1-201-689-8560 internationally, using the confirmation code of 13716835.

 

For those unable to participate, an audio replay will be available from 8:00 p.m. Eastern Time on Thursday, March 11, 2021 through midnight March 18, 2021.  To access the replay, please call 1-844-512-2921 (U.S. & Canada) or 1-412-317-6671 (International) and enter confirmation code 13716835. A web-based archive of the conference call will also be available at the above website.

 

About Potbelly

Potbelly Corporation is a neighborhood sandwich concept that has been feeding customers’ smiles with warm, toasty sandwiches, signature salads, hand-dipped shakes and other fresh menu items, customized just the way customers want them, for more than 40 years. Potbelly promises Fresh, Fast & Friendly service in an environment that reflects the local neighborhood. Since opening its first shop in Chicago in 1977, Potbelly has expanded to neighborhoods across the country - with approximately 400 company-owned shops in the United States. Additionally, Potbelly franchisees operate over 40 shops in the United States.  For more information, please visit our website at www.potbelly.com.

 

Definitions

The following definitions apply to these terms as used throughout this press release:

 

Revenues – represents net company-operated sandwich shop sales and our franchise operations. Net company-operated shop sales consist of food and beverage sales, net of promotional allowances and employee meals. Franchise royalties and fees consist of an initial franchise fee, a franchise development agreement fee and royalty income from the franchisee.

 

Company-operated comparable store sales – represents the change in year-over-year sales for the comparable company-operated store base open for 15 months or longer.

 

EBITDA – represents income before depreciation and amortization expense, interest expense and the provision for income taxes.

 

Adjusted EBITDA – represents income before depreciation and amortization expense, interest expense and the provision for income taxes, adjusted to eliminate the impact of other items, including certain non-cash as well as other items that we do not consider representative of our ongoing operating performance.

 

Shop-level profit – represents income (loss) from operations less franchise royalties and fees, general and administrative expenses, depreciation expense, pre-opening costs, restructuring costs and impairment, loss on the disposal of property and equipment and shop closures.

 

Shop-level profit margin – represents shop-level profit expressed as a percentage of net company-operated sandwich shop sales.

 

1Non-GAAP Financial Measures

We prepare our financial statements in accordance with Generally Accepted Accounting Principles (“GAAP”). Within this press release, we make reference to EBITDA, adjusted EBITDA, adjusted diluted EPS, adjusted net loss, shop-level profit, and shop-level profit margin, which are non-GAAP financial measures. The Company includes these non-GAAP financial measures because management believes they are useful to investors in that they provide for greater transparency with respect to supplemental information used by management in its financial and operational decision making.

3


Management uses adjusted EBITDA, adjusted net income and adjusted diluted EPS to evaluate the Company’s performance and in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter. Adjusted EBITDA, adjusted net income and adjusted diluted EPS exclude the impact of certain non-cash charges and other special items that affect the comparability of results in past quarters. Management uses shop-level profit and shop-level profit margin as key metrics to evaluate the profitability of incremental sales at our shops, to evaluate our shop performance across periods and to evaluate our shop financial performance against our competitors.

Accordingly, the Company believes the presentation of these non-GAAP financial measures, when used in conjunction with GAAP financial measures, is a useful financial analysis tool that can assist investors in assessing the Company’s operating performance and underlying prospects. This analysis should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. This analysis, as well as the other information in this press release, should be read in conjunction with the Company’s financial statements and footnotes contained in the documents that the Company files with the U.S. Securities and Exchange Commission. The non-GAAP financial measures used by the Company in this press release may be different from the methods used by other companies. For more information on the non-GAAP financial measures, please refer to the table, “Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures.”

 

Forward-Looking Statements

In addition to historical information, this press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended and the Private Securities Litigation Reform Act of 1995. Forward-looking statements, written, oral or otherwise made, represent the Company’s expectation or belief concerning future events. Without limiting the foregoing, the words “believes,” “expects,” “may,” “will,” “should,” “seeks,” “intends,” “plans,” “strives,” “goal,” “estimates,” “forecasts,” “projects” or “anticipates” or the negative of these terms and similar expressions are intended to identify forward-looking statements. Forward-looking statements may include, among others, statements relating to: our future financial position and results of operations, business strategy, budgets, projected costs and plans and objectives of management for future operations such as the expected run-rate savings from lease renegotiations, our believe that we will emerge from the pandemic with a stronger platform, the rate of recovery of our business and dining room re-openings, our expectation that our strategic initiatives will build momentum, the expected sequential improvement in top-line growth during 2021 and our expectation that majority of our operating earnings and Adjusted EBITDA will come during the second half of 2021, By nature, forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected or implied by the forward-looking statement, due to reasons including, but not limited to, risks related to the COVID-19 outbreak; compliance with our Credit Agreement covenants, competition; general economic conditions; our ability to successfully implement our business strategy; the success of our initiatives to increase sales and traffic; changes in commodity, energy and other costs; our ability to attract and retain management and employees; consumer reaction to industry-related public health issues and perceptions of food safety; our ability to manage our growth; reputational and brand issues; price and availability of commodities; consumer confidence and spending patterns; and weather conditions. In addition, there may be other factors of which we are presently unaware or that we currently deem immaterial that could cause our actual results to be materially different from the results referenced in the forward-looking statements. All forward-looking statements contained in this press release are qualified in their entirety by this cautionary statement. Although we believe that our plans, intentions and expectations are reasonable, we may not achieve our plans, intentions or expectations. Forward-looking statements are based on current expectations and assumptions and currently available data and are neither predictions nor guarantees of future events or performance. You should not place undue reliance on forward-looking statements, which speak only as of the date hereof. See “Risk Factors” and “Cautionary Statement on Forward-Looking Statements” included in our most recent annual report on Form 10-K and other risk factors described from time to time in subsequent quarterly reports on Form 10-Q or other subsequent filings, all of which are available on our website at www.potbelly.com. The Company undertakes no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.

 

Contact:

 

Ryan Coleman or Lisa Fortuna

Alpha IR Group

312-445-2870

4


PBPB@alpha-ir.com

 

5


Potbelly Corporation

Consolidated Statements of Operations and Margin Analysis – Unaudited

(Amounts in thousands, except per share data)

 

 

For the 13 Weeks Ended

 

 

For the 52 Weeks Ended

 

 

 

December 27,

 

 

December 29,

 

 

December 27,

 

 

December 29,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sandwich shop sales, net

 

$

74,324

 

 

 

99.3

%

 

$

101,069

 

 

 

99.3

%

 

$

289,337

 

 

 

99.3

%

 

$

406,688

 

 

 

99.3

%

Franchise royalties and fees

 

 

542

 

 

 

0.7

 

 

 

683

 

 

 

0.7

 

 

 

1,944

 

 

 

0.7

 

 

 

3,019

 

 

 

0.7

 

Total revenues

 

 

74,866

 

 

 

100.0

 

 

 

101,752

 

 

 

100.0

 

 

 

291,281

 

 

 

100.0

 

 

 

409,707

 

 

 

100.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Percentages stated as a percent of sandwich shop sales, net)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sandwich shop operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold, excluding  depreciation

 

 

21,151

 

 

 

28.5

 

 

 

26,544

 

 

 

26.3

 

 

 

82,154

 

 

 

28.4

 

 

 

108,326

 

 

 

26.6

 

Labor and related expenses

 

 

27,151

 

 

 

36.5

 

 

 

31,886

 

 

 

31.5

 

 

 

105,241

 

 

 

36.4

 

 

 

128,403

 

 

 

31.6

 

Occupancy expenses

 

 

13,301

 

 

 

17.9

 

 

 

14,520

 

 

 

14.4

 

 

 

56,882

 

 

 

19.7

 

 

 

58,977

 

 

 

14.5

 

Other operating expenses

 

 

13,173

 

 

 

17.7

 

 

 

12,943

 

 

 

12.8

 

 

 

49,054

 

 

 

17.0

 

 

 

50,178

 

 

 

12.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Percentages stated as a percent of total revenues)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative  expenses

 

 

6,915

 

 

 

9.2

 

 

 

10,122

 

 

 

9.9

 

 

 

35,009

 

 

 

12.0

 

 

 

44,831

 

 

 

10.9

 

Depreciation expense

 

 

4,720

 

 

 

6.3

 

 

 

5,617

 

 

 

5.5

 

 

 

19,830

 

 

 

6.8

 

 

 

22,103

 

 

 

5.4

 

Pre-opening costs

 

 

165

 

 

*

 

 

 

9

 

 

*

 

 

 

229

 

 

*

 

 

 

35

 

 

*

 

Impairment, loss on disposal of property and equipment and shop closures

 

 

2,744

 

 

 

3.7

 

 

 

973

 

 

 

1.0

 

 

 

12,346

 

 

 

4.2

 

 

 

6,050

 

 

 

1.5

 

Restructuring costs

 

 

1,668

 

 

 

2.2

 

 

 

 

 

*

 

 

 

1,668

 

 

 

0.6

 

 

 

 

 

*

 

Total expenses

 

 

90,988

 

 

 

121.5

 

 

 

102,614

 

 

 

100.8

 

 

 

362,413

 

 

 

124.4

 

 

 

418,903

 

 

 

102.2

 

Loss from operations

 

 

(16,122

)

 

 

(21.5

)

 

 

(862

)

 

 

(0.8

)

 

 

(71,132

)

 

 

(24.4

)

 

 

(9,196

)

 

 

(2.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

346

 

 

 

0.5

 

 

 

104

 

 

 

0.1

 

 

 

1,076

 

 

 

0.4

 

 

 

199

 

 

*

 

Loss before income taxes

 

 

(16,468

)

 

 

(22.0

)

 

 

(966

)

 

 

(0.9

)

 

 

(72,208

)

 

 

(24.8

)

 

 

(9,395

)

 

 

(2.3

)

Income tax expense (benefit)

 

 

49

 

 

 

0.1

 

 

 

259

 

 

 

0.3

 

 

 

(6,536

)

 

 

(2.2

)

 

 

14,190

 

 

 

3.5

 

Net loss

 

 

(16,517

)

 

 

(22.1

)

 

 

(1,225

)

 

 

(1.2

)

 

 

(65,672

)

 

 

(22.5

)

 

 

(23,585

)

 

 

(5.8

)

Net income attributable to non-controlling interests

 

 

(90

)

 

 

(0.1

)

 

 

107

 

 

 

0.1

 

 

 

(281

)

 

 

(0.1

)

 

 

407

 

 

 

0.1

 

Net loss attributable to Potbelly Corporation

 

$

(16,427

)

 

 

(21.9

)%

 

$

(1,332

)

 

 

(1.3

)%

 

$

(65,391

)

 

 

(22.4

)%

 

$

(23,992

)

 

 

(5.9

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.68

)

 

 

 

 

 

$

(0.06

)

 

 

 

 

 

$

(2.74

)

 

 

 

 

 

$

(1.01

)

 

 

 

 

Diluted

 

$

(0.68

)

 

 

 

 

 

$

(0.06

)

 

 

 

 

 

$

(2.74

)

 

 

 

 

 

$

(1.01

)

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,220

 

 

 

 

 

 

 

23,617

 

 

 

 

 

 

 

23,899

 

 

 

 

 

 

 

23,850

 

 

 

 

 

Diluted

 

 

24,220

 

 

 

 

 

 

 

23,617

 

 

 

 

 

 

 

23,899

 

 

 

 

 

 

 

23,850

 

 

 

 

 

 

*Amount is less than 0.1%

6


Potbelly Corporation

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures – Unaudited

(Amounts in thousands, except per share data)

 

 

For the 13 Weeks Ended

 

 

For the 52 Weeks Ended

 

 

 

December 27,

 

 

December 29,

 

 

December 27,

 

 

December 29,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net loss attributable to Potbelly Corporation, as reported

 

$

(16,427

)

 

$

(1,332

)

 

$

(65,391

)

 

$

(23,992

)

Impairment, loss on disposal of property and equipment and shop closures(1)

 

 

2,744

 

 

 

973

 

 

 

12,346

 

 

 

6,050

 

Nonrecurring professional services(2)

 

 

 

 

 

805

 

 

 

 

 

 

3,070

 

CEO transition costs(3)

 

 

 

 

 

 

 

 

769

 

 

 

 

Proxy related costs(4)

 

 

 

 

 

 

 

 

1,039

 

 

 

(127

)

Restructuring and other costs(5)

 

 

1,668

 

 

 

194

 

 

 

1,668

 

 

 

1,673

 

      Total adjustments before income tax

 

 

4,412

 

 

 

1,972

 

 

 

15,822

 

 

 

10,666

 

Income tax adjustments(6)

 

 

(1,671

)

 

 

829

 

 

 

3,281

 

 

 

16,116

 

      Total adjustments after income tax

 

 

2,741

 

 

 

2,801

 

 

 

19,103

 

 

 

26,782

 

Adjusted net income loss attributable to Potbelly Corporation

 

$

(13,686

)

 

$

1,469

 

 

$

(46,288

)

 

$

2,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to Potbelly Corporation per share, basic

 

$

(0.68

)

 

$

(0.06

)

 

$

(2.74

)

 

$

(1.01

)

Net loss attributable to Potbelly Corporation per share, diluted

 

$

(0.68

)

 

$

(0.06

)

 

$

(2.74

)

 

$

(1.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net loss attributable to Potbelly Corporation per share, basic

 

$

(0.57

)

 

$

0.06

 

 

$

(1.94

)

 

$

0.12

 

Adjusted net loss attributable to Potbelly Corporation per share, diluted

 

$

(0.57

)

 

$

0.06

 

 

$

(1.94

)

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing adjusted net loss attributable to Potbelly Corporation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

24,220

 

 

 

23,617

 

 

 

23,899

 

 

 

23,850

 

Diluted

 

 

24,220

 

 

 

23,617

 

 

 

23,899

 

 

 

23,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the 13 Weeks Ended

 

 

For the 52 Weeks Ended

 

 

 

December 27,

 

 

December 29,

 

 

December 27,

 

 

December 29,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net loss attributable to Potbelly Corporation, as reported

 

$

(16,427

)

 

$

(1,332

)

 

$

(65,391

)

 

$

(23,992

)

Depreciation expense

 

 

4,720

 

 

 

5,617

 

 

 

19,830

 

 

 

22,103

 

Interest expense

 

 

346

 

 

 

104

 

 

 

1,076

 

 

 

199

 

Income tax expense (benefit)

 

 

49

 

 

 

259

 

 

 

(6,536

)

 

 

14,190

 

EBITDA

 

$

(11,312

)

 

$

4,648

 

 

$

(51,021

)

 

$

12,500

 

Impairment, loss on disposal of property and equipment and shop closures(1)

 

 

2,744

 

 

 

973

 

 

 

12,346

 

 

 

6,050

 

Stock-based compensation

 

 

35

 

 

 

426

 

 

 

2,515

 

 

 

2,335

 

Nonrecurring professional services(2)

 

 

 

 

 

805

 

 

 

 

 

 

3,070

 

CEO transition costs(3)

 

 

 

 

 

 

 

 

769

 

 

 

 

Proxy related costs(4)

 

 

 

 

 

 

 

 

1,039

 

 

 

(127

)

Restructuring and other costs(5)

 

 

1,668

 

 

 

194

 

 

 

1,668

 

 

 

1,673

 

Adjusted EBITDA

 

$

(6,865

)

 

$

7,046

 

 

$

(32,684

)

 

$

25,501

 

7


 

Potbelly Corporation

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures – Unaudited

(Amounts in thousands, except selected operating data)

 

 

For the 13 Weeks Ended

 

 

For the 52 Weeks Ended

 

 

 

December 27,

 

 

December 29,

 

 

December 27,

 

 

December 29,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Loss from operations

 

$

(16,122

)

 

$

(862

)

 

$

(71,132

)

 

$

(9,196

)

Less: Franchise royalties and fees

 

 

542

 

 

 

683

 

 

 

1,944

 

 

 

3,019

 

General and administrative expenses

 

 

6,915

 

 

 

10,122

 

 

 

35,009

 

 

 

44,831

 

Depreciation expense

 

 

4,720

 

 

 

5,617

 

 

 

19,830

 

 

 

22,103

 

Pre-opening costs

 

 

165

 

 

 

9

 

 

 

229

 

 

 

35

 

Impairment and loss on disposal of property and

equipment

 

 

2,744

 

 

 

973

 

 

 

12,346

 

 

 

6,050

 

Restructuring costs

 

 

1,668

 

 

 

 

 

 

1,668

 

 

 

 

Shop-level profit [Y]

 

$

(452

)

 

$

15,176

 

 

$

(3,993

)

 

$

60,804

 

Total revenues

 

$

74,866

 

 

$

101,752

 

 

$

291,281

 

 

$

409,707

 

Less: Franchise royalties and fees

 

 

542

 

 

 

683

 

 

 

1,944

 

 

 

3,019

 

Sandwich shop sales, net [X]

 

$

74,324

 

 

$

101,069

 

 

$

289,337

 

 

$

406,688

 

Shop-level profit margin [Y÷X]

 

 

-0.6

%

 

 

15.0

%

 

 

-1.4

%

 

 

15.0

%

 

 

For the 13 Weeks Ended

 

 

For the 52 Weeks Ended

 

 

 

December 27,

 

 

December 29,

 

 

December 27,

 

 

December 29,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shop Activity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-operated shops, end of period

 

400

 

 

428

 

 

400

 

 

428

 

Franchise shops, end of period

 

46

 

 

46

 

 

46

 

 

46

 

Revenue Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-operated comparable store sales

 

(19.7)%

 

 

(0.1)%

 

 

(24.7)%

 

 

(3.0)%

 

8


 

Footnotes to the Press Release, Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures

& Selected Operating Data

 

 

(1)

This adjustment includes costs related to impairment of long-lived assets, loss on disposal of property and equipment and shop closure expenses.

(2)

The Company incurred certain costs in the third quarter of 2019 for nonrecurring professional services.

(3)

The Company incurred certain costs related to the transition between the current and former CEO in 2020. Transition costs were included in general and administrative expenses in the consolidated statements of operations.

(4)

The Company incurred certain professional and other costs and associated benefits related to the shareholder proxy matter. These costs and benefits were included in general and administrative expenses in the consolidated statements of operations.

(5)

The Company incurred certain restructuring costs related to severance and other costs that were included in general and administrative expenses in the consolidated statements of operations.

(6)

This adjustment includes the tax impacts of the other adjustments listed above based on the Company’s effective tax rate, the change in the Company’s income tax valuation allowance during the period, and the discrete income tax benefit from the carryback of prior year net operating losses and refund of prior year alternative minimum tax credits, offset by the impact of ASU 2016-09.

 

9