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): August 4, 2022
________________________________________
(Exact name of registrant as specified in its charter)
________________________________________
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
| (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 | ||||||||||||
| (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 August 4, 2022, Potbelly Corporation ("Potbelly") issued a press release disclosing earnings and other financial results for its second fiscal quarter ended June 26, 2022, and that as previously announced, its management would review these results in a conference call at 5:00 p.m. Eastern Time on August 4, 2022. The full text of the press release is furnished as Exhibit 99.1.
Item 9.01. Financial Statements and Exhibits.
(d)Exhibits.
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| 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: | August 4, 2022 | Potbelly Corporation | ||||||||||||
| By: | /s/ Steven Cirulis | |||||||||||||
| Name: | Steven Cirulis | |||||||||||||
| Title: | Chief Financial Officer | |||||||||||||
| (Principal Financial Officer) | ||||||||||||||
Exhibit 99.1
Potbelly Corporation Reports Results for Second Fiscal Quarter 2022
Drove significant year-over-year profitability improvements with positive net income of $0.6 million, up $4.5 million, and adjusted EBITDA of $5.8 million, up $3.9 million
Same-store-sales improved +17.2%, leading to record AUVs of $22,902 for the quarter
Company remains on track to achieve its full-year 2022 outlook
Chicago, IL. August 4, 2022 – Potbelly Corporation (NASDAQ: PBPB), (“Potbelly” or the “Company”) the iconic neighborhood sandwich shop concept, today reported financial results for the second fiscal quarter ended June 26, 2022.
Second Quarter Strategic Successes:
•Positive same-store sales (SSS) for the fifth consecutive quarter, ending the second quarter at +17.2% supported by outsized performance from Central Business District (CBD) and Airport shops
•Income from operations improved by $4.5 million driven by shop-level margins expanding to 11.4%, up from 9.7%, as a result of strong sales, improved operational efficiencies and strategic pricing actions
•Achieved success driving customer traffic and engagement with targeted digital promotional offerings and limited time only menu offerings (LTOs)
•Achieved positive net income of $0.6 million, marking the Company’s first quarter of positive net income since pre-pandemic conditions
Key highlights for the quarter ended June 26, 2022 compared to June 27, 2021:
•Total revenues increased by 18.9% to $116.0 million compared to $97.5 million.
•GAAP net income attributable to Potbelly Corporation was $0.6 million, compared to a GAAP net loss of ($3.9) million. GAAP diluted income per share was $0.02 compared to a GAAP diluted loss per share of ($0.14).
•Adjusted net income1 attributable to Potbelly Corporation was $1.5 million compared to an adjusted net loss of ($2.9) million. Adjusted diluted EPS1 was $0.05 compared to an adjusted diluted EPS loss of ($0.10).
•EBITDA1 improved to $3.9 million from $1.0 million.
•Adjusted EBITDA1 improved to $5.8 million compared to $1.9 million.
Bob Wright, President and Chief Executive Officer of Potbelly Corporation, commented, “I am pleased to report another notably strong quarter for Potbelly as evidenced by continued top-line growth and margin expansion. This was supported by sustained recovery in our Central Business District and Airport locations, as well as a meaningful step-up in performance within our catering channel. During the quarter, we further executed against our strategic growth objectives and were thrilled to see the business return to profitability, with our first quarter of positive net income since pre-pandemic conditions, despite macro-economic pressures. We have continued to stimulate customer engagement within our Perks loyalty program through various successful marketing promotions leveraging our high-quality food and LTO menu offerings along with targeted digital offers including one day only BOGOs. Customers loved our Cubano sandwich, Lemon
1
Cheesecake cookie, and Cold Brew milkshake, all of which have contributed to our top-line. Potbelly’s Five-Pillar strategy has served as our roadmap from recovery to growth, and we look forward to building further on our growth momentum in the coming quarters.”
Mr. Wright continued, “We are excited by both the pace and quality of the discussions we are having with our franchise candidates as we strive towards our 2024 and long-term Franchise Growth Acceleration Initiative. Recently, we held two Discovery Days, which are on-site events designed to attract and educate potential franchisees on Potbelly’s business model. We have developed positive momentum, including a strong pipeline of qualified candidates, and we look forward to announcing our first franchising deals as well as new signed Shop Development Area Agreements (SDAAs) as soon as they are finalized. Our franchise-oriented goals remain a key priority, and we look forward to making meaningful progress in Potbelly’s next phase of growth.”
2022 Outlook
Steve Cirulis, Chief Financial Officer, added, “We are happy to report strong performance in the business, driving noteworthy sequential and year-over-year improvement in revenue and shop-level margins, both of which were at the high end of our second quarter outlook. As Potbelly and the broader restaurant sector have continued to face unprecedented inflationary pressures and macro-economic uncertainty, our team remains highly proactive in our efforts to provide value to our customers while mitigating the impacts of these headwinds through optimization of cost-savings and strategic pricing actions as appropriate. For the third quarter of 2022, we expect total revenues of $113 to $118 million and shop-level margins of between 9% and 12%. For the full year 2022, we remain confident in our ability to achieve record AUVs, double-digit growth in same-store sales, and shop-level margins in the low double-digit range.”
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 1-833-630-1088 in the U.S. & Canada, or 1-412-317-1817 internationally.
For those unable to participate, an audio replay will be available from 8:00 p.m. Eastern Time on Thursday, August 4, 2022, through midnight August 11, 2022. To access the replay, please call 1-877-344-7529 (U.S.), 855-669-9658 (Canada), or 1-412-317-0088 (International) and enter confirmation code 6016524. 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 royalties and fees. 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 or same-store traffic – represents the change in year-over-year sales or transactions for the comparable company-operated store base open for 15 months or longer.
•Average Unit Volumes (AUV) – represents the average sales of all company-operated shops which reported sales during the associated time period.
2
•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 and other items that we do not consider reflective of underlying business performance.
•Shop-level profit (loss) – represents income (loss) from operations excluding franchise royalties and fees, franchise marketing expenses, 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 (loss) margin – represents shop-level profit expressed as a percentage of net company-operated sandwich shop sales.
•Adjusted net income (loss) – represents net income (loss), adjusted to eliminate the impact of restructuring costs, impairment, loss on the disposal of property and equipment, shop closures, and other items we do not consider representative of our ongoing operating performance, including the income tax effects of those adjustments and the change in our income tax valuation allowance.
•Adjusted diluted EPS – represents adjusted net income (loss) divided by the weighted average number of fully dilutive common shares outstanding.
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 income, 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.
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 items that affect the comparability of results in past quarters and which we do not believe are reflective of underlying business performance. 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,” “might,” “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 included in this press release may include, among others, statements relating to our future financial position and results of operations, revenue, business strategy, budgets, shop-level margins, our intention to build further on our growth momentum in the coming quarters, our expectation that we will announce our first franchising deals with candidates as well as new signed Shop Development Area Agreements, our expectation that we will make
3
meaningful progress in Potbelly’s next phase of growth, our expectation that we will achieve record AUV’s and double-digit growth in same-store sales for full year 2022 and our expectation that our shop-level margins will be in the low double-digit range for full year 2022. 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:
Lisa Fortuna or Ashley Gruenberg
Alpha IR Group
312-445-2870
PBPB@alpha-ir.com
Potbelly Corporation
Consolidated Statements of Operations and Margin Analysis – Unaudited
(Amounts in thousands, except per share data)
| For the Quarter Ended | For the Year to Date Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| June 26, 2022 | % of Revenues | June 27, 2021 | % of Revenues | June 26, 2022 | % of Revenues | June 27, 2021 | % of Revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sandwich shop sales, net | $ | 114,992 | 99.2 | % | $ | 96,777 | 99.3 | % | $ | 212,423 | 99.2 | % | $ | 174,279 | 99.3 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Franchise royalties and fees | 960 | 0.8 | 714 | 0.7 | 1,750 | 0.8 | 1,277 | 0.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total revenues | 115,952 | 100.0 | 97,491 | 100.0 | 214,173 | 100.0 | 175,556 | 100.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Percentages stated as a percent of sandwich shop sales, net) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sandwich shop operating expenses, excluding depreciation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Food, beverage and packaging costs | 32,830 | 28.5 | 26,341 | 27.2 | 60,138 | 28.3 | 47,810 | 27.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Labor and related expenses | 36,121 | 31.4 | 31,961 | 33.0 | 69,374 | 32.7 | 60,575 | 34.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Occupancy expenses | 13,805 | 12.0 | 13,562 | 14.0 | 27,650 | 13.0 | 27,160 | 15.6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other operating expenses | 19,128 | 16.6 | 15,570 | 16.1 | 37,233 | 17.5 | 29,574 | 17.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Percentages stated as a percent of total revenues) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Franchise marketing expenses | 126 | 0.1 | 76 | NM | 246 | 0.1 | 120 | NM | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| General and administrative expenses | 8,827 | 7.6 | 8,674 | 8.9 | 17,345 | 8.1 | 15,847 | 9.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation expense | 3,030 | 2.6 | 4,553 | 4.7 | 6,167 | 2.9 | 8,727 | 5.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Impairment, loss on disposal of property and equipment and shop closures | 1,044 | 0.9 | 257 | 0.3 | 2,363 | 1.1 | 3,379 | 1.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total expenses | 114,911 | 99.1 | 100,994 | 103.6 | 220,516 | 103.0 | 193,192 | 110.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from operations | 1,041 | 0.9 | (3,503) | (3.6) | (6,343) | (3.0) | (17,636) | (10.0) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense, net | 357 | 0.3 | 185 | 0.2 | 683 | 0.3 | 472 | 0.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) before income taxes | 684 | 0.6 | (3,688) | (3.8) | (7,026) | (3.3) | (18,108) | (10.3) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income tax expense (benefit) | (24) | NM | 160 | 0.2 | 153 | NM | 214 | 0.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | 708 | 0.6 | (3,848) | (3.9) | (7,179) | (3.4) | (18,322) | (10.4) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to non-controlling interest | 134 | 0.1 | 33 | NM | 160 | NM | 31 | NM | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to Potbelly Corporation | $ | 574 | 0.5 | % | $ | (3,881) | (4.0) | % | $ | (7,339) | (3.4) | % | $ | (18,353) | (10.5) | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) per common share attributable to common shareholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 0.02 | $ | (0.14) | $ | (0.26) | $ | (0.68) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Diluted | $ | 0.02 | $ | (0.14) | $ | (0.26) | $ | (0.68) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Weighted average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 28,565 | 27,978 | 28,481 | 26,961 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Diluted | 29,117 | 27,978 | 28,481 | 26,961 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
_____________________________________
"NM" - Amount is not meaningful
5
Potbelly Corporation
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures – Unaudited
(Amounts in thousands, except per share data)
| For the Quarter Ended | For the Year to Date Ended | ||||||||||||||||||||||
| June 26, 2022 | June 27, 2021 | June 26, 2022 | June 27, 2021 | ||||||||||||||||||||
| Net income (loss) attributable to Potbelly Corporation, as reported | $ | 574 | $ | (3,881) | $ | (7,339) | $ | (18,353) | |||||||||||||||
Impairment, loss on disposal of property and equipment and shop closures(1) | 1,044 | 257 | 2,363 | 3,379 | |||||||||||||||||||
| Total adjustments before income tax | 1,044 | 257 | 2,363 | 3,379 | |||||||||||||||||||
Income tax adjustments(2) | (152) | 732 | 2,008 | 3,608 | |||||||||||||||||||
| Total adjustments after income tax | 892 | 989 | 4,371 | 6,987 | |||||||||||||||||||
| Adjusted net income (loss) attributable to Potbelly Corporation | $ | 1,466 | $ | (2,892) | $ | (2,968) | $ | (11,366) | |||||||||||||||
| Net income (loss) attributable to Potbelly Corporation per share, basic | $ | 0.02 | $ | (0.14) | $ | (0.26) | $ | (0.68) | |||||||||||||||
| Net income (loss) attributable to Potbelly Corporation per share, diluted | $ | 0.02 | $ | (0.14) | $ | (0.26) | $ | (0.68) | |||||||||||||||
| Adjusted net income (loss) attributable to Potbelly Corporation per share, basic | $ | 0.05 | $ | (0.10) | $ | (0.10) | $ | (0.42) | |||||||||||||||
| Adjusted net income (loss) attributable to Potbelly Corporation per share, diluted | $ | 0.05 | $ | (0.10) | $ | (0.10) | $ | (0.42) | |||||||||||||||
| Shares used in computing adjusted net income (loss) attributable to Potbelly Corporation: | |||||||||||||||||||||||
| Basic | 28,565 | 27,978 | 28,481 | 26,961 | |||||||||||||||||||
| Diluted | 29,117 | 27,978 | 28,481 | 26,961 | |||||||||||||||||||
| For the Quarter Ended | For the Year to Date Ended | ||||||||||||||||||||||
| June 26, 2022 | June 27, 2021 | June 26, 2022 | June 27, 2021 | ||||||||||||||||||||
| Net income (loss) attributable to Potbelly Corporation, as reported | $ | 574 | $ | (3,881) | $ | (7,339) | $ | (18,353) | |||||||||||||||
| Depreciation expense | 3,030 | 4,553 | 6,167 | 8,727 | |||||||||||||||||||
| Interest expense, net | 357 | 185 | 683 | 472 | |||||||||||||||||||
| Income tax expense | (24) | 160 | 153 | 214 | |||||||||||||||||||
| EBITDA | $ | 3,937 | $ | 1,017 | $ | (336) | $ | (8,940) | |||||||||||||||
Impairment, loss on disposal of property and equipment and shop closures(1) | 1,044 | 257 | 2,363 | 3,379 | |||||||||||||||||||
| Stock-based compensation | 820 | 655 | 1,495 | 848 | |||||||||||||||||||
| Adjusted EBITDA | $ | 5,801 | $ | 1,929 | $ | 3,522 | $ | (4,713) | |||||||||||||||
6
Potbelly Corporation
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures – Unaudited
(Amounts in thousands, except per share data)
| For the Quarter Ended | For the Year to Date Ended | ||||||||||||||||||||||
| June 26, 2022 | June 27, 2021 | June 26, 2022 | June 27, 2021 | ||||||||||||||||||||
| Income (loss) from operations | $ | 1,041 | $ | (3,503) | $ | (6,343) | $ | (17,636) | |||||||||||||||
| Less: Franchise royalties and fees | 960 | 714 | 1,750 | 1,277 | |||||||||||||||||||
| Franchise marketing expenses | 126 | 76 | 246 | 120 | |||||||||||||||||||
| General and administrative expenses | 8,827 | 8,674 | 17,345 | 15,847 | |||||||||||||||||||
| Depreciation expense | 3,030 | 4,553 | 6,167 | 8,727 | |||||||||||||||||||
| Impairment, loss on disposal of property and equipment and shop closures | 1,044 | 257 | 2,363 | 3,379 | |||||||||||||||||||
| Shop-level profit [Y] | $ | 13,108 | $ | 9,343 | $ | 18,028 | $ | 9,160 | |||||||||||||||
| Total revenues | $ | 115,952 | $ | 97,491 | $ | 214,173 | $ | 175,556 | |||||||||||||||
| Less: Franchise royalties and fees | 960 | 714 | 1,750 | 1,277 | |||||||||||||||||||
| Sandwich shop sales, net [X] | $ | 114,992 | $ | 96,777 | $ | 212,423 | $ | 174,279 | |||||||||||||||
| Shop-level profit margin [Y÷X] | 11.4 | % | 9.7 | % | 8.5 | % | 5.3 | % | |||||||||||||||
7
Potbelly Corporation
Consolidated Selected Balance Sheet Data & Selected Operating Data – Unaudited
(Amounts in thousands, except per share data)
| June 26, 2022 | December 26, 2021 | ||||||||||
| Selected Balance Sheet Data | |||||||||||
| Cash and cash equivalents | $ | 14,657 | $ | 14,353 | |||||||
| Total assets | 245,768 | 253,237 | |||||||||
| Current portion of long-term debt | 3,333 | 2,333 | |||||||||
| Long-term debt, net of current portion | 18,717 | 17,517 | |||||||||
| Total liabilities | 254,649 | 255,654 | |||||||||
| Total equity (deficit) | (8,881) | (2,417) | |||||||||
| For the Quarter Ended | For the Year to Date Ended | |||||||||||||||||||||||||
| June 26, 2022 | June 27, 2021 | June 26, 2022 | June 27, 2021 | |||||||||||||||||||||||
| Selected Operating Data | ||||||||||||||||||||||||||
| Shop Activity: | ||||||||||||||||||||||||||
| Company-operated shops, end of period | 393 | 398 | 393 | 398 | ||||||||||||||||||||||
| Franchise shops, end of period | 47 | 45 | 47 | 45 | ||||||||||||||||||||||
| Revenue Data: | ||||||||||||||||||||||||||
| Company-operated comparable store sales | 17.2 | % | 70.0 | % | 20.4 | % | 26.6 | % | ||||||||||||||||||
8
Potbelly Corporation
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)This adjustment includes the tax impacts of the other adjustments listed above based on the Company’s effective tax rate and the change in the Company’s income tax valuation allowance during the period.
9