| Closing Price ($) | Shares Out (MM) | Market Cap ($MM) |
| $28.50 | 2 | $53 |
| 10-Q | 2019-06-29 | Quarter: 2019-06-29 |
| 10-Q | 2019-03-30 | Quarter: 2019-03-30 |
| 10-Q | 2018-12-29 | Quarter: 2018-12-29 |
| 10-K | 2018-09-29 | Annual: 2018-09-29 |
| 10-Q | 2018-06-30 | Quarter: 2018-06-30 |
| 10-Q | 2018-03-31 | Quarter: 2018-03-31 |
| 10-Q | 2017-12-30 | Quarter: 2017-12-30 |
| 10-K | 2017-09-30 | Annual: 2017-09-30 |
| 10-Q | 2017-07-01 | Quarter: 2017-07-01 |
| 10-Q | 2017-04-01 | Quarter: 2017-04-01 |
| 10-Q | 2016-12-31 | Quarter: 2016-12-31 |
| 10-K | 2016-10-01 | Annual: 2016-10-01 |
| 10-Q | 2016-07-02 | Quarter: 2016-07-02 |
| 10-Q | 2016-04-02 | Quarter: 2016-04-02 |
| 10-Q | 2016-01-02 | Quarter: 2016-01-02 |
| 10-K | 2015-10-03 | Annual: 2015-10-03 |
| 10-Q | 2015-06-30 | Quarter: 2015-06-30 |
| 10-Q | 2015-03-28 | Quarter: 2015-03-28 |
| 10-Q | 2014-12-27 | Quarter: 2014-12-27 |
| 10-K | 2014-09-27 | Annual: 2014-09-27 |
| 10-Q | 2014-06-28 | Quarter: 2014-06-28 |
| 10-Q | 2014-03-29 | Quarter: 2014-03-29 |
| 10-Q | 2013-12-28 | Quarter: 2013-12-28 |
| 8-K | 2019-02-22 | Shareholder Vote |
| 8-K | 2018-02-23 | Shareholder Vote |
| Comps ($'000 TTM) | Market Cap | Assets | Liabilities | Revenue | Gross Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|
| Noodles (NDLS) | 336,717 | 381,356 | 334,453 | 460,156 | 0 | -344 | 25,653 | 379,455 |
| Fiesta Restaurant (FRGI) | 296,702 | 609,709 | 397,472 | 679,519 | 466,559 | -47,041 | -1,050 | 354,006 |
| Biglari (BH) | 1,154,669 | 552,307 | 749,132 | 141,512 | 60,537 | 99,693 | 146,283 | |
| RCI Hospitality (RICK) | 168,586 | 350,878 | 181,972 | 177,941 | 153,674 | 16,154 | 32,904 | 157,830 |
| J. Alexander's (JAX) | 173,726 | 245,806 | 118,796 | 246,898 | 0 | 6,317 | 8,458 | 177,679 |
| Livexlive Media (LIVX) | 217,369 | 53,934 | 52,138 | 35,609 | 3,861 | -37,960 | -30,887 | 218,836 |
| Potbelly (PBPB) | 116,260 | 344,842 | 271,966 | 413,091 | 0 | -26,328 | 4,719 | 98,194 |
| Papa Murphy's Holdings (FRSH) | 92,952 | 238,995 | 137,961 | 120,629 | 0 | 4,550 | 17,622 | 169,994 |
| One Group Hospitality (STKS) | 94,851 | 95,460 | 82,435 | 92,148 | 0 | 3,650 | 8,131 | 106,771 |
| Ark Restaurants (ARKR) | 70,655 | 89,817 | 45,225 | 80,118 | 0 | 4,417 | 11,420 | 89,530 |
| Flanigans Enterprises (BDL) | 67,977 | 30,572 | 114,354 | 0 | 4,555 | 8,938 | -12,013 | |
| FAT Brands (FAT) | 52,274 | 78,188 | 73,330 | 21,642 | 0 | -3,898 | 4,194 | 71,459 |
| Lubys (LUB) | 35,573 | 192,066 | 81,915 | 336,010 | 39,305 | -8,022 | 13,557 | 68,191 |
| Famous Daves (DAVE) | 41,473 | 65,787 | 41,925 | 62,827 | 0 | 3,594 | 5,686 | 32,619 |
| Diversified Restaurant Holdings (SAUC) | 46,917 | 138,537 | 160,311 | 156,055 | 0 | -4,469 | 12,214 | 140,256 |
| Kona Grill (KONA) | 15,253 | 53,613 | 74,049 | 0 | 0 | -31,105 | -17,440 | 45,872 |
| Good Times Restaurants (GTIM) | 23,665 | 60,556 | 27,241 | 108,795 | 11,124 | -209 | 4,310 | 32,196 |
| Chanticleer Holdings (BURG) | 6,944 | 45,424 | 38,500 | 41,127 | 0 | -8,586 | -4,714 | 12,984 |
| iPic (IPIC) | 39,553 | 156,969 | 290,860 | 141,322 | 0 | -26,071 | 9,494 | 35,991 |
| Habit Restaurants (HABT) | 460,750 | 306,542 | 433,449 | 158,709 | 2,870 | 30,428 | -30,317 |
| Balance Sheet ($'000) | 2011-12-31 | 2012-03-31 | 2012-06-30 | 2012-09-30 | 2012-12-31 | 2013-03-31 | 2013-06-30 | 2013-09-30 | 2013-12-31 | 2014-03-31 | 2014-06-30 | 2014-09-30 | 2014-12-31 | 2015-03-31 | 2015-06-30 | 2015-09-30 | 2015-12-31 | 2016-03-31 | 2016-06-30 | 2016-09-30 | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 |
| Cash | 5,603 | 5,577 | 6,982 | 7,221 | 5,992 | 6,445 | 6,685 | 7,058 | 7,426 | 8,155 | 7,435 | 8,099 | 8,215 | 8,194 | 9,988 | 9,267 | 8,574 | 9,860 | 9,736 | 10,174 | 12,119 | 10,621 | 9,887 | 9,885 | 15,422 | 15,497 | 13,900 | 13,414 | 14,500 | 13,473 | 12,533 |
| Accounts Receivable | |||||||||||||||||||||||||||||||
| Inventory | 2,442 | 2,420 | 2,582 | 2,516 | 2,921 | 2,746 | 2,925 | 2,701 | 3,169 | 3,103 | 3,092 | 2,954 | 3,205 | 2,954 | 2,788 | 2,410 | 2,996 | 2,910 | 2,709 | 2,633 | 2,862 | 2,897 | 2,837 | 2,842 | 3,358 | 3,058 | 3,144 | 3,223 | 3,480 | 3,361 | 3,505 |
| PP&E | 32,212 | 32,061 | 31,910 | 52,512 | 35,198 | 35,018 | 34,768 | 57,664 | 34,587 | 35,911 | 35,979 | 61,007 | 35,943 | 37,467 | 37,414 | 63,290 | 38,709 | 38,706 | 38,541 | 65,438 | 38,337 | 40,352 | 42,170 | 71,694 | 41,951 | 41,830 | 41,877 | 72,940 | 41,452 | 46,278 | 46,345 |
| Assets | 45,970 | 45,619 | 46,759 | 46,744 | 49,749 | 49,425 | 49,592 | 49,624 | 51,732 | 53,220 | 52,500 | 53,103 | 53,811 | 54,113 | 55,545 | 54,622 | 56,321 | 56,854 | 56,221 | 56,564 | 59,492 | 60,893 | 60,376 | 60,509 | 67,544 | 67,333 | 66,435 | 67,265 | 70,056 | 68,674 | 67,977 |
| Accounts Payable | |||||||||||||||||||||||||||||||
| Long-Term Debt | |||||||||||||||||||||||||||||||
| Liabilities | 28,318 | 27,458 | 28,362 | 28,015 | 30,680 | 29,605 | 29,112 | 28,924 | 30,504 | 31,085 | 29,508 | 29,648 | 29,928 | 29,105 | 29,696 | 27,985 | 29,060 | 29,062 | 27,282 | 27,231 | 29,495 | 30,220 | 28,861 | 28,528 | 34,942 | 33,799 | 31,858 | 32,072 | 34,120 | 32,238 | 30,572 |
| Stockholders' Equity | 17,652 | 18,161 | 18,397 | 18,729 | 19,069 | 19,820 | 20,480 | 20,700 | 21,228 | 22,135 | 22,992 | 23,455 | 23,883 | 25,008 | 25,849 | 26,637 | 27,261 | 27,792 | 28,939 | 29,333 | 29,997 | 30,673 | 31,515 | 31,981 | 32,602 | 33,534 | 34,577 | 35,193 | 35,936 | 36,436 | 37,405 |
| Income Statement ($'000) | 2011-12-31 | 2012-03-31 | 2012-06-30 | 2012-09-30 | 2012-12-31 | 2013-03-31 | 2013-06-30 | 2013-09-30 | 2013-12-31 | 2014-03-31 | 2014-06-30 | 2014-09-30 | 2014-12-31 | 2015-03-31 | 2015-06-30 | 2015-09-30 | 2015-12-31 | 2016-03-31 | 2016-06-30 | 2016-09-30 | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 |
| Revenue | 18,952 | 20,618 | 19,382 | 18,420 | 19,613 | 22,255 | 21,012 | 19,918 | 21,475 | 24,234 | 22,817 | 21,739 | 23,320 | 25,894 | 24,796 | 25,111 | 25,278 | 26,974 | 26,383 | 24,983 | 26,594 | 27,644 | 26,967 | 25,828 | 28,393 | 29,456 | 28,436 | 27,212 | 27,894 | 29,736 | 29,512 |
| Cost of Revenue | |||||||||||||||||||||||||||||||
| Gross Profit | |||||||||||||||||||||||||||||||
| R&D | |||||||||||||||||||||||||||||||
| SG&A | 3,861 | 3,760 | 3,622 | 3,588 | 3,950 | 3,950 | 3,730 | 3,769 | 3,928 | 4,306 | 3,873 | 4,060 | 4,285 | 4,645 | 4,180 | 4,106 | 4,682 | 4,676 | 4,253 | 4,714 | 4,810 | 5,128 | 4,649 | 4,666 | 5,170 | 5,347 | 4,893 | 5,058 | 5,639 | 5,984 | 5,130 |
| Tax | 144 | 172 | 297 | 140 | 148 | 290 | 315 | 163 | 230 | 405 | 435 | 256 | 406 | 512 | 445 | 380 | 514 | 432 | 531 | 124 | 280 | 467 | 647 | 281 | 465 | 448 | 640 | 155 | 87 | 257 | 309 |
| Net Income | 359 | 733 | 494 | 332 | 345 | 1,043 | 1,119 | 222 | 809 | 1,552 | 1,390 | 463 | 859 | 1,712 | 1,391 | 788 | 951 | 1,419 | 1,771 | 395 | 1,101 | 1,509 | 1,100 | 467 | 956 | 1,885 | 1,615 | 616 | 998 | 1,465 | 1,476 |
| Cash Flow ($'000) | 2011-12-31 | 2012-03-31 | 2012-06-30 | 2012-09-30 | 2012-12-31 | 2013-03-31 | 2013-06-30 | 2013-09-30 | 2013-12-31 | 2014-03-31 | 2014-06-30 | 2014-09-30 | 2014-12-31 | 2015-03-31 | 2015-06-30 | 2015-09-30 | 2015-12-31 | 2016-03-31 | 2016-06-30 | 2016-09-30 | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 |
| Cash Operating | 2,461 | 1,346 | 780 | 1,625 | 1,642 | 1,940 | 1,444 | 1,718 | 1,876 | 2,527 | 1,842 | 2,006 | 2,167 | 4,076 | 3,336 | 3,723 | 2,669 | 1,095 | 2,472 | 2,835 | 2,234 | 1,124 | |||||||||
| Cash Investing | -481 | -616 | -394 | -539 | -2,047 | -436 | -307 | -485 | -519 | -874 | -568 | -580 | -706 | -2,050 | -422 | -966 | -1,019 | -1,470 | -1,751 | -910 | -1,620 | -940 | |||||||||
| Cash Financing | -641 | -756 | 1,019 | -847 | -824 | -1,051 | -897 | -860 | -989 | -924 | -1,994 | -762 | -1,345 | -2,047 | -1,120 | 2,780 | -1,575 | -1,222 | -1,207 | -839 | -1,641 | -1,124 |