7Baggers

Potbelly Corporation
(NASDAQ:PBPB) 

PBPB stock logo

Potbelly Corporation, through its subsidiaries, owns, operates, and franchises Potbelly sandwich shops in the United States. The company offers toasty warm sandwiches, salads, soups, chili, sides, desserts, breakfast sandwiches, and steel cut oatmeal. As of December 27, 2020, the company operated ap...

Founded: 1977
Full Time Employees: 6,000
CEO: Robert Wright  
Sector: Consumer Cyclical
Industry: Restaurants
SandwichesRestaurants
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
    Unit: USD2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-09-24 2023-06-25 2023-03-26 2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27 2020-06-28 2020-03-29 2019-12-29 2019-09-29 2019-06-30 2019-03-31 2018-12-30 2018-09-30 2018-07-01 2018-04-01 2017-12-31 2017-09-24 2017-06-25 2017-03-26 2016-12-25 2016-09-25 2016-06-26 2016-03-27 2015-12-27 2015-09-27 2015-06-28 2015-03-29 2014-12-28 2014-09-28 2014-06-29 2014-03-30 2013-12-29 2013-09-29 
                                                    
      revenues
    		                                                
      sandwich shop sales
    		118,396,000 109,002,000  110,769,000 115,536,000 107,577,000  118,340,000 124,709,000 116,947,000  116,449,000 114,992,000 97,431,000 102,009,000 100,996,000 96,777,000 77,501,000 74,324,000 72,189,000 55,863,000 86,961,000 101,069,000 103,560,000 104,801,000 97,258,000 101,560,000 106,238,000 109,381,000 102,247,000 111,364,000 105,327,000 107,382,000 100,859,000 101,758,000 103,224,000 104,466,000 95,426,000 94,427,000 95,564,000 95,566,000 85,397,000 84,333,000 84,340,000 83,268,000 73,523,000 74,360,000 77,747,000 
      franchise royalties, fees and rent income
    		5,313,000 4,679,000  4,351,000 4,161,000 3,576,000  2,428,000 1,914,000 1,323,000                                       
      total revenues
    		123,709,000 113,681,000  115,120,000 119,697,000 111,153,000  120,768,000 126,623,000 118,270,000  117,649,000 115,952,000 98,221,000 102,804,000 101,694,000 97,491,000 78,063,000 74,866,000 72,663,000 56,162,000 87,590,000 101,752,000 104,238,000 105,630,000 98,087,000 102,378,000 106,996,000 110,347,000 102,917,000 112,149,000 106,127,000 108,136,000 101,699,000 102,358,000 103,782,000 105,036,000 95,955,000 95,093,000 96,039,000 95,949,000 85,768,000 84,803,000 84,675,000 83,620,000 73,881,000 74,761,000 78,021,000 
      yoy
    		3.35% 2.27%  -4.68% -5.47% -6.02%  2.65% 9.20% 20.41%  15.69% 18.94% 25.82% 37.32% 39.95% 73.59% -10.88% -26.42% -30.29% -46.83% -10.70% -0.61% -2.58% -4.27% -4.69% -8.71% 0.82% 2.04% 1.20% 9.57% 2.26% 2.95% 5.99% 7.64% 8.06% 9.47% 11.88% 12.13% 13.42% 14.74% 16.09% 13.43% 8.53%     
      qoq
    		8.82%   -3.82% 7.69%   -4.62% 7.06%   1.46% 18.05% -4.46% 1.09% 4.31% 24.89% 4.27% 3.03% 29.38% -35.88% -13.92% -2.38% -1.32% 7.69% -4.19% -4.32% -3.04% 7.22% -8.23% 5.67% -1.86% 6.33% -0.64% -1.37% -1.19% 9.46% 0.91% -0.99% 0.09% 11.87% 1.14% 0.15% 1.26% 13.18% -1.18% -4.18%  
      expenses
    		                                                
      sandwich shop operating expenses, excluding depreciation
    		                                                
      food, beverage and packaging costs
    		31,110,000 28,451,000  29,469,000 31,306,000 29,270,000  32,901,000 34,903,000 32,620,000  34,814,000 32,830,000 27,308,000                                   
      labor and related expenses
    		33,210,000 33,097,000  32,274,000 32,313,000 32,253,000  34,188,000 37,866,000 36,502,000  36,031,000 36,121,000 33,253,000 33,437,000 33,087,000 31,961,000 28,614,000 27,151,000 25,809,000 21,884,000 30,397,000 31,886,000 32,430,000 32,114,000 31,973,000 31,595,000 32,376,000 32,412,000 31,579,000 33,124,000 31,187,000 31,564,000 30,462,000 29,578,000 30,163,000 29,935,000 28,162,000 27,213,000 27,663,000 27,152,000 24,600,000 24,528,000 23,772,000 23,405,000 21,460,000 21,362,000 21,223,000 
      occupancy expenses
    		12,522,000 12,027,000  11,803,000 12,543,000 11,714,000  12,653,000 13,083,000 13,310,000  13,559,000 13,805,000 13,845,000 13,223,000 13,437,000 13,562,000 13,599,000 13,301,000 13,904,000 14,649,000 15,028,000 14,520,000 14,850,000 15,230,000 14,377,000 15,002,000 15,076,000 14,985,000 14,726,000 15,770,000 14,354,000 14,269,000 14,169,000 13,402,000 13,111,000 13,174,000 12,757,000 12,021,000 11,855,000 11,539,000 11,347,000 10,760,000 10,467,000 10,183,000 9,979,000 9,568,000 9,295,000 
      other operating expenses
    		21,808,000 20,491,000  20,255,000 21,264,000 19,829,000  21,277,000 20,925,000 20,484,000  19,743,000 19,128,000 18,105,000 14,922,000 16,312,000 14,696,000 13,335,000 13,173,000 12,126,000 10,990,000 12,765,000 12,943,000 13,274,000 11,816,000 12,145,000 11,713,000 13,357,000 12,793,000 12,500,000 12,860,000 12,464,000 12,252,000 11,633,000 11,168,000 11,338,000 10,687,000 10,545,000 9,741,000 10,501,000 9,970,000 9,657,000 8,973,000 8,847,000 8,691,000 8,158,000 7,723,000 7,946,000 
      franchise support, rent and marketing expenses
    		3,375,000 3,098,000  2,795,000 3,001,000 2,537,000  1,553,000 1,215,000 591,000                                       
      general and administrative expenses
    		13,362,000 12,372,000  10,597,000 11,866,000 11,547,000  11,894,000 11,695,000 9,969,000  9,554,000 8,827,000 8,518,000 9,012,000 7,612,000 9,240,000 7,423,000 6,915,000 9,821,000 8,164,000 10,734,000 10,141,000 11,256,000 13,843,000 12,709,000 11,147,000 10,087,000 13,440,000 12,188,000 11,243,000 12,104,000 10,919,000 10,352,000 9,584,000 9,999,000 10,305,000 10,523,000 9,616,000 9,232,000 9,643,000 8,831,000 8,110,000 7,623,000 8,865,000 7,822,000 15,358,000 8,293,000 
      depreciation expense
    		3,928,000 3,721,000  3,236,000 3,016,000 3,011,000  3,044,000 2,887,000 2,971,000  2,922,000 3,030,000 3,136,000 3,572,000 3,610,000 4,553,000 4,174,000 4,720,000 4,699,000 4,955,000 5,456,000 5,617,000 5,365,000 5,585,000 5,536,000 5,611,000 5,847,000 5,858,000 5,826,000 6,720,000 6,315,000 6,446,000 6,199,000 5,738,000 5,656,000 5,676,000 5,664,000 5,527,000 5,510,000 5,288,000 5,151,000 5,075,000 5,039,000 4,784,000 4,717,000 4,591,000 4,460,000 
      pre-opening costs
    		152,000 112,000  55,000 96,000   59,000 33,000 22,000         165,000   64,000 9,000 16,000  10,000 227,000 109,000 68,000 68,000 486,000 336,000 546,000 73,000 1,055,000 340,000 239,000 152,000 573,000 510,000 536,000 541,000 795,000 314,000 273,000 252,000 354,000 364,000 
      loss on franchise growth acceleration initiative activities
    		60,000 35,000   28,000 133,000  110,000 14,000 949,000                                       
      impairment, loss on disposal of property and equipment and shop closures
    		480,000 27,000  384,000 145,000 741,000  458,000 658,000 1,045,000  1,616,000 1,044,000 1,319,000 628,000 1,118,000 257,000 3,122,000 2,744,000 1,721,000                             
      total operating expenses
    		120,007,000 113,431,000  110,868,000 115,578,000 111,035,000                                           
      income from operations
    		3,702,000 250,000  4,252,000 4,119,000 118,000  2,631,000 3,344,000 -193,000  -705,000 1,041,000 -7,383,000 -2,249,000 -2,603,000 -3,503,000 -14,133,000 -16,122,000 -16,138,000 -21,887,000 -16,985,000 -862,000 -2,143,000 -1,468,000 -4,723,000 -5,370,000 -2,697,000 95,000 -2,630,000 -2,776,000 -574,000 164,000 1,263,000 2,770,000 2,842,000 5,512,000 1,889,000 2,018,000 2,379,000 4,084,000 948,000 1,004,000 3,254,000 3,454,000 -441,000 -6,614,000 3,176,000 
      yoy
    		-10.12% 111.86%  61.61% 23.18% -161.14%  -473.19% 221.23% -97.39%  -72.92% -129.72% -47.76% -86.05% -83.87% -84.00% -16.79% 1770.30% 653.06% 1390.94% 259.62% -83.95% -20.54% -1645.26% 79.58% 93.44% 369.86% -42.07% -308.23% -200.22% -120.20% -97.02% -33.14% 37.26% 19.46% 34.97% 99.26% 101.00% -26.89% 18.24% -314.97% -115.18% 2.46%     
      qoq
    		1380.80%   3.23% 3390.68%   -21.32% -1832.64%   -167.72% -114.10% 228.28% -13.60% -25.69% -75.21% -12.34% -0.10% -26.27% 28.86% 1870.42% -59.78% 45.98% -68.92% -12.05% 99.11% -2938.95% -103.61% -5.26% 383.62% -450.00% -87.02% -54.40% -2.53% -48.44% 191.79% -6.39% -15.17% -41.75% 330.80% -5.58% -69.15% -5.79% -883.22% -93.33% -308.25%  
      operating margin %
    		2.99% 0.22% NaN% 3.69% 3.44% 0.11% NaN% 2.18% 2.64% -0.16% NaN% -0.60% 0.90% -7.52% -2.19% -2.56% -3.59% -18.10% -21.53% -22.21% -38.97% -19.39% -0.85% -2.06% -1.39% -4.82% -5.25% -2.52% 0.09% -2.56% -2.48% -0.54% 0.15% 1.24% 2.71% 2.74% 5.25% 1.97% 2.12% 2.48% 4.26% 1.11% 1.18% 3.84% 4.13% -0.60% -8.85% 4.07% 
      interest expense
    		123,000 167,000  162,000 181,000 364,000  853,000 1,011,000 667,000  354,000 357,000 327,000 250,000 241,000 185,000 288,000 346,000 268,000 388,000 74,000 104,000 28,000 35,000 32,000 33,000 54,000 28,000 27,000 23,000 32,000 41,000 28,000 32,000 33,000 41,000 28,000 41,000 56,000 63,000 61,000 55,000 42,000 40,000 42,000 57,000 97,000 
      loss on extinguishment of debt
    		     2,376,000    239,000                                       
      income before income taxes
    		3,579,000 83,000  4,090,000 3,938,000 -2,622,000  1,778,000 2,333,000 -1,099,000  9,132,000 684,000 -7,710,000 -2,499,000 -2,844,000 -3,688,000 -14,421,000 -16,468,000 -16,406,000 -22,275,000 -17,059,000 -966,000 -2,171,000 -1,503,000 -4,755,000 -5,403,000 -2,751,000 67,000 -2,657,000 -2,799,000 -606,000 123,000 1,235,000 2,738,000 2,809,000 5,471,000 1,861,000 1,977,000 2,323,000 4,021,000 887,000 949,000 3,212,000 3,414,000 -483,000 -6,671,000 3,079,000 
      income tax expense
    		665,000 -2,000  11,000 -30,982,000 51,000  129,000 -48,000 105,000  -4,000 -24,000 177,000 -58,000 16,000 160,000 53,000 49,000 -2,917,000 41,000 -3,709,000 259,000 66,000 246,000 13,619,000 -1,084,000 -909,000 302,000 -504,000 4,391,000 -487,000 186,000 553,000 711,000 960,000 2,039,000 733,000 686,000 866,000 1,563,000 351,000 272,000 1,260,000 1,407,000 -191,000 -2,996,000 905,000 
      net income
    		2,914,000 85,000  4,079,000 34,920,000 -2,673,000  1,649,000 2,381,000 -1,204,000  9,136,000 708,000 -7,887,000 -2,441,000 -2,860,000 -3,848,000 -14,474,000 -16,517,000 -13,489,000 -22,316,000 -13,350,000 -1,225,000 -2,237,000 -1,749,000 -18,374,000 -4,319,000 -1,842,000 -235,000 -2,153,000 -7,190,000 -119,000 -63,000 682,000 2,027,000 1,849,000 3,432,000 1,128,000 1,291,000 1,457,000 2,458,000 536,000 677,000 1,952,000 2,007,000 -292,000 -3,675,000 2,174,000 
      yoy
    		-91.66% -103.18%  147.36% 1366.61% 122.01%  -81.95% 236.30% -84.73%  -419.44% -118.40% -45.51% -85.22% -78.80% -82.76% 8.42% 1248.33% 503.00% 1175.93% -27.34% -71.64% 21.44% 644.26% 753.41% -39.93% 1447.90% 273.02% -415.69% -454.71% -106.44% -101.84% -39.54% 57.01% 26.90% 39.63% 110.45% 90.69% -25.36% 22.47% -283.56% -118.42% -10.21%     
      qoq
    		3328.24%   -88.32% -1406.40%   -30.74% -297.76%   1190.40% -108.98% 223.11% -14.65% -25.68% -73.41% -12.37% 22.45% -39.55% 67.16% 989.80% -45.24% 27.90% -90.48% 325.42% 134.47% 683.83% -89.08% -70.06% 5942.02% 88.89% -109.24% -66.35% 9.63% -46.12% 204.26% -12.63% -11.39% -40.72% 358.58% -20.83% -65.32% -2.74% -787.33% -92.05% -269.04%  
      net income margin %
    		2.36% 0.07% NaN% 3.54% 29.17% -2.40% NaN% 1.37% 1.88% -1.02% NaN% 7.77% 0.61% -8.03% -2.37% -2.81% -3.95% -18.54% -22.06% -18.56% -39.74% -15.24% -1.20% -2.15% -1.66% -18.73% -4.22% -1.72% -0.21% -2.09% -6.41% -0.11% -0.06% 0.67% 1.98% 1.78% 3.27% 1.18% 1.36% 1.52% 2.56% 0.62% 0.80% 2.31% 2.40% -0.40% -4.92% 2.79% 
      net income attributable to non-controlling interest
    		426,000 147,000  344,000 208,000 94,000  154,000 165,000 123,000  107,000 134,000 26,000 42,000 88,000 33,000  -90,000 -77,000 -100,000 -14,000 107,000 118,000 117,000 65,000 44,000 119,000 125,000 41,000 71,000 121,000 75,000 -1,000 71,000 54,000 59,000 40,000 56,000 56,000 -3,000 5,000 -25,000 5,000 -3,000 9,000 8,000 9,000 
      net income attributable to potbelly corporation
    		2,488,000   3,735,000 34,712,000   1,495,000 2,216,000   9,029,000 574,000              -4,363,000 -1,961,000 -360,000 -2,194,000 -7,261,000 -240,000 -138,000 683,000 1,956,000 1,795,000 3,373,000 1,088,000 1,235,000 1,401,000 2,461,000 531,000 702,000 1,947,000 2,010,000 -301,000 -3,683,000 2,165,000 
      net income per common share attributable to common stockholders:
    		                                                
      basic
    		80   120 1,160 -90  50 80   310 20              -170 -80 -10 -90 -290 -10 -10 30 80 70 130 40 50 50 90 0.02 30 70 70    
      diluted
    		80   120 1,130 -90  50 70   310 20              -170 -80 -10 -90 -290 -10 -10 30 70 70 130 40 50 50 80 0.02 20 60 70    
      weighted-average shares outstanding:
    		                                                
      basic
    		30,192,000 29,893,000 29,838,000 29,939,000 29,926,000 29,551,000 29,201,000 29,324,000 29,199,000 28,907,000 28,625,000 28,726,000 28,565,000 28,396,000 27,640,000 28,264,000 27,978,000 25,944,000 23,899,000 23,957,000 23,773,000 23,646,000 23,850,000 23,740,005,000 23,908,095,000 24,133,038,000 25,173,171,000 25,369,281,000 25,551,386,000 25,144,855,000 25,045,427,000 24,959,023,000 25,033,868,000 25,099,962,000 25,623,809,000 25,240,374,000 25,818,571,000 26,259,593,000 28,002,005,000 27,850,394,000 28,594,712,000 28,905,084 29,209,298,000 29,358,822,000 29,342,528,000 29,150,824,000 10,132,805,000 4,268,953,000 
      diluted
    		30,811,000 29,893,000 30,720,000 30,380,000 30,714,000 29,551,000 30,088,000 30,028,000 30,088,000 28,907,000 29,065,000 28,867,000 29,117,000 28,396,000 27,640,000 28,264,000 27,978,000 25,944,000 23,899,000 23,957,000 23,773,000 23,646,000 23,850,000 23,740,005,000 23,908,095,000 24,133,038,000 25,173,171,000 25,369,281,000 25,551,386,000 25,144,855,000 25,045,427,000 24,959,023,000 25,033,868,000 26,082,478,000 26,231,367,000 25,829,970,000 26,459,087,000 26,733,055,000 28,634,396,000 28,369,775,000 29,364,689,000 29,675,032 30,275,061,000 30,044,456,000 30,509,553,000 29,150,824,000 10,132,805,000 4,268,953,000 
      net loss attributable to potbelly corporation
    		 -62,000    -2,767,000    -1,327,000    -7,913,000 -2,483,000 -2,948,000 -3,881,000 -14,472,000 -16,427,000 -13,412,000 -22,216,000 -13,336,000 -1,332,000 -2,355,000 -1,866,000 -18,439,000                       
      net loss per common share attributable to common stockholders:
    		                                                
      basic
    		         -50    -280 -80 -100 -140 -560 -680 -560 -930 -560 -60 -100 -80 -760                     -3,530 -12,290 
      diluted
    		         -50    -280 -80 -100 -140 -560 -680 -560 -930 -560 -60 -100 -80 -760                     -3,530 -12,290 
      total expenses
    		       118,137,000 123,279,000 118,463,000  118,354,000 114,911,000 105,604,000 105,053,000 104,297,000 100,994,000 92,196,000 90,988,000 88,801,000 78,049,000 104,575,000 102,614,000 106,381,000 107,098,000 102,810,000 107,748,000 109,693,000 110,252,000 105,547,000 114,925,000 106,701,000 107,972,000 100,436,000 99,588,000 100,940,000 99,524,000 94,066,000 93,075,000 93,660,000 91,865,000 84,820,000 83,799,000 81,421,000 80,166,000 74,322,000 81,375,000 74,845,000 
      franchise royalties and fees
    		           1,200,000 960,000 790,000 795,000 698,000 714,000 562,000 542,000 474,000 299,000 629,000 683,000 678,000 829,000 829,000 818,000 758,000 966,000 670,000 785,000 800,000 754,000 840,000 600,000 558,000 570,000 529,000 666,000 475,000 383,000 371,000 470,000 335,000 352,000 358,000 401,000 274,000 
      franchise marketing expenses
    		           115,000 126,000 120,000                                   
      gain on extinguishment of debt
    		           -10,191,000                                     
      net loss per common share attributable to commonstockholders:
    		                                                
      basic
    		         -50    -280 -80 -100 -140 -560 -680 -560 -930 -560 -60 -100 -80 -760                     -3,530 -12,290 
      diluted
    		         -50    -280 -80 -100 -140 -560 -680 -560 -930 -560 -60 -100 -80 -760                     -3,530 -12,290 
      sandwich shop operating expenses
    		                                                
      cost of goods sold, excluding depreciation
    		              19,008,750 28,225,000 26,341,000 21,469,000 21,151,000 20,721,000 16,108,000 24,174,000 26,544,000 27,540,000 28,264,000 25,978,000 27,353,000 28,455,000 28,639,000 26,636,000 29,723,000 28,405,000 28,635,000 26,663,000 27,802,000 28,478,000 28,500,000 26,246,000 26,760,000 27,256,000 27,253,000 24,345,000 24,622,000 24,044,000 23,936,000 21,086,000 21,613,000 23,014,000 
      advertising
    		              1,259,000 896,000 384,000 460,000                               
      net loss attributable to non-controlling interest
    		                 -2,000                               
      impairment and loss on disposal of property and equipment
    		                    1,299,000 5,957,000 954,000 1,650,000 246,000 82,000 5,100,000 4,386,000 2,057,000 2,024,000 4,999,000 1,536,000 3,341,000 885,000 1,261,000 1,855,000 1,008,000 17,000 1,624,000 1,133,000 484,000 348,000 936,000 1,315,000 29,000 848,000 806,000 250,000 
      net income per share
    		                                                
      basic
    		80   120 1,160 -90  50 80   310 20              -170 -80 -10 -90 -290 -10 -10 30 80 70 130 40 50 50 90 0.02 30 70 70    
      diluted
    		80   120 1,130 -90  50 70   310 20              -170 -80 -10 -90 -290 -10 -10 30 70 70 130 40 50 50 80 0.02 20 60 70    
      other expense
    		                                                
      dividend declared to common and preferred stockholders
    		                                              -12,463,500 -49,854,000 
      accretion of redeemable convertible preferred stock to maximum redemption value
    		                                               -4,796,000 
      net income attributable to common stockholders
    		                                          702,000 1,947,000 2,010,000    
      net (loss) attributable to common stockholders
    		                                             -301,000   
      net (loss) per common share attributable to common stockholders:
    		                                                
      basic
    		                                             -10   
      diluted
    		                                             -10   
      net loss attributable to common stockholders
    		                                              -15,002,500 -52,485,000 
    Balance Sheets:
    Quarterly
    Annual
      Unit: USD2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-09-24 2023-06-25 2023-03-26 2022-12-25 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27 2020-06-28 2020-03-29 2019-12-29 2019-09-29 2019-06-30 2019-03-31 2018-12-30 2018-09-30 2018-07-01 2018-04-01 2017-12-31 2017-09-24 2017-06-25 2017-03-26 2016-12-25 2016-09-25 2016-06-26 2016-03-27 2015-12-27 2015-09-27 2015-06-28 2015-03-29 2014-12-28 2014-09-28 2014-06-29 2014-03-30 2013-12-29 2013-09-29 
                                                      
        assets
      		                                                
        current assets
      		                                                
        cash and cash equivalents
      		16,187,000 14,756,000 11,663,000 11,200,000 8,322,000 12,723,000 33,788,000 30,938,000 34,261,000 25,596,000 15,619,000 9,506,000 14,657,000 9,493,000 14,353,000 9,836,000 11,838,000 11,507,000 11,126,000 23,407,000 29,092,000 45,816,000 18,806,000 15,758,000 18,066,000 13,831,000 19,775,000 26,711,000 34,310,000 28,936,000 25,530,000 22,178,000 21,182,000 27,376,000 23,379,000 29,734,000 29,921,000 33,486,000 32,006,000 42,768,000 54,105,000 61,726,000 63,005,000 69,403,000 70,524,000 69,547,000 69,579,000 25,119,000 
        accounts receivable
      		10,127,000 10,503,000 9,765,000 10,045,000 8,973,000 8,380,000 7,960,000 7,897,000 8,275,000 7,259,000 6,420,000 8,317,000 7,410,000 7,148,000 6,032,000 5,732,000 6,556,000 4,636,000 4,354,000 4,575,000 3,357,000 2,651,000 4,257,000 5,084,000 4,545,000 5,548,000 4,737,000 5,353,000 5,659,000 4,879,000 5,087,000 5,858,000 5,576,000 4,861,000 3,787,000 4,522,000 4,554,000 4,157,000 4,461,000 5,406,000 5,034,000 5,211,000 4,016,000 4,563,000 3,949,000 3,862,000 2,991,000 4,011,000 
        inventories
      		3,697,000 3,507,000 3,744,000 3,511,000 3,353,000 3,556,000 3,516,000 3,585,000 3,534,000 3,541,000 3,990,000 3,660,000 3,612,000 3,305,000 3,491,000 3,186,000 2,970,000 2,683,000 2,989,000 2,724,000 2,823,000 3,245,000 3,473,000 3,317,000 3,357,000 3,293,000 3,482,000 3,459,000 3,262,000 3,457,000 3,525,000 3,310,000 3,321,000 3,142,000 3,365,000 3,036,000 3,039,000 2,951,000 3,159,000 2,830,000 2,820,000 2,598,000 2,768,000 2,447,000 2,353,000 2,182,000 2,263,000 2,125,000 
        prepaid expenses and other current assets
      		6,983,000 7,734,000 7,882,000 7,081,000 7,445,000 7,476,000 7,828,000 5,637,000 5,110,000 4,322,000 4,501,000 4,225,000 3,885,000 4,231,000 4,178,000 4,352,000 4,268,000 4,516,000 4,839,000 5,372,000 8,448,000 8,454,000 5,687,000 7,934,000 8,182,000 9,920,000 11,426,000 10,980,000 13,242,000 11,251,000 11,061,000 10,694,000 9,198,000 7,445,000 8,020,000 10,529,000 5,191,000 8,939,000 10,155,000 9,793,000 8,529,000 9,851,000 9,922,000 8,876,000 8,872,000 8,553,000 6,965,000 5,667,000 
        assets classified as held-for-sale
      		  147,000   171,000   1,237,000 1,248,000                                       
        total current assets
      		36,994,000 36,500,000 33,201,000 31,837,000 28,093,000 32,306,000 53,092,000 48,057,000 52,417,000 41,966,000 30,530,000 25,708,000 29,564,000 24,177,000 28,054,000 23,106,000 25,632,000 23,342,000 23,308,000 36,078,000 43,720,000 60,166,000 32,223,000 32,093,000 34,150,000 32,592,000 39,420,000 46,503,000 56,473,000 48,523,000 45,203,000 42,040,000 39,277,000 42,824,000 38,551,000 47,821,000 42,705,000 49,533,000 49,781,000 61,361,000 71,029,000 79,859,000 80,218,000 85,289,000 85,698,000 84,144,000 81,798,000 36,922,000 
        property and equipment
      		54,391,000 51,446,000 50,533,000 48,490,000 46,730,000 45,608,000 45,087,000 45,148,000 43,485,000 42,543,000 44,477,000 44,665,000 45,545,000 47,080,000 49,805,000 52,578,000 53,794,000 55,670,000 61,193,000 64,852,000 68,492,000 73,006,000 79,032,000 79,626,000 81,628,000 84,172,000 87,782,000 94,237,000 99,551,000 100,732,000 103,859,000 105,379,000 105,270,000 106,460,000 107,074,000 97,614,000 95,812,000 96,478,000 97,434,000 96,001,000 92,615,000 89,804,000 85,704,000 83,401,000 81,901,000 79,007,000 78,983,000 77,415,000 
        right-of-use assets for operating leases
      		127,204,000 131,684,000 133,207,000 135,007,000 137,199,000 138,068,000 144,390,000 148,336,000 151,328,000 156,809,000 160,891,000 162,086,000 161,563,000 161,836,000 166,084,000 171,343,000 175,892,000 181,165,000 189,141,000 196,070,000 205,131,000 208,239,000 211,988,000 212,261,000 216,540,000 222,177,000                       
        indefinite-lived intangible assets
      		3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 3,404,000      
        goodwill
      		2,049,000 2,049,000 2,049,000 2,053,000 2,053,000 2,053,000 2,056,000 2,122,000 2,122,000 2,122,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 2,222,000 1,428,000 1,428,000 1,428,000 1,428,000 1,428,000 1,428,000 1,428,000 1,428,000 1,428,000 1,428,000 1,428,000 
        restricted cash
      		815,000 815,000 815,000 749,000 749,000 749,000 749,000 749,000 749,000 749,000                                       
        deferred tax assets
      		33,816,000 33,816,000 33,816,000 31,201,000 30,976,000                                            
        deferred expenses, net and other assets
      		6,568,000 6,043,000 6,121,000 5,908,000 5,406,000 5,268,000 3,681,000 3,465,000 3,368,000 3,296,000 3,647,000 3,470,000 3,470,000 3,629,000 3,668,000 4,107,000 4,190,000 4,215,000 4,089,000 4,178,000 4,303,000 4,032,000 4,010,000 3,957,000 6,898,000 6,963,000 7,002,000 7,064,000 4,821,000 4,810,000 4,840,000 4,804,000 4,856,000 4,831,000 4,784,000 3,944,000 3,989,000 4,000,000 4,021,000 3,882,000 3,673,000 3,479,000 3,333,000 3,147,000 3,139,000 3,141,000 3,170,000 4,821,000 
        total assets
      		265,241,000 265,757,000 263,146,000 258,649,000 254,610,000 227,456,000 252,460,000 251,281,000 256,873,000 250,889,000 245,171,000 241,555,000 245,768,000 242,348,000 253,237,000 256,760,000 265,134,000 270,018,000 283,357,000 306,804,000 327,272,000 351,069,000 332,879,000 333,563,000 344,842,000 351,530,000 153,215,000 166,042,000 176,274,000 170,593,000 170,730,000 176,230,000 173,465,000 178,966,000 175,445,000 172,466,000 166,294,000 173,218,000 174,507,000 183,936,000 190,009,000 195,834,000 191,947,000 193,850,000 192,746,000 188,785,000 186,080,000 138,417,000 
        liabilities and equity
      		                                                
        current liabilities
      		                                                
        accounts payable
      		9,870,000 9,345,000 9,552,000 8,255,000 9,216,000 9,970,000 9,927,000 8,955,000 9,754,000 10,412,000 10,718,000 10,229,000 8,865,000 9,233,000 8,140,000 5,452,000 6,937,000 6,499,000 6,206,000 5,429,000 6,691,000 3,375,000 3,886,000 4,607,000 4,222,000 3,203,000 3,835,000 3,380,000 4,500,000 3,368,000 3,903,000 4,569,000 4,159,000 4,308,000 3,111,000 4,137,000 3,913,000 3,230,000 5,762,000 3,442,000 2,228,000 3,096,000 3,301,000 3,317,000 3,451,000 3,424,000 2,078,000 3,154,000 
        accrued expenses
      		37,361,000 36,586,000 32,872,000 33,664,000 30,149,000 32,982,000 35,377,000 32,113,000 35,636,000 26,865,000 30,826,000 28,307,000 31,918,000 26,422,000 30,859,000 29,523,000 33,345,000 25,574,000 23,742,000 20,008,000 18,041,000 15,656,000 20,398,000 19,421,000 21,303,000 20,062,000 25,029,000 23,597,000 26,020,000 22,538,000 23,273,000 24,194,000 19,721,000 24,202,000 23,082,000 23,029,000 18,090,000 22,423,000 19,277,000 21,920,000 19,694,000 21,939,000 16,349,000 17,802,000 14,977,000 17,382,000 16,337,000 17,758,000 
        short-term operating lease liabilities
      		26,161,000 22,460,000 22,809,000 23,494,000 23,539,000 24,464,000 24,525,000 27,536,000 27,535,000 27,279,000 27,395,000 28,066,000 27,704,000 27,770,000 28,548,000 30,924,000 31,508,000 32,098,000 35,325,000 35,434,000 38,653,000 29,701,000 29,319,000 28,998,000 29,126,000 28,768,000                       
        total current liabilities
      		73,392,000 68,391,000 65,233,000 65,413,000 62,904,000 67,416,000 71,078,000 69,854,000 74,175,000 65,806,000 68,939,000 66,602,000 71,820,000 66,258,000 69,880,000 67,732,000 73,123,000 65,004,000 65,606,000 60,871,000 63,556,000 88,689,000 53,774,000 53,203,000 54,813,000 52,195,000 29,026,000 26,977,000 30,520,000 26,082,000 27,352,000 28,763,000 23,948,000 30,415,000 27,815,000 28,069,000 23,284,000 25,688,000 25,182,000 25,487,000 22,022,000 26,364,000 20,884,000 22,705,000 18,992,000 20,909,000 18,705,000 85,353,000 
        long-term debt
      		 4,500,000 4,000,000 3,000,000 4,000,000 5,000,000 19,168,000 20,918,000 21,108,000 21,297,000 8,550,000 10,100,000 18,717,000 21,467,000 17,517,000 13,967,000 9,453,000 11,953,000 15,953,000 22,386,000                        955,000 976,000 997,000 1,018,000 1,036,000 
        long-term operating lease liabilities
      		121,508,000 126,180,000 127,929,000 130,441,000 133,222,000 134,768,000 142,050,000 146,414,000 150,166,000 156,428,000 160,968,000 162,101,000 162,197,000 162,698,000 166,291,000 170,594,000 175,220,000 181,705,000 189,146,000 195,681,000 201,754,000 202,902,000 206,726,000 207,196,000 210,898,000 217,008,000                       
        other long-term liabilities
      		9,244,000 8,333,000 8,036,000 7,269,000 6,782,000 6,616,000 6,070,000 4,436,000 4,223,000 3,002,000 2,441,000 1,843,000 1,915,000 1,952,000 1,966,000 4,717,000 4,808,000 5,066,000 7,157,000 5,775,000 4,223,000 3,274,000 3,210,000 2,988,000 6,255,000 6,239,000 5,751,000 5,983,000 3,609,000 4,214,000 3,153,000 2,511,000 2,574,000 2,542,000 2,318,000 1,585,000 1,490,000 1,280,000 1,292,000 676,000 699,000 704,000 726,000 717,000 736,000 770,000 796,000 823,000 
        total liabilities
      		204,144,000 207,404,000 205,198,000 206,123,000 206,908,000 213,800,000 238,367,000 241,622,000 249,672,000 246,533,000 240,898,000 240,646,000 254,649,000 252,375,000 255,654,000 257,010,000 262,604,000 263,728,000 277,862,000 284,713,000 292,619,000 294,865,000 263,710,000 263,387,000 271,966,000 275,442,000 57,682,000 55,958,000 56,940,000 53,260,000 53,492,000 54,274,000 48,696,000 54,665,000 51,209,000 49,386,000 43,172,000 44,995,000 44,294,000 43,246,000 38,502,000 41,683,000 35,622,000 37,751,000 33,715,000 35,308,000 32,807,000 99,319,000 
        commitments and contingencies
      		                                                
        equity
      		                                                
        common stock
      		406,000 400,000 398,000 398,000 397,000 394,000 389,000 389,000 389,000 386,000 384,000 384,000 383,000 381,000 380,000 380,000 378,000 372,000 339,000 338,000 334,000 331,000 331,000 331,000 331,000 330,000 330,000 329,000 327,000 321,000 318,000 313,000 313,000 310,000 309,000 308,000 306,000 304,000 303,000 303,000 301,000 299,000 298,000 295,000 295,000 291,000 291,000 44,000 
        warrants
      		1,437,000 1,614,000 1,745,000 1,745,000 1,745,000 1,745,000 2,219,000 2,219,000 2,219,000 2,253,000 2,566,000 2,566,000 2,566,000 2,566,000 2,566,000 2,566,000 2,566,000 2,566,000                909,000 909,000 909,000 909,000 909,000 909,000 909,000 909,000 909,000 909,000 909,000 909,000 909,000 909,000 942,000 
        additional paid-in-capital
      		474,606,000 472,120,000 470,085,000 468,685,000 467,550,000 466,132,000 462,583,000 460,543,000 459,351,000 457,918,000 455,831,000 455,012,000 454,062,000 453,245,000 452,570,000 452,113,000 451,475,000 450,708,000 438,174,000 438,140,000 436,536,000 435,768,000 435,278,000 434,853,000 434,407,000 433,400,000 432,771,000 432,329,000 430,643,000 424,771,000 421,657,000 414,943,000 413,539,000 408,992,000 407,622,000 406,533,000 404,585,000 400,698,000 399,458,000 398,416,000 396,385,000 393,579,000 391,972,000 388,063,000 387,142,000 383,573,000 383,077,000  
        treasury stock
      		-124,017,000 -121,702,000 -120,338,000 -119,839,000 -119,538,000 -117,366,000 -116,701,000 -116,638,000 -116,497,000 -115,725,000 -115,388,000 -115,331,000 -115,181,000 -114,856,000 -114,577,000 -114,511,000 -113,951,000 -113,266,000 -113,266,000 -113,266,000 -112,757,000 -112,751,000 -112,680,000 -112,624,000 -111,874,000 -109,541,000 -108,372,000 -97,792,000 -88,827,000 -85,441,000 -85,262,000 -81,174,000 -77,317,000 -74,309,000 -72,321,000 -70,447,000 -66,622,000 -54,359,000 -50,000,000 -37,276,000 -22,792,000 -14,652,000 -10,246,000 -5,797,000     
        accumulated deficit
      		-291,077,000 -293,565,000 -293,503,000 -298,117,000 -301,852,000 -336,564,000 -333,797,000 -336,532,000 -338,027,000 -340,243,000 -338,916,000 -341,571,000 -350,600,000 -351,174,000 -343,261,000 -340,778,000 -337,830,000 -333,949,000 -319,477,000 -303,050,000 -289,638,000 -267,422,000 -254,081,000 -252,749,000 -250,394,000 -248,528,000 -229,558,000 -225,195,000 -223,234,000 -222,874,000 -219,990,000 -212,729,000 -212,489,000 -212,351,000 -213,034,000 -214,990,000 -216,785,000 -220,158,000 -221,246,000 -222,481,000 -223,882,000 -226,343,000 -226,874,000 -227,576,000 -229,523,000 -231,533,000  -227,548,000 
        total stockholders’ equity
      		61,355,000 58,867,000 58,387,000 52,872,000 48,302,000 14,341,000 14,693,000 9,981,000 7,435,000 4,589,000 4,477,000 1,060,000 -8,770,000 -9,838,000 -2,322,000 -230,000 2,638,000 6,431,000 5,770,000 22,162,000 34,475,000 55,926,000 68,848,000 69,811,000 72,470,000 75,661,000 95,171,000 109,671,000 118,909,000 116,777,000 116,723,000 121,353,000 124,046,000 123,551,000 123,485,000 122,313,000 122,393,000 127,394,000 129,424,000 139,871,000 150,921,000 153,792,000 156,059,000 155,894,000 158,823,000 153,240,000 153,045,000  
        non-controlling interest
      		-258,000 -514,000 -439,000 -346,000 -600,000 -685,000 -600,000 -322,000 -234,000 -233,000 -204,000 -151,000 -111,000 -189,000 -95,000 -20,000 -108,000 -141,000 -275,000 -71,000 178,000 278,000 321,000 365,000 406,000 427,000 362,000 413,000 425,000 556,000 515,000 603,000 723,000 750,000 751,000 767,000 729,000 829,000 789,000 819,000 586,000 359,000 266,000 205,000 208,000 237,000 228,000 220,000 
        total equity
      		61,097,000 58,353,000 57,948,000 52,526,000 47,702,000 13,656,000 14,093,000 9,659,000 7,201,000 4,356,000 4,273,000 909,000 -8,881,000 -10,027,000 -2,417,000 -250,000 2,530,000 6,290,000 5,495,000 22,091,000 34,653,000 56,204,000 69,169,000 70,176,000 72,876,000          124,236,000 123,080,000 123,122,000 128,223,000 130,213,000 140,690,000 151,507,000 154,151,000 156,325,000 156,099,000 159,031,000 153,477,000 153,273,000  
        total liabilities and equity
      		265,241,000 265,757,000 263,146,000 258,649,000 254,610,000 227,456,000 252,460,000 251,281,000 256,873,000 250,889,000 245,171,000 241,555,000 245,768,000 242,348,000 253,237,000 256,760,000 265,134,000 270,018,000 283,357,000 306,804,000 327,272,000 351,069,000 332,879,000 333,563,000 344,842,000 351,530,000 153,215,000 166,042,000 176,274,000 170,593,000 170,730,000 176,230,000 173,465,000 178,966,000 175,445,000 172,466,000 166,294,000 173,218,000 174,507,000 183,936,000 190,009,000 195,834,000 191,947,000 193,850,000 192,746,000 188,785,000 186,080,000 138,417,000 
        current portion of long-term debt
      		      1,250,000 1,250,000 1,250,000 1,250,000   3,333,000 2,833,000 2,333,000 1,833,000 1,333,000 833,000 333,000                       986,000 1,008,000 74,000 74,000 74,000 74,000 14,074,000 
        accrued income taxes
      		                    171,000 171,000 171,000 177,000 162,000 162,000 162,000   176,000 176,000  68,000 1,905,000 1,622,000 903,000 1,281,000 35,000 143,000 125,000 100,000 343,000 226,000 1,512,000 490,000 29,000 216,000 513,000 
        debt from revolving credit facility
      		                    23,086,000 39,786,000                           
        deferred income taxes, non-current
      		                          13,385,000    11,202,000 18,381,000 18,436,000 19,225,000 19,410,000 17,461,000 18,162,000 18,375,000 18,439,000 17,860,000 17,860,000 17,860,000 17,860,000      
        deferred rent and landlord allowances
      		                          22,905,000 22,998,000 22,811,000 22,964,000 22,987,000 23,000,000 22,174,000 21,708,000 21,076,000 19,732,000 18,398,000 18,027,000 17,820,000 17,083,000 15,781,000 14,615,000 14,012,000 13,374,000 13,011,000 12,632,000 12,288,000 12,107,000 
        deferred income taxes
      		                                           17,181,000 17,176,000 17,661,000 17,297,000 14,427,000 
        stockholders’ equity
      		                                                
        total stockholders' equity
      		                         76,088,000 95,533,000 110,084,000 119,334,000 117,333,000 117,238,000 121,956,000 124,769,000 124,301,000               
        deferred income taxes, noncurrent
      		                           12,612,000 9,803,000 10,902,000                   
        deferred income taxes, current
      		                                       564,000 541,000 473,000 507,000      
        intangible assets
      		                                           3,404,000 3,404,000 3,404,000 3,404,000 3,404,000 
        redeemable convertible preferred stock
      		                                               265,440,000 
        accumulated
      		                                              -231,232,000  
        accrued dividend payable
      		                                               49,854,000 
        total stockholders’ deficit
      		                                               -226,562,000 
        total deficit
      		                                               -226,342,000 
      Cashflow Statements:
      Quarterly
      Annual
        Unit: USD2025-06-29 2025-03-30 2024-09-29 2024-06-30 2024-03-31 2023-09-24 2023-06-25 2023-03-26 2022-09-25 2022-06-26 2022-03-27 2021-12-26 2021-09-26 2021-06-27 2021-03-28 2020-12-27 2020-09-27 2020-06-28 2020-03-29 2019-12-29 2019-09-29 2019-06-30 2019-03-31 2018-12-30 2018-09-30 2018-07-01 2018-04-01 2017-12-31 2017-09-24 2017-06-25 2017-03-26 2016-12-25 2016-09-25 2016-06-26 2016-03-27 2015-12-27 2015-09-27 2015-06-28 2015-03-29 2014-12-28 2014-09-28 2014-06-29 2014-03-30 2013-12-29 
                                                    
          cash flows from operating activities:
        		                                            
          net income
        		2,999,000 85,000 36,326,000 32,247,000  2,825,000 1,178,000  1,957,000               -4,319,000 -1,842,000 -235,000 -2,153,000 -7,190,000 -119,000 -63,000 682,000 2,027,000 1,849,000 3,432,000 1,128,000 1,291,000 1,457,000 2,458,000 536,000 677,000 1,952,000 2,007,000 -292,000 -3,675,000 
          adjustments to reconcile net income to net cash from operating activities:
        		                                            
          depreciation expense
        		7,649,000 3,721,000 9,263,000 6,027,000 3,011,000 8,902,000 5,857,000 2,971,000 9,089,000 6,167,000 3,136,000 3,572,000 3,610,000 4,553,000 4,174,000 4,720,000 4,699,000 4,955,000 5,456,000 5,617,000 5,365,000                        
          noncash lease expense
        		11,735,000 5,798,000 18,632,000 12,568,000 6,191,000 18,890,000 12,386,000 6,127,000 19,511,000 13,020,000 6,487,000 6,657,000 6,537,000 6,375,000 6,287,000 6,428,000 5,818,000 7,038,000 7,295,000 6,607,000 7,420,000 5,997,000 7,829,000                      
          deferred income tax
        		  -31,476,000 -31,251,000 1,000 -82,000 -81,000 1,000 14,000 9,000 5,000 4,000 5,000 4,000 5,000 -4,000 5,000 4,000 5,000 4,000 14,000 210,000 13,580,000 -2,918,000 52,000     789,000 185,000 -2,056,000 104,000 223,000 70,000 -15,000 -247,000 156,000 34,000 -405,000 -5,000 485,000 -364,000 -3,652,000 
          stock-based compensation expense
        		3,375,000 1,548,000 4,327,000 3,192,000 1,771,000 3,408,000 2,216,000 911,000 2,446,000 1,495,000 675,000 649,000 640,000 655,000 193,000 35,000 1,608,000 382,000 490,000 425,000 446,000                        
          asset impairment, loss on disposal of property and equipment and shop closures
        		724,000 400,000 759,000 463,000 474,000 824,000 1,061,000 843,000 3,980,000 2,363,000 1,319,000                                  
          loss on franchise growth acceleration initiative activities
        		95,000 35,000 161,000 162,000 133,000 1,030,000 936,000 936,000                                     
          loss on extinguishment of debt
        		  2,376,000 2,376,000 2,376,000 224,000 224,000 224,000                                     
          other operating activities
        		104,000 52,000 182,000 130,000 77,000 331,000 209,000 85,000 205,000 139,000 67,000 73,000 74,000 73,000 85,000 141,000 94,000 468,000 20,000  15,000                        
          changes in operating assets and liabilities:
        		                                            
          accounts receivable
        		-363,000 -739,000 -2,107,000 -1,035,000 -441,000 -1,499,000 -1,862,000 -847,000 -2,286,000 -1,379,000 -1,116,000 -299,000 824,000 -1,920,000 -282,000 246,000 -1,218,000 -683,000 1,620,000 827,000 -539,000 1,003,000 -811,000 616,000 306,000 -781,000 -41,000 772,000 367,000 -715,000 -1,074,000 735,000 32,000 -397,000 304,000 814,000 -241,000 177,000 -1,195,000 559,000 -614,000 -87,000 -871,000 1,020,000 
          inventories
        		52,000 242,000 12,000 169,000 -33,000 227,000 281,000 274,000 -169,000 -121,000 186,000 -305,000 -216,000 -287,000 306,000 -265,000 99,000 422,000 228,000 -156,000 40,000 -64,000 189,000 -22,000 -198,000 195,000 68,000 -214,000 11,000 -180,000 223,000 -329,000 3,000 -70,000 208,000 -332,000 -4,000 -222,000 170,000 -321,000 -94,000 -171,000 81,000 -138,000 
          prepaid expenses and other assets
        		1,010,000 426,000 -753,000 -900,000 -515,000 -934,000 -240,000 136,000 -491,000 12,000 -171,000 457,000 435,000 203,000 -12,000 568,000 3,049,000 252,000 -3,252,000 2,352,000 243,000 1,867,000 1,455,000 1,321,000 -1,091,000 -1,131,000 207,000 -540,000 -1,274,000 -1,841,000 465,000 3,661,000 -5,073,000 3,436,000 1,180,000 -509,000 -1,550,000 1,059,000 -155,000 -2,091,000 -90,000 -394,000 -1,641,000 -601,000 
          accounts payable
        		-280,000 -132,000 -2,312,000 -522,000 -151,000 -2,019,000 -1,222,000 -507,000 1,352,000 455,000 1,039,000 1,456,000 -1,321,000 -37,000 228,000 540,000 -1,391,000 4,076,000 -767,000 -1,012,000 460,000 433,000 -130,000 378,000 -877,000 917,000 -241,000 -413,000 145,000 -311,000 865,000 -403,000 15,000 557,000 -2,068,000 1,740,000 866,000 -678,000 -52,000 66,000 -116,000 27,000 1,324,000 -778,000 
          operating lease liabilities
        		-9,022,000 -6,454,000 -21,234,000 -14,540,000 -7,254,000 -20,473,000 -13,707,000 -6,923,000 -21,163,000 -14,183,000 -7,055,000 -8,000,000 -7,778,000 -8,163,000 -8,991,000 -5,119,000 -6,716,000 3,593,000 -7,653,000 -6,679,000 -7,765,000 -7,421,000 -7,860,000                      
          accrued expenses and other liabilities
        		4,288,000 3,647,000 -1,096,000 -5,236,000 -2,274,000 2,847,000 4,786,000 -3,684,000 -3,236,000 1,180,000 -4,424,000 -186,000 -2,752,000 6,553,000 40,000 4,795,000 3,437,000 3,249,000 -4,144,000 546,000 -2,166,000                        
          net cash from operating activities:
        		22,366,000 8,629,000 13,060,000 3,850,000 693,000 14,501,000 12,022,000 -657,000 1,018,000 1,978,000 -7,739,000  -1,684,000 4,246,000 -9,700,000  -2,821,000 2,893,000 -7,816,000  2,875,000 9,361,000 -2,373,000  4,786,000 11,202,000 6,665,000                  
          cash flows from investing activities:
        		                                            
          purchases of property and equipment
        		-10,823,000 -4,993,000 -13,017,000 -8,687,000 -3,963,000 -12,252,000 -7,281,000 -3,312,000 -4,914,000 -3,115,000 -1,378,000 -1,505,000 -4,210,000 -2,033,000 -1,300,000 -2,218,000 -1,369,000 -2,473,000 -4,860,000 -4,832,000 -4,303,000 -2,658,000 -2,572,000 -4,673,000 -5,108,000 -6,675,000 -4,939,000 -11,158,000 -8,200,000 -8,399,000 -6,927,000 -16,829,000 -7,705,000 -5,560,000 -6,618,000 -8,401,000 -9,423,000 -9,738,000 -8,163,000 -8,665,000 -7,158,000 -6,850,000 -6,536,000 -6,833,000 
          proceeds from sale of refranchised shops and other assets
        		  227,000 227,000 227,000                                        
          other investing activities
        		68,000 68,000 -210,000                                          
          net cash from investing activities:
        		-10,755,000 -4,925,000 -13,000,000 -8,460,000 -3,736,000 -10,890,000 -5,919,000 -3,216,000 -4,914,000 -3,115,000 -1,378,000  -4,210,000 -2,033,000 -1,300,000  -1,369,000 -2,473,000 -4,860,000  -4,303,000 -2,658,000 -2,572,000  -5,108,000 -6,675,000 -4,939,000                  
          cash flows from financing activities:
        		                                            
          borrowings under revolving facility
        		3,000,000 3,000,000 9,000,000 7,000,000 7,000,000                                        
          repayments under revolving facility
        		-7,000,000 -2,500,000 -6,000,000 -3,000,000 -2,000,000                                        
          repayments under term loan
        		  -22,827,000 -22,827,000 -22,827,000                                        
          payment of debt issuance costs
        		  -623,000 -623,000 -345,000 -2,204,000 -2,204,000 -2,204,000 -176,000 -76,000 -40,000 0 0 0 -195,000 15,000 -115,000                            
          proceeds from exercise of warrants
        		848,000 358,000 1,309,000 1,309,000 1,309,000 961,000 961,000 865,000                                     
          employee taxes on certain stock-based payment arrangements
        		-1,425,000 -119,000 -2,178,000 -1,710,000 -980,000 -1,251,000 -976,000 -47,000 -702,000 -507,000 -33,000 -176,000    1,000 -508,000 -6,000 -71,000 -56,000 0 -10,000 -25,000 -78,000 396,000 0 -512,000                  
          distributions to non-controlling interest
        		-393,000 -222,000 -695,000 -302,000 -179,000 -560,000 -318,000 -152,000 -323,000 -176,000 -120,000     -114,000 -172,000 0 -172,000 -186,000 -160,000   -173,000 -151,000   -159,000    -164,000             
          treasury stock repurchase
        		-2,117,000 -1,128,000 -937,000 -703,000                           -1,988,000 -1,874,000 -3,825,000 -12,263,000 -4,359,000 -12,724,000 -14,484,000 -8,140,000 -4,406,000 -4,449,000     
          net cash from financing activities:
        		-7,087,000 -611,000 -22,648,000 -20,856,000 -18,022,000 12,458,000 13,288,000 14,599,000 -951,000 1,441,000 4,257,000  3,892,000 -1,882,000 11,381,000  -1,495,000 -17,144,000 39,686,000  -880,000 -2,468,000 -999,000  -7,277,000 847,000 1,680,000                  
          net change in cash and cash equivalents and restricted cash
        		4,524,000 3,093,000 -22,588,000                                          
          cash and cash equivalents and restricted cash at beginning of period
        		12,478,000 12,478,000 34,537,000 34,537,000 34,537,000 15,619,000 15,619,000 15,619,000                                     
          cash and cash equivalents and restricted cash at end of period
        		17,002,000 15,571,000 11,949,000 9,071,000 13,472,000 31,688,000 35,010,000 26,345,000                                     
          supplemental cash flow information:
        		                                            
          income taxes paid
        		276,000  727,000 553,000 12,000 428,000 245,000 55,000 139,000 132,000  0 150,000 25,000 10,000 -34,000 222,000 9,000 9,000 7,000 0 176,000 4,000 1,000 5,000   -1,690,000 93,000 3,166,000 87,000 1,398,000 1,551,000 285,000 429,000 75,000 2,071,000 213,000 17,000 2,365,000 167,000 344,000 356,000 1,081,000 
          interest paid
        		209,000 126,000 569,000 493,000 359,000 2,349,000 1,446,000 787,000 662,000 236,000 159,000 126,000 84,000 160,000 238,000 428,000 138,000 305,000 25,000 42,000 18,000 24,000 24,000 25,000 47,000 19,000 19,000 21,000 20,000 32,000 21,000 26,000 25,000 35,000 22,000 28,000 41,000 56,000 58,000 55,000 40,000 42,000 42,000 71,000 
          supplemental non-cash investing and financing activities:
        		                                            
          unpaid liability for purchases of property and equipment
        		2,224,000 928,000 1,632,000 803,000 909,000 859,000 1,035,000 978,000 573,000 591,000 460,000 -139,000 -212,000 390,000 421,000 451,000 167,000 -908,000 1,091,000 765,000 -150,000 422,000 161,000 -427,000 -121,000 65,000 1,234,000 -1,011,000 355,000 177,000 2,220,000 -415,000 1,562,000 123,000 1,457,000 31,000 433,000 -1,207,000 4,138,000 -369,000 635,000 798,000 1,626,000 75,000 
          unpaid liability for employee taxes on certain stock-based payment arrangements
        		137,000 117,000 40,000 424,000 328,000 38,000 149,000 305,000 52,000 97,000 246,000  -561,000                                
          adjustments to reconcile net loss to net cash from operating activities:
        		                                            
          asset impairment, shop closure and disposal of property and equipment
        		                                            
          amortization of debt issuance costs
        		                      9,000 9,000 10,000 9,000 9,000 9,000 10,000 9,000 9,000 9,000 9,000 9,000 7,000 -42,000 18,000 17,000 18,000 17,000 18,000 17,000 18,000 18,000 
          net cash from operating activities
        		                           13,451,000 13,228,000 2,720,000 12,420,000 12,071,000 9,580,000 12,425,000 11,893,000 9,997,000 11,361,000 8,809,000 10,153,000 3,260,000 11,523,000 5,255,000 6,516,000 5,501,000 
          capital expenditures
        		                           -12,169,000 -7,845,000 -8,222,000 -4,707,000 -17,244,000 -6,143,000 -5,437,000 -5,161,000 -8,370,000 -8,990,000 -10,945,000 -4,025,000 -9,034,000 -6,523,000 -6,052,000 -4,910,000 -6,758,000 
          free cash flows
        		                           1,282,000 5,383,000 -5,502,000 7,713,000 -5,173,000 3,437,000 6,988,000 6,732,000 1,627,000 2,371,000 -2,136,000 6,128,000 -5,774,000 5,000,000 -797,000 1,606,000 -1,257,000 
          proceeds from sales of refranchised shops
        		                                            
          net cash from investing activities
        		                           -11,158,000 -8,200,000 -8,399,000 -6,927,000 -16,829,000 -7,705,000 -6,668,000 -6,618,000 -8,401,000 -9,756,000 -9,738,000 -8,163,000 -8,665,000 -7,158,000 -6,850,000 -6,536,000 -6,833,000 
          borrowings under term loan
        		     25,000,000 25,000,000 25,000,000                                     
          borrowings under former credit facility
        		                                            
          repayments under former credit facility
        		                                            
          principal payments made for term loan
        		     -938,000 -625,000 -313,000                                     
          contributions from non-controlling interest
        		  303,000         72,000 0 0 136,000 0 0 0 143,000 36,000 0   78,000    0 0   77,000    27,000 254,000 238,000 88,000      
          net cash from financing activities
        		                           1,059,000 -4,032,000 -515,000 -1,496,000 -1,597,000 -2,062,000 -9,322,000 -3,795,000 -12,358,000 -12,942,000 -6,692,000 -3,269,000 -993,000 -5,486,000 2,572,000 -12,000 45,792,000 
          net change in cash and cash equivalents
        		                                            
          net increase in cash and cash equivalents and restricted cash
        		   -25,466,000 -21,065,000 16,069,000 19,391,000 10,726,000                                     
          net loss
        		    -2,673,000   -1,204,000  -7,179,000 -7,887,000  -2,860,000 -3,848,000 -14,474,000 -16,517,000 -13,489,000 -22,316,000 -13,350,000 -1,225,000 -2,237,000 -1,749,000 -18,374,000                      
          asset impairment, store closure and disposal of property and equipment
        		              2,741,000 567,000 1,184,000 1,453,000 6,236,000 977,000 1,579,000 346,000 87,000 5,096,000 4,445,000 1,840,000 2,381,000 5,025,000 1,660,000 3,355,000 907,000 1,346,000 1,869,000 1,011,000 17,000 1,658,000 1,273,000 488,000 399,000      
          gain on franchise growth acceleration initiative activities
        		                                            
          borrowings under revolving credit facility
        		     14,600,000 14,600,000 14,600,000 30,550,000 15,000,000 10,000,000                                  
          repayments under revolving credit facility
        		     -23,150,000 -23,150,000 -23,150,000 -30,300,000 -12,800,000 -5,550,000                                  
          proceeds from issuance of common shares and warrants, net of fees
        		           0 0 -101,000 14,940,000                              
          proceeds from exercise of stock options
        		           0 0       0 0 3,000 170,000 77,000 1,423,000 4,489,000 2,255,000 5,306,000 66,000 563,000 552,000 419,000 1,933,000 3,186,000 627,000 534,000 1,548,000 2,459,000 1,284,000 2,357,000 443,000 3,329,000 8,000  
          net increase in cash and cash equivalents
        		         304,000 -4,860,000 4,517,000 -2,002,000 331,000 381,000  -5,685,000 -16,724,000 27,010,000 3,048,000 -2,308,000 4,235,000 -5,944,000 -6,936,000 -7,599,000 5,374,000 3,406,000    3,997,000    1,480,000     -6,398,000 -1,121,000 977,000 -32,000 44,460,000 
          gain on extinguishment of debt and accrued interest
        		     -224,000                                       
          proceeds from sale of refranchised shops
        		     1,362,000 1,362,000 96,000                                     
          gain on extinguishment of debt
        		        -10,191,000                                    
          borrowings under credit facility
        		             7,500,000 8,000,000 11,500,000 10,000,000 0 39,786,000                          
          repayments under credit facility
        		             -9,500,000 -11,500,000 -17,600,000 -20,700,000                            
          proceeds from paycheck protection program loan
        		               0                             
          cash and cash equivalents at beginning of period
        		        14,353,000 14,353,000 14,353,000 0 0 0 11,126,000 0 0 0 18,806,000 0 0 0 19,775,000 0 0 0 25,530,000 0 0 0 23,379,000 0 0 0 32,006,000 0 0 0 63,005,000 0 0 0 69,579,000 0 
          cash and cash equivalents at end of period
        		        9,506,000 14,657,000 9,493,000 4,517,000 -2,002,000 331,000 11,507,000 -12,281,000 -5,685,000 -16,724,000 45,816,000 3,048,000 -2,308,000 4,235,000 13,831,000 -6,936,000 -7,599,000 5,374,000 28,936,000 3,352,000 996,000 -6,194,000 27,376,000 -6,355,000 -187,000 -3,565,000 33,486,000 -10,762,000 -11,337,000 -7,621,000 61,726,000 -6,398,000 -1,121,000 977,000 69,547,000 44,460,000 
          gain on extinguishment of debt and accrued interest related to ppp loan
        		        10,191,000                                    
          net decrease in cash and cash equivalents
        		        -4,847,000                    996,000   -6,355,000 -187,000            
          unpaid liability for employee taxes on certain stock-based arrangements
        		                                            
          impairment, loss on disposal of property and equipment and shop closures
        		            1,118,000                                
          deferred rent and landlord allowances
        		                       -94,000 188,000 -153,000 -23,000 -13,000 827,000 465,000 632,000 1,344,000 1,333,000 372,000 207,000 737,000 1,302,000 1,167,000 602,000 701,000 363,000 379,000 344,000 182,000 
          excess tax deficiency from stock-based compensation
        		                        182,000 347,000 122,000                  
          treasury stock repurchases
        		                    -680,000 -2,323,000 -1,144,000  -8,965,000 -3,386,000 -63,000  -3,857,000                
          debt issuance costs
        		                   -149,000                         
          proceeds from exercise of stock warrants
        		                           0 0                
          depreciation
        		                      5,536,000 5,611,000 5,847,000 5,858,000 5,826,000 6,720,000 6,315,000 6,446,000 6,199,000 5,738,000 5,656,000 5,676,000 5,664,000 5,527,000 5,510,000 5,288,000 5,151,000 5,075,000 5,039,000 4,784,000 4,717,000 4,591,000 
          amortization of stock compensation expense
        		                      459,000  265,000 1,389,000 862,000  1,338,000 1,105,000 820,000  800,000 789,000 677,000  668,000 589,000 538,000    488,000 9,240,000 
          accrued and other liabilities
        		                      -4,342,000 1,853,000 -2,501,000 3,097,000 -352,000 -34,000 4,719,000 -6,339,000 2,418,000 -785,000 2,991,000 -2,603,000 4,505,000 -1,502,000 2,419,000 -1,466,000 4,107,000 -1,726,000 3,174,000 -2,774,000 1,864,000 -1,211,000 
          amortization of stock-based compensation
        		                                            
          excess tax deficiency (benefit) from stock-based compensation
        		                           1,820,000 203,000 0 89,000              
          acquisition of franchise shop
        		                               0 0   0         
          excess tax benefit from stock-based compensation
        		                               -7,000 -8,000 -10,000 -6,000 26,000 -110,000        
          payments on note payable
        		                                   14,000 0 -1,001,000 -21,000 -21,000 -21,000 -22,000 -20,000  
          distribution to non-controlling interest
        		                                   -113,000 -77,000    -8,000    
          payment of payroll taxes related to stock-based compensation awards
        		                              -60,000 -62,000 -162,000 -96,000 -69,000 -70,000 -293,000 -464,000 -214,000 -266,000 -103,000    
          supplemental cash flow information :
        		                                            
          supplemental non-cash investing and financing activities :
        		                                            
          stock-based compensation
        		                                            
          payments on debt
        		                                           -13,941,000 
          shares cancelled in lieu of payment of payroll taxes
        		                                            
          issuance of common stock, net of underwriting fees
        		                                            
          payment of costs associated with initial public offering
        		                                           -966,000 
          cash dividend on preferred and common stock
        		                                            
          accretion of redeemable convertible preferred stock to maximum redemption value
        		                                           0 
          net (decrease) in cash and cash equivalents
        		                                      -1,279,000      
          proceeds from long-term debt
        		                                            
          payment of deferred financing costs
        		                                            
          capital distribution to non-controlling interest
        		                                            
          stock compensation expense
        		                                        581,000    
          asset impairment and loss on disposal of property and equipment
        		                                            
          cash flows from financing activities
        		                                            
          proceeds from exercise of series f warrants
        		                                            
          accrued dividend payable
        		                                            
          asset impairment and disposal of property and equipment
        		                                         29,000 848,000  
          preferred stock repurchase
        		                                            
          common stock repurchase