DIVERSIFIED RESTAURANT HOLDINGS, INC., 10-Q filed on 5/9/2014
Quarterly Report
Document And Entity Information
3 Months Ended
Mar. 30, 2014
May 8, 2014
Document and Entity Information [Abstract]
 
 
Entity Registrant Name
Diversified Restaurant Holdings, Inc. 
 
Document Type
10-Q 
 
Current Fiscal Year End Date
--12-28 
 
Entity Common Stock, Shares Outstanding
 
26,098,040 
Amendment Flag
false 
 
Entity Central Index Key
0001394156 
 
Entity Current Reporting Status
Yes 
 
Entity Voluntary Filers
No 
 
Entity Filer Category
Accelerated Filer 
 
Entity Well-known Seasoned Issuer
No 
 
Document Period End Date
Mar. 30, 2014 
 
Document Fiscal Year Focus
2014 
 
Document Fiscal Period Focus
Q1 
 
Consolidated Balance Sheets (Current Period Unaudited) (USD $)
Mar. 30, 2014
Dec. 29, 2013
Cash and cash equivalents
$ 8,524,841 
$ 9,562,473 
Investments
7,119,976 
8,561,598 
Accounts receivable
582,022 
1,248,940 
Inventory
1,091,811 
1,017,626 
Prepaid assets
304,484 
555,144 
Total current assets
17,623,134 
20,945,781 
Deferred income taxes
1,227,742 
1,162,761 
Property and equipment, net
60,933,254 
58,576,734 
Intangible assets, net
3,059,419 
2,948,013 
Goodwill
8,578,776 
8,578,776 
Other long-term assets
143,303 
121,668 
Total assets
91,565,628 
92,333,733 
Current liabilities
 
 
Accounts payable
2,360,215 
4,416,092 
Accrued compensation
1,576,736 
2,060,082 
Other accrued liabilities
1,499,214 
809,104 
Current portion of long-term debt
8,850,549 
8,225,732 
Current portion of deferred rent
370,098 
306,371 
Total current liabilities
14,656,812 
15,817,381 
Deferred rent, less current portion
3,218,520 
3,420,574 
Unfavorable operating leases
757,930 
759,065 
Other liabilities
443,540 
327,561 
Long-term debt, less current portion
38,005,669 
38,047,589 
Total liabilities
57,082,471 
58,372,170 
Stockholders' equity
 
 
Common stock - $0.0001 par value; 100,000,000 shares authorized; 26,051,123 and 26,049,578, respectively, issued and outstanding
2,580 
2,580 
Additional paid-in capital
35,375,590 
35,275,255 
Accumulated other comprehensive loss
(191,962)
(245,364)
Accumulated deficit
(703,051)
(1,070,908)
Total stockholders' equity
34,483,157 
33,961,563 
Total liabilities and stockholders' equity
$ 91,565,628 
$ 92,333,733 
Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) (USD $)
Mar. 30, 2014
Dec. 29, 2013
Common stock, par value (in Dollars per share)
$ 0.0001 
$ 0.0001 
Common stock, shares authorized
100,000,000 
100,000,000 
Common stock, shares issued
26,051,123 
26,049,578 
Common stock, shares outstanding
26,051,123 
26,049,578 
Consolidated Statements of Income (Unaudited) (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Revenue
$ 30,473,014 
$ 27,079,114 
Restaurant operating costs (exclusive of depreciation and amortization shown separately below):
 
 
Food, beverage, and packaging costs
8,705,423 
8,576,047 
Compensation costs
7,993,667 
7,048,902 
Occupancy costs
1,655,551 
1,533,005 
Other operating costs
6,280,095 
5,306,634 
General and administrative expenses
2,112,562 
1,524,130 
Pre-opening costs
544,021 
592,726 
Depreciation and amortization
2,247,460 
1,655,484 
Loss on disposal of property and equipment
156,065 
35,074 
Total operating expenses
29,694,844 
26,272,002 
Operating profit
778,170 
807,112 
Interest expense
(476,401)
(469,211)
Other income, net
13,030 
2,319 
Income before income taxes
314,799 
340,220 
Income tax provision (benefit)
(53,058)
101,820 
Net income
$ 367,857 
$ 238,400 
Basic earnings per share (in Dollars per share)
$ 0.01 
$ 0.01 
Fully diluted earnings per share (in Dollars per share)
$ 0.01 
$ 0.01 
Weighted average number of common shares outstanding
 
 
Basic (in Shares)
26,048,805 
18,959,846 
Diluted (in Shares)
26,153,595 
19,094,786 
Consolidated Statements of Comprehensive Income (Unaudited) (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Net income
$ 367,857 
$ 238,400 
Other comprehensive income
 
 
Unrealized changes in fair value of interest rate swaps, net of tax of $15,633 and $20,893
30,347 
40,556 
Unrealized changes in fair value of investments, net of tax of $11,876 and $0
23,055 
Total other comprehensive income
53,402 
40,556 
Comprehensive income
$ 421,259 
$ 278,956 
Consolidated Statements of Comprehensive Income (Unaudited) (Parentheticals) (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Unrealized changes in fair value of interest rate swaps, tax
$ 15,633 
$ 20,893 
Unrealized changes in fair value of investments, tax
$ 11,876 
$ 0 
Consolidated Statements of Stockholders' Equity (Deficit) (USD $)
Common Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Retained Earnings [Member]
Total
Balance at Dec. 30, 2012
$ 1,888 
$ 2,991,526 
$ (284,294)
$ (1,205,216)
$ 1,503,904 
Balance (Shares) (in Shares) at Dec. 30, 2012
18,951,700 
 
 
 
 
Issuance of restricted shares (in Shares)
77,324 
 
 
 
 
Forfeitures of restricted shares (in Shares)
(9,499)
 
 
 
 
Share-based compensation
 
79,052 
 
 
79,052 
Other comprehensive loss
 
 
40,556 
 
40,556 
Net income
 
 
 
238,400 
238,400 
Balance at Mar. 31, 2013
1,888 
3,070,578 
(243,738)
(966,816)
1,861,912 
Balance (Shares) (in Shares) at Mar. 31, 2013
19,019,525 
 
 
 
 
Balance at Dec. 29, 2013
2,580 
35,275,255 
(245,364)
(1,070,908)
33,961,563 
Balance (Shares) (in Shares) at Dec. 29, 2013
26,049,578 
 
 
 
26,049,578 
Forfeitures of restricted shares (in Shares)
(1,500)
 
 
 
 
Share-based compensation
 
85,320 
 
 
85,320 
Employee stock purchase plan
 
15,015 
 
 
15,015 
Employee stock purchase plan (in Shares)
3,045 
 
 
 
 
Other comprehensive loss
 
 
53,402 
 
53,402 
Net income
 
 
 
367,857 
367,857 
Balance at Mar. 30, 2014
$ 2,580 
$ 35,375,590 
$ (191,962)
$ (703,051)
$ 34,483,157 
Balance (Shares) (in Shares) at Mar. 30, 2014
26,051,123 
 
 
 
26,051,123 
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Cash flows from operating activities
 
 
Net income
$ 367,857 
$ 238,400 
Adjustments to reconcile net income to net cash provided by operating activities
 
 
Depreciation and amortization
2,268,985 
1,655,484 
Realized loss on sales of investments
19,175 
 
Loss on disposal of property and equipment
156,065 
35,074 
Share-based compensation
85,320 
79,052 
Deferred income taxes
(92,337)
76,607 
Changes in operating assets and liabilities that provided (used) cash
 
 
Accounts receivable
666,918 
(25,823)
Inventory
(74,185)
(251,045)
Prepaid assets
250,660 
172,167 
Intangible assets
(27,849)
(20,416)
Other long-term assets
(21,635)
20,542 
Accounts payable
(1,175,071)
(933,248)
Accrued liabilities
368,723 
(572,387)
Deferred rent
(138,327)
372,023 
Net cash provided by operating activities
2,654,299 
846,430 
Cash flows from investing activities
 
 
Purchase of investments
(2,500,600)
 
Proceeds from sale of investments
3,955,969 
 
Purchases of property and equipment
(5,626,473)
(3,388,638)
Net cash used in investing activities
(4,171,104)
(3,388,638)
Cash flows from financing activities
 
 
Proceeds from issuance of long-term debt
2,240,580 
2,842,337 
Repayments of long-term debt
(1,657,683)
(1,336,862)
Payment of loan fees
(118,739)
 
Proceeds from employee stock purchase plan
15,015 
 
Net cash provided by financing activities
479,173 
1,505,475 
Net decrease in cash and cash equivalents
(1,037,632)
(1,036,733)
Cash and cash equivalents, beginning of period
9,562,473 
2,700,328 
Cash and cash equivalents, end of period
$ 8,524,841 
$ 1,663,595 
Note 1 - Business and Summary of Significant Accounting Policies
Significant Accounting Policies [Text Block]

1.           BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Nature of Business


Diversified Restaurant Holdings, Inc. (“DRH”) is a fast-growing restaurant company operating two complementary concepts:  Bagger Dave’s Burger Tavern® (“Bagger Dave’s”) and Buffalo Wild Wings® Grill & Bar (“BWW”).  As the creator, developer, and operator of Bagger Dave’s and as one of the largest franchisees of BWW, we provide a unique guest experience in a casual and inviting environment.  We were incorporated in 2006 and are headquartered in the Detroit metropolitan area.  As of March 30, 2014, we had 54 locations in Florida, Illinois, Indiana, and Michigan.


Our roots can be traced to 1999, when our founder, President, CEO, and Chairman of the Board, T. Michael Ansley, opened his first BWW restaurant in Sterling Heights, Michigan.   By late 2004, Mr. Ansley and his business partners owned and operated seven BWW franchised restaurants and formed AMC Group, LLC as an operating center.  In 2006, DRH was formed and several entities, including AMC Group, LLC, were reorganized to provide the framework and financial flexibility to grow as a BWW franchisee and to develop and grow our Bagger Dave’s concept.  In 2008, DRH became publicly owned by completing a self-underwritten initial public offering for $735,000 and 140,000 shares.    We subsequently completed an underwritten, follow-on offering on April 23, 2013 of 6.9 million shares with net proceeds of $31.9 million.


Today, DRH and its wholly-owned subsidiaries (collectively, the “Company”), AMC Group, Inc. (“AMC”), AMC Wings, Inc. (“WINGS”), AMC Burgers, Inc. (“BURGERS”), and AMC Real Estate, Inc. (“REAL ESTATE”) own, operate, and manage Bagger Dave's and DRH-owned BWW restaurants located throughout Florida, Illinois, Indiana, and Michigan.


DRH originated the Bagger Dave’s concept with our first restaurant opening in January 2008 in Berkley, Michigan.  Currently, there are 18 Bagger Dave’s, 13 in Michigan and five in Indiana. The Company expects to operate between 55 and 65 Bagger Dave’s locations by the end of 2017.


DRH is also one of the largest BWW franchisees and currently operates 36 DRH-owned BWW restaurants (18 in Michigan, 10 in Florida, four in Illinois, and four in Indiana), including the nation’s largest BWW, based on square footage, in downtown Detroit, Michigan. We remain on track to fulfill our area development agreement (“ADA”) with BWLD and expect to operate 49 DRH-owned BWW restaurants by the end of 2017, exclusive of potential additional BWW restaurant acquisitions. 


The following organizational chart outlines the current corporate structure of DRH.  A brief textual description of the entities follows the organizational chart. DRH is incorporated in Nevada. 


AMC was formed on March 28, 2007 and serves as our operational and administrative center. AMC renders management, operational support, and advertising services to WINGS, BURGERS, REAL ESTATE and their subsidiaries. Services rendered by AMC include marketing, restaurant operations, restaurant management consultation, hiring and training of management and staff, and other management services reasonably required in the ordinary course of restaurant operations.


WINGS was formed on March 12, 2007 and serves as a holding company for our DRH-owned BWW restaurants.  We are economically dependent on retaining our franchise rights with BWLD.  The franchise agreements have specific initial term expiration dates ranging from March 9, 2020 through May 20, 2034, depending on the date each was executed and the duration of its initial term.  The franchise agreements are renewable at the option of the franchisor and are generally renewable if the franchisee has complied with the franchise agreement.  When factoring in any applicable renewals, the franchise agreements have specific expiration dates ranging from March 6, 2035 through May 16, 2049.  We believe we are in compliance with the terms of these agreements.


BURGERS was formed on March 12, 2007 and serves as a holding company for our Bagger Dave’s restaurants.  Bagger Dave’s Franchising Corporation, a subsidiary of BURGERS, was formed to act as the franchisor for the Bagger Dave’s concept and has rights to franchise in Illinois, Indiana, Kentucky, Michigan, Missouri, Ohio, and Wisconsin.  We do not intend to pursue franchise development at this time.  


REAL ESTATE was formed on March 18, 2013 and serves as the holding company for the real estate properties owned by DRH. REAL ESTATE’s portfolio currently includes six properties, three of which are Bagger Dave’s restaurants and three of which are DRH-owned BWW restaurants. The restaurants at these locations are all owned and operated by DRH.


Principles of Consolidation


The consolidated financial statements include the accounts of the Company.  All significant intercompany accounts and transactions have been eliminated upon consolidation.


Basis of Presentation


The consolidated financial statements as of March 30, 2014 and December 29, 2013, and for the three-month periods ended March 30, 2014 and March 31, 2013, have been prepared by the Company pursuant to accounting principles generally accepted in the United States of America (“GAAP”) and the rules and regulations of the Securities and Exchange Commission. The financial information as of March 30, 2014 and for the three-month period ended March 30, 2014 and March 31, 2013 is unaudited, but, in the opinion of management, reflects all adjustments and accruals necessary for a fair presentation of the financial position, results of operations, and cash flows for the interim periods.


The consolidated financial information as of December 29, 2013 is derived from our audited consolidated financial statements and notes thereto for the fiscal year ended December 29, 2013, which is included in Item 8 in the Fiscal 2013 Annual Report on Form 10-K, and should be read in conjunction with such consolidated financial statements.


The results of operations for the three-month period ended March 30, 2014 are not necessarily indicative of the results of operations that may be achieved for the entire year ending December 28, 2014.


Segment Reporting


The Company has two operating segments, Bagger Dave’s and BWW. The brands operate within the ultra-casual, full-service dining industry, providing similar products to similar customers. The brands also possess similar economic characteristics, resulting in similar long-term expected financial performance characteristics. Sales from external customers are derived principally from food and beverage sales. We do not rely on any major customers as a source of sales. We believe we meet the criteria for aggregating our operating segments into a single reporting segment.


Fiscal Year


The Company utilizes a 52- or 53-week accounting period that ends on the last Sunday in December. This quarterly report on Form 10-Q is for the three-month periods ended March 30, 2014 and March 31, 2013, each comprising 13 weeks.


Concentration Risks


Approximately 81.4% and 79.4% of the Company's revenues during the three months ended March 30, 2014 and March 31, 2013, respectively, are generated from food and beverage sales from restaurants located in Michigan and the Indiana/Illinois region.


Investments


The Company’s investment securities are classified as available-for-sale. Investments classified as available-for-sale are available to be sold in the future in response to the Company’s liquidity needs, changes in market interest rates, tax strategies, and asset-liability management strategies, among other reasons. Available-for-sale securities are reported at fair value, with unrealized gains and losses, net of taxes, reported in the accumulated other comprehensive income (loss) component of stockholders’ equity, and accordingly, have no effect on net income. Realized gains or losses on sale of investments are determined on the basis of specific costs of the investments. Dividend income is recognized when declared and interest income is recognized when earned. Discount or premium on debt securities purchased at other than par value are amortized using the effective yield method. See Note 3 for details. 


Goodwill


Goodwill is not amortized and represents the excess of cost over the fair value of identified net assets of businesses acquired. Goodwill is subject to an annual impairment analysis or more frequently if indicators of impairment exist. At March 30, 2014 and December 29, 2013, we had goodwill of $8.6 million that was assigned to our Buffalo Wild Wings operating units.


The impairment analysis consists of a two-step process, if necessary. The first step is to compare the fair value of the reporting unit to its carrying value, including goodwill. We estimate fair value using market information (market approach) and discounted cash flow projections (income approach). The income approach uses the reporting unit’s projection of estimated operating results and cash flows that is discounted using a weighted-average cost of capital that reflects market conditions. The projection uses management’s best estimates of projected sales, costs and cash expenditures, including an estimate of new restaurant openings and related capital expenditures. Other significant estimates also include terminal growth rates and working capital requirements. We supplement our estimate of fair value under the income approach by using a market approach which estimates fair value by applying multiples to the reporting unit’s projected operating performance. The multiples are derived from comparable publicly traded companies with similar characteristics to the reporting unit. If the fair value of the reporting unit is less than its carrying value, the second step of the impairment analysis must be performed in order to determine the amount of impairment loss, if any. The second step compares the implied fair value of goodwill with the carrying amount of that goodwill. If the carrying amount of the goodwill exceeds its implied fair value, an impairment charge is recognized in an amount equal to that excess. As of December 29, 2013, based on our quantitative analysis, goodwill was considered recoverable. At March 30, 2014, there were no impairment indicators warranting an analysis.


Use of Estimates


The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates 


Interest Rate Swap Agreements


The Company utilizes interest rate swap agreements with RBS Citizens, N.A. (“RBS”) to fix interest rates on a portion of the Company’s portfolio of variable rate debt, which reduces exposure to interest rate fluctuations.  The Company does not use any other types of derivative financial instruments to hedge such exposures, nor does it use derivatives for speculative purposes. The Company’s interest rate swap agreements qualify for hedge accounting. As such, the Company records the change in the fair value of its swap agreements as a component of accumulated other comprehensive income (loss), net of tax. The Company records the fair value of its interest swaps on the Consolidated Balance Sheet in other long-term assets or other long-term liabilities depending on the fair value of the swaps. See Note 7 and Note 14 for additional information on the interest rate swap agreements.


Recent Accounting Pronouncements


We reviewed all significant newly-issued accounting pronouncements and concluded that they either are not applicable to our operations or that no material effect is expected on our consolidated financial statements as a result of future adoption.


Reclassifications


Certain reclassifications have been made to the prior year consolidated financial statements to conform to the current year's presentation.


Note 2 - Significant Business Transactions
Schedule Of Significant Business Transactions [Text Block]

2.           SIGNIFICANT BUSINESS TRANSACTIONS


On April 23, 2013, the Company completed an underwritten, follow-on equity offering of 6.9 million shares of common stock at a price of $5.00 per share to the public. After deducting underwriting discounts, commissions, and other offering expenses the net proceeds to DRH was $31.9 million. The Company invested a portion of the proceeds from the follow-on offering in highly liquid short-term investments with maturities of less than one year. At March 30, 2014, the Company held available-for-sale securities with a fair value of $7.1 million. See Note 3 for additional information.


Note 3 - Investments
Investments in Debt and Marketable Equity Securities (and Certain Trading Assets) Disclosure [Text Block]

 3.           INVESTMENTS


Investments consist of available-for-sale securities that are carried at fair value. Available-for-sale securities are classified as current assets based upon our intent and ability to use any and all of the securities as necessary to satisfy the operational requirements of our business. Based on the call date of the investments, all securities have maturities of one year or less. Unrealized losses are charged against net earnings when a decline in fair value is determined to be other than temporary.


The amortized cost, gross unrealized holding gains, gross unrealized holding loss, and fair value of available-for-sale securities by type are as follows: 


   

March 30, 2014

 
   

Amortized

Cost

   

Unrealized

Gains

   

Unrealized

Loss

   

Estimated

Fair Value

 

Debt securities:

                               

U.S. government and agencies

  $ 2,998,229     $ 1,302     $ -     $ 2,999,531  

Obligations of states/municipals

    2,502,075       -       (1,475

)

    2,500,600  

Corporate securities

    1,628,945       -       (9,100

)

    1,619,845  

Total debt securities

  $ 7,129,249     $ 1,302     $ (10,575

)

  $ 7,119,976  

   

December 29, 2013

 
   

Amortized

Cost

   

Unrealized

Gains

   

Unrealized

Loss

   

Estimated

Fair Value

 

Debt securities:

                               

U.S. government and agencies

  $ 3,497,951     $ 236     $ (52

)

  $ 3,498,135  

Corporate securities

    5,107,853       -       (44,390

)

    5,063,463  

Total debt securities

  $ 8,605,804     $ 236     $ (44,442

)

  $ 8,561,598  

As of March 30, 2014 and December 29, 2013, $4.1 million and $7.0 million of investments were in a loss position with a cumulative unrealized loss of $10,575 and $44,442. The Company may incur future impairment charges if decline in market values continue and/or worsen and the impairments are no longer considered temporary. All investments with unrealized losses have been in such position for less than 12 months.


Gross unrealized gains and losses on available-for-sale securities, recorded in accumulated other comprehensive loss, as of March 30, 2014 and December 29, 2013, were as follows:


   

March 30

2014

   

December 29

2013

 

Unrealized gains

  $ 1,302     $ 236  

Unrealized loss

    (10,575

)

    (44,442 )

Net unrealized loss

    (9,273

)

    (44,206 )

Deferred federal income tax benefit

    3,152       15,030  

Net unrealized loss on investments, net of deferred income tax

  $ (6,121

)

  $ (29,176 )

Note 4 - Property and Equipment
Property, Plant and Equipment Disclosure [Text Block]

4.          PROPERTY AND EQUIPMENT


Property and equipment are comprised of the following assets:


   

March 30

2014

   

December 29

2013

 

Land

  $ 4,353,058     $ 3,610,453  

Building

    4,316,263       4,316,263  

Equipment

    22,983,648       22,212,594  

Furniture and fixtures

    5,986,389       5,822,813  

Leasehold improvements

    48,203,143       46,469,088  

Restaurant construction in progress

    3,433,427       2,434,332  

Total

    89,275,928       84,865,543  

Less accumulated depreciation

    (28,342,674

)

    (26,288,809

)

Property and equipment, net

  $ 60,933,254     $ 58,576,734  

Note 5 - Intangible Assets
Intangible Assets Disclosure [Text Block]

5.        INTANGIBLE ASSETS


Intangible assets are comprised of the following:


   

March 30

2014

   

December 29

2013

 

Amortized intangibles:

               

Franchise fees

  $ 568,363     $ 568,363  

Trademark

    61,014       59,199  

Non-compete agreement

    76,560       76,560  

Favorable lease

    239,000       239,000  

Loan fees

    465,497       346,758  

Total

    1,410,434       1,289,880  

Less accumulated amortization

    (396,417

)

    (361,009

)

Amortized intangibles, net

    1,014,017       928,871  
                 

Unamortized intangibles:

               

Liquor licenses

    2,045,402       2,019,142  

Total intangibles, net

  $ 3,059,419     $ 2,948,013  

Amortization expense for the three months ended March 30, 2014 and March 31, 2013, was $14,378 and $13,703, respectively. Amortization of favorable leases and loan fees are reflected as part of occupancy and interest expense, respectively. Based on the current intangible assets and their estimated useful lives, future intangible-related expense for fiscal years 2014, 2015, 2016, 2017, and 2018 is projected to total approximately $166,567, $154,959, $142,007, $141,047, and $42,881, respectively. The aggregate weighted-average amortization period for intangible assets is 8.1 years.  


Note 7 - Long-Term Debt
Long-term Debt [Text Block]

 7.           LONG-TERM DEBT


Long-term debt consists of the following obligations:


   

March 30

   

December 29

 
   

2014

   

2013

 

Note payable - $46.0 million term loan; payable to RBS with a senior lien on all the Company’s personal property and fixtures. Scheduled monthly principal payments are approximately $547,619 plus accrued interest through maturity in April 2018. Interest is charged based on one-month LIBOR plus an applicable margin, which ranges from 2.5% to 3.4%, depending on the lease adjusted leverage ratio defined in the terms of the agreement. The rate at March 30, 2014 was approximately 2.9%.

  $ 29,976,190       31,619,048  
                 

Note payable - $15.0 million development line of credit; payable to RBS with a senior lien on all the Company’s personal property and fixtures. Scheduled monthly principal payments are $178,571 plus accrued interest through maturity in April 2018. Interest is charged based on one-month LIBOR plus an applicable margin, which ranges from 2.5% to 3.4%, depending on the lease adjusted leverage ratio defined in the terms of the agreement. The rate at March 30, 2014 was approximately 2.9%.

    15,000,000       12,759,420  
                 

Note payable to a bank secured by a senior mortgage on the Brandon Property. Scheduled monthly principal and interest payments are approximately $8,000 through maturity in June 2030, at which point a balloon payment of $413,550 is due. Interest is charged based on a fixed rate of 6.7%, per annum, through June 2017, at which point the rate will adjust to the U.S. Treasury Securities Rate plus 4.0% (and every seven years thereafter).

    1,075,194       1,081,047  
                 

Note payable to a bank secured by a junior mortgage on the Brandon Property. The note matures in 2030 and requires monthly principal and interest installments of approximately $6,300 until maturity. Interest is charged at a rate of 3.6% per annum.

    804,834       813,806  
                 

Total long-term debt

    46,856,218       46,273,321  
                 

Less current portion

    (8,850,549

)

    (8,225,732

)

                 

Long-term debt, net of current portion

  $ 38,005,669     $ 38,047,589  

On April 15, 2013, the Company entered into a $63.0 million senior secured credit facility with RBS (the “April 2013 Senior Secured Credit Facility”). The April 2013 Senior Secured Credit Facility consists of a $46.0 million term loan (the “April 2013 Term Loan”), a $15.0 million development line of credit (the “April 2013 DLOC”), and a $2.0 million revolving line of credit (the “April 2013 RLOC”). The April 2013 Term Loan is for a period of five years. Payments of principal are based upon an 84-month straight-line amortization schedule, with monthly principal payments of $547,619 plus accrued interest through maturity on April 15, 2018, at which time the entire unpaid principal and interest is due. The April 2013 DLOC converted to a term loan on March 11, 2014, with monthly principal payments of $178,571 plus accrued interest beginning May 2014 through maturity on April 15, 2018, at which time the entire unpaid principal and interest is due. The April 2013 RLOC is for a term of two years. As of March 30, 2014 no amounts were outstanding under the April 2013 RLOC. Amounts borrowed under the April 2013 Senior Secured Credit Facility bear interest at a rate of one-month LIBOR plus an applicable margin, which ranges from 2.5% to 3.4%, depending on the lease adjusted leverage ratio as defined in the terms of the agreement.


On March 20, 2014, the Company amended the April 2013 Senior Secured Credit Facility to include a $20.0 million development line of credit II (the “March 2014 DLOC II”). The March 2014 DLOC II is for a term of two years and is convertible upon maturity into a term note. The amendment also provided a 25 basis point reduction to the April 2013 Senior Secured Credit Facility’s applicable margin rate, which reduced the range from 2.5%/3.4% to 2.25%/3.15%, which commences April 2014. 


Based on the long-term debt terms that existed at March 30, 2014, the scheduled principal maturities for the next five years and thereafter are summarized as follows:


Year

 

Amount

 

2015

  $ 8,850,549  

2016

    8,853,336  

2017

    8,856,658  

2018

    18,674,331  

2019

    73,016  

Thereafter

    1,548,328  

Total

  $ 46,856,218  

Interest expense was $476,401 and $469,211 for the three months ended March 30, 2014 and March 31, 2013, respectively.


The current debt agreement contains various customary financial covenants generally based on the performance of the specific borrowing entity and other related entities. The more significant covenants consist of a minimum debt service coverage ratio and a maximum lease adjusted leverage ratio, both of which we are in compliance with as of March 30, 2014.


At March 30, 2014, the Company has three interest rate swap agreements to fix a portion of the interest rates on its variable rate debt. The swap agreements all qualify for hedge accounting. The swap agreements have a combined notional amount of $30.5 million at March 30, 2014. The swap entered into in April 2012 will amortize to zero by April 2019, the swap entered into in October 2012 will amortize to zero by October 2017, and the swap entered into in July 2013 will amortize to zero by April 2018. Under the swap agreements, the Company pays a fixed rate of 1.4% (notional amount of $11.6 million), 0.9% (notional amount of $4.7 million), and 1.4% (notional amount of $14.2 million) and receives interest at the one-month LIBOR. The fair value of these swap agreements was $281,581 and $327,561 at March 30, 2014 and December 29, 2013, respectively. Since these swap agreements qualify for hedge accounting, the changes in fair value are recorded in other comprehensive income (loss), net of tax. See Note 1 and Note 14 for additional information pertaining to interest rate swaps.


Note 8 - Capital Stock (Including Stock Compensation)
Stockholders' Equity Note Disclosure [Text Block]

8.           CAPITAL STOCK (INCLUDING STOCK COMPENSATION)


The Company established a Stock Incentive Plan in 2011 (“Stock Incentive Plan”) to attract and retain directors, consultants, and team members and to align their interests with the interests of the Company’s shareholders through the opportunity for increased stock ownership.  The plan permits the grant and award of 750,000 shares of common stock by way of stock options and/or restricted stock.  Stock options must be awarded at exercise prices at least equal to or greater than 100.0% of the fair market value of the shares on the date of grant.  The options will expire no later than 10 years from the date of grant, with vesting terms to be defined at grant date, ranging from a vesting schedule based on performance to a vesting schedule that extends over a period of time as selected by the Compensation Committee of the Board of Directors (the “Committee”) or another committee as determined by the Board of Directors. The Committee also determines the grant, issuance, retention, and vesting timing and conditions of awards of restricted stock.  The Committee may place limitations, such as continued employment, passage of time, and/or performance measures, on restricted stock.  Awards of restricted stock may not provide for vesting or settlement in full of restricted stock over a period of less than one year from the date the award is made. 


During the first fiscal quarter of 2014, no restricted shares were granted.  In the first quarter of fiscal 2013, restricted shares were issued to certain team members at a weighted-average grant date fair value of $4.00. Restricted shares are granted with a per share purchase price at 100.0% of the fair market value on the date of grant and vest ratably over three years.  Unrecognized stock-based compensation expense of $409,626 at March 30, 2014 will be recognized over the remaining weighted-average vesting period of 2.3 years. The total fair value of shares vested during the three months ended March 30, 2014 and March 31, 2013 was $46,167 and $20,668, respectively. 


The following table presents the restricted shares transactions as of March 30, 2014:


   

Number of

Restricted

Stock Shares

 

Unvested, December 29, 2013

    116,667  

Granted

    -  

Vested

    (11,875

)

Expired/Forfeited

    (1,500

)

Unvested, March 30, 2014

    103,292  

The following table presents the restricted shares transactions as of March 31, 2013:


   

Number of

Restricted

Stock Shares

 

Unvested, December 30, 2012

    54,900  

Granted

    78,125  

Vested

    (6,667 )

Expired/Forfeited

    (10,299

)

Unvested, March 31, 2013

    116,059  

Under the Stock Incentive Plan, there are 608,333 shares available for future awards at March 30, 2014.


On July 30, 2007, DRH granted options for the purchase of 150,000 shares of common stock to the directors of the Company at an exercise price of $2.50 per share. These options vested ratably over a three-year period and were set to expire six years from issuance, July 30, 2013. All 150,000 options were fully vested as of July 30, 2013 and were exercised either through cash or cashless exercise at a price of $2.50 per share. The intrinsic value of options exercised in 2013 was $679,680.


On July 30, 2010, DRH granted options for the purchase of 210,000 shares of common stock to the directors of the Company.  These options are fully vested and expire six years from issuance, July 30, 2016.  Once vested, the options can be exercised at a price of $2.50 per share. At March 30, 2014, 210,000 shares of authorized common stock are reserved for issuance to provide for the exercise of these options. The intrinsic value of outstanding options was $525,000 and $531,000 as of March 30, 2014 and March 31, 2013, respectively.


Stock-based compensation of $85,320, and $79,052 was recognized during three-month period ended March 30, 2014 and March 31, 2013, respectively, as restaurant compensation costs in the Consolidated Statements of Income and as additional paid-in capital on the Consolidated Statement of Stockholders' Equity to reflect the fair value of shares vested.


The Company has authorized 10,000,000 shares of preferred stock at a par value of $0.0001.  No preferred shares are issued or outstanding as of March 30, 2014.  Any preferences, rights, voting powers, restrictions, dividend limitations, qualifications, and terms and conditions of redemption shall be set forth and adopted by a Board of Directors' resolution prior to issuance of any series of preferred stock.


Note 9 - Income Taxes
Income Tax Disclosure [Text Block]

 9.           INCOME TAXES


The (benefit) provision for income taxes consists of the following components for the three-month ended March 30, 2014 and March 31, 2013, respectively:


   

Three Months Ended

 
   

March 30

2014

   

March 31

2013

 

Federal:

               

Current

  $ -     $ -  

Deferred

    (61,703

)

    78,561  
                 

State:

               

Current

    39,279       25,214  

Deferred

    (28,778

)

    (1,955

)

                 

Income tax (benefit) provision

  $ (53,058

)

  $ 101,820  

The (benefit) provision for income taxes is different from that which would be obtained by applying the statutory federal income tax rate to income before income taxes before income taxes.  The items causing this difference are as follows:


   

March 30

2014

   

March 31

2013

 

Income tax provision at federal statutory rate

  $ 107,032     $ 115,674  

State income tax provision

    5,706       23,259  

Permanent differences

    67,754       11,943  

Tax credits

    (233,550

)

    (49,056

)

Income tax (benefit) provision

  $ (53,058 )   $ 101,820  

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.  The Company expects the deferred tax assets to be fully realizable within the next several years. Significant components of the Company's deferred income tax assets and liabilities are summarized as follows:


   

March 30

2014

   

December 29

2013

 

Deferred tax assets:

               

Net operating loss carry forwards

  $ 860,404     $ 983,682  

Deferred rent expense

    108,979       131,249  

Start-up costs

    129,116       130,136  

Tax credit carry-forwards

    2,612,011       2,427,861  

Interest rate swaps

    95,740       111,218  

Investments

    3,152       15,030  

Stock-based compensation

    159,286       129,514  

Other

    242,471       186,814  
                 

Total deferred tax assets

    4,211,159       4,115,504  
                 

Deferred tax liabilities:

               

Tax depreciation in excess of book

    2,690,605       2,708,544  

Goodwill

    292,812       244,199  
                 

Total deferred tax liability

    2,983,417       2,952,743  
                 

Net deferred income tax assets

  $ 1,227,742     $ 1,162,761  

If deemed necessary by management, the Company establishes valuation allowances in accordance with the provisions of Accounting Standards Codification (“ASC”) 740, Income Taxes ("ASC 740") issued by the Financial Accounting Standards Board, (“FASB”). Management continually reviews the likelihood that deferred tax assets will be realized and the Company recognizes these benefits only as reassessment indicates that it is more likely than not that such tax benefits will be realized. 


The Company expects to use net operating loss and general business tax credit carryforwards before their 20-year expiration. As of March 30, 2014, the Company has available federal net operating loss carryforwards of approximately $2.5 million. Of that amount, approximately $600,000 relates to stock-based compensation tax deductions in excess of book compensation expense that will be credited to additional paid in capital in future periods when such deductions reduce taxes payable as determined based on a "with-and-without" approach.  Net operating losses relating to such benefits are not included in the table above. General business tax credits of $2.6 million will expire between 2028 and 2035. 


The Company applies the provisions of ASC 740 regarding the accounting for uncertainty in income taxes.  There are no amounts recorded on the Company's consolidated financial statements for uncertain positions.  The Company classifies all interest and penalties as income tax expense.  There are no accrued interest amounts or penalties related to uncertain tax positions as of March 30, 2014.


The Company is a member of a unitary group with other parties related by common ownership according to the provisions of the Michigan Business Tax Act. This group files a single tax return for all members. An allocation of the current and deferred Michigan business tax incurred by the unitary group has been made based on an estimate of Michigan business tax attributable to the Company and has been reflected as state income tax expense in the accompanying consolidated financial statements consistent with the provisions of ASC 740.


The Company files income tax returns in the United States federal jurisdiction and various state jurisdictions.


Note 11 - Commitments and Contingencies
Commitments and Contingencies Disclosure [Text Block]

11.           COMMITMENTS AND CONTINGENCIES


The Company’s ADA requires DRH to open 32 restaurants by March 1, 2017.  Failure to develop restaurants in accordance with the schedule detailed in the agreement could lead to potential penalties of up to $50,000 for each undeveloped restaurant, payment of the initial franchise fees for each undeveloped restaurant, and loss of rights to development territory.  As of March 30, 2014, we have opened 21 of the 32 restaurants required by the ADA.  With the remaining 11 restaurants, along with two additional franchise agreements, we expect the Company will operate 49 BWW restaurants by 2017, exclusive of potential additional BWW restaurant acquisitions.  


The Company is required to pay BWLD royalties (5.0% of net sales) and advertising fund contributions (3.0% of net sales globally and 0.5% of net sales for certain cities) for the term of the individual franchise agreements.  The Company incurred $1.3 million and $1.2 million in royalty expense for the three-month periods ended March 30, 2014 and March 31, 2013, respectively.  Advertising fund contribution expenses were $767,157 on and $721,182 for the three-month periods ended March 30, 2014 and March 31, 2013, respectively.


The Company is required by its various BWLD franchise agreements to modernize the restaurants during the term of the agreements.  The individual agreements generally require improvements between the fifth and tenth year to meet the most current design model that BWLD has approved.  The modernization costs for a restaurant can range from approximately $50,000 to approximately $700,000 depending on the individual restaurants’ needs.


The Company established a defined contribution 401(k) plan whereby eligible team members may elect to contribute pre-tax wages in accordance with the provisions of the plan. The Company matches 100.0% of the first 3.0% and 50.0% of the next 2.0% of contributions made by eligible team members. Matching contributions of approximately $0 and $60,699 were made by us during the three months ended March 30, 2014 and March 31, 2013, respectively. Effective January 1, 2014, the Company ceased the matching program in favor of an annual discretionary contributions to the 401(k). The annual contribution will be determined in the fourth quarter and will be contributed to the team members at year-end. 


The Company is subject to ordinary and routine legal proceedings, as well as demands, claims and threatened litigation, which arise in the ordinary course of its business.  The ultimate outcome of any litigation is uncertain.  While unfavorable outcomes could have adverse effects on the Company's business, results of operations, and financial condition, management believes that the Company is adequately insured and does not believe an unfavorable outcome of any pending or threatened proceedings is probable or reasonable possible.  Therefore, no separate reserve or disclosure has been established for these types of legal proceedings. 


Note 12 - Earnings Per Common Share
Earnings Per Share [Text Block]

12.          EARNINGS PER COMMON SHARE


The following is a reconciliation of basic and fully diluted earnings per common share for the three-month ended March 30, 2014 and March 31, 2013:


   

Three Months Ended

 
   

March 30

2014

   

March 31

2013

 

Income available to common stockholders

  $ 367,857     $ 238,400  
                 

Weighted-average shares outstanding

    26,048,805       18,959,846  

Effect of dilutive securities

    104,790       134,940  

Weighted-average shares outstanding - assuming dilution

    26,153,595       19,094,786  
                 

Earnings per common share

  $ 0.01     $ 0.01  

Earnings per common share - assuming dilution

  $ 0.01     $ 0.01  

Note 13 - Supplemental Cash Flows Information
Cash Flow, Supplemental Disclosures [Text Block]

13.            SUPPLEMENTAL CASH FLOWS INFORMATION


Other Cash Flows Information


Cash paid for interest was $464,115 and $477,079 during the three-month period ended March 30, 2014 and March 31, 2013, respectively.


Cash paid for income taxes was $0 and $65,500 during the three-month period ended March 30, 2014 and March 31, 2013, respectively.


Supplemental Schedule of Non-Cash Operating, Investing, and Financing Activities


Noncash investing activities for property and equipment not yet paid as of March 30, 2014 and March 31, 2013, is $1.0 million and $0.5 million, respectively.


Note 14 - Fair Value of Financial Instruments
Fair Value Disclosures [Text Block]

14.           FAIR VALUE OF FINANCIAL INSTRUMENTS


The guidance for fair value measurements, FASB ASC 820, Fair Value Measurements and Disclosures, establishes the authoritative definition of fair value, sets out a framework for measuring fair value, and outlines the required disclosures regarding fair value measurements. Fair value is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. We use a three-tier fair value hierarchy based upon observable and non-observable inputs as follows:


 

Level 1

Quoted market prices in active markets for identical assets and liabilities;

 

Level 2

Inputs, other than level 1 inputs, either directly or indirectly observable; and

 

Level 3

Unobservable inputs developed using internal estimates and assumptions (there is little or no market data) which reflect those that market participants would use.


As of March 30, 2014 and December 29, 2013, respectively, our financial instruments consisted of cash and cash equivalents, accounts receivable, available-for-sale investments, accounts payable, and debt. The fair value of cash and cash equivalents, accounts receivable, and accounts payable approximate carrying value, due to their short-term nature.


The fair value of our interest rate swaps is determined based on valuation models, which utilize quoted interest rate curves to calculate the forward value and then discount the forward values to the present period. The Company measures the fair value using broker quotes which are generally based on market observable inputs including yield curves and the value associated with counterparty credit risk. Our interest rate swaps are classified as a Level 2 measurement as these securities are not actively traded in the market, but are observable based on transactions associated with bank loans with similar terms and maturities. See Note 1 and Note 7 for additional information pertaining to interest rates swaps.


The estimated fair values of the Company’s investment portfolio are based on prices provided by a third party pricing service and a third party investment manager. The prices provided by these services are based on quoted market prices, when available, non-binding broker quotes, or matrix pricing. The third party pricing service and the third party investment manager provide a single price or quote per security and the Company has not historically adjusted security prices. The Company obtains an understanding of the methods, models and inputs used by the third party pricing service and the third party investment manager, and has controls in place to validate that amounts provided represent fair values. Our investments are classified as a Level 2 measurement as these securities are not actively traded in the market, but are observable based on the quoted prices provided by our Portfolio managers.


As of March 30, 2014 and December 29, 2013, our total debt was approximately $46.9 million and $46.3 million, respectively, which approximated fair value. The Company estimates the fair value of its fixed-rate debt using discounted cash flow analysis based on the Company’s incremental borrowing rate (Level 2).


There were no transfers between levels of the fair value hierarchy during the three months ended March 30, 2014 and the fiscal year ended December 29, 2013, respectively.


The following table presents the fair values for those assets and liabilities measured on a recurring basis as of March 30, 2014:


FAIR VALUE MEASUREMENTS  

Description

 

Level 1

   

Level 2

   

Level 3

   

Asset/(Liability)

Total

 

Interest rate swaps

  $ -     $ (281,581

)

  $ -     $ (281,581

)

                                 

Debt securities

                               

U.S. government and agencies

    -       2,999,531       -       2,999,531  

Obligations of states/municipals

    -       2,500,600       -       2,500,600  

Corporate securities

    -       1,619,845       -       1,619,845  

Total debt securities

    -       7,119,976       -       7,119,976  

Total debt securities and derivatives

  $ -     $ 6,838,395     $ -     $ 6,838,395  

The following table presents the fair values for those assets and liabilities measured on a recurring basis as of December 29, 2013:


FAIR VALUE MEASUREMENTS  

Description

 

Level 1

   

Level 2

   

Level 3

   

Asset/(Liability)

Total

 

Interest rate swaps

  $ -     $ (327,561

)

  $ -     $ (327,561

)

                                 

Debt securities

                               

U.S. government and agencies

    -       3,498,135       -       3,498,135  

Corporate securities

    -       5,063,463       -       5,063,463  

Total debt securities

    -       8,561,598       -       8,561,598  

Total debt securities and swaps

  $ -     $ 8,234,037     $ -     $ 8,234,037  

Note 15 - Accumulated Other Comprehensive Income (Loss)
Comprehensive Income (Loss) Note [Text Block]

15. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)


The following table summarizes each component of Accumulated Other Comprehensive Income (loss).


   

March 30

2014

   

December 29

2013

 
                 
                 

Fair value of interest rate swaps (net of tax of $95,740 and $111,218)

  $ (185,841

)

  $ (216,188

)

Fair value of investments (net of tax of $3,152 and $15,030)

    (6,121

)

    (29,176 )
                 

Total Accumulated other comprehensive loss ending balance

  $ (191,962

)

  $ (245,364

)


Note 16 - Subsequent Events
Subsequent Events [Text Block]

16.           SUBSEQUENT EVENTS


On April 1, 2014 the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) to acquire substantially all of the assets of Screamin’ Hot Florida, LLC and Screamin’ Hot Trinity, LLC, each a Florida limited liability company. The assets consist of three Buffalo Wild Wings restaurants in Florida (the “Florida Acquired Restaurants”). As consideration for the acquisition of the restaurants, the Company will pay $3.2 million in cash, subject to working capital adjustment, and one-half of the transfer fees imposed by BWLD under its franchise agreements for the Florida Acquired Restaurants. The Purchase Agreement is subject to customary pre-closing conditions, including a financing condition in favor of the Company. BWLD has the right of first refusal and may opt to acquire the restaurants, utilizing the same terms in the proposed Purchase Agreement. This may be exercised any time on or before June 5, 2014.  


Accounting Policies, by Policy (Policies)

Principles of Consolidation


The consolidated financial statements include the accounts of the Company.  All significant intercompany accounts and transactions have been eliminated upon consolidation.

Basis of Presentation


The consolidated financial statements as of March 30, 2014 and December 29, 2013, and for the three-month periods ended March 30, 2014 and March 31, 2013, have been prepared by the Company pursuant to accounting principles generally accepted in the United States of America (“GAAP”) and the rules and regulations of the Securities and Exchange Commission. The financial information as of March 30, 2014 and for the three-month period ended March 30, 2014 and March 31, 2013 is unaudited, but, in the opinion of management, reflects all adjustments and accruals necessary for a fair presentation of the financial position, results of operations, and cash flows for the interim periods.


The consolidated financial information as of December 29, 2013 is derived from our audited consolidated financial statements and notes thereto for the fiscal year ended December 29, 2013, which is included in Item 8 in the Fiscal 2013 Annual Report on Form 10-K, and should be read in conjunction with such consolidated financial statements.


The results of operations for the three-month period ended March 30, 2014 are not necessarily indicative of the results of operations that may be achieved for the entire year ending December 28, 2014.

Segment Reporting


The Company has two operating segments, Bagger Dave’s and BWW. The brands operate within the ultra-casual, full-service dining industry, providing similar products to similar customers. The brands also possess similar economic characteristics, resulting in similar long-term expected financial performance characteristics. Sales from external customers are derived principally from food and beverage sales. We do not rely on any major customers as a source of sales. We believe we meet the criteria for aggregating our operating segments into a single reporting segment.

Fiscal Year


The Company utilizes a 52- or 53-week accounting period that ends on the last Sunday in December. This quarterly report on Form 10-Q is for the three-month periods ended March 30, 2014 and March 31, 2013, each comprising 13 weeks.

Concentration Risks


Approximately 81.4% and 79.4% of the Company's revenues during the three months ended March 30, 2014 and March 31, 2013, respectively, are generated from food and beverage sales from restaurants located in Michigan and the Indiana/Illinois region.

Investments


The Company’s investment securities are classified as available-for-sale. Investments classified as available-for-sale are available to be sold in the future in response to the Company’s liquidity needs, changes in market interest rates, tax strategies, and asset-liability management strategies, among other reasons. Available-for-sale securities are reported at fair value, with unrealized gains and losses, net of taxes, reported in the accumulated other comprehensive income (loss) component of stockholders’ equity, and accordingly, have no effect on net income. Realized gains or losses on sale of investments are determined on the basis of specific costs of the investments. Dividend income is recognized when declared and interest income is recognized when earned. Discount or premium on debt securities purchased at other than par value are amortized using the effective yield method. See Note 3 for details.

Goodwill


Goodwill is not amortized and represents the excess of cost over the fair value of identified net assets of businesses acquired. Goodwill is subject to an annual impairment analysis or more frequently if indicators of impairment exist. At March 30, 2014 and December 29, 2013, we had goodwill of $8.6 million that was assigned to our Buffalo Wild Wings operating units.


The impairment analysis consists of a two-step process, if necessary. The first step is to compare the fair value of the reporting unit to its carrying value, including goodwill. We estimate fair value using market information (market approach) and discounted cash flow projections (income approach). The income approach uses the reporting unit’s projection of estimated operating results and cash flows that is discounted using a weighted-average cost of capital that reflects market conditions. The projection uses management’s best estimates of projected sales, costs and cash expenditures, including an estimate of new restaurant openings and related capital expenditures. Other significant estimates also include terminal growth rates and working capital requirements. We supplement our estimate of fair value under the income approach by using a market approach which estimates fair value by applying multiples to the reporting unit’s projected operating performance. The multiples are derived from comparable publicly traded companies with similar characteristics to the reporting unit. If the fair value of the reporting unit is less than its carrying value, the second step of the impairment analysis must be performed in order to determine the amount of impairment loss, if any. The second step compares the implied fair value of goodwill with the carrying amount of that goodwill. If the carrying amount of the goodwill exceeds its implied fair value, an impairment charge is recognized in an amount equal to that excess. As of December 29, 2013, based on our quantitative analysis, goodwill was considered recoverable. At March 30, 2014, there were no impairment indicators warranting an analysis.

Use of Estimates


The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates

Interest Rate Swap Agreements


The Company utilizes interest rate swap agreements with RBS Citizens, N.A. (“RBS”) to fix interest rates on a portion of the Company’s portfolio of variable rate debt, which reduces exposure to interest rate fluctuations.  The Company does not use any other types of derivative financial instruments to hedge such exposures, nor does it use derivatives for speculative purposes. The Company’s interest rate swap agreements qualify for hedge accounting. As such, the Company records the change in the fair value of its swap agreements as a component of accumulated other comprehensive income (loss), net of tax. The Company records the fair value of its interest swaps on the Consolidated Balance Sheet in other long-term assets or other long-term liabilities depending on the fair value of the swaps. See Note 7 and Note 14 for additional information on the interest rate swap agreements.

Recent Accounting Pronouncements


We reviewed all significant newly-issued accounting pronouncements and concluded that they either are not applicable to our operations or that no material effect is expected on our consolidated financial statements as a result of future adoption.

Reclassifications


Certain reclassifications have been made to the prior year consolidated financial statements to conform to the current year's presentation.

Note 3 - Investments (Tables)
   

March 30, 2014

 
   

Amortized

Cost

   

Unrealized

Gains

   

Unrealized

Loss

   

Estimated

Fair Value

 

Debt securities:

                               

U.S. government and agencies

  $ 2,998,229     $ 1,302     $ -     $ 2,999,531  

Obligations of states/municipals

    2,502,075       -       (1,475

)

    2,500,600  

Corporate securities

    1,628,945       -       (9,100

)

    1,619,845  

Total debt securities

  $ 7,129,249     $ 1,302     $ (10,575

)

  $ 7,119,976  
   

December 29, 2013

 
   

Amortized

Cost

   

Unrealized

Gains

   

Unrealized

Loss

   

Estimated

Fair Value

 

Debt securities:

                               

U.S. government and agencies

  $ 3,497,951     $ 236     $ (52

)

  $ 3,498,135  

Corporate securities

    5,107,853       -       (44,390

)

    5,063,463  

Total debt securities

  $ 8,605,804     $ 236     $ (44,442

)

  $ 8,561,598  
   

March 30

2014

   

December 29

2013

 

Unrealized gains

  $ 1,302     $ 236  

Unrealized loss

    (10,575

)

    (44,442 )

Net unrealized loss

    (9,273

)

    (44,206 )

Deferred federal income tax benefit

    3,152       15,030  

Net unrealized loss on investments, net of deferred income tax

  $ (6,121

)

  $ (29,176 )
Note 4 - Property and Equipment (Tables)
Property, Plant and Equipment [Table Text Block]
   

March 30

2014

   

December 29

2013

 

Land

  $ 4,353,058     $ 3,610,453  

Building

    4,316,263       4,316,263  

Equipment

    22,983,648       22,212,594  

Furniture and fixtures

    5,986,389       5,822,813  

Leasehold improvements

    48,203,143       46,469,088  

Restaurant construction in progress

    3,433,427       2,434,332  

Total

    89,275,928       84,865,543  

Less accumulated depreciation

    (28,342,674

)

    (26,288,809

)

Property and equipment, net

  $ 60,933,254     $ 58,576,734  
Note 5 - Intangible Assets (Tables)
Schedule of Finite-Lived Intangible Assets [Table Text Block]
   

March 30

2014

   

December 29

2013

 

Amortized intangibles:

               

Franchise fees

  $ 568,363     $ 568,363  

Trademark

    61,014       59,199  

Non-compete agreement

    76,560       76,560  

Favorable lease

    239,000       239,000  

Loan fees

    465,497       346,758  

Total

    1,410,434       1,289,880  

Less accumulated amortization

    (396,417

)

    (361,009

)

Amortized intangibles, net

    1,014,017       928,871  
                 

Unamortized intangibles:

               

Liquor licenses

    2,045,402       2,019,142  

Total intangibles, net

  $ 3,059,419     $ 2,948,013  
Note 7 - Long-Term Debt (Tables)
   

March 30

   

December 29

 
   

2014

   

2013

 

Note payable - $46.0 million term loan; payable to RBS with a senior lien on all the Company’s personal property and fixtures. Scheduled monthly principal payments are approximately $547,619 plus accrued interest through maturity in April 2018. Interest is charged based on one-month LIBOR plus an applicable margin, which ranges from 2.5% to 3.4%, depending on the lease adjusted leverage ratio defined in the terms of the agreement. The rate at March 30, 2014 was approximately 2.9%.

  $ 29,976,190       31,619,048  
                 

Note payable - $15.0 million development line of credit; payable to RBS with a senior lien on all the Company’s personal property and fixtures. Scheduled monthly principal payments are $178,571 plus accrued interest through maturity in April 2018. Interest is charged based on one-month LIBOR plus an applicable margin, which ranges from 2.5% to 3.4%, depending on the lease adjusted leverage ratio defined in the terms of the agreement. The rate at March 30, 2014 was approximately 2.9%.

    15,000,000       12,759,420  
                 

Note payable to a bank secured by a senior mortgage on the Brandon Property. Scheduled monthly principal and interest payments are approximately $8,000 through maturity in June 2030, at which point a balloon payment of $413,550 is due. Interest is charged based on a fixed rate of 6.7%, per annum, through June 2017, at which point the rate will adjust to the U.S. Treasury Securities Rate plus 4.0% (and every seven years thereafter).

    1,075,194       1,081,047  
                 

Note payable to a bank secured by a junior mortgage on the Brandon Property. The note matures in 2030 and requires monthly principal and interest installments of approximately $6,300 until maturity. Interest is charged at a rate of 3.6% per annum.

    804,834       813,806  
                 

Total long-term debt

    46,856,218       46,273,321  
                 

Less current portion

    (8,850,549

)

    (8,225,732

)

                 

Long-term debt, net of current portion

  $ 38,005,669     $ 38,047,589  

Year

 

Amount

 

2015

  $ 8,850,549  

2016

    8,853,336  

2017

    8,856,658  

2018

    18,674,331  

2019

    73,016  

Thereafter

    1,548,328  

Total

  $ 46,856,218  
Note 8 - Capital Stock (Including Stock Compensation) (Tables)
Schedule of Nonvested Restricted Stock Units Activity [Table Text Block]
   

Number of

Restricted

Stock Shares

 

Unvested, December 29, 2013

    116,667  

Granted

    -  

Vested

    (11,875

)

Expired/Forfeited

    (1,500

)

Unvested, March 30, 2014

    103,292  
   

Number of

Restricted

Stock Shares

 

Unvested, December 30, 2012

    54,900  

Granted

    78,125  

Vested

    (6,667 )

Expired/Forfeited

    (10,299

)

Unvested, March 31, 2013

    116,059  
Note 9 - Income Taxes (Tables)
   

Three Months Ended

 
   

March 30

2014

   

March 31

2013

 

Federal:

               

Current

  $ -     $ -  

Deferred

    (61,703

)

    78,561  
                 

State:

               

Current

    39,279       25,214  

Deferred

    (28,778

)

    (1,955

)

                 

Income tax (benefit) provision

  $ (53,058

)

  $ 101,820  
   

March 30

2014

   

March 31

2013

 

Income tax provision at federal statutory rate

  $ 107,032     $ 115,674  

State income tax provision

    5,706       23,259  

Permanent differences

    67,754       11,943  

Tax credits

    (233,550

)

    (49,056

)

Income tax (benefit) provision

  $ (53,058 )   $ 101,820  
   

March 30

2014

   

December 29

2013

 

Deferred tax assets:

               

Net operating loss carry forwards

  $ 860,404     $ 983,682  

Deferred rent expense

    108,979       131,249  

Start-up costs

    129,116       130,136  

Tax credit carry-forwards

    2,612,011       2,427,861  

Interest rate swaps

    95,740       111,218  

Investments

    3,152       15,030  

Stock-based compensation

    159,286       129,514  

Other

    242,471       186,814  
                 

Total deferred tax assets

    4,211,159       4,115,504  
                 

Deferred tax liabilities:

               

Tax depreciation in excess of book

    2,690,605       2,708,544  

Goodwill

    292,812       244,199  
                 

Total deferred tax liability

    2,983,417       2,952,743  
                 

Net deferred income tax assets

  $ 1,227,742     $ 1,162,761  
Note 12 - Earnings Per Common Share (Tables)
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
   

Three Months Ended

 
   

March 30

2014

   

March 31

2013

 

Income available to common stockholders

  $ 367,857     $ 238,400  
                 

Weighted-average shares outstanding

    26,048,805       18,959,846  

Effect of dilutive securities

    104,790       134,940  

Weighted-average shares outstanding - assuming dilution

    26,153,595       19,094,786  
                 

Earnings per common share

  $ 0.01     $ 0.01  

Earnings per common share - assuming dilution

  $ 0.01     $ 0.01  
Note 14 - Fair Value of Financial Instruments (Tables)
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
FAIR VALUE MEASUREMENTS  

Description

 

Level 1

   

Level 2

   

Level 3

   

Asset/(Liability)

Total

 

Interest rate swaps

  $ -     $ (281,581

)

  $ -     $ (281,581

)

                                 

Debt securities

                               

U.S. government and agencies

    -       2,999,531       -       2,999,531  

Obligations of states/municipals

    -       2,500,600       -       2,500,600  

Corporate securities

    -       1,619,845       -       1,619,845  

Total debt securities

    -       7,119,976       -       7,119,976  

Total debt securities and derivatives

  $ -     $ 6,838,395     $ -     $ 6,838,395  
FAIR VALUE MEASUREMENTS  

Description

 

Level 1

   

Level 2

   

Level 3

   

Asset/(Liability)

Total

 

Interest rate swaps

  $ -     $ (327,561

)

  $ -     $ (327,561

)

                                 

Debt securities

                               

U.S. government and agencies

    -       3,498,135       -       3,498,135  

Corporate securities

    -       5,063,463       -       5,063,463  

Total debt securities

    -       8,561,598       -       8,561,598  

Total debt securities and swaps

  $ -     $ 8,234,037     $ -     $ 8,234,037  
Note 15 - Accumulated Other Comprehensive Income (Loss) (Tables)
Schedule of Accumulated Other Comprehensive Income (Loss) [Table Text Block]
   

March 30

2014

   

December 29

2013

 
                 
                 

Fair value of interest rate swaps (net of tax of $95,740 and $111,218)

  $ (185,841

)

  $ (216,188

)

Fair value of investments (net of tax of $3,152 and $15,030)

    (6,121

)

    (29,176 )
                 

Total Accumulated other comprehensive loss ending balance

  $ (191,962

)

  $ (245,364

)

Note 1 - Business and Summary of Significant Accounting Policies (Details) (USD $)
1 Months Ended 3 Months Ended 12 Months Ended 3 Months Ended
Apr. 23, 2013
Mar. 30, 2014
Dec. 31, 2008
Mar. 20, 2014
Dec. 29, 2013
Mar. 30, 2014
Corporate Owned [Member]
Michigan [Member]
Bagger Dave's [Member]
Mar. 30, 2014
Corporate Owned [Member]
Indiana [Member]
Bagger Dave's [Member]
Mar. 30, 2014
Corporate Owned [Member]
Bagger Dave's [Member]
Mar. 30, 2014
Additional Corporate Owned [Member]
Minimum [Member]
Bagger Dave's [Member]
Mar. 30, 2014
Additional Corporate Owned [Member]
Maximum [Member]
Bagger Dave's [Member]
Mar. 30, 2014
Required Under Area Development Agreement [Member]
BWW [Member]
Mar. 30, 2014
Geographic Concentration Risk [Member]
Michigan, Indiana and Illinois Region [Member]
Sales Revenue, Net [Member]
Mar. 31, 2013
Geographic Concentration Risk [Member]
Michigan, Indiana and Illinois Region [Member]
Sales Revenue, Net [Member]
Mar. 30, 2014
AMC Real Estate [Member]
Bagger Dave's [Member]
Mar. 30, 2014
AMC Real Estate [Member]
BWW [Member]
Mar. 30, 2014
AMC Real Estate [Member]
Mar. 30, 2014
Michigan [Member]
BWW [Member]
Mar. 30, 2014
Indiana [Member]
BWW [Member]
Mar. 30, 2014
Florida [Member]
BWW [Member]
Mar. 30, 2014
Illinois [Member]
BWW [Member]
Sep. 23, 2004
Original Company [Member]
Mar. 30, 2014
BWW [Member]
Note 1 - Business and Summary of Significant Accounting Policies (Details) [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of Restaurants
 
54 
 
 
 
13 
18 
55 
65 
49 
 
 
18 
10 
36 
Proceeds from Issuance Initial Public Offering (in Dollars)
 
 
$ 735,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock Issued During Period, Shares, New Issues (in Shares)
6,900,000 
 
140,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proceeds from Issuance of Common Stock (in Dollars)
31,900,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of Operating Segments
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Concentration Risk, Percentage
 
 
 
 
 
 
 
 
 
 
 
81.40% 
79.40% 
 
 
 
 
 
 
 
 
 
Goodwill (in Dollars)
 
$ 8,578,776 
 
$ 8,600,000 
$ 8,578,776 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note 2 - Significant Business Transactions (Details) (USD $)
1 Months Ended 12 Months Ended
Apr. 23, 2013
Dec. 31, 2008
Mar. 30, 2014
Dec. 29, 2013
Schedule Of Significant Business Transactions [Abstract]
 
 
 
 
Stock Issued During Period, Shares, New Issues (in Shares)
6,900,000 
140,000 
 
 
Sale of Stock, Price Per Share (in Dollars per share)
$ 5.00 
 
 
 
Proceeds from Issuance of Common Stock
$ 31,900,000 
 
 
 
Short Term Investments Maturity
1 year 
 
 
 
Available-for-sale Securities
 
 
$ 7,119,976 
$ 8,561,598 
Note 3 - Investments (Details) (USD $)
3 Months Ended 12 Months Ended
Mar. 30, 2014
Dec. 29, 2013
Mar. 31, 2013
Dec. 29, 2013
Investments, Debt and Equity Securities [Abstract]
 
 
 
 
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value
$ 4,100,000 
$ 7,000,000 
 
$ 7,000,000 
Available-for-sale Securities, Gross Unrealized Loss
$ 10,575 
$ 44,442 
$ 44,442 
$ 44,442 
Note 3 - Investments (Details) - Investments (USD $)
3 Months Ended 12 Months Ended
Mar. 30, 2014
Dec. 29, 2013
Mar. 31, 2013
Dec. 29, 2013
Debt securities:
 
 
 
 
Amortized Cost
$ 7,129,249 
$ 8,605,804 
 
$ 8,605,804 
Unrealized Gains
1,302 
236 
236 
 
Unrealized Loss
(10,575)
(44,442)
(44,442)
(44,442)
Estimated Fair Value
7,119,976 
8,561,598 
 
8,561,598 
US Government Agencies Debt Securities [Member]
 
 
 
 
Debt securities:
 
 
 
 
Amortized Cost
2,998,229 
3,497,951 
 
3,497,951 
Unrealized Gains
1,302 
236 
 
 
Unrealized Loss
 
(52)
 
 
Estimated Fair Value
2,999,531 
3,498,135 
 
3,498,135 
Obligations of States/Municipals [Member]
 
 
 
 
Debt securities:
 
 
 
 
Amortized Cost
2,502,075 
 
 
 
Unrealized Loss
(1,475)
 
 
 
Estimated Fair Value
2,500,600 
 
 
 
Corporate Debt Securities [Member]
 
 
 
 
Debt securities:
 
 
 
 
Amortized Cost
1,628,945 
5,107,853 
 
5,107,853 
Unrealized Loss
(9,100)
(44,390)
 
 
Estimated Fair Value
$ 1,619,845 
$ 5,063,463 
 
$ 5,063,463 
Note 3 - Investments (Details) - Gross Unrealized Gains and Losses on Available for Sales Securities (USD $)
3 Months Ended 12 Months Ended
Mar. 30, 2014
Dec. 29, 2013
Mar. 31, 2013
Dec. 29, 2013
Gross Unrealized Gains and Losses on Available for Sales Securities [Abstract]
 
 
 
 
Unrealized gains
$ 1,302 
$ 236 
$ 236 
 
Unrealized loss
(10,575)
(44,442)
(44,442)
(44,442)
Net unrealized loss
(9,273)
 
(44,206)
 
Deferred federal income tax benefit
3,152 
 
15,030 
 
Net unrealized loss on investments, net of deferred income tax
$ (6,121)
 
$ (29,176)
 
Note 4 - Property and Equipment (Details) - Property and Equipment (USD $)
Mar. 30, 2014
Dec. 29, 2013
Property, Plant and Equipment [Line Items]
 
 
Property and equipment
$ 89,275,928 
$ 84,865,543 
Less accumulated depreciation
(28,342,674)
(26,288,809)
Property and equipment, net
60,933,254 
58,576,734 
Land [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Property and equipment
4,353,058 
3,610,453 
Building [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Property and equipment
4,316,263 
4,316,263 
Equipment [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Property and equipment
22,983,648 
22,212,594 
Furniture and Fixtures [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Property and equipment
5,986,389 
5,822,813 
Leasehold Improvements [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Property and equipment
48,203,143 
46,469,088 
Construction in Progress [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Property and equipment
$ 3,433,427 
$ 2,434,332 
Note 5 - Intangible Assets (Details) (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Disclosure Text Block [Abstract]
 
 
Amortization of Intangible Assets
$ 14,378 
$ 13,703 
Finite-Lived Intangible Assets, Amortization Expense, Next Twelve Months
166,567 
 
Finite-Lived Intangible Assets, Amortization Expense, Year Two
154,959 
 
Finite-Lived Intangible Assets, Amortization Expense, Year Three
142,007 
 
Finite-Lived Intangible Assets, Amortization Expense, Year Four
141,047 
 
Finite-Lived Intangible Assets, Amortization Expense, Year Five
$ 42,881 
 
Weighted Average Amortization Period
8 years 36 days 
 
Note 5 - Intangible Assets (Details) - Intangible Assets (USD $)
Mar. 30, 2014
Dec. 29, 2013
Intangible Assets [Abstract]
 
 
Franchise fees
$ 568,363 
$ 568,363 
Trademark
61,014 
59,199 
Non-compete agreement
76,560 
76,560 
Favorable lease
239,000 
239,000 
Loan fees
465,497 
346,758 
Total
1,410,434 
1,289,880 
Less accumulated amortization
(396,417)
(361,009)
Amortized intangibles, net
1,014,017 
928,871 
Liquor licenses
2,045,402 
2,019,142 
Total intangibles, net
$ 3,059,419 
$ 2,948,013 
Note 7 - Long-Term Debt (Details) (USD $)
3 Months Ended 1 Months Ended 3 Months Ended 15 Months Ended 3 Months Ended 1 Months Ended 3 Months Ended 1 Months Ended 3 Months Ended 1 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Dec. 29, 2013
Dec. 30, 2012
Mar. 20, 2014
Reduction in the April 2013 Senior Secured Credit Facility [Member]
Mar. 30, 2014
Interest Rate Swap [Member]
Apr. 1, 2019
Interest Rate Swap Agreement 1 [Member]
Oct. 1, 2017
Interest Rate Swap Agreement 2 [Member]
Apr. 1, 2018
Interest Rate Swap Agreement 3 [Member]
Mar. 30, 2014
Fixed Rate of 1.4% [Member]
Mar. 30, 2014
Notional Amount of $11.6 Million [Member]
Mar. 30, 2014
Fixed Rate of 0.9% [Member]
Mar. 30, 2014
Notional Amount of $4.7 Million [Member]
Apr. 15, 2013
April 2013 Senior Secured Credit Facility [Member]
Apr. 15, 2013
April 2013 Term Loan [Member]
Mar. 11, 2014
April 2013 DLOC [Member]
Apr. 15, 2013
April 2013 DLOC [Member]
Apr. 15, 2013
April 2013 RLOC [Member]
Mar. 30, 2014
April 2013 RLOC [Member]
Mar. 20, 2014
March 2014 DLOC II [Member]
Apr. 15, 2013
Minimum [Member]
London Interbank Offered Rate (LIBOR) [Member]
April 2013 Senior Secured Credit Facility [Member]
Mar. 20, 2014
Minimum [Member]
London Interbank Offered Rate (LIBOR) [Member]
Amended April 2013 Senior Secured Credit Facility [Member]
Apr. 15, 2013
Maximum [Member]
London Interbank Offered Rate (LIBOR) [Member]
April 2013 Senior Secured Credit Facility [Member]
Mar. 20, 2014
Maximum [Member]
London Interbank Offered Rate (LIBOR) [Member]
Amended April 2013 Senior Secured Credit Facility [Member]
Note 7 - Long-Term Debt (Details) [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Line of Credit Facility, Maximum Borrowing Capacity
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 63,000,000 
$ 46,000,000 
 
$ 15,000,000 
$ 2,000,000 
 
$ 20,000,000 
 
 
 
 
Debt Instrument, Term
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5 years 
 
 
2 years 
 
2 years 
 
 
 
 
Debt Instrument, Periodic Payment
 
 
 
 
 
 
 
 
 
 
 
 
 
547,619 
 
178,571 
 
 
 
 
 
 
 
 
Line of Credit Facility, Amount Outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt Instrument, Basis Spread on Variable Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2.50% 
2.25% 
3.40% 
3.15% 
Debt Instrument Basis Reduction On Variable Rate
 
 
 
 
0.25% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Expense
476,401 
469,211 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative Asset, Notional Amount
 
 
 
 
 
30,500,000 
 
11,600,000 
 
4,700,000 
 
 
 
 
 
 
 
 
 
 
 
Derivative, Fixed Interest Rate
1.40% 
 
 
 
 
 
 
 
 
1.40% 
 
0.90% 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative, Notional Amount
14,200,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Rate Derivative Liabilities, at Fair Value
 
 
$ 327,561 
$ 281,581 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note 7 - Long-Term Debt (Details) - Long-Term Debt Obligations (USD $)
Mar. 30, 2014
Dec. 29, 2013
Debt Instrument [Line Items]
 
 
Total long-term debt
$ 46,856,218 
$ 46,273,321 
Less current portion
(8,850,549)
(8,225,732)
Long-term debt, net of current portion
38,005,669 
38,047,589 
April 2018 Term Loan [Member]
 
 
Debt Instrument [Line Items]
 
 
Secured debt
29,976,190 
31,619,048 
April 2018 DLOC [Member]
 
 
Debt Instrument [Line Items]
 
 
Secured debt
15,000,000 
12,759,420 
Note Payable June 2030 [Member]
 
 
Debt Instrument [Line Items]
 
 
Secured debt
1,075,194 
1,081,047 
Note Payable 2030 Junior [Member]
 
 
Debt Instrument [Line Items]
 
 
Secured debt
$ 804,834 
$ 813,806 
Note 7 - Long-Term Debt (Details) - Long-Term Debt Obligations (Parentheticals) (USD $)
3 Months Ended
Mar. 30, 2014
Dec. 29, 2013
April 2018 Term Loan [Member]
 
 
Debt Instrument [Line Items]
 
 
Int?r?st rat? at ?nd of p?riod
2.90% 
 
Maximum borrowing capacity (in Dollars)
$ 46,000,000 
$ 46,000,000 
Sch?dul?d monthly principal and int?r?st paym?nts (in Dollars)
547,619 
547,619 
Interest rate range, low
2.50% 
2.50% 
Interest rate range, high
3.40% 
3.40% 
April 2018 DLOC [Member]
 
 
Debt Instrument [Line Items]
 
 
Int?r?st rat? at ?nd of p?riod
2.90% 
 
Maximum borrowing capacity (in Dollars)
15,000,000 
15,000,000 
Sch?dul?d monthly principal and int?r?st paym?nts (in Dollars)
178,571 
178,571 
Interest rate range, low
2.50% 
2.50% 
Interest rate range, high
3.40% 
3.40% 
Note Payable June 2030 [Member]
 
 
Debt Instrument [Line Items]
 
 
Sch?dul?d monthly principal and int?r?st paym?nts (in Dollars)
8,000 
8,000 
Balloon paym?nt (in Dollars) (in Dollars)
413,550 
413,550 
Fix?d annual int?r?st rat?
6.70% 
6.70% 
Variabl? int?r?st rat? basis
4.00% 
4.00% 
Note Payable 2030 Junior [Member]
 
 
Debt Instrument [Line Items]
 
 
Sch?dul?d monthly principal and int?r?st paym?nts (in Dollars)
$ 6,300 
$ 6,300 
Fix?d annual int?r?st rat?
3.60% 
3.60% 
Note 7 - Long-Term Debt (Details) - Principal Maturities of Long-Term Debt (USD $)
Mar. 30, 2014
Dec. 29, 2013
Principal Maturities of Long-Term Debt [Abstract]
 
 
2015
$ 8,850,549 
 
2016
8,853,336 
 
2017
8,856,658 
 
2018
18,674,331 
 
2019
73,016 
 
Thereafter
1,548,328 
 
Total
$ 46,856,218 
$ 46,273,321 
Note 8 - Capital Stock (Including Stock Compensation) (Details) (USD $)
3 Months Ended 1 Months Ended 3 Months Ended 1 Months Ended 12 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Mar. 30, 2014
Employee Stock Option [Member]
Stock Incentive Plan [Member]
Jul. 30, 2010
Employee Stock Option [Member]
Board of Directors [Member]
Jul. 30, 2007
Employee Stock Option [Member]
Board of Directors [Member]
Mar. 30, 2014
Restricted Stock [Member]
Stock Incentive Plan [Member]
Mar. 31, 2013
Restricted Stock [Member]
Stock Incentive Plan [Member]
Mar. 31, 2013
Restricted Stock [Member]
Mar. 30, 2014
Stock Incentive Plan [Member]
Jul. 30, 2013
Board of Directors [Member]
Jul. 30, 2010
Board of Directors [Member]
Jul. 30, 2007
Board of Directors [Member]
Dec. 29, 2013
Board of Directors [Member]
Note 8 - Capital Stock (Including Stock Compensation) (Details) [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized
 
 
 
 
 
 
 
 
750,000 
 
 
 
 
Percentage of Grant Date Fair Value
 
 
100.00% 
 
 
100.00% 
 
 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Expiration Period
 
 
10 years 
6 years 
6 years 
 
 
 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period
 
 
 
 
 
 
78,125 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Grants in Period, Weighted Average Grant Date Fair Value (in Dollars per share)
 
 
 
 
 
$ 4.00 
 
 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period
 
 
 
 
3 years 
3 years 
 
 
 
 
 
 
 
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized (in Dollars)
 
 
 
 
 
$ 409,626 
 
 
 
 
 
 
 
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition
 
 
 
 
 
2 years 109 days 
 
 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Vested in Period, Fair Value (in Dollars)
 
 
 
 
 
46,167 
20,668 
 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Available for Grant
 
 
 
 
 
 
 
 
608,333 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross
 
 
 
 
 
 
 
 
 
 
210,000 
150,000 
 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value (in Dollars per share)
 
 
 
 
 
 
 
 
 
 
 
$ 2.50 
 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period
 
 
 
 
 
 
 
 
 
150,000 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Weighted Average Exercise Price (in Dollars per share)
 
 
 
 
 
 
 
 
 
$ 2.50 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period, Intrinsic Value (in Dollars)
 
 
 
 
 
 
 
 
 
 
 
 
679,680 
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price (in Dollars per share)
 
 
 
 
 
 
 
 
 
 
$ 2.50 
 
 
Common Stock, Capital Shares Reserved for Future Issuance
210,000 
 
 
 
 
 
 
 
 
 
 
 
 
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Intrinsic Value (in Dollars)
525,000 
531,000 
 
 
 
 
 
 
 
 
 
 
 
Share-based Compensation (in Dollars)
$ 85,320 
$ 79,052 
 
 
 
 
 
 
 
 
 
 
 
Preferred Stock, Shares Authorized
10,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred Stock, Par or Stated Value Per Share (in Dollars per share)
$ 0.0001 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred Stock, Shares Issued
 
 
 
 
 
 
 
 
 
 
 
 
Preferred Stock, Shares Outstanding
 
 
 
 
 
 
 
 
 
 
 
 
Note 8 - Capital Stock (Including Stock Compensation) (Details) - Restricted Shares Transactions (Restricted Stock [Member])
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Restricted Stock [Member]
 
 
Note 8 - Capital Stock (Including Stock Compensation) (Details) - Restricted Shares Transactions [Line Items]
 
 
Unvested, End of Period
103,292 
116,059 
Granted
 
78,125 
Vested
(11,875)
(6,667)
Expired/Forfeited
(1,500)
(10,299)
Unvested, Beginning of Period
116,667 
54,900 
Note 9 - Income Taxes (Details) (USD $)
Mar. 30, 2014
Domestic Tax Authority [Member]
 
Note 9 - Income Taxes (Details) [Line Items]
 
Operating Loss Carryforwards
$ 2,500,000 
Stock-Based Compensation Tax Deductions [Member]
 
Note 9 - Income Taxes (Details) [Line Items]
 
Operating Loss Carryforwards
600,000 
Expires Between 2028 and 2034 [Member]
 
Note 9 - Income Taxes (Details) [Line Items]
 
Deferred Tax Assets, Tax Credit Carryforwards, General Business
$ 2,600,000 
Note 9 - Income Taxes (Details) - Income Tax Benefit (Provision) Components (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Income Tax Benefit (Provision) Components [Abstract]
 
 
Deferred
$ (61,703)
$ 78,561 
Current
39,279 
25,214 
Deferred
(28,778)
(1,955)
Income tax (benefit) provision
$ (53,058)
$ 101,820 
Note 9 - Income Taxes (Details) - Income Tax Benefit (Provision) Reconciliation (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Income Tax Benefit (Provision) Reconciliation [Abstract]
 
 
Income tax provision at federal statutory rate
$ 107,032 
$ 115,674 
State income tax provision
5,706 
23,259 
Permanent differences
67,754 
11,943 
Tax credits
(233,550)
(49,056)
Income tax (benefit) provision
$ (53,058)
$ 101,820 
Note 9 - Income Taxes (Details) - Deferred Income Tax Assets And Liabilities (USD $)
Mar. 30, 2014
Dec. 29, 2013
Deferred tax assets:
 
 
Net operating loss carry forwards
$ 860,404 
$ 983,682 
Deferred rent expense
108,979 
131,249 
Start-up costs
129,116 
130,136 
Tax credit carry-forwards
2,612,011 
2,427,861 
Interest rate swaps
95,740 
111,218 
Investments
3,152 
15,030 
Stock-based compensation
159,286 
129,514 
Other
242,471 
186,814 
Total deferred tax assets
4,211,159 
4,115,504 
Deferred tax liabilities:
 
 
Tax depreciation in excess of book
2,690,605 
2,708,544 
Goodwill
292,812 
244,199 
Total deferred tax liability
2,983,417 
2,952,743 
Net deferred income tax assets
$ 1,227,742 
$ 1,162,761 
Note 11 - Commitments and Contingencies (Details) (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Number of Restaurants
54 
 
Royalty Percentage
5.00% 
 
Advertising Fund Contribution
3.00% 
 
Royalty Expense (in Dollars)
$ 1,300,000 
$ 1,200,000 
Modernization Cost Per Restaurant Range Low (in Dollars)
50,000 
 
Modernization Cost Per Restaurant Range High (in Dollars)
700,000 
 
Defined Contribution Plan, Employer Matching Contribution, Percent of Match
100.00% 
 
Defined Contribution Plan, Maximum Annual Contributions Per Employee, Percent
2.00% 
 
Defined Contribution Plan, Employer Discretionary Contribution Amount (in Dollars)
60,699 
Scenario, Forecast [Member] |
Original Number of Restaurants Required [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Number of Restaurants
32 
 
Scenario, Forecast [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Number of Restaurants
49 
 
Certain Cities [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Advertising Fund Contribution
0.50% 
 
Potential Penalty Per Undeveloped Restaurant [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Loss on Contract Termination for Default (in Dollars)
50,000 
 
Open Restaurants [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Number of Restaurants
21 
 
Restaurants Required [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Number of Restaurants
32 
 
Additional Openings Not Related to Area Development Agreement [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Number of Restaurants
11 
 
Additional Agreements [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Number of Restaurants
 
Advertising Fund Contribution Expenses [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Advertising Expense (in Dollars)
$ 767,157 
$ 721,182 
First Three Percent [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Defined Contribution Plan, Employer Matching Contribution, Percent of Employees' Gross Pay
3.00% 
 
Fifty Percent [Member]
 
 
Note 11 - Commitments and Contingencies (Details) [Line Items]
 
 
Defined Contribution Plan, Employer Matching Contribution, Percent of Match
50.00% 
 
Note 12 - Earnings Per Common Share (Details) - Earnings Per Share Reconciliation (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Earnings Per Share Reconciliation [Abstract]
 
 
Income available to common stockholders (in Dollars)
$ 367,857 
$ 238,400 
Weighted-average shares outstanding
26,048,805 
18,959,846 
Effect of dilutive securities
104,790 
134,940 
Weighted-average shares outstanding - assuming dilution
26,153,595 
19,094,786 
Earnings per common share (in Dollars per share)
$ 0.01 
$ 0.01 
Earnings per common share - assuming dilution (in Dollars per share)
$ 0.01 
$ 0.01 
Note 13 - Supplemental Cash Flows Information (Details) (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Note 13 - Supplemental Cash Flows Information (Details) [Line Items]
 
 
Interest Paid
$ 464,115 
$ 477,079 
Income Taxes Paid
65,500 
Property And Equipment [Member]
 
 
Note 13 - Supplemental Cash Flows Information (Details) [Line Items]
 
 
Capital Expenditures Incurred but Not yet Paid
$ 1,000,000 
$ 500,000 
Note 14 - Fair Value of Financial Instruments (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 30, 2014
Dec. 29, 2013
Fair Value Disclosures [Abstract]
 
 
Long-term Debt, Fair Value
$ 46.9 
$ 46.3 
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Asset, Transfers, Net
$ 0 
$ 0 
Note 14 - Fair Value of Financial Instruments (Details) - Fair Value Of Assets And Liabilities Measured On A Recurring Basis (USD $)
Mar. 30, 2014
Dec. 29, 2013
Note 14 - Fair Value of Financial Instruments (Details) - Fair Value Of Assets And Liabilities Measured On A Recurring Basis [Line Items]
 
 
Interest Rate Swaps
$ (281,581)
$ (327,561)
Debt securities
 
 
Debt securities
7,119,976 
8,561,598 
Total
6,838,395 
8,234,037 
US Government Agencies Debt Securities [Member] |
Fair Value, Inputs, Level 2 [Member]
 
 
Debt securities
 
 
Debt securities
2,999,531 
3,498,135 
US Government Agencies Debt Securities [Member]
 
 
Debt securities
 
 
Debt securities
2,999,531 
3,498,135 
Obligations of States/Municipals [Member] |
Fair Value, Inputs, Level 2 [Member]
 
 
Debt securities
 
 
Debt securities
2,500,600 
 
Obligations of States/Municipals [Member]
 
 
Debt securities
 
 
Debt securities
2,500,600 
 
Corporate Debt Securities [Member] |
Fair Value, Inputs, Level 2 [Member]
 
 
Debt securities
 
 
Debt securities
1,619,845 
5,063,463 
Corporate Debt Securities [Member]
 
 
Debt securities
 
 
Debt securities
1,619,845 
5,063,463 
Fair Value, Inputs, Level 2 [Member]
 
 
Note 14 - Fair Value of Financial Instruments (Details) - Fair Value Of Assets And Liabilities Measured On A Recurring Basis [Line Items]
 
 
Interest Rate Swaps
(281,581)
(327,561)
Debt securities
 
 
Debt securities
7,119,976 
8,561,598 
Total
$ 6,838,395 
$ 8,234,037 
Note 15 - Accumulated Other Comprehensive Income (Loss) (Details) - Changes in the Accumulated Balances for Each Component of Accumulated Other Comprehensive Income (Loss) (USD $)
3 Months Ended
Mar. 30, 2014
Dec. 29, 2013
Accumulated Other Comprehensive Income (Loss) [Line Items]
 
 
Total Accumulated other comprehensive loss ending balance
$ (191,962)
$ (245,364)
Interest Rate Swap [Member]
 
 
Accumulated Other Comprehensive Income (Loss) [Line Items]
 
 
Fair value
(185,841)
(216,188)
Available-for-sale Securities [Member]
 
 
Accumulated Other Comprehensive Income (Loss) [Line Items]
 
 
Fair value
$ (6,121)
$ (29,176)
Note 15 - Accumulated Other Comprehensive Income (Loss) (Details) - Changes in the Accumulated Balances for Each Component of Accumulated Other Comprehensive Income (Loss) (Parentheticals) (USD $)
3 Months Ended
Mar. 30, 2014
Mar. 31, 2013
Mar. 30, 2014
Interest Rate Swap [Member]
Dec. 29, 2013
Interest Rate Swap [Member]
Mar. 30, 2014
Available-for-sale Securities [Member]
Dec. 29, 2013
Available-for-sale Securities [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
 
 
 
 
 
 
Tax
$ 11,876 
$ 0 
$ 95,740 
$ 111,218 
$ 3,152 
$ 15,030 
Note 16 - Subsequent Events (Details) (USD $)
In Millions, unless otherwise specified
1 Months Ended
Mar. 30, 2014
May 31, 2014
Subsequent Event [Member]
Screamin' Hot Florida LLC and Screamin' Hot Trinity, LLC [Member]
Note 16 - Subsequent Events (Details) [Line Items]
 
 
Number of Restaurants
54 
Business Combination, Consideration Transferred
 
$ 3.2