factual

What were the total owned restaurant operating expenses for Benihana in 2021?

Benihana Franchise · 2024 FDD

Answer from 2024 FDD Document

For the year ended December 31,
2021 2020
Revenues:
Owned restaurant net revenue $ 264,404 $ 136,618
Management, license and incentive fee revenue 12,774 5,325
Total revenues 277,178 141,943
Cost and expenses:
Owned operating expenses:
Owned restaurant cost of sales 67,468 34,024
Owned restaurant operating expenses 144,529 87,042
Total owned operating expenses 211,997 121,066
General and administrative (including stock-based compensation of $3,618
and $1,773 for the years ended December 25,573 13,922
31,
2021 and 2020, respectively)
Depreciation and amortization 10,790 10,114
COVID-19 related expenses 5,821 5,492
Transaction costs 160 1,109
Lease termination expenses 1,912 3,315
Agreement restructuring expenses 503 452
Pre-opening expenses 1,037 178
Other income, net (11)
Total costs and expenses 257,793 155,637
Operating income (loss) 19,385 (13,694)
Other (income) expenses, net:
Interest expense, net of interest income 3,780 5,329
Loss on early debt extinguishment 600
Gain on CARES Act Loan Forgiveness (18,529)
Total other (income) expenses, net (14,149) 5,329
Income (loss) before provision (benefit) for income taxes 33,534 (19,023)
Provision (benefit) for income taxes 1,586 (5,400)
Net income (loss) 31,948 (13,623)
Less: net income (loss) attributable to noncontrolling interest 600 (798)
Net income (loss) attributable to The ONE Group Hospitality, $ 31,348 $ (12,825)
Inc.

The following table sets forth certain statements of operations data as a percentage of total revenues for the periods indicated. Certain percentage amounts may not sum to total due to rounding.

| 2021 2020 Revenues: Owned restaurant net revenue 95.4 % 96.2 % Management, license and incentive fee revenue 4.6 % 3.8 % Total revenues 100.0 % 100.0 % Cost and expenses: Owned operating expenses: Owned restaurant cost of sales (1) 25.5 % 24.9 % Owned restaurant operating expenses (1) 54.7 % 63.7 % Total owned operating expenses (1) 80.2 % 88.6 % General and administrative (including stock-based compensation of 1.3% and 1.2% for the years ended December 31, 2021 and 2020, respectively) 9.2 % 9.8 % Depreciation and amortization 3.9 % 7.1 % COVID-19 related expenses 2.1 % 3.9 % Transaction costs 0.1 % 0.8 % Lease termination expenses 0.7 % 2.3 % Agreement restructuring expenses 0.2 % 0.3 % Pre-opening expenses 0.4 % 0.1 % Other income, net —% —% Total costs and expenses 93.0 % 109.6 % Operating income (loss) 7.0 % (9.6)% Other (income) expenses, net: Interest expense, net of interest income 1.4 % 3.8 % Loss on early debt extinguishment 0.2 % —% Gain on CARES Act Loan Forgiveness (6.7)% —% Total other (income) expenses, net (5.1)% 3.8 % Income (loss) before provision (benefit) for income taxes 12.1 % (13.4)% Provision (benefit) for income taxes 0.6 % (3.8)% Net income (loss) 11.5 % (9.6)% Less: net income (loss) attributable to noncontrolling interest 0.2 % (0.6)% 11.3 % (9.0)% | | For the year ended December 31, | |

Source: Item 22 — CONTRACTS (FDD pages 73–74)

What This Means (2024 FDD)

According to Benihana's 2024 Franchise Disclosure Document, the total owned operating expenses for Benihana restaurants in 2021 was 80.2% of revenues. This figure includes both the 'Owned restaurant cost of sales' and 'Owned restaurant operating expenses'.

Specifically, the 'Owned restaurant cost of sales' accounted for 25.5% of revenues, while 'Owned restaurant operating expenses' represented 54.7% of revenues. The sum of these two components results in the total owned operating expenses of 80.2%.

It's important to note that these percentages are relative to the revenues generated by Benihana's owned restaurants. A prospective franchisee should carefully review the complete financial statements to understand the actual dollar amounts represented by these percentages and how they might impact the profitability of a franchise location.

Disclaimer: This information is extracted from the 2024 Franchise Disclosure Document and is provided for research purposes only. It does not constitute legal or financial advice. Consult with a franchise attorney before making any investment decisions.