10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE

ACT OF 1934

For the quarterly period ended June 27, 2016

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE

ACT OF 1934

For the transition period from _____to _____

Commission File No. 000-50052

COSÌ, INC.

(Exact name of registrant as specified in its charter)

Delaware	06-1393745
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

294 Washington Street, Suite 510

Boston, Massachusetts 02108

(Address of principal executive offices) (Zip Code)

(857) 415-5000

(Registrant's telephone number, including area code)

Indicate by check mark whether the registrant:  (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ☐ Accelerated filer ☐  Non-Accelerated filer ☐ Smaller reporting company ☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Number of shares of Common Stock, $.01 par value, outstanding at August 8, 2016, is 48,145,550.

COSI, INC.

Index to Form 10-Q

For the six-month period ended June 27, 2016

PART  I.   FINANCIAL INFORMATION		Page Number
Item 1.	Financial Statements
Item 1.	Financial Statements
	Consolidated Balance Sheets – as of June 27, 2016 and December 28, 2015	3
	Consolidated Statements of Operations– Three and Six-month periods ended June 27, 2016 and June 29, 2015	4
	Consolidated Statement of Stockholders’ Equity–Six-month period ended June 27, 2016	5
	Consolidated Statements of Cash Flows -Six-month periods ended June 27, 2016 and June 29, 2015	6
	Notes to Consolidated Financial Statements	7
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	16
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	27
Item 4.	Controls and Procedures	28
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	29
Item 1A.	Risk Factors	29
Item 4.	Mine Safety Disclosures	29
Item 6.	Exhibits	29
SIGNATURES		30
EXHIBIT INDEX		31
CERTIFICATIONS

2

PART I.  FINANCIAL INFORMATION

Item 1. Financial Statements

Cosi, Inc.

Consolidated Balance Sheets (Unaudited)

(dollars in thousands, except per share amounts)

	June 27, 2016			December 28, 2015
Assets
Current assets:
Cash and cash equivalents	$	3,095		$	5,152
Credit card receivables		725			343
Accounts receivable, net of allowances of $200 and $223, respectively		978			899
Inventories		864			1,051
Prepaid expenses and other current assets		1,248			1,335
Total current assets		6,910			8,780
Furniture and fixtures, equipment and leasehold improvements, net		9,455			11,892
Notes receivable, net of allowances of $1,001, respectively		-			-
Intangible assets, net		2,147			2,642
Goodwill		11,632			11,632
Restricted cash		-			5,002
Other assets		1,099			1,313
Total assets	$	31,243		$	41,261
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	2,629		$	1,564
Accrued expenses		6,195			6,920
Current portion of other long-term liabilities		178			105
Current portion of long-term debt		7,070			473
Total current liabilities		16,072			9,062
Deferred franchise revenue		1,735			1,726
Other long-term liabilities, net of current portion		1,595			1,625
Long-term debt, net		-			10,669
Deferred income tax		428			327
Total liabilities		19,830			23,409
Commitments and Contingencies
Stockholders' equity:
Common stock - $.01 par value; 100,000,000 shares authorized, 48,193,265 and 47,972,150 shares issued, respectively		482			479
Additional paid-in capital		344,516			344,296
Treasury stock, 59,886 shares at cost		(1,198	)		(1,198	)
Accumulated deficit		(332,387	)		(325,725	)
Total stockholders' equity		11,413			17,852
Total liabilities and stockholders' equity	$	31,243		$	41,261

The accompanying notes are an intergral part of these consolidated financial statements.

3

Cosi, Inc.

Consolidated Statements of Operations

(dollars in thousands, except per share data)

	Three Months Ended						Six Months Ended
	June 27, 2016			June 29, 2015			June 27, 2016			June 29, 2015
Revenues:
Restaurant net sales	$	22,326		$	24,027		$	43,547		$	41,234
Franchise fees and royalties		493			422			952			1,123
Total revenues		22,819			24,449			44,499			42,357
Costs and expenses:
Cost of food and beverage		5,797			6,514			11,452			11,358
Restaurant labor and related benefits		7,780			8,588			15,784			15,684
Occupancy and other restaurant operating expenses		7,644			8,532			15,131			15,169
		21,221			23,634			42,367			42,211
General and administrative expenses		2,502			3,181			4,792			5,797
Depreciation and amortization		778			846			1,762			1,426
Provision for losses on asset impairments  and disposals		1,169			-			1,212			-
Closed store costs expense		25			52			128			13
Lease termination costs		44			142			225			193
Loss on sale of assets		-			-			197			18
Total costs and expenses		25,739			27,855			50,683			49,658
Operating loss		(2,920	)		(3,406	)		(6,184	)		(7,301	)
Other income (expense):
Interest expense		(169	)		(313	)		(337	)		(569	)
Debt issuance and debt discount amortization		(165	)		(165	)		(330	)		(330	)
Other income		151			10			290			12
Total other income (expense)		(183	)		(468	)		(377	)		(887	)
Net loss before income taxes		(3,103	)		(3,874	)		(6,561	)		(8,188	)
Provision for income tax expense		(16	)		-			(101	)
Net loss	$	(3,119	)	$	(3,874	)	$	(6,662	)	$	(8,188	)
Per Share Data:
Loss per share, basic and diluted	$	0.07		$	0.08		$	0.14		$	0.20
Weighted average common shares outstanding, basic and diluted		46,866,339			45,726,432			46,789,834			41,522,803

The accompanying notes are an integral part of these consolidated financial statements.

4

Cosi, Inc.

Consolidated Statement of Stockholders' Equity

(dollars in thousands, except share data)

	Common Stock									Treasury Stock
	Number of Shares			Amount			Additional Paid In Capital			Shares of Treasury Stock		Amount Treasury Stock			Accumulated Deficit			Total
Balance, December 28, 2015		47,972,150		$	479		$	344,296			59,886	$	(1,198	)	$	(325,725	)	$	17,852
Issuance of restricted stock, net of forfeitures		413,054			4			(4	)		-		-			-			-
Forfeiture of common stock in connection with the Holdback Settlement		(191,939	)		(1	)		(123	)		-		-			-			(124	)
Stock-based compensation		-			-			347			-		-			-			347
Net loss		-			-			-			-		-			(6,662	)		(6,662	)
Balance, June 27, 2016		48,193,265		$	482		$	344,516			59,886	$	(1,198	)	$	(332,387	)	$	11,413

The accompanying notes are an integral part of these consolidated financial statements.

5

Cosi, Inc.

Consolidated Statements of Cash Flows

(in thousands)

	June 27, 2016			June 29, 2015
Cash flows from operating activities:
Net loss	$	(6,662	)	$	(8,188	)
Adjustments to reconcile net loss to net cash used in operating activities
Depreciation and amortization		1,762			1,426
Amortization of debt issuance and debt discount costs		330			330
Loss on sale of assets		197			18
Deferred income tax		101			-
Non-cash portion of asset impairments and disposals		1,212			-
Provision for bad debts		198			83
Provision for notes receivable		-			225
Provision for lease termination reserve		225			217
Non-cash gain on settlement of Holdback Agreement		(124	)		-
Stock-based compensation expense		347			843
Interest expense paid in kind		-			315
Changes in operating assets and liabilities, net of effect of acquisitions
Credit card receivables		(382	)		(285	)
Accounts receivable		(277	)		21
Inventories		187			-
Prepaid expenses and other current assets		87			(455	)
Other assets		147			41
Accounts payable and accrued expenses		340			(3,248	)
Deferred franchise revenue		9			(10	)
Other liabilities		(187	)		-
Net cash used in operating activities		(2,490	)		(8,667	)
Cash flows from investing activities:
Capital expenditures		(487	)		(2,103	)
Proceeds from sale of assets		251			-
Net cash used in investing activities		(236	)		(2,103	)
Cash flows from financing activities:
Principal payments on long-term debt		(4,333	)		(6,612	)
Net proceeds from private placement		-			15,263
Return of excess restricted cash held in escrow account		5,002			(5,000	)
Net cash provided by financing activities		669			3,651
Net decrease in cash and cash equivalents		(2,057	)		(7,119	)
Cash and cash equivalents, beginning of year		5,152			21,053
Cash and cash equivalents, end of period	$	3,095		$	13,934
Supplemental disclosures of cash flow information:
Cash paid for:
Interest	$	339		$	43
Corporate franchise and income taxes	$	72		$	356
Non-cash financing activities
Issuance of common stock for acquisition	$	-		$	4,666

The accompanying notes are an integral part of these consolidated financial statements.

6

COSI, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1 - Basis of Presentation

We have prepared the accompanying unaudited consolidated financial statements in accordance with the requirements of Form 10-Q and, therefore, they do not include all information and footnotes necessary for a fair presentation of financial position, results of operations, and cash flows in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”).  In our opinion, the financial statements reflect all adjustments that are necessary for a fair presentation of the results of operations for the periods shown. All such adjustments are of a normal recurring nature. In preparing financial statements in conformity with U.S. GAAP, we must make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures at the date of the financial statements and during the reporting period. Actual results could differ from those estimates.

As used in this quarterly report on Form 10-Q, unless the context requires otherwise, the terms “we,” “our,” “Company” or “Cosi” refer to Cosi, Inc. and its consolidated subsidiaries.

The balance sheet at December 28, 2015 has been derived from audited financial statements at that date but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements.

The results for the three and six-month periods ended June 27, 2016 and June 29, 2015 are not indicative of the results for the full fiscal year.

This Report should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended December 28, 2015, as filed with the Securities and Exchange Commission (“SEC”).

There have been no material changes to our significant accounting policies and estimates from the information provided in Note 1 of our consolidated financial statements included in our Form 10-K for the fiscal year ended December 28, 2015.

We are in the process of executing initiatives to raise additional capital, exploring the sale of restaurants and franchise markets, identifying further reductions in general and administrative expenses, continuing ongoing efforts to exit our most unprofitable locations and exploring additional initiatives, including franchise expansion through new and existing franchisees and a potential restructuring of our existing debt in order to ensure we have the liquidity necessary to fund our operations over the next 12 months and position the organization to meet our debt service obligations in April and May 2017.

If we are unable to raise additional capital, our Company-owned restaurants do not generate the cash receipts from restaurant sales and cash flow levels that we expect, franchised restaurants do not generate the fees and royalties that we currently expect, or if we experience materially significant unforeseen unfavorable circumstances or events, including events that cause us to incur significant unanticipated cash requirements, the cash and cash equivalents available to us will not be sufficient to fund our cash requirements for working capital needs in the 2016 fourth quarter.

We cannot predict whether additional financing will be available on terms acceptable to us, or at all, and there can be no assurance that we will be able to strengthen our balance sheet. If we are unable to raise additional capital in the near-term as noted above, and if we are unable to extend the maturity of the outstanding debt, the cash and cash equivalents available to us will not be sufficient to fund our cash requirements for working capital needs and debt service obligations over the next 12 months.  Our ability to obtain additional financing will be subject to a number of factors, including market conditions, our operating performance and investor sentiment.  These factors may make the timing, amount, terms and conditions of additional financings unattractive to us.  Moreover, there can be no assurance that we will be able to sell restaurants or franchise markets, attract new franchisees, exit unprofitable locations in an efficient and cost-effective manner, or restructure our debt on terms acceptable to us, or at all.  If we are unable to raise additional capital or execute any of the foregoing strategies in a timely manner and on terms acceptable to us, our business, results of operations and financial condition will be materially and adversely affected.

7

Note 2 - Acquisitions

Hearthstone Merger

On April 1, 2015, Cosi, Inc. (the “Company”) completed the merger of Hearthstone Associates, LLC (“Associates”) with and into a wholly-owned subsidiary of the Company, with Associates continuing as the surviving entity (the “Merger”).  Upon completion of the Merger, Associates became a wholly-owned subsidiary of the Company, and Hearthstone Partners, LLC (“Partners”), a wholly-owned subsidiary of Associates, became an indirect wholly-owned subsidiary of the Company. As a result of this acquisition, the Company acquired 13 franchise restaurants from Associates and Partners (“Hearthstone”). The operations of Hearthstone have been included in the Company’s consolidated financial statements from the date of acquisition.

As consideration for the Merger, an aggregate of 1,790,993 shares (fair value of approximately $4.7 million at closing) of the Company’s common stock, $.01 par value, were distributed to the owners of Associates. The shares were fully vested upon issuance and were not restricted.  The shares were unregistered when issued and subsequently registered under a registration statement effective June 2, 2015.

In connection with the Merger, and as a condition of obtaining the consent of Partners’ lender, the Company agreed to guaranty the obligations of Partners under certain loan documents previously entered into by Partners with First Franchise Capital Corporation (“Lender” or “FFCC”). The Company placed $5.0 million in a control account as cash collateral to secure the Company’s obligations under the Guaranty, which was classified as restricted cash on the fiscal 2015 consolidated balance sheet.  On December 31, 2015, the Company paid off the balance of the FFCC Notes, in the amount of approximately $4.3 million using the funds in the control account.  The excess funds in the control account, in the amount of approximately $0.7 million, were returned to the Company, net of $0.04 million in prepayment fees.

The Company accounted for this transaction in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC 805”), by allocating the purchase price to the assets purchased and liabilities assumed based upon their preliminary estimated fair values as of the date of the acquisition, which were determined in conjunction with an independent third party valuation, as follows (in thousands):

Accounts receivable	$	348
Inventory		134
Prepaid expenses and other current assets		226
Property and equipment		3,857
Intangible assets		3,100
Goodwill		11,435
Other long term assets		154
Total assets		19,254
Accounts payable		1,156
Accrued expenses		777
Long-term debt		10,821
Deferred tax liability		1,835
Total liabilities		14,589
Purchase price	$	$ 4,665

8

The Company has allocated the cost to its identifiable tangible and intangible assets and liabilities, with the remaining amount classified as goodwill.  Fair value of intangible assets was determined using a combination of the income approach and the cost approach.  The resulting goodwill was derived from the expected value of the acquired franchise locations and management know-how. The total amount of goodwill that is expected to be deductible for tax purposes is $3.2 million. The Company incurred indirect transaction costs related to the acquisition of approximately $0.2 million through April 1, 2015, and these costs were included in general and administrative expenses in the consolidated statement of operations and comprehensive loss.

Management is responsible for the valuation of net assets acquired and considered a number of factors, including valuations and appraisals, when estimating the fair values and estimated useful lives of acquired assets and liabilities assumed.

As part of the Merger, the Company entered into an Indemnification and Holdback Agreement with our Chief Executive Officer (“CEO”), who was also the principal owner of Associates. Pursuant to this agreement, the CEO agreed to indemnify the Company for certain liabilities, including accounts payable and other obligations (the “A/P Amounts”) owed to third parties for goods and services received by Associates or its subsidiaries, which were past due as of the closing of the Merger or were otherwise not in compliance with the provisions of the previously disclosed Election to Cause Merger Agreement, dated as of March 18, 2014 (as amended April 1, 2015) between the Company and the owners of Associates.

Pursuant to the Holdback Agreement, the parties agreed that, until resolution of the retained liabilities, the Company would hold in escrow a portion of the shares (“Holdback Shares”) that would otherwise have been distributed to Mr. Dourney upon consummation of the Merger.  For the A/P Amounts, the Company held back 191,939 shares of the Company’s common stock (the “A/P Holdback Shares”).

On February 26, 2016, the Company and Mr. Dourney entered into an Agreement (the “Agreement”) to resolve the A/P Amounts.  Pursuant to the Agreement, Mr. Dourney forfeited, and the Company agreed to accept, the A/P Holdback Shares in final settlement of the A/P Amounts, and the Company agreed to waive and release Mr. Dourney from any obligation to retain, or indemnify the Company for, the A/P Amounts. The Company recorded a gain on settlement of Holdback Agreement of $0.1 million in other income on the Consolidated Statements of Operations.

Other intangible assets, net, excluding goodwill, are being amortized on a straight-line basis over their estimated lives, and were comprised of the following at April 1, 2015 (in thousands):

Identified Intangible Asset	Estimated Lives Useful Life (Years)	Gross Carrying Amount
Net favorable leases	2 to 5 years	$	500
Reacquired franchise rights (old locations)	4 years		1,500
Reacquired franchise rights (new locations)	10 years		1,100
		$	3,100

The unaudited pro forma restaurant net sales for Cosi, as if the Hearthstone Merger occurred on December 29, 2014, would have been $27.8 million for the six-months ended June 29, 2015. The Company has not disclosed the net loss or net loss per share due to the impractical nature of obtaining that information.

For the three and six-month periods ended June 27, 2016, approximately $4.2 million and $4.6 million, respectively, of restaurant net sales from the franchise restaurants acquired in the Merger, is included in the Company’s consolidated statement of operations.  For the three and six-months ended June 29, 2015 approximately $4.4 million, respectively, of revenue from the franchise restaurants acquired in the Merger, is included in the Company’s consolidated statement of operations.

9

Note 3 – Goodwill

In accordance with ASC Topic 350, Goodwill (“ASC Topic 350”), goodwill represents the excess of the purchase price and related costs over the value assigned to net tangible and identifiable intangible assets of businesses acquired and accounted for under the purchase method. Goodwill acquired in business combinations is assigned to the reporting units that are expected to benefit from the synergies of the combination as of the acquisitions date. US GAAP requires us to perform an impairment test of goodwill on an annual basis or whenever events or circumstances make it more likely than not that impairment of goodwill may have occurred. Goodwill impairment testing involves a two-step process. The Company first compares the fair value of the reporting unit to its respective carrying amount, including goodwill, to assess whether potential goodwill impairment exists. The estimated fair value is determined based on market capitalization as the Company feels that this is the best indicator of fair value due to the Company being reported as a single reporting unit. A sustained decline in our stock price is one of several qualitative factors we consider when evaluating whether events or changes in circumstances indicate it is more likely than not that a potential goodwill impairment exists. We concluded that the decline in stock price observed during the second quarter and subsequent to quarter-end, did not represent a sustained decline and that no triggering events occurred during the second quarter requiring an interim goodwill impairment test as of June 27, 2016.  We believe, however, that if the stock price, sales and cashflow remains at a sustained decline, impairment may be a possibility in the near future.

Note 4 – Long-Lived Assets

In accordance with the provisions of the impairment or disposal subsections of ASC 360-10,we review long-lived assets of restaurants (primarily Property, Plant & Equipment,) and intangible assets subject to amortization (primarily reacquired franchise rights and net favorable leases)

quarterly or whenever events or changes in circumstances indicate that the carrying amount of a restaurant may not be recoverable.

For Property, Plant and Equipment, we evaluate recoverability based on the restaurant’s forecasted undiscounted cash flows, generally for the remainder of the original lease term, which incorporates our best estimate of sales growth and margin improvement based upon our plans for the unit and actual results at comparable restaurants.  For restaurant assets that are deemed to not be recoverable, we write down the impaired restaurant to its estimated fair value. As of June 27, 2016, long-lived assets held and used with a carrying amount of $1.3million were written down to their fair value of $0.1 million, resulting in asset impairment and disposal charges of $1.2 million  included in earnings. The asset impairment charges relates to 12 underperforming restaurants identified for closure as part of the Company’s 2016 2Q review and on-ongoing strategy to re-balance the profitability of the real estate portfolio.

Intangible assets subject to amortization are reviewed for impairment quarterly or whenever an impairment indicator exists. The Company continually evaluates whether events or changes in circumstances might indicate that the remaining estimated useful life of long-lived assets may warrant revision, or that the remaining balance may not be recoverable. When factors indicate that long-lived assets should be evaluated for possible impairment, the Company uses an estimate of the related undiscounted cash flows in measuring whether the long-lived asset should be written down to fair value. Measurement of the amount of impairment would be based on generally accepted valuation methodologies, as deemed appropriate.  As of June 27, 2016, we determined that we did not have a triggering event which would require an impairment test.

Note 5 - Long-Term Debt

FFCC Notes

On April 1, 2015, the Company completed the merger of Hearthstone Associates, LLC (“Associates”) with and into a wholly-owned subsidiary of the Company, with Associates continuing as the surviving entity (the “Merger”). Upon completion of the Merger, Associates became a wholly-owned subsidiary of the Company, and Hearthstone Partners, LLC (“Partners”), a wholly-owned subsidiary of Associates, became an indirect wholly-owned subsidiary of the Company. As a result of this acquisition, the Company acquired 13 franchise restaurants from Associates and Partners (“Hearthstone”). Refer to our Annual Report on Form 10-K for the year ended December 28, 2015 for more information on the Merger.

10

In connection with the Merger of Hearthstone, the Company acquired certain debt obligations of Partners known as the FFCC Notes.  The “FFCC Notes” collectively refers to the Secured Promissory Notes dated on or about May 9, 2013, made by Partners, as borrower, in favor of First Franchise Capital Corporation (“FFCC”), as lender, in the original aggregate principal amount of $5.4 million. The FFCC Notes originally had a term of 60 months, commencing on June 10, 2013, and accrued interest on the outstanding balance at the rate of 5.93%. Payments of principal and interest of $60,000 were due monthly with one balloon payment of $3.2 million originally due June 10, 2018. Under each of the FFCC Notes, a late fee equal to 10.0% of the amount past due was assessed on any late payments, reduced to 5.0% on any amount paid after the maturity date. The FFCC Notes were secured by all of the assets of Partners, including, without limitation, the Hearthstone restaurants it operates. The FFCC Notes could be prepaid with a prepayment fee of 1.0% of the outstanding principal balance.

In connection with the Merger, the Company agreed to guarantee the obligations of Partners under the FFCC Notes and the related loan documents (the “Loan Documents”) previously entered into by Partners with FFCC. Additionally, the Company and FFCC entered into a Master Amendment to the Loan Documents modifying and amending certain terms of the Loan Documents. Accordingly, the Company entered into a Guaranty in favor of FFCC (“Guaranty”) pursuant to which the Company placed $5.0 million in a control account as cash collateral to secure the Company’s obligations under the Guaranty, which was classified as restricted cash on the Consolidated Balance Sheet.

On December 31, 2015, the Company paid off the balance of the FFCC Notes, in the amount of approximately $4.3 million using the funds in the control account.  The excess funds in the control account, in the amount of approximately $0.7 million, were returned to the Company, net of $0.04 million in prepayment fees.

MILFAM Note

On April 14, 2014, the Company entered into a $5.0 million Senior Secured Promissory Note Purchase Agreement with MILFAM II L. P. (the “MILFAM Note”) which includes warrants valued at $1.0 million. The MILFAM Note balance is due in full on April 14, 2017 and accrues interest at the rate of nine percent (9.0%) per annum.

The debt discount relates to the relative value of the warrants which was approximately $1.0 million on the issuance date. The amortization expense related to the debt discount for the three and six month periods ended for June 27, 2016 and June 29, 2015 amounted to $0.1 million and $0.2 million, respectively for both periods. As of June 27, 2016 and June 29, 2015, the balance of the debt discount amounted to approximately $0.3 million and $0.6 million, respectively. As of June 27, 2016, the Company is in compliance with all covenant requirements, and the total amount due on the MILFAM Note is $5.0 million.

AB Notes

On May 20, 2014, the Company entered into a $2.5 million Senior Secured Note Purchase Agreement with AB Opportunity Fund LLC and AB Value Partners, L.P. (the “AB Notes”), which included warrants valued at $0.5 million. The balance on the AB Notes are due in full on May 20, 2017 and accrued interest at the rate of nine percent (9.0%) per annum.

The debt discount relates to the relative value of the warrants which was approximately $0.5 million on the issuance date. The amortization expense related to the debt discount for the three and six months ended for June 27, 2016 and June 29, 2015 amount to $0.04 million and $0.1 million, respectively for both periods. As of June 27, 2016 and June 29, 2015, the balance of the debt discount amounted to approximately $0.1 million and $0.3 million, respectively. As of June 27, 2016, the Company is in compliance with all covenant requirements and the total amount due on these notes is $2.5 million.

11

Note 6 - Related Party Transactions

As part of the Merger, the Company entered into an Indemnification and Holdback Agreemen (“Holdback Agreement’)t with our Chief Executive Officer (“CEO”), who was also the principal owner of Associates. Pursuant to this agreement, the CEO agreed to indemnify the Company for certain liabilities, including accounts payable and other obligations (the “A/P Amounts”) owed to third parties for goods and services received by Associates or Partners, which were past due as of the closing of the Merger or were otherwise not in compliance with the provisions of the previously disclosed Election to Cause Merger Agreement, dated as of March 18, 2014 (as amended April 1, 2015) between the Company and the owners of Associates.

Pursuant to the Holdback Agreement, the parties agreed that, until resolution of the retained liabilities, the Company would hold in escrow a portion of the shares (“Holdback Shares”) that would otherwise have been distributed to Mr. Dourney upon consummation of the Merger. For the A/P Amounts, the Company held back 191,939 shares of the Company’s common stock (the “A/P Holdback Shares”).

On February 26, 2016, the Company and Mr. Dourney entered into an Agreement (the “Agreement”) to resolve the A/P Amounts. Pursuant to the Agreement, Mr. Dourney forfeited, and the Company agreed to accept, the A/P Holdback Shares in final settlement of the A/P Amounts, and the Company agreed to waive and release Mr. Dourney from any obligation to retain, or indemnify the Company for, the A/P Amounts. The Company recorded a gain on settlement of the A/P Amounts  of $0.1 million in other income on the Consolidated Statements of Operations.

12

Note 7 - Stock-Based Compensation

Restricted Stock Awards

The following table summarizes the status of the Company’s non-vested restricted stock awards, (in thousands):

	For the Six-Month Period Ending
	June 27, 2016					June 29, 2015
	Shares			Weighted Average Grant Date Fair Value		Shares			Weighted Average Grant Date Fair Value
Market-Based Vesting:
Non-vested at beginning of year		484			1.50		617			1.09
Granted		115			0.81		381			2.21
Vested		-			-		(354	)		1.04
Forfeited		(26	)		1.57		(113	)		1.20
Non-vested at end of quarter		573			1.43		531			1.37
Service-Based Vesting:
Non-vested at beginning of year		697			1.62		624			1.09
Granted		142			0.82		381			2.21
Vested		(249	)		1.80		(184	)		1.64
Forfeited		(30	)		1.69		(19	)		1.20
Non-vested at end of quarter		560			1.52		802			1.31
Board of Directors Vesting:
Granted		212			0.59		111			2.25
Vested		(212	)		0.59		(111	)		2.25
Total Awards:
Non-vested at beginning of year		1,181			1.57		1,241			1.09
Granted		469			0.83		873			2.21
Vested		(461	)		1.80		(649	)		1.88
Forfeited		(56	)		1.64		(132	)		1.20
Non-vested at end of quarter		1,133			1.48		1,333			1.31

The fair value of restricted stock awards is based on the closing price of our common stock on the grant date.  The total intrinsic value of restricted shares vested during the six-month period ended June 29, 2015 was $0.7 million.  As of June 27, 2016, the vested restricted shares had no intrinsic value as they were all out of the money. At June 27, 2016, unrecognized compensation expense related to restricted stock grants expected to vest totaled $1.2 million and will be recognized over a weighted average period of 3.9 years, and is recorded in general and administrative expenses in our consolidated statements of operations.

For the shares issued during the three and six-month periods ended June 27, 2016 and June 29, 2015, 50% of each grant vests over time (“Service-Vested Shares”) and 50% of each grant vests upon achievement of certain stock price targets (“Market-Based Shares”).  Service-Vested Shares have the following three separate vesting schedules:

(a) For the three months ended June 27, 2016, shares issued to Managers and above will vest in three equal installments, with 33% vesting on the first, second and third anniversaries of the Date of Award, provided that the grantee remains in the continuous employment of the Company through each such vesting date.

(b) For the three months ended June 27, 2016 shares issued to Non-Managers will vest in two equal installments, with 50% vesting equally on the anniversaries of the Date of Award, provided that the grantee remains in the continuous employment of the Company through each such vesting date.

(c) Shares issued through March 28, 2016 will vest in four equal installments, with 25% vesting on each of the first, second, third and fourth anniversaries of the Date of Award, provided that the grantee remains in the continuous employ of the Company through each such vesting date.

The Market-Based Shares will vest in four equal installments, provided that (a) the grantee remains in the continuous employ of the Company from and after the Date of Award and through the defined vesting dates, and (b) specified escalating price targets for the Company’s common stock are achieved for at least 30 consecutive trading days. During the three and six-month periods ended June 27, 2016, an immaterial amount and value of previously issued restricted stock was forfeited. During the three and six-month periods ended June 29, 2015, previously issued shares of restricted common stock of approximately 0.1 million, respectively, were forfeited with a value of $0.1 million, respectively, based on the closing price of our common stock on the date of the grant.

13

Stock Option Activity

	Number of Options			Weighted Average Fair Value		Weighted Average Remaining Contractual Term		Aggregate Intrinsic Value
						(in years)		(in thousands)
Outstanding as of December 28, 2015		6,463			3.62		1.2		-
Granted		-			-
Exercised		-			-
Cancelled/Expired		(213	)		-				-
Outstanding as of June 27, 2016		6,250			2.80		1.2		-
Exercisable as of June 27, 2016		5,000			2.80		1.2		-

There were 6,250 outstanding, out-of-the-money stock options as of June 27, 2016 with exercise prices ranging from $2.80- $27.76.  No stock options were exercised during any of the fiscal years presented.  As of the end of June 27, 2016, the outstanding stock options had no intrinsic value as they were all out-of-the-money.

As of June 27, 2016, there was an immaterial amount of total unrecognized compensation cost related to stock option arrangements granted under the Company’s plans, which is expected to be recognized over a weighted average period of 2.0 years.

Compensation Expense

In accordance with ASC 718-10-25, Compensation – Stock Compensation, we recognize stock-based compensation expense according to the fair value recognition provision which generally requires, among other things, that all employee share-based compensation is measured using a fair value method and that all the resulting compensation expense is recognized in the consolidated financial statements. In accordance with the standard, our stock-based compensation expense is recognized on a straight-line basis over the requisite service period of the award, which is the vesting term. As a result, we recognized stock compensation expense, net of forfeitures, of approximately $0.2 million and $0.7 million during the three-months ended June 27, 2016 and June 29, 2015, respectively, while stock compensation expense, net of forfeitures, approximated $0.3 million and $0.8 million during the six-months ended June 27, 2016 and June 29, 2015, respectively.  Stock Compensation expense is recorded in the general and administrative expense in the accompanying Statements of Operations. We measure the estimated fair value of our granted stock options using a Black-Scholes pricing model and of our restricted stock based on the fair market value of a share of registered stock on the date of the grant.

Note 8  – Income Taxes

Provision for income tax expense was $0.02 million and $0.0 for the three-months ending June 27, 2016 and June 29, 2015, respectively, and $0.1 million and $0.0 for the six-months ended June 27, 2016 and June 29, 2015, respectively.  We project to record a tax provision of $0.15 million for the year ending January 2, 2017 related to the amortization of tax deductible goodwill, which generates a deferred tax liability that cannot be offset by net operating losses or other deferred tax assets since its reversal is considered indefinite in nature.

14

Note 9 -Commitments and Contingencies

Commitments

As of June 27, 2016, we are committed under lease agreements expiring through 2027 for occupancy of our retail restaurants and for office space at the following minimum annual rentals (in thousands):

Fiscal Year	Amount
2016	$	6,443
2017		10,380
2018		8,526
2019		7,215
2020 and Thereafter		18,199
	$	50,763

Amounts shown are net of approximately $0.1 million of sublease rental income under non‑cancelable subleases. Rental expense for the three months ended June 27, 2016 and June 29, 2015 totaled $3.3 million and $2.8 million, respectively, and was $6.6 million and $6.1 million during the six-months ended June 27, 2016 and June 29, 2015, respectively. Certain lease agreements have renewal options ranging from three years to five years. In addition, certain leases obligate us to pay additional rent if restaurant sales reach certain minimum levels (percentage rent). Amounts incurred under these additional rent provisions and agreements were immaterial for the three and six-month periods ended June 27, 2016 and June 29, 2015.

Certain of our lease agreements provide for scheduled rent increases during the lease term or for rental payments to commence at a date other than the date of initial occupancy. Rent expense is recognized on a straight‑line basis over the term of the lease from the date we take possession. Our obligation with respect to these scheduled rent increases has been included as a component in “Other long-term liabilities, net of current portion” in the accompanying consolidated balance sheets, and were immaterial for the three and six-month periods ended June 27, 2016 and June 29, 2015, respectively.

Certain of our leases also provide for landlord contributions to offset a portion of the cost of our leasehold improvements. These allowances are recorded as deferred liabilities and amortized on a straight-line basis as a reduction to rent expense over the term of the related leases. Included in other liabilities in the accompanying consolidated balance sheets for the three and six-months ended June 27, 2016 and June 29, 2015 are immaterial landlord allowances.

As of June 27, 2016, the Company had approximately $0.2 million in standby letters of credit, which were provided as security deposits for certain of our lease obligations. The letters of credit are fully secured by cash deposits or marketable securities held in accounts at the issuing banks and are not available for withdrawal by the Company. These amounts are included as a component of "Other Assets" in the accompanying consolidated balance sheets.

Purchase Commitments

We have agreements with some of the nation’s largest food, paper, and beverage manufacturers in the industry. This enables us to provide our restaurants with high quality proprietary food products and non-food items at competitive prices. We source and negotiate prices directly with these suppliers and distribute these products to our restaurants primarily through a national network that consists of some of the nation’s largest independent distributors. These primary suppliers and independent distributors have parallel facilities and systems to minimize the risk of any disruption of our supply chain. We do not utilize a commissary system. Our inventory control system allows each restaurant to place orders electronically with our master distributor and then transmits the invoices electronically to our accounts payable system.

15

We have an agreement with Distribution Market Advantage, Inc. that provides us access to a national network of independent distributors. Under this agreement, the independent distributors supply us with approximately 80% of our food and paper products, primarily pursuant to pricing agreements that we negotiate directly with the suppliers. This agreement expires in December of 2020.

We have a long-term beverage marketing agreement with the Coca‑Cola Company. We received a marketing allowance under this agreement, which is being recognized as a reduction to expense ratably based on actual products purchased.

In April 2015, we entered into an agreement to purchase all contracted coffee products through a single supplier, Coffee Bean International (a division of Farmer Brothers). This is a three year agreement, expiring in 2018.

Self‑Insurance

We have a self-insured group health insurance plan. We are responsible for all covered claims to a maximum limit of $100,000 per participant and an additional aggregating maximum limit of $50,000 for the plan year. Benefits paid in excess of these limits are reimbursed to the plan under our stop-loss policy. In addition, we have an aggregate stop-loss policy whereby our liability for total claims submitted cannot exceed a pre-determined dollar factor based upon, among other things, past years’ claims experience, actual claims paid, the number of plan participants and monthly accumulated aggregate deductibles. We did not exceed this pre-determined maximum during fiscal 2015. For our 2016 plan year, this pre-determined dollar amount is $1.1 million. The balance in the self-insurance reserve account as of June 27, 2016 was approximately $0.2 million.

Litigation

From time to time, we are a defendant in litigation arising in the ordinary course of our business.  As of the date of this report, there are no legal proceedings that require accrual or disclosure.

Note 10 - Other

On May 17, 2016, Cosi, Inc. (the “Company”) received notice from the NASDAQ Stock Market, indicating that the Company will have an additional 180-day grace period, or until November 14, 2016, to regain compliance with NASDAQ’s minimum bid price requirement.  In order to regain compliance, shares of the Company’s common stock must maintain a minimum bid closing price of at least $1.00 per share for a minimum of ten consecutive business days during the additional grace period.  The notification letter has no effect at this time on the listing of the Company’s common stock on The NASDAQ Capital Market.  The Company’s common stock will continue to trade on The NASDAQ Capital Market under the symbol “COSI”.  The Company has provided written notice to NASDAQ of its intention to cure the minimum bid price deficiency during the second grace period by effecting a reverse stock split if necessary.

Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of our financial condition and results of operations for the three and six month periods ended June 27, 2016 and June 29, 2015, should be read in conjunction with “Selected Consolidated Financial Data” and our audited consolidated financial statements and the notes to those statements that are in our 2015 Annual Report on Form 10-K. Our discussion contains forward-looking statements based upon current expectations that involve risks and uncertainties, such as our plans, objectives, expectations and intentions. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of a number of factors, including those set forth under “Cautionary Note Regarding Forward-Looking Statements” below and elsewhere in this Quarterly Report.

16

Business Overview

System-wide restaurants:

	For the Three-Month Period Ended
	June 27, 2016						June 29, 2015
	Company- Owned		Franchise		Total		Company- Owned		Franchise		Total
Restaurants at beginning of period		76		31		107		63		49		112
Franchise-owned converted to Company-owned								16		16		-
New restaurants opened		-		-		-		-		1		1
Restaurants permanently closed		2		1		3		1		2		3
Restaurants at end of period		74		30		104		78		32		110

	For the Six-Month Period Ended
	June 27, 2016						June 29, 2015
	Company- Owned		Franchise		Total		Company- Owned		Franchise		Total
Restaurants at beginning of period		79		31		110		64		47		111
Franchise-owned converted to Company-owned								16		16		-
New restaurants opened		-		-		-		-		3		3
Restaurants permanently closed		5		1		6		2		2		4
Restaurants at end of period		74		30		104		78		32		110

As of June 27, 2016, there were 74 Company-owned and 30 franchised restaurants operating in 15 states, the District of Columbia, the United Arab Emirates, and Costa Rica. During the three and six-month period ended June 27, 2016, we closed two and five Company-owned restaurants, respectively as follows: New York, NY, Mt. Kisco, NY, Columbus, OH, Birmingham, MI, and Owings Mills, MD.

Our restaurants offer innovative, savory, made-to-order products featuring our authentic hearth-baked, crackly-crust, signature Cosi^® bread and fresh distinctive ingredients. We maintain a pipeline of new menu offerings that are introduced seasonally through limited time offerings to keep our products relevant to our target customers. Our menu features high-quality, made-to-order hot and cold sandwiches, hand-tossed salads, bowls, soups, appetizers, flatbread pizzas, Squagels^®, breakfast wraps and other breakfast products, S’mores and other desserts, and a variety of house coffees and other espresso-based beverages, handcrafted specialty drinks, along with soft drinks, flavored teas, bottled beverages, including premium still and sparkling waters, and, in some locations, alcoholic beverages. Our restaurants offer lunch and afternoon coffee in a counter-service format, with most offering breakfast and/or dinner and dessert menus as well.

We are currently eligible to offer franchises in 47 states and the District of Columbia. We offer franchises to area developers and individual franchise operators. The initial franchise fee, payable to us, for both an area developer and an individual franchise operator, is $40,000 for the first restaurant and $35,000 for each additional restaurant.

We believe that offering Cosi^® franchised restaurants to area developers and individual franchisees offers the prospects of strong financial returns. By franchising, we believe we will be able to increase the presence of our restaurants in various markets throughout the country and generate additional revenue without the large upfront capital commitments and risk associated with opening Company-owned restaurants.

17

We believe that incorporating a franchising and area development model into our strategy will position us to maximize the market potential for the Cosi^® brand and concept consistent with our available capital.

Critical Accounting Policies

A description of our critical accounting policies is provided in Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 28, 2015.  Our critical accounting policies have not changed since the filing of our Annual Report on Form 10-K for the year ended December 28, 2015.

Recently Issued Accounting Standards

In March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-09, Compensation- Stock Compensation (Topic 718). The guidance changes how companies account for certain aspects of share- based payments to employees. Entities will be required to recognize income tax effects of awards in the income statement when the awards vest or are settled. The guidance also allows an employer to repurchase more of an employee's shares than it can today for tax withholding purposes providing for withholding at the employee's maximum rate as opposed to the minimum rate without triggering liability accounting and to make a policy election to account for forfeitures as they occur. The updated guidance is effective for annual periods beginning after December 15, 2017, and is applicable to the Company in fiscal 2018. Early adoption is permitted. We are currently evaluating the impact of the adoption of ASU 2016-09 on our consolidated financial position and results of operations.

In February 2016, the FASB issued ASU No. 2016-02, Leases. The new standard establishes a right-of-use (“ROU”) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement. The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. We are currently evaluating the impact of our pending adoption of the new standard on our consolidated financial statements.

In August 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-15, “Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern.” This ASU provides guidance on management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern or to provide related footnote disclosures. The amendments require management to assess an entity’s ability to continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. auditing standards. The new standard will be effective for annual periods ending after December 15, 2016, and interim periods within annual periods beginning after December 15, 2016. Early adoption is permitted. The Company is currently evaluating the effects of the ASU 2016-01 on its financial statements and disclosures.

18

RESULTS OF OPERATIONS

Our operating results for the three and six-month periods ended June 27, 2016 and June 29, 2015, expressed as a percentage of total revenues (except where otherwise noted), were as follows:

	Three Months Ended						Six Months Ended
	June 27, 2016			June 29, 2015			June 27, 2016			June 29, 2015
Revenues:
Restaurant net sales		97.8	%		98.3	%		97.9	%		97.3
Franchise fees and royalties		2.2			1.7			2.1			2.7
Total revenues		100.0			100.0			100.0			100.0
Cost and expenses:
Cost of food and beverage (1)		26.0			27.1			26.3			27.5
Restaurant labor and related benefits (1)		34.8			35.7			36.2			38.0
Occupancy and other restaurant operating expenses (1)		34.2			35.5			34.7			36.8
		95.1			98.4			97.3			102.4
General and administrative expenses		11.0			13.0			10.8			13.7
Depreciation and amortization		3.4			3.5			4.0			3.4
Provision for losses on asset impairments and disposals		5.1			-			2.7			-
Closed store costs expense (income)		0.1			0.2			0.3			-
Lease termination costs		0.2			0.6			0.5			0.5
Loss on sale of fixed assets		-			-			0.4			-
Total costs and expense		112.8			113.9			113.9			117.2
Operating loss		(12.8	)		(13.9	)		(13.9	)		(17.2	)
Other income (expense):
Interest expense		(0.7	)		(1.3	)		(0.8	)		(1.3	)
Debt issuance and debt discount amortization		(0.7	)		(0.7	)		(0.7	)		(0.8	)
Other income		0.7			-			0.7			-
Total other expense		(0.8	)		(2.0	)		(0.8	)		(2.1	)
Net loss before income tax		(13.6	)		(15.8	)		(14.7	)		(19.3	)
Income tax expense		(0.1	)		-			(0.3	)		-
Net loss		(13.7	)%		(15.8	)%		(15.0	)%		(19.3	)

(1) Expressed as a percentage of restaurant net sales versus all other

Restaurant Net Sales

	Restaurant Net Sales
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	22,326		97.8	%
Three-months ended June 29, 2015	$	24,027		98.3	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	43,547		97.9	%
Six-months ended June 29, 2015	$	41,234		97.3	%

19

Restaurant net sales. Restaurant net sales decreased 7.1% or approximately $1.7 million, during the three-month period ended June 27, 2016. This was comprised of a decrease in net sales in our comparable restaurant base of 4.1%, or approximately $0.7 million, a decrease in net sales of approximately $1.7 million related to restaurants closed during and subsequent to the three-month period ended June 29, 2015, and a net increase in sales of approximately $0.7 million from 17 new or acquired  restaurants. The decrease in comparable restaurant net sales consisted of a 9.9% decrease in traffic and a 5.8% increase in average check.

In the six-month period ended June 27, 2016, restaurant net sales increased 5.6%, or approximately $2.3 million, as compared to the six-month period ended June 29, 2015, due to a decrease in net sales in our comparable restaurant base of 1.5%, or approximately $0.5 million, a decrease in net sales of approximately $2.9 million related to restaurants closed during and subsequent to the six-month period ended June 29, 2015, and a net increase in sales of approximately $5.7 million from 17 new or acquired restaurants. The increase in comparable restaurant net sales consisted of a 7.5% decrease in traffic and a 6.0% increase in average check

Franchise Fees and Royalties

	Franchise Fees and Royalties
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	493		2.2	%
Three-months ended June 29, 2015	$	422		1.7	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	952		2.1	%
Six-months ended June 29, 2015	$	1,123		2.7	%

Franchise fees and royalties. In the three-month period ended June 27, 2016, franchise fees and royalties increased 16.8%, or approximately $0.1 million. This was due to the opening of three Franchise locations, partially offset by one Franchise location closure. 

In the six-month period ended June 27, 2016, franchise fees and royalties decreased 15.2%, or approximately $0.2 million. This was due to the acquisition of the Hearthstone restaurants, the conversion of four restaurants from Franchise locations to Company-owned, and the closure of one Franchise location. This was partially offset by the opening of three Franchise locations. 

Costs and Expenses

	Cost of Food and Beverage
	(in thousands)		as a % of restaurant net sales
Three-months ended June 27, 2016	$	5,797		26.0	%
Three-months ended June 29, 2015	$	6,514		27.1	%

	(in thousands)		as a % of restaurant net sales
Six-months ended June 27, 2016	$	11,452		26.3	%
Six-months ended June 29, 2015	$	11,358		27.5	%

20

Cost of food and beverage. The cost of food and beverage as a percentage of restaurant net sales for the three-month period ended June 27, 2016, decreased by 1.1%.  This decrease was primarily the result of operational improvements and stability in the costs of certain contracted commodities.  For the six-month period ended June 27, 2016, costs decreased by 1.2%.  This decrease was primarily the result of operational improvements and stability in the costs of certain contracted commodities.

	Restaurant Labor and Related Benefits
	(in thousands)		as a % of restaurant net sales
Three-months ended June 27, 2016	$	7,780		34.8	%
Three-months ended June 29, 2015	$	8,588		35.7	%

	(in thousands)		as a % of restaurant net sales
Six-months ended June 27, 2016	$	15,784		36.2	%
Six-months ended June 29, 2015	$	15,684		38.0	%

Restaurant labor and related benefits. Restaurant labor and related benefits as a percentage of sales for the three-month period ended June 27, 2016, decreased by 0.9%.  The decrease was due to the concerted efforts on hourly scheduling and manager configurations as well as other productivity initiatives.  For the six-month period ended June 27, 2016, costs decreased by 1.8%. The decrease was due to the concerted efforts on hourly scheduling and manager configurations as well as other productivity initiatives.

	Occupancy and Other Restaurant Operating Expenses
	(in thousands)		as a % of restaurant net sales
Three-months ended June 27, 2016	$	7,644		34.2	%
Three-months ended June 29, 2015	$	8,532		35.5	%

	(in thousands)		as a % of restaurant net sales
Six-months ended June 27, 2016	$	15,131		34.7	%
Six-months ended June 29, 2015	$	15,169		36.8	%

Occupancy and other restaurant operating expenses.  Occupancy and other restaurant expenses, as a percentage of restaurant net sales, for the three and six-month periods ended June 27, 2016 and June 29, 2015, decreased by 1.3% and 2.1%, respectively, compared to the same period last year.  The decrease is a result of newly acquired restaurants with higher sales volumes and lower fixed costs.

21

	General and Administrative Expenses
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	2,502		11.0	%
Three-months ended June 29, 2015	$	3,181		13.0	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	4,791		10.8	%
Six-months ended June 29, 2015	$	5,797		13.7	%

General and Administrative Expenses: General and administrative expenses decreased by approximately $0.7 million for the three-month period ended June 27, 2016 compared the three-month period ended June 29, 2015 as a result of a decrease in stock compensation expense, and payroll savings associated with reduction of headcount in the corporate office. For the six-month period ended June 27, 2016 compared to the six-month period ended June 29, 2015, costs decreased by $1.0 million primarily as a result of payroll savings associated with reduction of headcount in the corporate office, and concerted efforts in non-personnel costs.

	Depreciation and Amortization
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	778		3.4	%
Three-months ended June 29, 2015	$	846		3.5	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	1,762		4.0	%
Six-months ended June 29, 2015	$	1,426		3.4	%

Depreciation and amortization. Depreciation and amortization expense, as a percentage of restaurant net sales during the three and six-month period ended June 27, 2016, decreased by 0.1% and increased by .06%, respectively, compared to the same periods last year. The increase is due to the amortization related to intangible assets as well as a higher depreciation of assets as a result of the Hearthstone Merger.

	Provision for losses on asset impairments and disposals
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	1,169		5.1	%
Three-months ended June 29, 2015	$	-		0.0	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	1,212		2.7	%
Six-months ended June 29, 2015	$	-		0	%

22

Provision for losses on asset impairments and disposals:  The provision for losses on asset impairments and disposals during the three and six-month periods ended June 27, 2016, of  $1.2 million is the result of the Company’s final evaluation of the strategy to re-balance the the real estate portfolio by pursuing a strategy to exit its most unprofitable units.  No impairment has been recorded in the three and six-month periods ended June 29, 2015.

	Closed Store Costs Expense (Income)
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	25		0.1	%
Three-months ended June 29, 2015	$	52		0.2	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	128		0.3	%
Six-months ended June 29, 2015	$	13		0	%

Closed store costs expense (income):  Closed store costs decreased by $0.03 million and increased by $0.1 million, respectively, in the three and six-month periods ended June 27, 2016, compared to the same period last year is the result of the closure of three and five Company-owned restaurants, respectively.

	Lease Termination Costs
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	44		0.2	%
Three-months ended June 29, 2015	$	142		0.6	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	225		0.5	%
Six-months ended June 29, 2015	$	193		0.5	%

Lease termination costs. The lease termination costs in each of the three and six-month periods ended June 27, 2016 and June 29, 2015, are costs related to locations closed during the quarter as well as costs related to a closed location we were in a dispute with the landlord over early termination of the lease at an underperforming location.

	Loss on sale of assets
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	-		0	%
Three-months ended June 29, 2015	$	-		0	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	197		0.4	%
Six-months ended June 29, 2015	$	18		0.0	%

23

Loss on sale of assets. The loss on sale of assets in the three and six-month periods ended June 27, 2016, relates to sale of assets from store closures and disposal of assets. The loss on sale of assets in the three and six-month periods ended June 27, 2016 is related to the disposal of assets.

	Interest Expense
	(in thousands)			as a % of total revenues
Three-months ended June 27, 2016	$	(169	)		-0.7	%
Three-months ended June 29, 2015	$	(313	)		-1.3	%

	(in thousands)			as a % of total revenues
Six-months ended June 27, 2016	$	(337	)		-0.8	%
Six-months ended June 29, 2015	$	(569	)		-1.3	%

Interest Expense: Interest expense in the three and six-month periods ended June 27, 2016 decreased as a result of the lower principal balance of debt outstanding compared to the same periods last year.

	Debt Issuance and Debt Discount Amortization
	(in thousands)			as a % of total revenues
Three-months ended June 27, 2016		(165	)		-0.7	%
Three-months ended June 29, 2015		(165	)		-0.7	%

	(in thousands)			as a % of total revenues
Six-months ended June 27, 2016		(330	)		-0.7	%
Six-months ended June 29, 2015		(330	)		-0.8	%

Debt issuance and debt discount amortization: Debt issuance and debt discount amortization in the three and six-month periods ended June 27, 2016 and June 29, 2015, respectively, related to the amortization associated with the discount on the senior secured promissory notes issued during 2014 2Q.

	Other Income
	(in thousands)		as a % of total revenues
Three-months ended June 27, 2016	$	151		0.7	%
Three months ended June 29, 2015	$	10		0.0	%

	(in thousands)		as a % of total revenues
Six-months ended June 27, 2016	$	290		0.7	%
Six-months ended June 29, 2015	$	12		0.0	%

Other Income: Other income during the three and six-month periods ended June 27, 2016 is the result of the Holdback transaction settled on February 26, 2016 and consideration paid by a landlord for the early closure of one restaurant location.

24

Liquidity and Capital Resources

Cash and cash equivalents were $3.1 million on June 27, 2016, compared with approximately $5.2 million on December 28, 2015. We had negative working capital of approximately $ 9.2 million on June 27, 2016, compared with negative working capital of approximately $0.3 million on December 28, 2015. The $8.8 million decrease in working capital is the net effect of $7.1 million debt re-class from long-term liabilities to current liabilities, $2.4 million funding our operating loss, net of depreciation and other non-cash expenses offset by $0.7 million release of funds in the restricted cash control account related to the indebtedness under the FFCC Notes. Our primary requirements for cash in 2016 will be for sustaining the steady-state of our operations, including funding working capital needs and maintenance of our existing facilities.

Net cash used in operating activities during the six-month periods ended June 27, 2016 and June 29, 2015, was approximately $2.5 million and $8.7 million, respectively. The $6.2 million decrease in net cash used in operating activities was the result of concerted efforts to realize operating margin improvements, the ongoing re-engineering of the restaurant’s economic model, the closure of underperforming restaurants, executing a well-controlled restaurant facilities maintenance plan, and managing lower general and administrative costs resulting from the restructuring of the support center.

Net cash used in investing activities was approximately $0.3 million in the six-month period ended June 27, 2016, compared to net cash used by investing activities of $2.1 million in the six-month period ended June 29, 2015.  In the six-month period ended June 27, 2016, we invested $0.5 million in capital expenditures relating to maintenance of existing Company-owned restaurants and received $0.2 million in proceeds from the sale of assets relating to a closed restaurant. In the six-month period ended June 29, 2015, we invested $2.1 million in capital expenditures relating to maintenance of existing Company-owned restaurants.

Net cash provided by financing activities was $0.7 million and $3.7 million during the six-month periods ended June 27, 2016 and June 29, 2015, respectively.  On December 31, 2015, the Company paid off the balance of the FFCC Notes, in the amount of approximately $4.4 million using the funds in the restricted cash control account.  The excess funds in the restricted cash control account, in the amount of approximately $0.7 million, were returned to the Company, net of $0.04 million in early payoff fees.  In the six-month period ended June 29, 2015, we repaid $6.6 million of long-term debt and recognized $5.0 million in restricted cash associated with the Indebtedness and raised $15.3 million of net proceeds from a private placement.

We are in the process of executing initiatives to raise additional capital, exploring the sale of restaurants and franchise markets, identifying further reductions in general and administrative expenses, continuing ongoing efforts to exit our most unprofitable locations and exploring additional initiatives, including franchise expansion through new and existing franchisees and a potential restructuring of our existing debt in order to ensure we have the liquidity necessary to fund our operations over the next 12 months and position the organization to meet our debt service obligations in April and May 2017.

If we are unable to raise additional capital, our Company-owned restaurants do not generate the cash receipts from restaurant sales and cash flow levels that we expect, franchised restaurants do not generate the fees and royalties that we currently expect, or if we experience materially significant unforeseen unfavorable circumstances or events, including events that cause us to incur significant unanticipated cash requirements, the cash and cash equivalents available to us will not be sufficient to fund our cash requirements for working capital needs in the 2016 fourth quarter.

We cannot predict whether additional financing will be available on terms acceptable to us, or at all, and there can be no assurance that we will be able to strengthen our balance sheet. If we are unable to raise additional capital in the near-term as noted above, and if we are unable to extend the maturity of the outstanding debt, the cash and cash equivalents available to us will not be sufficient to fund our cash requirements for working capital needs and debt service obligations over the next 12 months.  Our ability to obtain additional financing will be subject to a number of factors, including market conditions, our operating performance and investor sentiment.  These factors may make the timing, amount, terms and conditions of additional financings unattractive to us.  Moreover, there can be no assurance that we will be able to sell restaurants or franchise markets, attract new franchisees, exit unprofitable locations in an efficient and cost-effective manner, or restructure our debt on terms acceptable to us, or at all.  If we are unable to raise additional capital or execute any of the foregoing strategies in a timely manner and on terms acceptable to us, our business, results of operations and financial condition will be materially and adversely affected.

25

If our Company-owned restaurants generate the cash receipts from restaurant sales and cash flow levels that we expect, if franchised restaurants generate the fees and royalties that we currently expect, and if we do not experience other materially significant unforeseen circumstances, we believe that we will have the liquidity necessary to operate through the beginning of the 2016 4Q.

Our conclusion is based on the Company’s actual sources of cash from operating results in the 2016 2Q, and subsequent projections derived from a sensitivity analysis that projects varying levels of consumer demand, sources of cash, and uses of cash analyzed through multiple risk-adjusted scenarios and the associated contingencies related to each.

CAUTIONARY NOTE REGARDING FORWARD LOOKING STATEMENTS

We caution that any forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) contained or incorporated by reference in this Form 10-Q or made by our management involve risks and uncertainties and are subject to change based on various important factors, many of which may be beyond our control. Accordingly, our future performance and financial results may differ materially from those expressed or implied in any such forward-looking statements. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Any such forward-looking statements are subject to risks and uncertainties, including, without limitation, those described in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 28, 2015. If any of these risks or uncertainties actually occurs, our business, financial condition or operating results could be materially and adversely affected, and the trading price of our common stock could decline. We do not undertake to publicly update or revise our forward-looking statements even if our future changes make it clear that any projected results expressed or implied therein will not be realized.

Listed below are just some of the factors that would impact our forward looking statements:

· the cost of our principal food products and supply and delivery shortages or interruptions;

· labor shortages or increased labor costs;

· changes in demographic trends and consumer tastes and preferences, including changes resulting from concerns over nutritional or safety aspects of beef, poultry, produce or other foods or the effects of food-borne illnesses, such as E.coli, “mad cow disease” and avian influenza or “bird flu;”

· competition in our markets, both in our existing business and locating suitable restaurant sites;

· our operation and execution in new and existing markets;

· expansion into new markets, including foreign countries;

· our ability to attract and retain qualified franchisees and our franchisees’ ability to open restaurants on a timely basis;

· our ability to locate suitable restaurant sites in new and existing markets and negotiate acceptable lease terms;

· the rate of our internal growth, and our ability to generate increased revenue from our new and existing restaurants;

26

· our ability to generate positive cash flow from  existing and new restaurants;

· increased government regulation and our ability to secure required governmental approvals and permits;

· our ability to create customer awareness of our restaurants in new markets;

· the reliability of our customer and market studies;

· cost effective and timely planning, design and build-out of new restaurants;

· our ability to recruit, train and retain qualified corporate and restaurant personnel and management;

· market saturation due to new restaurant openings;

· inadequate protection of our intellectual property;

· our ability to obtain additional capital and financing;

· adverse weather conditions, which impact customer traffic at our restaurants; and

· adverse economic conditions.

· the ability of our franchisees to generate the fees and royalties that we currently expect;

· our ability to sell restaurants and franchise markets;

· our ability to further effect reductions in general and administrative expenses;

· our ability to exit our most unprofitable locations on acceptable terms;

· our ability to restructure existing debt on acceptable terms

The words “believe,” “may,” “will,” “should,” “anticipate,” “estimate,” “expect,” “intend,” “objective,” “seek,” “plan,” “strive,” “project” or similar words, or the negatives of these words, identify forward‑looking statements. We qualify any forward‑looking statements entirely by these cautionary factors.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

We do not have interest rate risk on our debt, as this rate is a fixed percentage. Our market risk exposures are related to our cash and interest that we may pay on debt. We have no derivative financial commodity instruments. We invest our excess cash in investment grade, highly liquid, short-term investments. These investments are not held for trading or other speculative purposes. Changes in interest rates affect the investment income we earn on our investments and, therefore, impact our cash flows and results of operations. During the three and six-month periods ended June 27, 2016, we held no short-term investments and, as a result, a hypothetical one percentage point interest change from those in effect would not have resulted in a fluctuation of interest income. In the three and six-month periods ended June 27, 2016, and June 29, 2015, interest income was immaterial.

Commodity Risk

We are exposed to commodity price risks. Many of the ingredients we use to prepare our food, as well as our packaging materials, are commodities or ingredients that are affected by the price of other commodities, exchange rates, foreign demand, weather, production, availability, and other factors outside our control. Some of these commodities are purchased under agreements in effect for periods ranging from one month to one year, usually at fixed prices. As a result, we are subject to commodity risk that current market prices may be below our contractual prices. We also purchase certain ingredients at spot prices, as well as prices that are based on specific formulas related to key components within the commodity category, which could adversely affect our operating result in periods of rising commodity or ingredient prices if we choose, for competitive or other reasons, not to increase menu prices at the same rate at which ingredient costs increase, or if menu price increases result in customer resistance. During the six-month periods ended June 27, 2016, and June 29, 2015, we did not utilize derivative instruments in managing commodity risk.

27

Foreign Currency Risk

As of the six-month period ended June 27, 2016, all of our transactions are conducted, and our accounts denominated, in U.S. dollars. Accordingly, we are not exposed to foreign currency risk.

Item 4. Controls and Procedures

Our management, with the participation of our Chief Executive Officer and our Chief Financial Officer, evaluated the effectiveness of our “disclosure controls and procedures” as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the fiscal year covered by this report. Based on this evaluation, our Chief  Executive Officer and our Chief Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective (i) to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) to ensure that information required to be disclosed by us in the reports that we submit under the Exchange Act is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.

There have  been no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended June 27, 2016, to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

28

Part II.  OTHER INFORMATION

Item 1: LEGAL PROCEEDINGS

From time to time, we are a defendant in litigation arising in the ordinary course of our business. As of the date of this report, there are no legal proceedings that would require accrual or disclosure under ASC 450. We cannot predict with certainty the outcome of any litigation or the potential for future litigation. Regardless of the outcome of any particular litigation and the merits of any particular claim, litigation can have a material adverse impact on our company due to, among other reasons, any injunctive relief granted, which could inhibit our ability to operate our business, amounts paid as damages or in settlement of any such matter, diversion of management resources and defense costs.

Item 1A: RISK FACTORS

In addition to the other information set forth in this report, the factors discussed in “Part I.  Item 1A.  Risk Factors” in our Annual Report on Form 10-K for our 2015 fiscal year could materially affect the Company’s business, financial condition or operating results. There have been no material changes in our risk factors since our Annual Report on Form 10-K for the year ended December 28, 2015.

Item 3. DEFAULTS UPON SENIOR SECURITIES

None.

Item 4. MINE SAFETY DISCLOSURES

Not applicable.

Item 6: EXHIBITS

(a) Exhibits:

Exhibit Number	Description
Exhibit 31.1	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 31.2	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 32.1	Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101 The following financial information, formatted in Extensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets as of June 27, 2016 and December 28, 2015, (ii) Consolidated Statements of Operations for the three and six-month periods ended June 27, 2016 and June 29, 2015, (iii) Consolidated Statement of Stockholders’ Equity for the six-month period ended June 27, 2016 (iv) Consolidated Statements of Cash Flows for the six-month periods ended June 27, 2016 and June 29, 2015, and (v) Notes to Consolidated Financial Statements. In accordance with Regulation S-T, the XBRL-related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall be deemed to be “furnished” and not “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be deemed part of a registration statement, prospectus or other document filed under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filings.

29

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.

	COSI, INC.
Date: August 11, 2016	By: /s/ RJ DOURNEY
	RJ Dourney
	President,
	Chief Executive Officer, and
	Director
Date: August 11, 2016	By: /s/ MIGUEL ROSSY-DONOVAN
	Miguel Rossy-Donovan
	Chief Financial Officer (chief accounting officer)
	Treasurer and Secretary

30

EXHIBIT INDEX

Exhibit 31.1	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 31.2	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 32.1	Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101 The following financial information, formatted in Extensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets as of June 27, 2016 and December 28, 2015, (ii) Consolidated Statements of Operations for the three and six-month periods ended June 27, 2016 and June 29, 2015, (iii) Consolidated Statement of Stockholders’ Equity for the six-month period ended June 27, 2016 (iv) Consolidated Statements of Cash Flows for the six-month periods ended June 27, 2016 and June 29, 2015, and (v) Notes to Consolidated Financial Statements. In accordance with Regulation S-T, the XBRL-related information in Exhibit 101 to this Quarterly Report on Form 10-Q shall be deemed to be “furnished” and not “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, and shall not be deemed part of a registration statement, prospectus or other document filed under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filings.

31

EX-31.1

 EXHIBIT 31.1

SECTION 302 CERTIFICATION

I, RJ Dourney, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Cosi, Inc;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)), for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 11, 2016	/s/ RJ DOURNEY
	RJ Dourney
	President, Chief Executive Officer, and Director

EX-31.2

EXHIBIT 31.2

SECTION 302 CERTIFICATION

I, Miguel Rossy-Donovan, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Cosi, Inc;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)), for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 11, 2016	/s/ MIGUEL ROSSY-DONOVAN
	Miguel Rossy-Donovan
	Chief Financial Officer (chief accounting officer)
	Treasurer and Secretary

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION.1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Cosi, Inc. (the "Company") on Form 10-Q for the six-month period ended June 27, 2016, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, RJ Dourney, Chief Executive Officer, President and Director of the Company, and I, Miguel Rossy-Donovan, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Act of 1934; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 11, 2016	/s/ RJ DOURNEY
	RJ Dourney
	President,
	Chief Executive Officer, and Director
Date: August 11, 2016	/s/MIGUEL ROSSY-DONOVAN
	Miguel Rossy-Donovan
	Chief Financial Officer (chief accounting officer)
	Treasurer and Secretary

A signed original of this written statement required by Section 906 has been provided to Cosi, Inc. and will be retained by Cosi, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

The foregoing certification is being furnished to the Securities and Exchange Commission pursuant to 18 U.S.C. Section 1350. It is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

XML

Document and Entity Information - shares	6 Months Ended
	Jun. 27, 2016	Aug. 08, 2016
Document and Entity Information [Abstract]
Entity Registrant Name	COSI INC
Entity Central Index Key	0001171014
Current Fiscal Year End Date	--12-27
Entity Well-known Seasoned Issuer	No
Entity Voluntary Filers	No
Entity Current Reporting Status	Yes
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		48,145,550
Document Fiscal Year Focus	2016
Document Fiscal Period Focus	Q2
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Jun. 27, 2016

XML

Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands	Jun. 27, 2016	Dec. 28, 2015
Current assets:
Cash and cash equivalents	$ 3,095	$ 5,152
Credit card receivables	725	343
Accounts receivable, net of allowances of $200 and $223, respectively	978	899
Inventories	864	1,051
Prepaid expenses and other current assets	1,248	1,335
Total current assets	6,910	8,780
Furniture and fixtures, equipment and leasehold improvements, net	9,455	11,892
Notes receivable, net of allowances of $1,001, respectively	0	0
Intangible assets, net	2,147	2,642
Goodwill	11,632	11,632
Restricted cash	0	5,002
Other assets	1,099	1,313
Total assets	31,243	41,261
Current liabilities:
Accounts payable	2,629	1,564
Accrued expenses	6,195	6,920
Current portion of other long-term liabilities	178	105
Current portion of long-term debt	7,070	473
Total current liabilities	16,072	9,062
Deferred franchise revenue	1,735	1,726
Other long-term liabilities, net of current portion	1,595	1,625
Long-term debt, net	0	10,669
Deferred income tax	428	327
Total liabilities	19,830	23,409
Commitments and Contingencies
Stockholders' equity:
Common stock - $.01 par value; 100,000,000 shares authorized, 48,193,265 and 47,972,150 shares issued, respectively	482	479
Additional paid-in capital	344,516	344,296
Treasury stock, 59,886 shares at cost	(1,198)	(1,198)
Accumulated deficit	(332,387)	(325,725)
Total stockholders' equity	11,413	17,852
Total liabilities and stockholders' equity	$ 31,243	$ 41,261

XML

Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($) $ in Thousands	Jun. 27, 2016	Dec. 28, 2015
Current assets:
Accounts receivable, allowances	$ 200	$ 223
Notes receivable, allowances	$ 1,001	$ 1,001
Stockholders' equity:
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common stock, shares authorized (in shares)	100,000,000	100,000,000
Common stock, shares issued (in shares)	48,193,265	47,972,150
Treasury stock, shares (in shares)	59,886	59,886

XML

Consolidated Statements of Operations (Unaudited) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 27, 2016	Jun. 29, 2015	Jun. 27, 2016	Jun. 29, 2015
Revenues:
Restaurant net sales	$ 22,326	$ 24,027	$ 43,547	$ 41,234
Franchise fees and royalties	493	422	952	1,123
Total revenues	22,819	24,449	44,499	42,357
Costs and expenses:
Cost of food and beverage	5,797	6,514	11,452	11,358
Restaurant labor and related benefits	7,780	8,588	15,784	15,684
Occupancy and other restaurant operating expenses	7,644	8,532	15,131	15,169
Operating costs and expenses	21,221	23,634	42,367	42,211
General and administrative expenses	2,502	3,181	4,792	5,797
Depreciation and amortization	778	846	1,762	1,426
Provision for losses on asset impairments and disposals	1,169	0	1,212	0
Closed store costs expense	25	52	128	13
Lease termination costs	44	142	225	193
Loss on sale of assets	0	0	197	18
Total costs and expenses	25,739	27,855	50,683	49,658
Operating loss	(2,920)	(3,406)	(6,184)	(7,301)
Other income (expense):
Interest expense	(169)	(313)	(337)	(569)
Debt issuance and debt discount amortization	(165)	(165)	(330)	(330)
Other income	151	10	290	12
Total other income (expense)	(183)	(468)	(377)	(887)
Net loss before income taxes	(3,103)	(3,874)	(6,561)	(8,188)
Provision for income tax expense	(16)	0	(101)	0
Net loss	$ (3,119)	$ (3,874)	$ (6,662)	$ (8,188)
Per Share Data:
Loss per share, basic and diluted (in dollars per share)	$ 0.07	$ 0.08	$ 0.14	$ 0.20
Weighted average common shares outstanding, basic and diluted (in shares)	46,866,339	45,726,432	46,789,834	41,522,803

XML

Consolidated Statement of Stockholders' Equity (Unaudited) - 6 months ended Jun. 27, 2016 - USD ($) $ in Thousands	Common Stock [Member]	Additional Paid In Capital [Member]	Treasury Stock [Member]	Accumulated Deficit [Member]	Total
Balance, beginning of period at Dec. 28, 2015	$ 479	$ 344,296	$ (1,198)	$ (325,725)	$ 17,852
Balance, beginning of period (in shares) at Dec. 28, 2015	47,972,150		59,886
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Issuance of restricted stock, net of forfeitures	$ 4	(4)	$ 0	0	0
Issuance of restricted stock, net of forfeitures (in shares)	413,054		0
Forfeiture of common stock in connection with the Holdback Settlement	$ (1)	(123)	$ 0	0	(124)
Forfeiture of common stock in connection with the Holdback Settlement (in shares)	(191,939)		0
Stock-based compensation expense	$ 0	347	$ 0	0	347
Net loss	0	0	0	(6,662)	(6,662)
Balance, end of period at Jun. 27, 2016	$ 482	$ 344,516	$ (1,198)	$ (332,387)	$ 11,413
Balance, end of period (in shares) at Jun. 27, 2016	48,193,265		59,886

XML

Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands	6 Months Ended
	Jun. 27, 2016	Jun. 29, 2015
Cash flows from operating activities:
Net loss	$ (6,662)	$ (8,188)
Adjustments to reconcile net loss to net cash used in operating activities
Depreciation and amortization	1,762	1,426
Amortization of debt issuance and debt discount costs	330	330
Loss on sale of assets	197	18
Deferred income tax	101	0
Non-cash portion of asset impairments and disposals	1,212	0
Provision for bad debts	198	83
Provision for notes receivable	0	225
Provision for lease termination reserve	225	217
Non-cash gain on settlement of Holdback Agreement	(124)	0
Stock-based compensation expense	347	843
Interest expense paid in kind	0	315
Changes in operating assets and liabilities, net of effect of acquisitions
Credit card receivables	(382)	(285)
Accounts receivable	(277)	21
Inventories	187	0
Prepaid expenses and other current assets	87	(455)
Other assets	147	41
Accounts payable and accrued expenses	340	(3,248)
Deferred franchise revenue	9	(10)
Other liabilities	(187)	0
Net cash used in operating activities	(2,490)	(8,667)
Cash flows from investing activities:
Capital expenditures	(487)	(2,103)
Proceeds from sale of assets	251	0
Net cash used in investing activities	(236)	(2,103)
Cash flows from financing activities:
Principal payments on long-term debt	(4,333)	(6,612)
Net proceeds from private placement	0	15,263
Return of excess restricted cash held in escrow account	5,002	(5,000)
Net cash provided by financing activities	669	3,651
Net decrease in cash and cash equivalents	(2,057)	(7,119)
Cash and cash equivalents, beginning of year	5,152	21,053
Cash and cash equivalents, end of period	3,095	13,934
Cash paid for:
Interest	339	43
Corporate franchise and income taxes	72	356
Non-cash financing activities
Issuance of common stock for acquisition	$ 0	$ 4,666

XML

Basis of Presentation

6 Months Ended

Jun. 27, 2016

Basis of Presentation [Abstract]

Basis of Presentation

Note 1 - Basis of Presentation

We have prepared the accompanying unaudited consolidated financial statements in accordance with the requirements of Form 10-Q and, therefore, they do not include all information and footnotes necessary for a fair presentation of financial position, results of operations, and cash flows in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”).  In our opinion, the financial statements reflect all adjustments that are necessary for a fair presentation of the results of operations for the periods shown. All such adjustments are of a normal recurring nature. In preparing financial statements in conformity with U.S. GAAP, we must make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures at the date of the financial statements and during the reporting period. Actual results could differ from those estimates.

As used in this quarterly report on Form 10-Q, unless the context requires otherwise, the terms “we,” “our,” “Company” or “Cosi” refer to Cosi, Inc. and its consolidated subsidiaries.

The balance sheet at December 28, 2015 has been derived from audited financial statements at that date but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements.

The results for the three and six-month periods ended June 27, 2016 and June 29, 2015 are not indicative of the results for the full fiscal year.

This Report should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended December 28, 2015, as filed with the Securities and Exchange Commission (“SEC”).

There have been no material changes to our significant accounting policies and estimates from the information provided in Note 1 of our consolidated financial statements included in our Form 10-K for the fiscal year ended December 28, 2015.

We are in the process of executing initiatives to raise additional capital, exploring the sale of restaurants and franchise markets, identifying further reductions in general and administrative expenses, continuing ongoing efforts to exit our most unprofitable locations and exploring additional initiatives, including franchise expansion through new and existing franchisees and a potential restructuring of our existing debt in order to ensure we have the liquidity necessary to fund our operations over the next 12 months and position the organization to meet our debt service obligations in April and May 2017.

If we are unable to raise additional capital, our Company-owned restaurants do not generate the cash receipts from restaurant sales and cash flow levels that we expect, franchised restaurants do not generate the fees and royalties that we currently expect, or if we experience materially significant unforeseen unfavorable circumstances or events, including events that cause us to incur significant unanticipated cash requirements, the cash and cash equivalents available to us will not be sufficient to fund our cash requirements for working capital needs in the 2016 fourth quarter.

We cannot predict whether additional financing will be available on terms acceptable to us, or at all, and there can be no assurance that we will be able to strengthen our balance sheet. If we are unable to raise additional capital in the near-term as noted above, and if we are unable to extend the maturity of the outstanding debt, the cash and cash equivalents available to us will not be sufficient to fund our cash requirements for working capital needs and debt service obligations over the next 12 months.  Our ability to obtain additional financing will be subject to a number of factors, including market conditions, our operating performance and investor sentiment.  These factors may make the timing, amount, terms and conditions of additional financings unattractive to us.  Moreover, there can be no assurance that we will be able to sell restaurants or franchise markets, attract new franchisees, exit unprofitable locations in an efficient and cost-effective manner, or restructure our debt on terms acceptable to us, or at all.  If we are unable to raise additional capital or execute any of the foregoing strategies in a timely manner and on terms acceptable to us, our business, results of operations and financial condition will be materially and adversely affected.

XML

Acquisitions

6 Months Ended

Jun. 27, 2016

Acquisitions [Abstract]

Acquisitions

Note 2 - Acquisitions

Hearthstone Merger

On April 1, 2015, Cosi, Inc. (the “Company”) completed the merger of Hearthstone Associates, LLC (“Associates”) with and into a wholly-owned subsidiary of the Company, with Associates continuing as the surviving entity (the “Merger”).  Upon completion of the Merger, Associates became a wholly-owned subsidiary of the Company, and Hearthstone Partners, LLC (“Partners”), a wholly-owned subsidiary of Associates, became an indirect wholly-owned subsidiary of the Company. As a result of this acquisition, the Company acquired 13 franchise restaurants from Associates and Partners (“Hearthstone”). The operations of Hearthstone have been included in the Company’s consolidated financial statements from the date of acquisition.

As consideration for the Merger, an aggregate of 1,790,993 shares (fair value of approximately $4.7 million at closing) of the Company’s common stock, $.01 par value, were distributed to the owners of Associates. The shares were fully vested upon issuance and were not restricted.  The shares were unregistered when issued and subsequently registered under a registration statement effective June 2, 2015.

In connection with the Merger, and as a condition of obtaining the consent of Partners’ lender, the Company agreed to guaranty the obligations of Partners under certain loan documents previously entered into by Partners with First Franchise Capital Corporation (“Lender” or “FFCC”). The Company placed $5.0 million in a control account as cash collateral to secure the Company’s obligations under the Guaranty, which was classified as restricted cash on the fiscal 2015 consolidated balance sheet.  On December 31, 2015, the Company paid off the balance of the FFCC Notes, in the amount of approximately $4.3 million using the funds in the control account.  The excess funds in the control account, in the amount of approximately $0.7 million, were returned to the Company, net of $0.04 million in prepayment fees.

The Company accounted for this transaction in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC 805”), by allocating the purchase price to the assets purchased and liabilities assumed based upon their preliminary estimated fair values as of the date of the acquisition, which were determined in conjunction with an independent third party valuation, as follows (in thousands):

Accounts receivable	$	348
Inventory		134
Prepaid expenses and other current assets		226
Property and equipment		3,857
Intangible assets		3,100
Goodwill		11,435
Other long term assets		154
Total assets		19,254
Accounts payable		1,156
Accrued expenses		777
Long-term debt		10,821
Deferred tax liability		1,835
Total liabilities		14,589
Purchase price	$	$ 4,665

The Company has allocated the cost to its identifiable tangible and intangible assets and liabilities, with the remaining amount classified as goodwill.  Fair value of intangible assets was determined using a combination of the income approach and the cost approach.  The resulting goodwill was derived from the expected value of the acquired franchise locations and management know-how. The total amount of goodwill that is expected to be deductible for tax purposes is $3.2 million. The Company incurred indirect transaction costs related to the acquisition of approximately $0.2 million through April 1, 2015, and these costs were included in general and administrative expenses in the consolidated statement of operations and comprehensive loss.

Management is responsible for the valuation of net assets acquired and considered a number of factors, including valuations and appraisals, when estimating the fair values and estimated useful lives of acquired assets and liabilities assumed.

As part of the Merger, the Company entered into an Indemnification and Holdback Agreement with our Chief Executive Officer (“CEO”), who was also the principal owner of Associates. Pursuant to this agreement, the CEO agreed to indemnify the Company for certain liabilities, including accounts payable and other obligations (the “A/P Amounts”) owed to third parties for goods and services received by Associates or its subsidiaries, which were past due as of the closing of the Merger or were otherwise not in compliance with the provisions of the previously disclosed Election to Cause Merger Agreement, dated as of March 18, 2014 (as amended April 1, 2015) between the Company and the owners of Associates.

Pursuant to the Holdback Agreement, the parties agreed that, until resolution of the retained liabilities, the Company would hold in escrow a portion of the shares (“Holdback Shares”) that would otherwise have been distributed to Mr. Dourney upon consummation of the Merger.  For the A/P Amounts, the Company held back 191,939 shares of the Company’s common stock (the “A/P Holdback Shares”).

On February 26, 2016, the Company and Mr. Dourney entered into an Agreement (the “Agreement”) to resolve the A/P Amounts.  Pursuant to the Agreement, Mr. Dourney forfeited, and the Company agreed to accept, the A/P Holdback Shares in final settlement of the A/P Amounts, and the Company agreed to waive and release Mr. Dourney from any obligation to retain, or indemnify the Company for, the A/P Amounts. The Company recorded a gain on settlement of Holdback Agreement of $0.1 million in other income on the Consolidated Statements of Operations.

Other intangible assets, net, excluding goodwill, are being amortized on a straight-line basis over their estimated lives, and were comprised of the following at April 1, 2015 (in thousands):

Identified Intangible Asset	Estimated Lives Useful Life (Years)	Gross Carrying Amount
Net favorable leases	2 to 5 years	$	500
Reacquired franchise rights (old locations)	4 years		1,500
Reacquired franchise rights (new locations)	10 years		1,100
		$	3,100

The unaudited pro forma restaurant net sales for Cosi, as if the Hearthstone Merger occurred on December 29, 2014, would have been $27.8 million for the six-months ended June 29, 2015. The Company has not disclosed the net loss or net loss per share due to the impractical nature of obtaining that information.

For the three and six-month periods ended June 27, 2016, approximately $4.2 million and $4.6 million, respectively, of restaurant net sales from the franchise restaurants acquired in the Merger, is included in the Company’s consolidated statement of operations.  For the three and six-months ended June 29, 2015 approximately $4.4 million, respectively, of revenue from the franchise restaurants acquired in the Merger, is included in the Company’s consolidated statement of operations.

XML

Goodwill

6 Months Ended

Jun. 27, 2016

Goodwill [Abstract]

Goodwill

Note 3 – Goodwill

In accordance with ASC Topic 350, Goodwill (“ASC Topic 350”), goodwill represents the excess of the purchase price and related costs over the value assigned to net tangible and identifiable intangible assets of businesses acquired and accounted for under the purchase method. Goodwill acquired in business combinations is assigned to the reporting units that are expected to benefit from the synergies of the combination as of the acquisitions date. US GAAP requires us to perform an impairment test of goodwill on an annual basis or whenever events or circumstances make it more likely than not that impairment of goodwill may have occurred. Goodwill impairment testing involves a two-step process. The Company first compares the fair value of the reporting unit to its respective carrying amount, including goodwill, to assess whether potential goodwill impairment exists. The estimated fair value is determined based on market capitalization as the Company feels that this is the best indicator of fair value due to the Company being reported as a single reporting unit. A sustained decline in our stock price is one of several qualitative factors we consider when evaluating whether events or changes in circumstances indicate it is more likely than not that a potential goodwill impairment exists. We concluded that the decline in stock price observed during the second quarter and subsequent to quarter-end, did not represent a sustained decline and that no triggering events occurred during the second quarter requiring an interim goodwill impairment test as of June 27, 2016.  We believe, however, that if the stock price, sales and cashflow remains at a sustained decline, impairment may be a possibility in the near future.

XML

Long-Lived Assets

6 Months Ended

Jun. 27, 2016

Long-Lived Assets [Abstract]

Long-Lived Assets

Note 4 – Long-Lived Assets

In accordance with the provisions of the impairment or disposal subsections of ASC 360-10,we review long-lived assets of restaurants (primarily Property, Plant & Equipment,) and intangible assets subject to amortization (primarily reacquired franchise rights and net favorable leases)

quarterly or whenever events or changes in circumstances indicate that the carrying amount of a restaurant may not be recoverable.

For Property, Plant and Equipment, we evaluate recoverability based on the restaurant’s forecasted undiscounted cash flows, generally for the remainder of the original lease term, which incorporates our best estimate of sales growth and margin improvement based upon our plans for the unit and actual results at comparable restaurants.  For restaurant assets that are deemed to not be recoverable, we write down the impaired restaurant to its estimated fair value. As of June 27, 2016, long-lived assets held and used with a carrying amount of $1.3million were written down to their fair value of $0.1 million, resulting in asset impairment and disposal charges of $1.2 million  included in earnings. The asset impairment charges relates to 12 underperforming restaurants identified for closure as part of the Company’s 2016 2Q review and on-ongoing strategy to re-balance the profitability of the real estate portfolio.

Intangible assets subject to amortization are reviewed for impairment quarterly or whenever an impairment indicator exists. The Company continually evaluates whether events or changes in circumstances might indicate that the remaining estimated useful life of long-lived assets may warrant revision, or that the remaining balance may not be recoverable. When factors indicate that long-lived assets should be evaluated for possible impairment, the Company uses an estimate of the related undiscounted cash flows in measuring whether the long-lived asset should be written down to fair value. Measurement of the amount of impairment would be based on generally accepted valuation methodologies, as deemed appropriate.  As of June 27, 2016, we determined that we did not have a triggering event which would require an impairment test.

XML

Long-Term Debt

6 Months Ended

Jun. 27, 2016

Long-Term Debt [Abstract]

Long-Term Debt

Note 5 - Long-Term Debt

FFCC Notes

On April 1, 2015, the Company completed the merger of Hearthstone Associates, LLC (“Associates”) with and into a wholly-owned subsidiary of the Company, with Associates continuing as the surviving entity (the “Merger”). Upon completion of the Merger, Associates became a wholly-owned subsidiary of the Company, and Hearthstone Partners, LLC (“Partners”), a wholly-owned subsidiary of Associates, became an indirect wholly-owned subsidiary of the Company. As a result of this acquisition, the Company acquired 13 franchise restaurants from Associates and Partners (“Hearthstone”). Refer to our Annual Report on Form 10-K for the year ended December 28, 2015 for more information on the Merger.

In connection with the Merger of Hearthstone, the Company acquired certain debt obligations of Partners known as the FFCC Notes.  The “FFCC Notes” collectively refers to the Secured Promissory Notes dated on or about May 9, 2013, made by Partners, as borrower, in favor of First Franchise Capital Corporation (“FFCC”), as lender, in the original aggregate principal amount of $5.4 million. The FFCC Notes originally had a term of 60 months, commencing on June 10, 2013, and accrued interest on the outstanding balance at the rate of 5.93%. Payments of principal and interest of $60,000 were due monthly with one balloon payment of $3.2 million originally due June 10, 2018. Under each of the FFCC Notes, a late fee equal to 10.0% of the amount past due was assessed on any late payments, reduced to 5.0% on any amount paid after the maturity date. The FFCC Notes were secured by all of the assets of Partners, including, without limitation, the Hearthstone restaurants it operates. The FFCC Notes could be prepaid with a prepayment fee of 1.0% of the outstanding principal balance.

In connection with the Merger, the Company agreed to guarantee the obligations of Partners under the FFCC Notes and the related loan documents (the “Loan Documents”) previously entered into by Partners with FFCC. Additionally, the Company and FFCC entered into a Master Amendment to the Loan Documents modifying and amending certain terms of the Loan Documents. Accordingly, the Company entered into a Guaranty in favor of FFCC (“Guaranty”) pursuant to which the Company placed $5.0 million in a control account as cash collateral to secure the Company’s obligations under the Guaranty, which was classified as restricted cash on the Consolidated Balance Sheet.

On December 31, 2015, the Company paid off the balance of the FFCC Notes, in the amount of approximately $4.3 million using the funds in the control account.  The excess funds in the control account, in the amount of approximately $0.7 million, were returned to the Company, net of $0.04 million in prepayment fees.

MILFAM Note

On April 14, 2014, the Company entered into a $5.0 million Senior Secured Promissory Note Purchase Agreement with MILFAM II L. P. (the “MILFAM Note”) which includes warrants valued at $1.0 million. The MILFAM Note balance is due in full on April 14, 2017 and accrues interest at the rate of nine percent (9.0%) per annum.

The debt discount relates to the relative value of the warrants which was approximately $1.0 million on the issuance date. The amortization expense related to the debt discount for the three and six month periods ended for June 27, 2016 and June 29, 2015 amounted to $0.1 million and $0.2 million, respectively for both periods. As of June 27, 2016 and June 29, 2015, the balance of the debt discount amounted to approximately $0.3 million and $0.6 million, respectively. As of June 27, 2016, the Company is in compliance with all covenant requirements, and the total amount due on the MILFAM Note is $5.0 million.

AB Notes

On May 20, 2014, the Company entered into a $2.5 million Senior Secured Note Purchase Agreement with AB Opportunity Fund LLC and AB Value Partners, L.P. (the “AB Notes”), which included warrants valued at $0.5 million. The balance on the AB Notes are due in full on May 20, 2017 and accrued interest at the rate of nine percent (9.0%) per annum.

The debt discount relates to the relative value of the warrants which was approximately $0.5 million on the issuance date. The amortization expense related to the debt discount for the three and six months ended for June 27, 2016 and June 29, 2015 amount to $0.04 million and $0.1 million, respectively for both periods. As of June 27, 2016 and June 29, 2015, the balance of the debt discount amounted to approximately $0.1 million and $0.3 million, respectively. As of June 27, 2016, the Company is in compliance with all covenant requirements and the total amount due on these notes is $2.5 million.

XML

Related Party Transactions

6 Months Ended

Jun. 27, 2016

Related Party Transactions [Abstract]

Related Party Transactions

Note 6 - Related Party Transactions

As part of the Merger, the Company entered into an Indemnification and Holdback Agreement ("Holdback Agreement") with our Chief Executive Officer (“CEO”), who was also the principal owner of Associates. Pursuant to this agreement, the CEO agreed to indemnify the Company for certain liabilities, including accounts payable and other obligations (the “A/P Amounts”) owed to third parties for goods and services received by Associates or Partners, which were past due as of the closing of the Merger or were otherwise not in compliance with the provisions of the previously disclosed Election to Cause Merger Agreement, dated as of March 18, 2014 (as amended April 1, 2015) between the Company and the owners of Associates.

Pursuant to the Holdback Agreement, the parties agreed that, until resolution of the retained liabilities, the Company would hold in escrow a portion of the shares (“Holdback Shares”) that would otherwise have been distributed to Mr. Dourney upon consummation of the Merger. For the A/P Amounts, the Company held back 191,939 shares of the Company’s common stock (the “A/P Holdback Shares”).

On February 26, 2016, the Company and Mr. Dourney entered into an Agreement (the “Agreement”) to resolve the A/P Amounts. Pursuant to the Agreement, Mr. Dourney forfeited, and the Company agreed to accept, the A/P Holdback Shares in final settlement of the A/P Amounts, and the Company agreed to waive and release Mr. Dourney from any obligation to retain, or indemnify the Company for, the A/P Amounts. The Company recorded a gain on settlement of the A/P Amounts of $0.1 million in other income on the Consolidated Statements of Operations.

XML

Stock-Based Compensation

6 Months Ended

Jun. 27, 2016

Stock-Based Compensation [Abstract]

Stock-Based Compensation

Note 7 - Stock-Based Compensation

Restricted Stock Awards

The following table summarizes the status of the Company’s non-vested restricted stock awards, (in thousands):

	For the Six-Month Period Ending
	June 27, 2016					June 29, 2015
	Shares			Weighted Average Grant Date Fair Value		Shares			Weighted Average Grant Date Fair Value
Market-Based Vesting:
Non-vested at beginning of year		484			1.50		617			1.09
Granted		115			0.81		381			2.21
Vested		-			-		(354	)		1.04
Forfeited		(26	)		1.57		(113	)		1.20
Non-vested at end of quarter		573			1.43		531			1.37
Service-Based Vesting:
Non-vested at beginning of year		697			1.62		624			1.09
Granted		142			0.82		381			2.21
Vested		(249	)		1.80		(184	)		1.64
Forfeited		(30	)		1.69		(19	)		1.20
Non-vested at end of quarter		560			1.52		802			1.31
Board of Directors Vesting:
Granted		212			0.59		111			2.25
Vested		(212	)		0.59		(111	)		2.25
Total Awards:
Non-vested at beginning of year		1,181			1.57		1,241			1.09
Granted		469			0.83		873			2.21
Vested		(461	)		1.80		(649	)		1.88
Forfeited		(56	)		1.64		(132	)		1.20
Non-vested at end of quarter		1,133			1.48		1,333			1.31

The fair value of restricted stock awards is based on the closing price of our common stock on the grant date.  The total intrinsic value of restricted shares vested during the six-month period ended June 29, 2015 was $0.7 million.  As of June 27, 2016, the vested restricted shares had no intrinsic value as they were all out of the money. At June 27, 2016, unrecognized compensation expense related to restricted stock grants expected to vest totaled $1.2 million and will be recognized over a weighted average period of 3.9 years, and is recorded in general and administrative expenses in our consolidated statements of operations.

For the shares issued during the three and six-month periods ended June 27, 2016 and June 29, 2015, 50% of each grant vests over time (“Service-Vested Shares”) and 50% of each grant vests upon achievement of certain stock price targets (“Market-Based Shares”).  Service-Vested Shares have the following three separate vesting schedules:

(a) For the three months ended June 27, 2016, shares issued to Managers and above will vest in three equal installments, with 33% vesting on the first, second and third anniversaries of the Date of Award, provided that the grantee remains in the continuous employment of the Company through each such vesting date.

(b) For the three months ended June 27, 2016 shares issued to Non-Managers will vest in two equal installments, with 50% vesting equally on the anniversaries of the Date of Award, provided that the grantee remains in the continuous employment of the Company through each such vesting date.

(c) Shares issued through March 28, 2016 will vest in four equal installments, with 25% vesting on each of the first, second, third and fourth anniversaries of the Date of Award, provided that the grantee remains in the continuous employ of the Company through each such vesting date.

The Market-Based Shares will vest in four equal installments, provided that (a) the grantee remains in the continuous employ of the Company from and after the Date of Award and through the defined vesting dates, and (b) specified escalating price targets for the Company’s common stock are achieved for at least 30 consecutive trading days. During the three and six-month periods ended June 27, 2016, an immaterial amount and value of previously issued restricted stock was forfeited. During the three and six-month periods ended June 29, 2015, previously issued shares of restricted common stock of approximately 0.1 million, respectively, were forfeited with a value of $0.1 million, respectively, based on the closing price of our common stock on the date of the grant.

Stock Option Activity

	Number of Options			Weighted Average Fair Value		Weighted Average Remaining Contractual Term		Aggregate Intrinsic Value
						(in years)		(in thousands)
Outstanding as of December 28, 2015		6,463			3.62		1.2		-
Granted		-			-
Exercised		-			-
Cancelled/Expired		(213	)		-				-
Outstanding as of June 27, 2016		6,250			2.80		1.2		-
Exercisable as of June 27, 2016		5,000			2.80		1.2		-

There were 6,250 outstanding, out-of-the-money stock options as of June 27, 2016 with exercise prices ranging from $2.80- $27.76.  No stock options were exercised during any of the fiscal years presented.  As of the end of June 27, 2016, the outstanding stock options had no intrinsic value as they were all out-of-the-money.

As of June 27, 2016, there was an immaterial amount of total unrecognized compensation cost related to stock option arrangements granted under the Company’s plans, which is expected to be recognized over a weighted average period of 2.0 years.

Compensation Expense

In accordance with ASC 718-10-25, Compensation – Stock Compensation, we recognize stock-based compensation expense according to the fair value recognition provision which generally requires, among other things, that all employee share-based compensation is measured using a fair value method and that all the resulting compensation expense is recognized in the consolidated financial statements. In accordance with the standard, our stock-based compensation expense is recognized on a straight-line basis over the requisite service period of the award, which is the vesting term. As a result, we recognized stock compensation expense, net of forfeitures, of approximately $0.2 million and $0.7 million during the three-months ended June 27, 2016 and June 29, 2015, respectively, while stock compensation expense, net of forfeitures, approximated $0.3 million and $0.8 million during the six-months ended June 27, 2016 and June 29, 2015, respectively.  Stock Compensation expense is recorded in the general and administrative expense in the accompanying Statements of Operations. We measure the estimated fair value of our granted stock options using a Black-Scholes pricing model and of our restricted stock based on the fair market value of a share of registered stock on the date of the grant.

XML

Income Taxes

6 Months Ended

Jun. 27, 2016

Income Taxes [Abstract]

Income Taxes

Note 8  – Income Taxes

Provision for income tax expense was $0.02 million and $0.0 for the three-months ending June 27, 2016 and June 29, 2015, respectively, and $0.1 million and $0.0 for the six-months ended June 27, 2016 and June 29, 2015, respectively.  We project to record a tax provision of $0.15 million for the year ending January 2, 2017 related to the amortization of tax deductible goodwill, which generates a deferred tax liability that cannot be offset by net operating losses or other deferred tax assets since its reversal is considered indefinite in nature.

XML

Commitments and Contingencies

6 Months Ended

Jun. 27, 2016

Commitments and Contingencies [Abstract]

Commitments and Contingencies

Note 9 -Commitments and Contingencies

Commitments

As of June 27, 2016, we are committed under lease agreements expiring through 2027 for occupancy of our retail restaurants and for office space at the following minimum annual rentals (in thousands):

Fiscal Year	Amount
2016	$	6,443
2017		10,380
2018		8,526
2019		7,215
2020 and Thereafter		18,199
	$	50,763

Amounts shown are net of approximately $0.1 million of sublease rental income under non‑cancelable subleases. Rental expense for the three months ended June 27, 2016 and June 29, 2015 totaled $3.3 million and $2.8 million, respectively, and was $6.6 million and $6.1 million during the six-months ended June 27, 2016 and June 29, 2015, respectively. Certain lease agreements have renewal options ranging from three years to five years. In addition, certain leases obligate us to pay additional rent if restaurant sales reach certain minimum levels (percentage rent). Amounts incurred under these additional rent provisions and agreements were immaterial for the three and six-month periods ended June 27, 2016 and June 29, 2015.

Certain of our lease agreements provide for scheduled rent increases during the lease term or for rental payments to commence at a date other than the date of initial occupancy. Rent expense is recognized on a straight‑line basis over the term of the lease from the date we take possession. Our obligation with respect to these scheduled rent increases has been included as a component in “Other long-term liabilities, net of current portion” in the accompanying consolidated balance sheets, and were immaterial for the three and six-month periods ended June 27, 2016 and June 29, 2015, respectively.

Certain of our leases also provide for landlord contributions to offset a portion of the cost of our leasehold improvements. These allowances are recorded as deferred liabilities and amortized on a straight-line basis as a reduction to rent expense over the term of the related leases. Included in other liabilities in the accompanying consolidated balance sheets for the three and six-months ended June 27, 2016 and June 29, 2015 are immaterial landlord allowances.

As of June 27, 2016, the Company had approximately $0.2 million in standby letters of credit, which were provided as security deposits for certain of our lease obligations. The letters of credit are fully secured by cash deposits or marketable securities held in accounts at the issuing banks and are not available for withdrawal by the Company. These amounts are included as a component of "Other Assets" in the accompanying consolidated balance sheets.

Purchase Commitments

We have agreements with some of the nation’s largest food, paper, and beverage manufacturers in the industry. This enables us to provide our restaurants with high quality proprietary food products and non-food items at competitive prices. We source and negotiate prices directly with these suppliers and distribute these products to our restaurants primarily through a national network that consists of some of the nation’s largest independent distributors. These primary suppliers and independent distributors have parallel facilities and systems to minimize the risk of any disruption of our supply chain. We do not utilize a commissary system. Our inventory control system allows each restaurant to place orders electronically with our master distributor and then transmits the invoices electronically to our accounts payable system.

We have an agreement with Distribution Market Advantage, Inc. that provides us access to a national network of independent distributors. Under this agreement, the independent distributors supply us with approximately 80% of our food and paper products, primarily pursuant to pricing agreements that we negotiate directly with the suppliers. This agreement expires in December of 2020.

We have a long-term beverage marketing agreement with the Coca‑Cola Company. We received a marketing allowance under this agreement, which is being recognized as a reduction to expense ratably based on actual products purchased.

In April 2015, we entered into an agreement to purchase all contracted coffee products through a single supplier, Coffee Bean International (a division of Farmer Brothers). This is a three year agreement, expiring in 2018.

Self‑Insurance

We have a self-insured group health insurance plan. We are responsible for all covered claims to a maximum limit of $100,000 per participant and an additional aggregating maximum limit of $50,000 for the plan year. Benefits paid in excess of these limits are reimbursed to the plan under our stop-loss policy. In addition, we have an aggregate stop-loss policy whereby our liability for total claims submitted cannot exceed a pre-determined dollar factor based upon, among other things, past years’ claims experience, actual claims paid, the number of plan participants and monthly accumulated aggregate deductibles. We did not exceed this pre-determined maximum during fiscal 2015. For our 2016 plan year, this pre-determined dollar amount is $1.1 million. The balance in the self-insurance reserve account as of June 27, 2016 was approximately $0.2 million.

Litigation

From time to time, we are a defendant in litigation arising in the ordinary course of our business.  As of the date of this report, there are no legal proceedings that require accrual or disclosure.

XML

Other

6 Months Ended

Jun. 27, 2016

Other [Abstract]

Other

Note 10 - Other

On May 17, 2016, Cosi, Inc. (the “Company”) received notice from the NASDAQ Stock Market, indicating that the Company will have an additional 180-day grace period, or until November 14, 2016, to regain compliance with NASDAQ’s minimum bid price requirement.  In order to regain compliance, shares of the Company’s common stock must maintain a minimum bid closing price of at least $1.00 per share for a minimum of ten consecutive business days during the additional grace period.  The notification letter has no effect at this time on the listing of the Company’s common stock on The NASDAQ Capital Market.  The Company’s common stock will continue to trade on The NASDAQ Capital Market under the symbol “COSI”.  The Company has provided written notice to NASDAQ of its intention to cure the minimum bid price deficiency during the second grace period by effecting a reverse stock split if necessary.

XML

Acquisitions (Tables)

6 Months Ended

Jun. 27, 2016

Business Acquisition [Line Items]

Schedule of identified intangible asset

Other intangible assets, net, excluding goodwill, are being amortized on a straight-line basis over their estimated lives, and were comprised of the following at April 1, 2015 (in thousands):

Identified Intangible Asset	Estimated Lives Useful Life (Years)	Gross Carrying Amount
Net favorable leases	2 to 5 years	$	500
Reacquired franchise rights (old locations)	4 years		1,500
Reacquired franchise rights (new locations)	10 years		1,100
		$	3,100

Hearthstone Associates, LLC [Member]

Business Acquisition [Line Items]

Schedule of recognized identified assets acquired and liabilities assumed

The Company accounted for this transaction in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC 805”), by allocating the purchase price to the assets purchased and liabilities assumed based upon their preliminary estimated fair values as of the date of the acquisition, which were determined in conjunction with an independent third party valuation, as follows (in thousands):

Accounts receivable	$	348
Inventory		134
Prepaid expenses and other current assets		226
Property and equipment		3,857
Intangible assets		3,100
Goodwill		11,435
Other long term assets		154
Total assets		19,254
Accounts payable		1,156
Accrued expenses		777
Long-term debt		10,821
Deferred tax liability		1,835
Total liabilities		14,589
Purchase price	$	$ 4,665

XML

Stock-Based Compensation (Tables)

6 Months Ended

Jun. 27, 2016

Stock-Based Compensation [Abstract]

Summary of restricted stock awards

The following table summarizes the status of the Company’s non-vested restricted stock awards, (in thousands):

	For the Six-Month Period Ending
	June 27, 2016					June 29, 2015
	Shares			Weighted Average Grant Date Fair Value		Shares			Weighted Average Grant Date Fair Value
Market-Based Vesting:
Non-vested at beginning of year		484			1.50		617			1.09
Granted		115			0.81		381			2.21
Vested		-			-		(354	)		1.04
Forfeited		(26	)		1.57		(113	)		1.20
Non-vested at end of quarter		573			1.43		531			1.37
Service-Based Vesting:
Non-vested at beginning of year		697			1.62		624			1.09
Granted		142			0.82		381			2.21
Vested		(249	)		1.80		(184	)		1.64
Forfeited		(30	)		1.69		(19	)		1.20
Non-vested at end of quarter		560			1.52		802			1.31
Board of Directors Vesting:
Granted		212			0.59		111			2.25
Vested		(212	)		0.59		(111	)		2.25
Total Awards:
Non-vested at beginning of year		1,181			1.57		1,241			1.09
Granted		469			0.83		873			2.21
Vested		(461	)		1.80		(649	)		1.88
Forfeited		(56	)		1.64		(132	)		1.20
Non-vested at end of quarter		1,133			1.48		1,333			1.31

Summary of option activity

Stock Option Activity

	Number of Options			Weighted Average Fair Value		Weighted Average Remaining Contractual Term		Aggregate Intrinsic Value
						(in years)		(in thousands)
Outstanding as of December 28, 2015		6,463			3.62		1.2		-
Granted		-			-
Exercised		-			-
Cancelled/Expired		(213	)		-				-
Outstanding as of June 27, 2016		6,250			2.80		1.2		-
Exercisable as of June 27, 2016		5,000			2.80		1.2		-

XML

Commitments and Contingencies (Tables)

6 Months Ended

Jun. 27, 2016

Commitments and Contingencies [Abstract]

Schedule of minimum annual rentals

As of June 27, 2016, we are committed under lease agreements expiring through 2027 for occupancy of our retail restaurants and for office space at the following minimum annual rentals (in thousands):

Fiscal Year	Amount
2016	$	6,443
2017		10,380
2018		8,526
2019		7,215
2020 and Thereafter		18,199
	$	50,763

XML

Acquisitions (Details) $ / shares in Units, $ in Thousands				3 Months Ended		6 Months Ended
	Feb. 26, 2016 USD ($)	Dec. 31, 2015 USD ($)	Apr. 01, 2015 USD ($) Restaurant $ / shares shares	Jun. 27, 2016 USD ($) $ / shares	Jun. 29, 2015 USD ($)	Jun. 27, 2016 USD ($) $ / shares	Jun. 29, 2015 USD ($)	Dec. 28, 2015 USD ($) $ / shares
Business Acquisition [Line Items]
Common stock, par value (in dollars per share) | $ / shares				$ 0.01		$ 0.01		$ 0.01
Fair Value of Assets Acquired and Liabilities Assumed [Abstract]
Goodwill				$ 11,632		$ 11,632		$ 11,632
Gain on settlement				(183)	$ (468)	(377)	$ (887)
Mr. Dourney (CEO) [Member]
Fair Value of Assets Acquired and Liabilities Assumed [Abstract]
Gain on settlement	$ 100
Hearthstone Associates, LLC [Member]
Business Acquisition [Line Items]
Number of restaurants | Restaurant			13
Common shares issued in Hearthstone merger agreement (in shares) | shares			1,790,993
Fair value of stock issued in Hearthstone merger agreement			$ 4,700
Common stock, par value (in dollars per share) | $ / shares			$ 0.01
Fair Value of Assets Acquired and Liabilities Assumed [Abstract]
Accounts receivable			$ 348
Inventory			134
Prepaid expenses and other current assets			226
Property and equipment			3,857
Intangible assets			3,100
Goodwill			11,435
Other long term assets			154
Total assets			19,254
Accounts payable			1,156
Accrued expenses			777
Long-term debt			10,821
Deferred tax liability			1,835
Total liabilities			14,589
Purchase price			4,665
Amount of goodwill deductible for tax purposes			3,200
Indirect transaction cost related to acquisition			$ 200
Number of shares held back (in shares) | shares			191,939
Acquired Finite Lived Intangible Assets [Abstract]
Gross Carrying Amount			$ 3,100
Proforma revenue							27,800
Revenue from the franchise restaurants acquired				$ 4,200	$ 4,400	$ 4,600	$ 4,400
Hearthstone Associates, LLC [Member] | FFCC Notes [Member]
Business Acquisition [Line Items]
Repayments of debt		$ 4,300
Excess funds in control account		700
Debt instrument, prepayment fees		$ 40
Cash collateral pledged			5,000
Hearthstone Associates, LLC [Member] | Net Favorable Leases [Member]
Acquired Finite Lived Intangible Assets [Abstract]
Gross Carrying Amount			$ 500
Hearthstone Associates, LLC [Member] | Net Favorable Leases [Member] | Minimum [Member]
Acquired Finite Lived Intangible Assets [Abstract]
Estimated Lives Useful life			2 years
Hearthstone Associates, LLC [Member] | Net Favorable Leases [Member] | Maximum [Member]
Acquired Finite Lived Intangible Assets [Abstract]
Estimated Lives Useful life			5 years
Hearthstone Associates, LLC [Member] | Reacquired Franchise Rights (Old Locations) [Member]
Acquired Finite Lived Intangible Assets [Abstract]
Estimated Lives Useful life			4 years
Gross Carrying Amount			$ 1,500
Hearthstone Associates, LLC [Member] | Reacquired Franchise Rights (New Locations) [Member]
Acquired Finite Lived Intangible Assets [Abstract]
Estimated Lives Useful life			10 years
Gross Carrying Amount			$ 1,100

XML

Long-Lived Assets (Details) $ in Thousands	6 Months Ended
	Jun. 27, 2016 USD ($) Restaurant	Jun. 29, 2015 USD ($)
Long-Lived Assets [Abstract]
Long-lived assets held and used, carrying amount	$ 1,300
Long-lived assets fair value amount	100
Asset impairment and disposal charges amount	$ 1,212	$ 0
Number of underperforming restaurants | Restaurant	12

XML

Long-Term Debt (Details)			3 Months Ended		6 Months Ended
	Dec. 31, 2015 USD ($)	May 09, 2013 USD ($)	Jun. 27, 2016 USD ($)	Jun. 29, 2015 USD ($)	Jun. 27, 2016 USD ($)	Jun. 29, 2015 USD ($)	Apr. 01, 2015 USD ($) Restaurant	May 20, 2014 USD ($)	Apr. 14, 2014 USD ($)
MILFAM II Note [Member]
Debt Instrument [Line Items]
Deferred finance cost amortization expense			$ 100,000	$ 200,000	$ 100,000	$ 200,000
Deferred finance cost			300,000	600,000	300,000	600,000
AB Notes [Member]
Debt Instrument [Line Items]
Deferred finance cost amortization expense			40,000	100,000	40,000	100,000
Deferred finance cost			$ 100,000	$ 300,000	$ 100,000	$ 300,000
Hearthstone Associates, LLC [Member]
Debt Instrument [Line Items]
Number of franchise restaurants acquired | Restaurant							13
Hearthstone Associates, LLC [Member] | FFCC Notes [Member]
Debt Instrument [Line Items]
Face amount		$ 5,400,000
Maturity term		60 months
Interest rate		5.93%
Payment of principal and interest		$ 60,000
Balloon payment		$ 3,200,000
Late fee percentage on past due amount		10.00%
Late fee percentage on past due amount after maturity date		5.00%
Prepayment fee percentage on outstanding principal balance		1.00%
Cash collateral pledged							$ 5,000,000
Repayments of debt	$ 4,300,000
Excess funds in control account	700,000
Debt instrument, prepayment fees	$ 40,000
Senior Secured Promissory Note [Member] | MILFAM II Note [Member]
Debt Instrument [Line Items]
Face amount									$ 5,000,000
Interest rate									9.00%
Issuance of warrants									$ 1,000,000
Senior Secured Promissory Note [Member] | AB Notes [Member]
Debt Instrument [Line Items]
Face amount								$ 2,500,000
Interest rate								9.00%
Issuance of warrants								$ 500,000

XML

Related Party Transactions (Details) - USD ($) $ in Thousands		3 Months Ended		6 Months Ended
	Feb. 26, 2016	Jun. 27, 2016	Jun. 29, 2015	Jun. 27, 2016	Jun. 29, 2015	Apr. 01, 2015
Related Party Transaction [Line Items]
Gain on settlement		$ (183)	$ (468)	$ (377)	$ (887)
Mr. Dourney (CEO) [Member]
Related Party Transaction [Line Items]
Number of shares held back (in shares)						191,939
Gain on settlement	$ 100

XML

Stock-Based Compensation, Summary of Restricted Stock Awards (Details) $ / shares in Units, $ in Thousands		3 Months Ended			6 Months Ended		12 Months Ended
	May 17, 2016	Jun. 27, 2016 USD ($) Installment $ / shares shares	Mar. 28, 2016 Installment $ / shares shares	Jun. 29, 2015 USD ($) $ / shares shares	Jun. 27, 2016 USD ($) Installment $ / shares shares	Jun. 29, 2015 USD ($) $ / shares shares	Dec. 28, 2015 $ / shares shares
Weighted Average Grant-Date Fair Value [Roll Forward]
Consecutive trading days	10 days
Restricted Stock [Member]
Number of Shares [Roll Forward]
Non-vested at the beginning of period (in shares)			1,181		1,181	1,241	1,241
Granted (in shares)					469	873
Vested (in shares)					(461)	(649)
Forfeited (in shares)					(56)	(132)
Non-vested at the end of period (in shares)		1,133		1,333	1,133	1,333	1,181
Weighted Average Grant-Date Fair Value [Roll Forward]
Non-vested at the beginning of the period (in dollars per share) | $ / shares			$ 1.57		$ 1.57	$ 1.09	$ 1.09
Granted (in dollars per share) | $ / shares					0.83	2.21
Vested (in dollars per share) | $ / shares					1.80	1.88
Forfeited (in dollars per share) | $ / shares					1.64	1.20
Non-vested at the end of the period (in dollars per share) | $ / shares		$ 1.48		$ 1.31	$ 1.48	$ 1.31	$ 1.57
Total intrinsic value | $		$ 0		$ 700	$ 0	$ 700
Unrecognized compensation expense | $		$ 1,200			$ 1,200
Weighted average vesting period					3 years 10 months 24 days
Restricted Stock [Member] | Key Employees [Member]
Number of Shares [Roll Forward]
Forfeited (in shares)				(100,000)		(100,000)
Weighted Average Grant-Date Fair Value [Roll Forward]
Consecutive trading days		30 days			30 days
Value of the forfeited shares | $				$ 100		$ 100
Restricted Stock [Member] | Board of Directors Vesting [Member]
Number of Shares [Roll Forward]
Granted (in shares)					212	111
Vested (in shares)					(212)	(111)
Weighted Average Grant-Date Fair Value [Roll Forward]
Granted (in dollars per share) | $ / shares					$ 0.59	$ 2.25
Vested (in dollars per share) | $ / shares					$ 0.59	$ 2.25
Stock Options [Member]
Weighted Average Grant-Date Fair Value [Roll Forward]
Total intrinsic value | $		$ 0			$ 0
Weighted average vesting period		1 year 2 months 12 days					1 year 2 months 12 days
Market Based Vesting [Member]
Number of Shares [Roll Forward]
Non-vested at the beginning of period (in shares)			484		484	617	617
Granted (in shares)					115	381
Vested (in shares)					0	(354)
Forfeited (in shares)					(26)	(113)
Non-vested at the end of period (in shares)		573		531	573	531	484
Weighted Average Grant-Date Fair Value [Roll Forward]
Non-vested at the beginning of the period (in dollars per share) | $ / shares			$ 1.50		$ 1.50	$ 1.09	$ 1.09
Granted (in dollars per share) | $ / shares					0.81	2.21
Vested (in dollars per share) | $ / shares					0	1.04
Forfeited (in dollars per share) | $ / shares					1.57	1.20
Non-vested at the end of the period (in dollars per share) | $ / shares		$ 1.43		$ 1.37	$ 1.43	$ 1.37	$ 1.50
Market Based Vesting [Member] | Key Employees [Member]
Weighted Average Grant-Date Fair Value [Roll Forward]
Vesting rights percentage		50.00%		50.00%	50.00%	50.00%
Number of installments in which restricted common stock vest | Installment					4
Service Based Vesting [Member]
Number of Shares [Roll Forward]
Non-vested at the beginning of period (in shares)			697		697	624	624
Granted (in shares)					142	381
Vested (in shares)					(249)	(184)
Forfeited (in shares)					(30)	(19)
Non-vested at the end of period (in shares)		560		802	560	802	697
Weighted Average Grant-Date Fair Value [Roll Forward]
Non-vested at the beginning of the period (in dollars per share) | $ / shares			$ 1.62		$ 1.62	$ 1.09	$ 1.09
Granted (in dollars per share) | $ / shares					0.82	2.21
Vested (in dollars per share) | $ / shares					1.80	1.64
Forfeited (in dollars per share) | $ / shares					1.69	1.20
Non-vested at the end of the period (in dollars per share) | $ / shares		$ 1.52		$ 1.31	$ 1.52	$ 1.31	$ 1.62
Service Based Vesting [Member] | Key Employees [Member]
Weighted Average Grant-Date Fair Value [Roll Forward]
Vesting rights percentage		50.00%		50.00%	50.00%	50.00%
Additional vesting percentage on each anniversary of the grant date			25.00%
Number of installments in which restricted common stock vest | Installment			4
Service Based Vesting [Member] | Managers [Member]
Weighted Average Grant-Date Fair Value [Roll Forward]
Additional vesting percentage on each anniversary of the grant date		33.00%
Number of installments in which restricted common stock vest | Installment		3
Service Based Vesting [Member] | Non-Managers [Member]
Weighted Average Grant-Date Fair Value [Roll Forward]
Additional vesting percentage on each anniversary of the grant date		50.00%
Number of installments in which restricted common stock vest | Installment		2

XML

Stock-Based Compensation, Summary of Stock Option Activity (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended	6 Months Ended	12 Months Ended
	Jun. 27, 2016	Jun. 27, 2016	Dec. 28, 2015	Jun. 29, 2015
$2.80 - $27.76 [Member]
Aggregate Intrinsic Value [Abstract]
Number of options outstanding (in shares)	6,250	6,250
Range of exercise prices, minimum (in dollars per share)		$ 2.80
Range of exercise prices, maximum (in dollars per share)		$ 27.76
Restricted Stock [Member]
Weighted Average Remaining Contractual Term [Abstract]
Outstanding at the beginning of the period		3 years 10 months 24 days
Outstanding at the end of the period		3 years 10 months 24 days
Aggregate Intrinsic Value [Abstract]
Exercisable at the end of the period	$ 0	$ 0		$ 700
Stock Options [Member]
Number of Options [Roll Forward]
Outstanding at the beginning of the period (in shares)		6,463
Granted (in shares)		0
Exercised (in shares)		0
Cancelled/Expired (in shares)		(213)
Outstanding at the end of the period (in shares)	6,250	6,250	6,463
Exercisable at the end of the period (in shares)	5,000	5,000
Weighted Average Exercise Price [Roll Forward]
Outstanding at the beginning of the period (in dollars per share)		$ 3.62
Granted (in dollars per share)		0
Exercised (in dollars per share)		0
Cancelled/Expired (in dollars per share)		0
Outstanding at the end of the period (in dollars per share)	$ 2.80	2.80	$ 3.62
Exercisable at the end of the period (in dollars per share)	$ 2.80	$ 2.80
Weighted Average Remaining Contractual Term [Abstract]
Outstanding at the beginning of the period	1 year 2 months 12 days		1 year 2 months 12 days
Outstanding at the end of the period	1 year 2 months 12 days		1 year 2 months 12 days
Exercisable at the end of the period	1 year 2 months 12 days
Aggregate Intrinsic Value [Abstract]
Outstanding at the beginning of the period	$ 0	$ 0	$ 0
Cancelled/Expired		0
Outstanding at the end of the period	0	0	$ 0
Exercisable at the end of the period	$ 0	$ 0
Unrecognized weighted average period		2 years

XML

Stock-Based Compensation, Summary of Stock-Based Compensation (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 27, 2016	Jun. 29, 2015	Jun. 27, 2016	Jun. 29, 2015
Stock Options [Member]
Share-based Compensation Arrangement by Share-based Payment Award, Compensation Cost [Line Items]
Recognized stock compensation expense	$ 0.2	$ 0.7	$ 0.3	$ 0.8

XML

Income Taxes (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 27, 2016	Jun. 29, 2015	Jun. 27, 2016	Jun. 29, 2015
Income Taxes [Abstract]
Provision for income tax expense	$ 16	$ 0	$ 101	$ 0
Projected tax provision			$ 150

XML

Commitments and Contingencies, Minimum Annual Rentals (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 27, 2016	Jun. 29, 2015	Jun. 27, 2016	Jun. 29, 2015
Minimum annual rentals [Abstract]
2016	$ 6,443		$ 6,443
2017	10,380		10,380
2018	8,526		8,526
2019	7,215		7,215
2020 and Thereafter	18,199		18,199
Total	50,763		50,763
Sublease rental income			100
Rental expense	$ 3,300	$ 2,800	$ 6,600	$ 6,100
Restaurant leaseholds [Member] | Minimum [Member]
Operating Leased Assets [Line Items]
Renewal option, period			3 years
Restaurant leaseholds [Member] | Maximum [Member]
Operating Leased Assets [Line Items]
Renewal option, period			5 years

XML

Commitments and Contingencies (Details) $ in Millions	Jun. 27, 2016 USD ($)
Standby letters of credit [Member]
Operating Leased Assets [Line Items]
Contractual obligation	$ 0.2

XML

Commitments and Contingencies, Purchase Commitments and Self-Insurance (Details) - USD ($)	1 Months Ended	6 Months Ended
	Apr. 30, 2015	Jun. 27, 2016
Purchase Commitments [Abstract]
Term period of agreement	3 years
Self-Insurance [Abstract]
Self-insurance reserve account		$ 200,000
Pre-determined dollar amount		1,100,000
Maximum [Member]
Self-Insurance [Abstract]
Self-insured group health insurance plan, coverage per participant		100,000
Self-insured group health insurance plan, additional coverage per plan year		$ 50,000
Cost of goods sold [Member] | Supplier concentration [Member] | Food and paper products [Member]
Purchase Commitments [Abstract]
Percentage of food and paper products to be supplied by independent distributors		80.00%

XML

Other (Details)	May 17, 2016 $ / shares
Other [Abstract]
Consecutive business days	10 days
Closing price (in dollars per share)	$ 1.00
Number of calendar days to regain compliance	180 days