Quarterly report pursuant to Section 13 or 15(d)

Intangible Assets

v3.23.1
Intangible Assets
3 Months Ended
Mar. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]  
Intangible Assets Intangible Assets
On March 18, 2022, the Company entered into an agreement under which the Company repurchased the right to develop franchises in various counties in New Jersey. The total consideration for the transaction was $0.3 million. The Company carried a deferred revenue balance associated with this transaction of $0.1 million, representing the unrecognized fee collected upon the execution of the regional developer agreement. The Company accounted for the termination of development rights associated with unsold or undeveloped franchises as a cancellation, and the associated deferred revenue was netted against the aggregate purchase price. The Company recognized the net amount of $0.2 million as reacquired development rights on March 18, 2022, which is amortized over the remaining original contract period of approximately 5.5 years.
Intangible assets consist of the following:
As of March 31, 2023
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Value
Intangible assets subject to amortization:
Reacquired franchise rights $ 12,881,895  $ (5,282,762) $ 7,599,133 
Customer relationships 4,330,365  (2,641,865) 1,688,500 
Reacquired development rights 6,754,547  (4,840,442) 1,914,105 
Assembled workforce 959,837  (256,399) 703,438 
$ 24,926,644  $ (13,021,468) $ 11,905,176 
As of December 31, 2022
Gross Carrying
Amount
Accumulated
Amortization
Net Carrying
Value
Intangible assets subject to amortization:
Reacquired franchise rights $ 12,881,895  $ (4,755,286) $ 8,126,609 
Customer relationships 4,330,365  (2,352,500) 1,977,865 
Reacquired development rights 6,652,186  (4,712,953) 1,939,233 
Assembled workforce 959,837  (136,015) 823,822 
$ 24,824,283  $ (11,956,754) $ 12,867,529 
Amortization expense related to the Company’s intangible assets was $1,064,714 and $728,252 for the three months ended March 31, 2023 and 2022, respectively.
Estimated amortization expense for 2023 and subsequent years is as follows:
Amount
2023 (remainder) $ 3,045,560 
2024 3,030,576 
2025 1,994,317 
2026 1,677,217 
2027 888,986 
Thereafter 1,268,520 
Total $ 11,905,176