Good Times Financial Snapshot Good Times Restaurants Inc. * FYE 9/30 FYE 9/30 FYE 9/30 TTM 6/30/14 2011 2012 2013 2014 (Audited) (Audited) (Audited) (Unaudited) Total Net Revenues 1 20,603,000 $ 19,706,000 $ 22,892,000 $ 26,258,000 $ Restaurant Sales 20,183,000 19,274,000 22,523,000 25,881,000 Restaurant Level Cash Flow 2,3 1,665,000 8.2% 2,014,000 10.4% 2,754,000 12.2% 3,909,000 15.1% Restaurant Level Operating Income 2 839,000 4.2% 1,257,000 6.5% 1,995,000 8.9% 3,212,000 12.4% Net Income (Loss) (1,013,000) (777,000) (687,000) (704,000) Adjusted EBITDA 3,4 (80,000) 192,000 496,000 1,012,000 Summary Annual Income Statement Q3 Q3 FY 2013 FY 2014 (Audited) (Unaudited) Total Net Revenues 1 6,487,000 $ 7,572,000 $ Restaurant Sales 6,394,000 7,464,000 Restaurant Level Cash Flow 2,3 1,026,000 16.0% 1,312,000 17.6% Restaurant Level Operating Income 2 846,000 13.2% 1,124,000 15.1% Net Income (Loss) 141,000 162,000 Adjusted EBITDA 3,4 393,000 498,000 Summary Quarterly Income Statement Cash and Cash Equivalents 8,188,000 $ Total Assets 14,109,000 Total Liabilities 2,705,000 Total Stockholders' Equity 11,404,000 Balance Sheet Data as of 6/30/14 1 Includes franchise revenues. 2 Percentages are as percent of Restaurant Sales. 3 Restaurant Level Cash Flow (= restaurant sales less all operating expenses, excluding any G&A or depreciation) and EBITDA (earnings before interest, taxes, depreciation and amortization) are non-GAAP measures. 4 Adjusted to reflect straight-line rent, stock option expense (non-cash), pre-opening costs, non-recurring professional fees, affiliate loss (BDFD start-up costs), and loss/gain from discontinued operations, interest rate swap and asset sales.