EFTA01365818.pdf

Amendment No. 3 to Form S-1 Table of Contents Fogo de Chit), Inc. Unaudited Pro Forma Consolidated Statement of Operations (in thousands, except per share amounts) Historical Pro Fonna Thirteen Thirteen Week Week Period Period Ended Pro Ended March 29, Forma March 29, 2015 Adjustments Node 2015 Revenue S 64,959 S — S 64,959 Restaurant operating costs: Food and beverage costs 19,164 — 19,164 Compensation and benefit costs 14.100 86 K 14.186 Occupancy and other operating expenses (minding depreciation and amortization) 11.174 — 11.174 Total restaurant operating costs 44.438 86 44.524 Marketing and advertising costs 1.402 — 1,402 General and administrative costs 5.708 (46) G,K 5.662 Pre-opening costs 1.003 — 1,003 Depreciation and amortization 3.004 — 3.004 Other operating (income)ocpense, net (113) — (113) Total costs and expenses 55.442 40 55,482 Income from operations 9,517 (40) 9.477 Other income (expense): Interest expense, net (3,757) 2,676 H (1.081) other income (expense), net (2) — (2) Total other income (expense), net (3.759) 2,676 (1,083) Income before income taxes 5.758 2.636 8.394 Income tax expense 1.252 1.026 1 2,278 Net income 4.506 1.609 6.115 Less: Loss attributable to noncontrolling interest (159) — (159) Net income attributable to Fogo de Chao. Inc. S 4.665 S 1.609 S 6.274 Earnings per common share attributable to Fogo de Chao. Ine.:(1) Basic S 5.20 J S 0.23 Diluted S 5.14 J S 0.23 Weighted average common shares outstanding: Basic 896,679 26,343,498 J 27,240.177 Diluted 907,074 26.906.015 J 27.813,089 (I) Historical share and per share information does not give effect to the consummation of the stock split to be effected upon the closing of this offering. 55 CFdR06502dsla.htmf6/17/2015 12:26:00 I'M CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0057006 CONFIDENTIAL SONY GM_00203190 EFTA01365818