XML 55 R42.htm IDEA: XBRL DOCUMENT v3.22.2
Unit-based Compensation (Tables)
6 Months Ended 12 Months Ended
Mar. 26, 2022
Sep. 25, 2021
Share-based Payment Arrangement [Abstract]    
Summary of Class C Units outstanding and vested
The following is a summary of Class C Units outstanding and vested:
 
    
Class C
Units
 
Balance at September 25, 2021
     428,571  
Granted
     8,468  
Redeemed
     —    
Forfeited
     (8,468
  
 
 
 
Balance at March 26, 2022
     428,571  
  
 
 
 
Vested at March 26, 2022
     359,569  
The following is a summary of Class C Units outstanding and vested:
 
    
Class C
Units
 
Balance at September 29, 2018
     428,571  
Granted
     64,987  
Redeemed
     —    
Forfeited
     (64,987
  
 
 
 
Balance at September 28, 2019
     428,571  
Granted
     42,587  
Redeemed
     —    
Forfeited
     (42,587
  
 
 
 
Balance at September 26, 2020
     428,571  
Granted
     51,543  
Redeemed
     —    
Forfeited
     (51,543
  
 
 
 
Balance at September 25, 2021
     428,571  
  
 
 
 
Vested at September 25, 2021
     340,282  
Summary of the fair value of each Class C Unit grant using a Black-Scholes option
The fair value of each Class C Unit granted during the three months ended March 26, 2022 and year ended September 25, 2021 was estimated on the date of the award using a combination of the market approach and income approach, which utilizes a Black-Scholes option pricing model with the following assumptions:
 
    
March 26,
2022
   
September 25,
2021
 
Dividend yield
     —       —  
Volatility (a)
     45.00     40.00
Risk-free interest rate (b)
     2.30     0.29
Expected term (years) (c)
     2.00       2.00  
 
(a)
The expected volatility is estimated based on the historical volatility of a select peer group of similar publicly traded companies for a term that is consistent with the expected term of the Class C Units.
(b)
The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate whose term is consistent with the expected term of the Class C Units.
(c)
The expected term is based on estimated liquidity event timing, which is based on a combination of scenarios with one being based on the probability of an initial public offering and the other based on the expected timing of a potential exit event under a remain private scenario.
The fair value of each Class C Unit grant was estimated on the date of the award using a Black-Scholes option pricing model with the following assumptions:
 
    
Year Ended
 
    
September 25,
2021
   
September 26,
2020
   
September 28,
2019
 
Dividend yield
     0     0     0
Volatility
(a)
     40.0     50.0     40.0
Risk-free interest rate
(b)
     0.29     0.12     1.58
Expected term (years)
(c)
     2.00       1.25       3.00  
 
(a)
The expected volatility is estimated based on the historical volatility of a select peer group of similar publicly traded companies for a term that is consistent with the expected term of the Class C Units.
(b)
The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate whose term is consistent with the expected term of the Class C Units.
(c)
The expected term is based on estimated liquidity event timing as further described above.
Summary of VAP Units outstanding and vested:
The following is a summary of Value Appreciation Units (“VAP Units”) outstanding and vested:
 
    
VAP Units
 
Balance at September 25, 2021
     4,039,620  
Granted
     —    
Exercised
     (255,845
Forfeited
     (92,664
  
 
 
 
Balance at March 26, 2022
     3,691,111  
  
 
 
 
Vested at March 26, 2022
     3,554,588  
Vested and exercisable at March 26, 2022
     2,369,725  
The following is a summary of VAP Units outstanding and vested:
 
    
VAP Units
 
Balance at September 29, 2018
     7,574,464  
Granted
     —    
Exercised
     —    
Forfeited
     (2,521,282
  
 
 
 
Balance at September 28, 2019
     5,053,182  
Granted
     —    
Exercised
     —    
Forfeited
     (663,925
  
 
 
 
Balance at September 26, 2020
     4,389,257  
Granted
     —    
Exercised
     —    
Forfeited
     (349,637
  
 
 
 
Balance at September 25, 2021
     4,039,620  
  
 
 
 
Vested at September 25, 2021
     3,672,430  
Vested and exercisable at September 25, 2021
     2,448,287  
Schedule of share based payment award warrant units valuation assumptions The assumptions made for purposes of estimating fair value under the Black-Scholes pricing model for the Warrants were as follows:​​​​​​​
 
    
Selected Assumption
 
Dividend yield
     0
Volatility
(a)
     43.00
Risk-free interest rate
(b)
     1.65
Expected term (years)
(c)
     10.00  
 
(a)
The expected volatility is estimated based on the historical volatility of a select peer group of similar publicly traded companies for a term that is consistent with the expected term of the Warrants.
(b)
The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate whose term is consistent with the expected term of the Warrants.
(c)
The expected term is based on the contractual term of the Warrants.
The assumptions made for purposes of estimating fair value under the Black-Scholes pricing model for the Warrants were as follows:​​​​​​​
 
    
Selected Assumption
 
Dividend yield
     0
Volatility
(a)
     43.0
Risk-free interest rate
(b)
     1.65
Expected term (years)
(c)
     10.00  
 
(a)
The expected volatility is estimated based on the historical volatility of a select peer group of similar publicly traded companies for a term that is consistent with the expected term of the Warrants.
(b)
The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate whose term is consistent with the expected term of the Warrants.
(c)
The expected term is based on the contractual term of the Warrants.
Schedule of stock warrant activity  
The following table summarizes stock warrant activity for the year ended September 25, 2021:
 
    
Warrant Units
 
Outstanding and nonvested at September 26, 2020
     —    
Granted
     714,022  
Vested
     (446,741
  
 
 
 
Outstanding and nonvested at September 25, 2021
     267,281