XML 40 R28.htm IDEA: XBRL DOCUMENT v3.24.3
Debt (Details) - USD ($)
$ in Thousands
9 Months Ended
Jun. 28, 2024
May 09, 2024
Dec. 27, 2023
Sep. 30, 2024
Sep. 30, 2023
Line of Credit Facility [Line Items]          
Proceeds from Term Loans       $ 122,500 $ 9,996
Lender and third-party fees       $ 6,915 $ 0
Effective interest rate       25.00%  
Oaktree Fund Administration, LLC          
Line of Credit Facility [Line Items]          
Purchase price   $ 100,000      
Percentage of global net sales   6.50%      
Licensees   5.00%      
Additional funding   $ 150,000      
Multiple   1.75      
Multiple before year one   1.20      
Multiple after year one, before year two   1.40      
Multiple after year two, before year three   1.55      
Multiple after year three   1.75      
2023 Term Loan | Secured Debt          
Line of Credit Facility [Line Items]          
Debt instrument, face amount     $ 400,000    
Debt instrument, fee amount   $ 2,300      
Principal outstanding   52,300      
Interest expense   100      
2023 Term A Loan | Secured Debt          
Line of Credit Facility [Line Items]          
Proceeds from Term Loans     $ 50,000    
Net proceeds   $ 1,100      
2024 Term Loan          
Line of Credit Facility [Line Items]          
Effective interest rate       13.00%  
2024 Term Loan | Line of Credit          
Line of Credit Facility [Line Items]          
Exit fee percentage   2.50%      
2024 Term Loan | Line of Credit | Minimum          
Line of Credit Facility [Line Items]          
Minimum american depository shares value   $ 1,000,000      
2024 Term Loan | Line of Credit | Debt Instrument Interest Rate, Period One | Base Rate          
Line of Credit Facility [Line Items]          
Basis spread on variable rate   11.00%      
2024 Term Loan | Secured Debt          
Line of Credit Facility [Line Items]          
Debt instrument, face amount   $ 400,000      
Net proceeds   52,800      
Lender and third-party fees   $ 1,100      
Debt default stated percentage   2.00%      
Prepayment cost   $ 5,000      
Denomination multiple   $ 1,000      
Multiple of aggregate principle amount   1.25      
2024 Term Loan | Secured Debt | Debt Prepayment Period One          
Line of Credit Facility [Line Items]          
Early repayment penalty   7.00%      
2024 Term Loan | Secured Debt | Debt Prepayment Period Two          
Line of Credit Facility [Line Items]          
Early repayment penalty   5.00%      
2024 Term Loan | Secured Debt | Debt Prepayment Period Four          
Line of Credit Facility [Line Items]          
Early repayment penalty   1.00%      
2024 Term A Loan | Secured Debt          
Line of Credit Facility [Line Items]          
Proceeds from Term Loans   $ 55,000      
Net proceeds   52,400      
2024 Term B | Line of Credit          
Line of Credit Facility [Line Items]          
Maximum borrowing capacity   70,000      
2024 Term B | Secured Debt          
Line of Credit Facility [Line Items]          
Proceeds from Term Loans $ 70,000        
Net proceeds 68,600        
issuance discount $ 1,400        
2024 Term C | Line of Credit          
Line of Credit Facility [Line Items]          
Maximum borrowing capacity   75,000      
2024 Term D | Line of Credit          
Line of Credit Facility [Line Items]          
Maximum borrowing capacity   100,000      
2024 Term E Loan | Line of Credit          
Line of Credit Facility [Line Items]          
Maximum borrowing capacity   $ 100,000      
Issuance discount   2.00%