XML 23 R8.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Loss
Retained Earnings (Accumulated Deficit)
Beginning balance (in shares) at Jan. 01, 2023   1,000      
Beginning balance at Jan. 01, 2023 $ 386,753 $ 0 $ 370,134 $ (6,494) $ 23,113
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net (loss) income (186,176)       (186,176)
Stock-based compensation activity 1,639   2,050   (411)
Foreign currency translation adjustment 2,469     2,469  
Purchase of noncontrolling interest 50   50    
Separate return method tax adjustment 1,890   1,890    
Noncontrolling interest revaluation 19,366       19,366
Ending balance (in shares) at Dec. 31, 2023   1,000      
Ending balance at Dec. 31, 2023 225,991 $ 0 374,124 (4,025) (144,108)
Beginning balance at Jan. 01, 2023 156,902        
Temporary Equity: Redeemable Noncontrolling Interests          
Net (loss) income 1,670        
Purchase of noncontrolling interest (39,944)        
Noncontrolling interest revaluation (19,366)        
Ending balance at Dec. 31, 2023 99,262        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net (loss) income (6,724)       (6,724)
Stock-based compensation activity 1,794   1,684   110
Foreign currency translation adjustment (9,184)     (9,184)  
Issuance of shares as part of reorganization (in shares)   71,664,592      
Issuance of shares as part of reorganization 0 $ 717 (717)    
Issuance of shares in initial public offering and private placement, net of offering costs (in shares)   16,851,929      
Issuance of shares in initial public offering and private placement, net of offering costs 327,667 $ 168 327,499    
Purchase of noncontrolling interest 4,187   4,187    
Separate return method tax adjustment 14,428   14,428    
Noncontrolling interest revaluation $ (2,607)   (2,607)    
Ending balance (in shares) at Dec. 29, 2024 88,517,521 88,517,521      
Ending balance at Dec. 29, 2024 $ 555,552 $ 885 718,598 (13,209) (150,722)
Temporary Equity: Redeemable Noncontrolling Interests          
Net (loss) income (98)        
Purchase of noncontrolling interest (97,102)        
Noncontrolling interest revaluation 2,607        
Ending balance at Dec. 29, 2024 4,669        
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net (loss) income 22,395       22,395
Stock-based compensation activity (in shares)   160,830      
Stock-based compensation activity   $ 2      
Stock-based compensation activity 6,706   6,788   (84)
Equity contribution - tax attributes 55,407   55,407    
Foreign currency translation adjustment 5,836     5,836  
Issuance of shares in initial public offering and private placement, net of offering costs (in shares)   12,046,511      
Issuance of shares in initial public offering and private placement, net of offering costs 250,922 $ 120 250,802    
Separate return method tax adjustment (23,349)   (23,349)    
Noncontrolling interest revaluation $ (500)   (500)    
Ending balance (in shares) at Dec. 28, 2025 100,724,862 100,724,862      
Ending balance at Dec. 28, 2025 $ 872,969 $ 1,007 $ 1,007,746 $ (7,373) $ (128,411)
Temporary Equity: Redeemable Noncontrolling Interests          
Net (loss) income 255        
Noncontrolling interest revaluation 500        
Ending balance at Dec. 28, 2025 $ 5,424