XML 51 R41.htm IDEA: XBRL DOCUMENT v3.25.2
FAIR VALUE - Narrative (Details)
$ / shares in Units, $ in Thousands
 3 Months Ended 6 Months Ended 46 Months Ended
Sep. 07, 2021
USD ($)
milestone
$ / shares
shares
Jun. 29, 2025
USD ($)
$ / shares
Jun. 29, 2025
USD ($)
$ / shares
Jun. 29, 2025
USD ($)
$ / shares
Dec. 29, 2024
USD ($)
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Performance based milestone targets | milestone 3        
Asset impairment charges   $ 5,300 $ 5,300    
Maximum | Measurement Input, Discount Rate          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Discount rate   9.5 9.5 9.5  
Minimum | Measurement Input, Discount Rate          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Discount rate   0.075 0.075 0.075  
Recurring          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Contingent consideration liability   $ 4,637 $ 4,637 $ 4,637 $ 14,974
Recurring | Other Current Liabilities          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Contingent consideration liability         9,700
Recurring | Contingent consideration          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Contingent consideration liability         $ 5,300
IPO          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Shares issued (in dollars per share) | $ / shares $ 28.00        
Spyce          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Additional shares issued, value $ 20,000        
Additional shares issued (in shares) | shares 714,285        
Spyce | Former Equity Holders, Additional Equity | Milestone One          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Business combination, contingent consideration, liability, earnout   $ 6,000      
Business acquisition, share price (in dollars per share) | $ / shares   $ 10.20 $ 10.20 $ 10.20  
Business combination, contingent consideration, liability, equity interests issued and issuable, earnout   $ 2,100   $ 6,800  
Business combination, contingent consideration, liability, cash, earnout   3,900   16,600  
Spyce | Former Equity Holders, Additional Equity | Milestone Two          
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]          
Business combination, contingent consideration, liability, earnout   $ 7,000   $ 23,400  
Business acquisition, share price (in dollars per share) | $ / shares   $ 19.40 $ 19.40 $ 19.40  
Business combination, contingent consideration, liability, equity interests issued and issuable, earnout   $ 4,700      
Business combination, contingent consideration, liability, cash, earnout   $ 2,300