XML 20 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED) - USD ($)
$ in Thousands
Total
Class A Common Stock
Class B Common Stock
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Non-Controlling Interest
Beginning balance (in shares) at Dec. 25, 2022       48,420,723 23,837,162      
Beginning balance at Dec. 25, 2022 $ 432,901     $ 484 $ 0 $ 260,664 $ (4,812) $ 176,565
Total Stockholders' Equity                
Net income 8,625           6,274 2,351
Equity-based compensation 7,720         5,571   2,149
Activity under equity-based compensation plans (in shares)       289,034        
Activity under equity-based compensation plans 1,291     $ 3   1,288    
Redemption of LLC Interests (in shares)       6,364,236 (6,364,236)      
Redemption of LLC Units 0     $ 64   (64)    
Non-controlling interest adjustment 0         47,845   (47,845)
Distributions paid to non-controlling interest holders (399)             (399)
Establishment of liabilities under Tax Receivable Agreement and related changes to deferred tax assets associated with increases in tax basis (13,682)         (13,682)    
Ending balance (in shares) at Jun. 25, 2023       55,073,993 17,472,926      
Ending balance at Jun. 25, 2023 436,456     $ 551 $ 0 301,622 1,462 132,821
Beginning balance (in shares) at Mar. 26, 2023       54,467,951 17,943,562      
Beginning balance at Mar. 26, 2023 422,986     $ 545 $ 0 294,984 (5,326) 132,783
Total Stockholders' Equity                
Net income 9,898           6,788 3,110
Equity-based compensation 4,183         3,146   1,037
Activity under equity-based compensation plans (in shares)       135,406        
Activity under equity-based compensation plans 578     $ 1   577    
Redemption of LLC Interests (in shares)       470,636 (470,636)      
Redemption of LLC Units 0     $ 5   (5)    
Non-controlling interest adjustment 0         4,109   (4,109)
Establishment of liabilities under Tax Receivable Agreement and related changes to deferred tax assets associated with increases in tax basis (1,189)         (1,189)    
Ending balance (in shares) at Jun. 25, 2023       55,073,993 17,472,926      
Ending balance at Jun. 25, 2023 436,456     $ 551 $ 0 301,622 1,462 132,821
Beginning balance (in shares) at Dec. 31, 2023   55,502,375 17,472,926 55,502,375 17,472,926      
Beginning balance at Dec. 31, 2023 460,110     $ 555 $ 0 308,212 13,612 137,731
Total Stockholders' Equity                
Redemption of LLC Interests (in shares)     5,832,371          
Ending balance (in shares) at Mar. 31, 2024       61,561,592 11,640,555      
Ending balance at Mar. 31, 2024 452,345     $ 615 $ 0 341,750 18,174 91,806
Beginning balance (in shares) at Dec. 31, 2023   55,502,375 17,472,926 55,502,375 17,472,926      
Beginning balance at Dec. 31, 2023 460,110     $ 555 $ 0 308,212 13,612 137,731
Total Stockholders' Equity                
Net income 13,874           11,032 2,842
Equity-based compensation 5,717         4,650   1,067
Activity under equity-based compensation plans (in shares)       405,128        
Activity under equity-based compensation plans 1,172     $ 4   1,168    
Redemption of LLC Interests (in shares)       5,832,371 (5,832,371)      
Redemption of LLC Units 0     $ 58   (58)    
Non-controlling interest adjustment 0         46,878   (46,878)
Distributions paid to non-controlling interest holders (838)             (838)
Establishment of liabilities under Tax Receivable Agreement and related changes to deferred tax assets associated with increases in tax basis (15,913)         (15,913)    
Ending balance (in shares) at Jun. 30, 2024   61,739,874 11,640,555 61,739,874 11,640,555      
Ending balance at Jun. 30, 2024 464,122     $ 617 $ 0 344,937 24,644 93,924
Beginning balance (in shares) at Mar. 31, 2024       61,561,592 11,640,555      
Beginning balance at Mar. 31, 2024 452,345     $ 615 $ 0 341,750 18,174 91,806
Total Stockholders' Equity                
Net income 8,530           6,470 2,060
Equity-based compensation 2,890         2,429   461
Activity under equity-based compensation plans (in shares)       178,282        
Activity under equity-based compensation plans 357     $ 2   355    
Non-controlling interest adjustment 0         403   (403)
Ending balance (in shares) at Jun. 30, 2024   61,739,874 11,640,555 61,739,874 11,640,555      
Ending balance at Jun. 30, 2024 $ 464,122     $ 617 $ 0 $ 344,937 $ 24,644 $ 93,924