XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.2
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
Non-Controlling Interest
Beginning balance (in shares) at Dec. 31, 2023       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 Interests 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      
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)
Distributions paid to non-controlling interest holders 0              
Ending balance (in shares) at Jun. 30, 2024       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 Dec. 29, 2024   63,674,579 10,732,800 63,674,579 10,732,800      
Beginning balance at Dec. 29, 2024 490,103     $ 637 $ 0 357,295 43,129 89,042
Total Stockholders' Equity                
Net income 14,033           12,017 2,016
Equity-based compensation 4,608         4,048   560
Activity under equity-based compensation plans (in shares)       925,124        
Activity under equity-based compensation plans 2,149     $ 9   2,140    
Redemption of LLC Interests (in shares)       7,290,465 (7,290,465)      
Redemption of LLC Interests 0     $ 73   (73)    
Non-controlling interest adjustment 0         61,463   (61,463)
Distributions paid to non-controlling interest holders (1,291)             (1,291)
Establishment of liabilities under Tax Receivable Agreement and related changes to deferred tax assets associated with increases in tax basis (21,805)         (21,805)    
Ending balance (in shares) at Jun. 29, 2025   71,890,168 3,442,335 71,890,168 3,442,335      
Ending balance at Jun. 29, 2025 487,797     $ 719 $ 0 403,068 55,146 28,864
Beginning balance (in shares) at Mar. 30, 2025       63,905,130 10,732,800      
Beginning balance at Mar. 30, 2025 495,406     $ 639 $ 0 359,798 46,442 88,527
Total Stockholders' Equity                
Net income 10,043           8,704 1,339
Equity-based compensation 2,658         2,379   279
Activity under equity-based compensation plans (in shares)       694,573        
Activity under equity-based compensation plans $ 1,495     $ 7   1,488    
Redemption of LLC Interests (in shares) 7,290,465   7,290,465   (7,290,465)      
Redemption of LLC Interests $ 0     $ 73   (73)    
Non-controlling interest adjustment 0         61,281   (61,281)
Distributions paid to non-controlling interest holders 0              
Establishment of liabilities under Tax Receivable Agreement and related changes to deferred tax assets associated with increases in tax basis (21,805)         (21,805)    
Ending balance (in shares) at Jun. 29, 2025   71,890,168 3,442,335 71,890,168 3,442,335      
Ending balance at Jun. 29, 2025 $ 487,797     $ 719 $ 0 $ 403,068 $ 55,146 $ 28,864