XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT) (unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Additional paid-in capital
Accumulated deficit
Redeemable convertible preferred stock, beginning balance (in shares) at May. 26, 2024 42,461      
Redeemable convertible preferred stock, beginning balance at May. 26, 2024 $ 42,587      
Increase (Decrease) in Temporary Equity [Roll Forward]        
Dividends paid-in-kind (in shares) 796      
Dividends paid-in-kind $ 806      
Accretion to redemption value $ 48      
Redeemable convertible preferred stock, ending balance (in shares) at Aug. 25, 2024 43,257      
Redeemable convertible preferred stock, ending balance at Aug. 25, 2024 $ 43,441      
Beginning balance (in shares) at May. 26, 2024   30,562,961    
Beginning balance at May. 26, 2024 11,315 $ 31 $ 177,807 $ (166,523)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Issuance of stock, net of fees (in shares)   335,294    
Dividends paid-in-kind (806)   (806)  
Accretion to redemption value (48)   (48)  
Settlement of stock-based awards (589)   (589)  
Stock-based compensation 2,419   2,419  
Net loss (16,230)     (16,230)
Ending balance (in shares) at Aug. 25, 2024   30,898,255    
Ending balance at Aug. 25, 2024 $ (3,939) $ 31 178,783 (182,753)
Redeemable convertible preferred stock, beginning balance (in shares) at Jun. 30, 2025 45,736      
Redeemable convertible preferred stock, beginning balance at Jun. 30, 2025 $ 46,402      
Increase (Decrease) in Temporary Equity [Roll Forward]        
Dividends paid-in-kind (in shares) 858      
Dividends paid-in-kind $ 874      
Accretion to redemption value $ 48      
Conversions (in shares) (1)      
Conversions $ (1)      
Redeemable convertible preferred stock, ending balance (in shares) at Sep. 30, 2025 46,593      
Redeemable convertible preferred stock, ending balance at Sep. 30, 2025 $ 47,323      
Beginning balance (in shares) at Jun. 30, 2025   37,026,234    
Beginning balance at Jun. 30, 2025 (861) $ 37 207,206 (208,104)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Dividends paid-in-kind (874)   (874)  
Accretion to redemption value (48)   (48)  
Conversions (in shares)   154    
Conversions 1   1  
Settlement of stock-based awards (in shares)   439,964    
Settlement of stock-based awards (1,156)   (1,156)  
Stock-based compensation 2,392   2,392  
Net loss $ (9,991)     (9,991)
Ending balance (in shares) at Sep. 30, 2025 37,466,352 37,466,352    
Ending balance at Sep. 30, 2025 $ (10,537) $ 37 $ 207,521 $ (218,095)