XML 18 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Operations and Comprehensive Loss - USD ($)
$ in Thousands
 12 Months Ended
Dec. 28, 2025
Dec. 29, 2024
Income Statement [Abstract]    
Revenues $ 300,000 $ 108,742
Cost of revenues [1] 170,788 69,240
Gross profit 129,212 39,502
Operating expenses:    
Sales commissions 37,009 24,590
Sales and marketing 29,030 6,827
General and administrative 90,104 76,594
Total operating expenses 156,143 108,011
Loss from continuing operations (26,931) (68,509)
Interest expense [2] (25,095) (16,223)
Interest income 3 19
Other non-operating income , net [3] 9,347 7,932
Gain on troubled debt restructuring [4] 22,337
Total Other (expense) income, net (15,745) 14,065
Loss from continuing operations before income taxes (42,676) (54,444)
Income tax (provision) (1,578)
Net loss from continuing operations (44,254) (54,444)
Net loss from discontinued operations, net of taxes (1,100) (2,007)
Net loss (45,354) (56,451)
Comprehensive loss (net of tax) $ (45,354) $ (56,451)
Net loss from continuing operations per share attributable to common stockholders, basic (in Dollars per share) $ (0.51) $ (0.82)
Net loss from discontinued operations per share attributable to common stockholders, basic (in Dollars per share) (0.01) (0.03)
Net loss per share attributable to common stockholders, basic (in Dollars per share) $ (0.52) $ (0.85)
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic (in Shares) 87,108,928 66,655,837
Net loss from continuing operations per share attributable to common stockholders, diluted (in Dollars per share) $ (0.51) $ (1.19)
Net loss from discontinued operations per share attributable to common stockholders, diluted (in Dollars per share) (0.01) (0.03)
Net loss per share attributable to common stockholders, diluted (in Dollars per share) $ (0.52) $ (1.22)
Weighted-average shares used to compute net loss per share attributable to common stockholders’, diluted (in Shares) 87,108,928 75,793,548
[1] Revenue attributable to related party was $1.0 million and $1.6 million in the fiscal 2025 and 2024, respectively. Cost of revenue attributable to related party was $1.0 million and $1.6 million in fiscal 2025 and 2024, respectively. Refer to Note 19 – Related Party Transactions for details.
[2] Includes interest expense and amortization of debt issuance costs due to related parties of $5.7 million and $7.6 million in the fiscal years ended December 28, 2025 and December 29, 2024, respectively. Refer to Note 10 – Borrowings and Derivative Liabilities for details.
[3] Includes the following related party transactions (in millions): Fiscal Year Ended December 28, 2025 December 29, 2024 Loss on issuance of derivative liabilities $ — $ (3.0 ) Gain on remeasurement of derivative liabilities (Refer to Note 10 – Borrowings and Derivative Liabilities for details.) 3.5 0.3 Gain (loss) due to change in fair value of Forward Purchase Agreements 0.1 0.1 Loss on conversion of SAFE Agreements to common stock — (0.7 ) Change in fair value of SAFE Agreement (0.2 ) — Gain due to change in fair value of Carlyle warrants — 2.9
[4] Gain includes $12.5 million with a related party in the fiscal year ended December 29, 2024. Refer to Note 10 – Borrowings and Derivative Liabilities for details.