XML 93 R80.htm IDEA: XBRL DOCUMENT v3.26.1
Borrowings and Derivative Liabilities (Details) - USD ($)
1 Months Ended 12 Months Ended
Dec. 28, 2025
Nov. 20, 2025
Sep. 21, 2025
Dec. 29, 2024
Sep. 16, 2024
Jul. 31, 2024
Jul. 31, 2024
Jun. 30, 2024
Dec. 28, 2025
Dec. 28, 2025
Dec. 29, 2024
Dec. 19, 2025
Jul. 31, 2025
Jul. 10, 2025
Apr. 30, 2025
Borrowings and Derivative Liabilities [Line Items]                              
Senior notes issued $ 80,000,000   $ 22,000,000           $ 80,000,000 $ 80,000,000          
Derivative liability     $ 15,400,000                        
Fair value warrants               $ 6,600,000   2,800,000 $ (2,921,000)        
Gain on troubled debt [1]                   $ 22,337,000        
Principal amount         $ 1,000                    
Issued warrants (in Shares)                   4,936,483          
Other expense                   $ 7,300,000          
Shares of common stock (in Shares) 111,334,959     73,784,645         111,334,959 111,334,959 73,784,645        
Indebtedness amount $ 37,200,000               $ 37,200,000 $ 37,200,000          
Revolving loan balance $ 11,700,000               $ 11,700,000 11,700,000          
Revolving loan balance                   3,900,000          
Secured credit facility balance                   $ 13,100,000          
Interest payable       $ 3,900,000             $ 3,900,000        
Interest of credit facility                     1        
Coupon interest rate 12.00%               12.00% 12.00%     12.00%    
Rate of senior unsecured convertible notes         7.00%                    
Rate of senior notes issued         7.00%         7.00%          
Bear interest 7.00%       7.00%       7.00% 7.00%          
Rate of holders senior notes     7.00%   7.00%                    
Rate of senior notes due payable         7.00%                    
Conversion rate         7.00%                    
Common stock issued (in Shares)         467.8363                    
Rate of senior notes convertible into shares         7.00%                    
Received cash proceeds                     13,000,000        
Debt discount $ 66,800,000   $ 2,200,000 10,900,000         $ 66,800,000 $ 66,800,000 10,900,000        
Conversion of amount $ 1,600,000                 $ 14,700,000          
Conversion shares (in Shares)                   8.6          
Debt Issuance Costs, Net     $ 1,400,000                        
Percentage of acquisition membership interest 100.00%               100.00% 100.00%          
Recognized interest expense                   $ 200,000 500,000        
Loans Payable $ 3,500,000               $ 3,500,000 3,500,000          
Revolving loan outstanding $ 1,500,000               $ 1,500,000 $ 1,500,000          
12% Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Senior notes issued           $ 46,000,000 $ 46,000,000                
Cash proceeds       28,000,000   28,000,000 28,000,000                
Exchange of debt       11,200,000   18,000,000 $ 18,000,000       11,200,000        
Notes issued           $ 10,000,000                  
Interest rate           45.00% 45.00%         0.50%      
Maturity date           Jul. 01, 2029                  
Interest rate           3.00% 3.00%               0.50%
Derivative liability           $ 28,700,000 $ 28,700,000                
Amortization of debt discount costs       17,500,000     900,000                
Fair value warrants             1,400,000                
Gain on troubled debt             500,000                
Coupon interest amount           $ 18,000,000 18,000,000                
Effective interest rate amount             $ 18,000,000                
July 2024 Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Conversion shares of common stock (in Shares)           595.2381                  
Conversion price, per share (in Dollars per share)           $ 1,000 $ 1,000                
Debt in CS Solis [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest payable       $ 700             $ 700        
July 2025 Note – related party [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest rate 62.00%               62.00% 62.00%          
Interest expense                 $ 400,000            
Coupon interest expense                 300,000            
Debt discount and issuance costs                 100,000            
Principal amount $ 1,000,000               $ 1,000,000 $ 1,000,000          
July 2025 Note [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest rate 71.00%               71.00% 71.00%          
Derivative liability $ 3,700,000               $ 3,700,000 $ 3,700,000          
Seven Percentage Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Senior notes issued 750,000               750,000 750,000          
Second Tranche [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest rate       64.00%             64.00%        
September 2025 Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest rate     67.00%                        
Interest expense                 700,000            
Coupon interest expense                 400,000            
Debt discount and issuance costs                 300,000            
Related Party [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Derivative liability       $ 3,000,000             $ 3,000,000        
Interest expense                     200,000        
Loans Payable 1,500,000     $ 1,500,000         1,500,000 1,500,000 1,500,000        
Related Party [Member] | 12% Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Senior notes issued           $ 18,000,000 $ 18,000,000                
Exchange of debt           18,000,000 18,000,000                
Carlyle [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Fair value warrants               $ 7,300,000              
Expense                   700,000          
Carlyle [Member] | 12% Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Senior notes issued                           $ 5,000,000  
Carlyle [Member] | July 2024 Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Principal amount $ 10,000,000               $ 10,000,000 $ 10,000,000          
Kline Hill [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Annual interest rate 4.50%               4.50% 4.50%          
Kline Hill [Member] | July 2024 Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Principal amount $ 8,000,000               $ 8,000,000 $ 8,000,000          
Rodgers Revocable Trust [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Note received   $ 2,000,000                          
Massey Charitable Trust [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Cash proceeds                   66,800,000          
Derivative liability 24,700,000               24,700,000 24,700,000          
Massey Charitable Trust [Member] | Seven Percentage Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Senior notes issued 4,000,000               4,000,000 4,000,000          
Cash proceeds                   4,000,000          
Derivative liability 91,500,000               91,500,000 91,500,000          
Note payable to Seller – related party [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Principal amount $ 20,000,000               $ 20,000,000 $ 20,000,000          
Loans With Related Party [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest expense                     200,000        
Annual interest rate 7.75%               7.75% 7.75%          
July 2024 Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest expense                 $ 3,000,000   4,600,000        
Coupon interest expense                 2,200,000   2,800,000        
Debt discount and issuance costs                 800,000   1,800,000        
Related party amortization expense                 700,000   1,100,000        
July 2024 Notes [Member] | 12% Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Exchange of debt                          
Interest rate           12.00% 12.00%                
July 2024 Notes [Member] | Related Party [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest expense recognized                 1,500,000   1,700,000        
November 2025 Note [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Interest expense                 100,000            
Debt discount and issuance costs                 100,000            
Principal amount $ 1,000               1,000 $ 1,000          
Derivative liability [Member] | 12% Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Derivative liability 1,500,000               1,500,000 1,500,000          
September 2024 Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Senior notes issued 66,800,000               66,800,000 66,800,000          
Interest expense                 19,600,000   5,400,000        
Coupon interest expense                 5,500,000   1,400,000        
Debt discount and issuance costs                 14,100,000   4,000,000        
Related party amortization expense                 1,800,000   500,000        
Received cash proceeds                   13,000,000          
September 2024 Notes [Member] | Seven Percentage Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Received cash proceeds                   66,800,000          
September 2024 Notes [Member] | Related Party [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Senior notes issued $ 3,000,000               3,000,000 3,000,000          
Interest expense recognized                 $ 600,000   $ 200,000        
Seller Note [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Recognized interest expense                   $ 400,000          
Common Stock [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Shares of common stock (in Shares) 626.9592               626.9592 626.9592          
Common stock issued (in Shares)         584.7953                    
Common Stock [Member] | Kline Hill [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Shares of common stock (in Shares) 1,500,000               1,500,000 1,500,000          
Common Stock [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Common stock issued (in Shares)                   4,010,000 2,918,837        
Common Stock [Member] | July 2025 Note – related party [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Shares of common stock (in Shares) 558.6592               558.6592 558.6592          
Common Stock [Member] | Seven Percentage Senior Unsecured Convertible Notes [Member]                              
Borrowings and Derivative Liabilities [Line Items]                              
Bear interest         7.00%                    
[1] 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.