XML 26 R4.htm IDEA: XBRL DOCUMENT v3.25.4
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 28, 2025
Sep. 29, 2024
Sep. 28, 2025
Sep. 29, 2024
Dec. 29, 2024
Dec. 31, 2023
Income Statement [Abstract]            
Revenues $ 70,005 [1] $ 5,536 [1] $ 220,269 [1] $ 20,068 [1] $ 108,742 $ 87,616
Cost of revenues 37,965 8,693 126,970 21,834 69,240 69,828
Gross profit (loss) 32,040 (3,157) 93,299 (1,766) 39,502 17,788
Operating expenses:            
Sales commissions 7,534 7,270 24,273 11,691 24,590 31,127
Sales and marketing 6,467 1,093 21,764 3,762 6,827 6,920
General and administrative 21,483 18,450 52,382 29,789 76,594 32,099
Total operating expenses 35,484 26,813 98,419 45,242 108,011 70,146
Loss from continuing operations (3,444) (29,970) (5,120) (47,008) (68,509) (52,358)
Interest expense (8,104) [2] (2,338) [2] (23,258) [2] (8,230) [2] (16,223) [1] (14,033) [1]
Interest income 86 3 102 19 36
Other expense, net (4,256) [3] (65,684) [3] (1,724) [3] (66,234) [3] 7,932 [2] (29,862) [2]
Gain on troubled debt restructuring 19,800   19,800   22,337 [3] [3],[4]
Gain on extinguishment of debt 19,948 19,948    
Total other expense, net (12,360) (47,988) (24,979) (54,414) 14,065 (43,859)
Loss from continuing operations before income taxes (15,804) (77,958) (30,099) (101,422) (54,444) (96,217)
Income tax (provision) (11) 20
Net loss from continuing operations (15,804) (77,958) (30,099) (101,433) (54,444) (96,197)
Loss from discontinued operations, net of tax (1,100) (1,100) (2,007) (2,007) (25,853)
Impairment loss from discontinued operations         (147,505)
Net loss from discontinued operations, net of taxes (1,100) (1,100) (2,007) (2,007) (173,358)
Net loss (16,904) (77,958) (31,199) (103,440) (56,451) (269,555)
Other comprehensive income:            
Foreign currency translation adjustment 22 116
Comprehensive loss (net of tax) $ (16,904) $ (77,958) $ (31,199) $ (103,418) $ (56,451) $ (269,439)
Net loss from continuing operations per share attributable to common stockholders, basic (in Dollars per share) $ (0.19) $ (1.03) $ (0.37) $ (1.64) $ (0.82) $ (3.89)
Net loss from continuing operations per share attributable to common stockholders, diluted (in Dollars per share) (0.19) (1.03) (0.37) (1.64) (1.19) (3.89)
Net loss from discontinued operations per share attributable to common stockholders, basic (in Dollars per share) (0.01) (0.01) (0.03) (0.03) (1.05)
Net loss from discontinued operations per share attributable to common stockholders, diluted (in Dollars per share) (0.01) (0.01) (0.03) (0.03) (1.05)
Net loss per share attributable to common stockholders, basic (in Dollars per share) (0.2) (1.03) (0.38) (1.67) (0.85) (4.94)
Net loss per share attributable to common stockholders, diluted (in Dollars per share) $ (0.2) $ (1.03) $ (0.38) $ (1.67) $ (1.22) $ (4.94)
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic (in Shares) 84,904,228 75,348,627 82,036,790 61,868,747 66,655,837 24,723,370
Weighted-average shares used to compute net loss per share attributable to common stockholders, diluted (in Shares) 84,904,228 75,348,627 82,036,790 61,868,747 75,793,548 24,723,370
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic (in Shares) 84,904,228 75,348,627 82,036,790 61,868,747 75,793,548 24,723,370
Loss on issuance of derivative liabilities $ (3,000) $ (3,000)    
(Loss) gain on remeasurement of derivative liabilities (Note 9 – Borrowings and Derivative Liabilities) (300) (22,800) 1,800 (22,800)    
Gain (loss) due to change in fair value of Forward Purchase Agreements 2,800 100 1,800    
Loss on conversion of SAFE Agreements to common stock (1,300)    
Change in fair value of SAFE Agreement (100) (900) (100) (900) $ 337 [5] $ (3,906) [5]
(Loss) gain due to change in fair value of Carlyle warrants $ 2,900    
[1] Revenue is net of dealer fees attributable to related party of $0.3 million and $1.6 million in the thirteen and thirty-nine week periods ended September 28, 2025, respectively. Revenue is net of dealer fees attributable to related party of $1.6 million in each of the thirteen and thirty-nine week periods ended September 29, 2024. Refer to Note 16 – Related Party Transactions for details.
[2] Includes related party interest expense and amortization of debt issuance costs of $1.8 million and $1.5 million in the thirteen week periods ended September 28, 2025, and September 29, 2024, respectively. Includes related party interest expense and amortization of debt issuance costs of $5.4 million and $5.6 million in the thirty-nine weeks periods ended September 28, 2025, and September 29, 2024, respectively.
[3] Includes the following related party transactions (in millions):
[4] Gain includes $12.5 million with a related party in the fiscal year ended December 29, 2024. Refer to Note 15 - Borrowings and Derivative Liabilities for details.
[5] Includes income of $0.1 million and $9.1 million of other expenses for the fiscal years ended December 29, 2024, and December 31, 2023, for the change in fair value of FPAs entered into with related parties.