XML 13 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings (Deficit) [Member]
Non-Controlling Interests [Member]
Beginning balance, value at Dec. 29, 2023 $ 70,490 $ 255 $ 24,445 $ 46,537 $ (747)
Beginning balance, shares at Dec. 29, 2023   25,493,877      
Net (loss) income (86,286) $ 0 0 (86,286) 0
Issuance of common stock, value 12,877 $ 83 12,794 0 0
Issuance of common stock, shares   8,244,862      
Stock-based compensation 3,304 $ 0 3,304 0 0
Contributions from non-controlling interests 762       762
Distributions to non-controlling interests (174) 0 0 0 (174)
Ending balance, value at Sep. 27, 2024 973 $ 338 40,543 (39,749) (159)
Ending balance, shares at Sep. 27, 2024   33,738,739      
Beginning balance, value at Jun. 28, 2024 436 $ 337 39,205 (38,185) (921)
Beginning balance, shares at Jun. 28, 2024   33,709,919      
Net (loss) income (1,564) $ 0 0 (1,564) 0
Issuance of common stock, value 2 $ 1 1 0 0
Issuance of common stock, shares   28,820      
Stock-based compensation 1,337 $ 0 1,337 0 0
Contributions from non-controlling interests 762       762
Ending balance, value at Sep. 27, 2024 973 $ 338 40,543 (39,749) (159)
Ending balance, shares at Sep. 27, 2024   33,738,739      
Beginning balance, value at Jan. 03, 2025 (34,674) $ 343 43,353 (78,211) (159)
Beginning balance, shares at Jan. 03, 2025   34,271,214      
Net (loss) income (22,532) $ 0 0 (22,691) 159
Issuance of common stock, value $ 30 $ 15 15 0 0
Issuance of common stock, shares 1,261,626 1,527,175      
Stock-based compensation $ 4,520 $ 0 4,520 0 0
Ending balance, value at Oct. 03, 2025 (52,656) $ 358 47,888 (100,902) 0
Ending balance, shares at Oct. 03, 2025   35,798,389      
Beginning balance, value at Jul. 04, 2025 (49,462) $ 353 46,691 (96,506) 0
Beginning balance, shares at Jul. 04, 2025   35,248,424      
Net (loss) income (4,396) $ 0 0 (4,396) 0
Issuance of common stock, value 0 $ 5 (5) 0 0
Issuance of common stock, shares   549,965      
Stock-based compensation 1,202 $ 0 1,202 0 0
Ending balance, value at Oct. 03, 2025 $ (52,656) $ 358 $ 47,888 $ (100,902) $ 0
Ending balance, shares at Oct. 03, 2025   35,798,389