XML 32 R13.htm IDEA: XBRL DOCUMENT
v3.25.1

Income Taxes | 12 Months Ended
--- | ---
Dec. 28, 2024
Income Taxes |
Income Taxes | Note 7 – Income Taxes The components of loss before income taxes consist of the following: ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | Fiscal Year Ended
​ |  | December 28, 2024 |  | December 30, 2023
Domestic operations | ​ | $ | (41,208) | ​ | $ | (8,888)
Foreign operations | ​ |  | 874 | ​ |  | 810
Total loss before income taxes | ​ | $ | (40,334) | ​ | $ | (8,078)
​ The income tax provision consists of the following: ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | Fiscal Year Ended
​ |  | December 28, 2024 |  | December 30, 2023
Current: |  | ​ |  |  | ​ | ​
State tax | ​ | $ | 67 | ​ | $ | (87)
Foreign tax | ​ |  | 200 | ​ | ​ | 232
Total current taxes | ​ |  | 267 | ​ |  | 145
Deferred: | ​ |  |  | ​ | ​ | ​
Federal tax | ​ |  | (5,730) | ​ | ​ | (737)
State tax | ​ |  | (1,054) | ​ | ​ | (128)
Total deferred taxes | ​ |  | (6,784) | ​ |  | (865)
Valuation allowance | ​ |  | 6,784 | ​ |  | 865
Income tax provision | ​ | $ | 267 | ​ | $ | 145
​ Income tax provision differs from the amount that would result from applying the federal statutory rate as follows: ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | Fiscal Year Ended
​ | ​ | December 28, 2024 |  | December 30, 2023
Income tax at U.S. federal statutory rate | ​ | $ | (8,470) | ​ | $ | (1,643)
Share-based compensation | ​ |  | 2,598 | ​ | ​ | 817
State income tax, net of federal tax effect | ​ |  | (780) | ​ | ​ | (170)
Foreign tax | ​ |  | 178 | ​ | ​ | 173
Other | ​ |  | (43) | ​ | ​ | 103
Change in valuation allowance | ​ |  | 6,784 | ​ | ​ | 865
Effective tax provision | ​ | $ | 267 | ​ | $ | 145
​ For fiscal years 2024 and 2023, the effective tax rate for the Company was (0.7)%, (1.8)%, respectively. The Company’s effective tax rate for fiscal years 2024 and 2023 differs from the U.S. federal rate primarily as a result of non-deductible share-based compensation and the change in the valuation allowance maintained against the Company’s deferred tax assets. Deferred tax assets and deferred tax liabilities consisted of the following: ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | December 28, 2024 |  | December 30, 2023
Deferred tax assets: |  | ​ |  |  | ​ |
Inventory and inventory related allowance | ​ | $ | 1,944 | ​ | $ | 1,605
Lease liabilities | ​ | ​ | 9,564 | ​ | ​ | 8,609
Share-based compensation | ​ |  | 3,782 | ​ |  | 4,024
Book over tax depreciation | ​ | ​ | 2,383 | ​ | ​ | 1,043
Intangibles | ​ |  | 78 | ​ |  | 90
Sales and bad debt allowances | ​ |  | 1,092 | ​ |  | 1,130
Accrued compensation | ​ |  | 142 | ​ |  | 127
Net operating loss | ​ |  | 34,998 | ​ |  | 29,632
Other | ​ |  | 114 | ​ |  | 47
Total deferred tax assets | ​ |  | 54,097 | ​ |  | 46,307
Valuation allowance | ​ |  | (45,463) | ​ |  | (38,458)
Net deferred tax assets | ​ |  | 8,634 | ​ |  | 7,849
Deferred tax liabilities: | ​ |  |  | ​ |  |
Right-of-use assets | ​ | ​ | 8,633 | ​ | ​ | 7,847
Other | ​ |  | 1 | ​ |  | 2
Total deferred tax liabilities | ​ |  | 8,634 | ​ |  | 7,849
Net deferred tax assets | ​ | $ | — | ​ | $ | —
​ As of December 28, 2024, federal and state net operating loss (“NOL”) carryforwards were $127,019 and $93,822, respectively. Federal NOL carryforwards of $891 were acquired in the acquisition of WAG which are subject to Internal Revenue Code section 382 and limited to an annual usage limitation of $135. Federal NOL carryforwards begin to expire in 2029, while state NOL carryforwards also begin to expire in 2029. The state NOL carryforwards expire in the respective tax years as follows: ​
​ | ​ | ​ | ​
2029 |  | $ | 1,814
2030 | ​ |  | 9,455
2031 | ​ |  | 14,557
2032 | ​ |  | 22,740
2033 | ​ |  | 24,832
Thereafter | ​ |  | 20,424
​ | ​ | $ | 93,822
​ Under the provisions of ASC 740, management is required to evaluate whether a valuation allowance should be established against its deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard. Realization of deferred tax assets is dependent upon taxable income in prior carryback years, estimates of future taxable income, tax planning strategies, and reversal of existing taxable temporary differences. ASC 740 provides that forming a conclusion that a valuation allowance is not needed is difficult when there is negative evidence such as cumulative losses in recent years or losses expected in early future years. As of December 28, 2024, mainly due to cumulative losses in recent years, the Company maintained a valuation allowance in the amount of $45,463 against deferred tax assets that were not more likely than not of being realized. We are subject to U.S. federal income tax as well as income tax of foreign and state tax jurisdictions. The tax years 2020-2024 remain open to examination by the major taxing jurisdictions to which the Company is subject, except the Internal Revenue Service for which the tax years 2021-2024 remain open. The Company does not anticipate a significant change to the amount of unrecognized tax benefits within the next twelve months. Included in accrued expenses are income taxes receivable of ($284) and ($267) as of December 28, 2024 and December 30, 2023, respectively, consisting primarily of current state taxes. Included in other non-current liabilities are income taxes payable of $1,227 and $1,124 as of December 28, 2024 and December 30, 2023, respectively, relating to accrued future foreign withholding taxes.

X
- References No definition available. + Details
Name: | us-gaap_IncomeTaxDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for income tax. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 231 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-231 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12C Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12B Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 270 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477891/740-270-50-1 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 6.I.5.Q1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-13 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/740/tableOfContent Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-14 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-21 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 17 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-17 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 11.C) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-2 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482603/740-30-50-2 + Details
Name: | us-gaap_IncomeTaxDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration