XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Statements of Changes in Redeemable Non-controlling interest and Shareholders’ Equity - USD ($)
$ in Thousands
Total
Common Class A
Common Class B
Redeemable non-controlling interest
Common Stock
Common Class A
Common Stock
Common Class B
Additional Paid-In Capital
Accumulated Deficit
Accumulated Other Comprehensive Loss
Beginning balance (in shares) at Sep. 28, 2024         0 0      
Beginning balance at Sep. 28, 2024 $ 905,252       $ 0 $ 0 $ 905,252 $ 0 $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Pre-combination net contributions from Disney 42,594           42,594    
Net loss attributable to common shareholders (38,587)             (38,587)  
Ending balance (in shares) at Dec. 28, 2024         0 0      
Ending balance at Dec. 28, 2024 909,259       $ 0 $ 0 947,846 (38,587) 0
Beginning balance at Sep. 27, 2025       $ 0          
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Recognition of redeemable non-controlling interest       2,388,639          
Net loss attributable to non-controlling interest       (13,088)          
Ending balance at Dec. 31, 2025       $ 2,375,551          
Beginning balance (in shares) at Sep. 27, 2025   0 0   0 0      
Beginning balance at Sep. 27, 2025 915,326       $ 0 $ 0 915,326 0 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Pre-combination net contributions from Disney 394,499           394,499    
Effects of reorganization and business combination (in shares)         342,724,309 947,910,220      
Effects of reorganization and business combination 1,347,728       $ 34 $ 95 1,347,599    
Recognition of redeemable non-controlling interest $ (2,388,639)           (2,388,639)    
Exercise of stock options (in shares) 28,004       28,004        
Exercise of stock options $ 36           36    
Delivery of common stock underlying restricted stock units (in shares)         9,168,762        
Delivery of common stock underlying restricted stock units 0       $ 1   (1)    
Stock-based compensation 12,674           12,674    
Foreign currency translation adjustment (162)               (162)
Net loss attributable to common shareholders (5,976)             (5,976)  
Ending balance (in shares) at Dec. 31, 2025   351,921,075 947,910,220   351,921,075 947,910,220      
Ending balance at Dec. 31, 2025 $ 275,486       $ 35 $ 95 $ 281,494 $ (5,976) $ (162)