XML 25 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 29, 2024
Dec. 31, 2023
Jan. 01, 2023
Cash Flows from Operating Activities      
Net income (loss) $ (55,286,000) $ (19,334,000) $ 3,725,000
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 5,480,000 4,819,000 4,134,000
Noncash lease expense 4,069,000 3,663,000 3,257,000
Amortization of debt discount and debt issuance costs 159,000 156,000 157,000
Loss on disposal of property and equipment 276,000 19,000 18,000
Equity-based compensation expense 8,090,000 17,694,000 16,087,000
Deferred income taxes 3,802,000 (2,539,000) 1,658,000
Goodwill impairment 28,374,000 0 0
Changes in operating assets and liabilities:      
Accounts receivable 1,384,000 366,000 1,740,000
Inventories 1,436,000 7,714,000 (21,010,000)
Assets for recovery 728,000 779,000 (136,000)
Income taxes (receivable) payable (832,000) 2,752,000 (4,364,000)
Prepaid and other current assets 1,068,000 (1,803,000) 694,000
Accounts payable 2,141,000 3,580,000 1,148,000
Accrued expenses and other current liabilities 4,832,000 918,000 1,691,000
Operating lease liabilities (3,488,000) (3,317,000) (2,608,000)
Other noncurrent liabilities 368,000 (46,000) 8,000
Net cash provided by operating activities 2,601,000 15,421,000 6,199,000
Cash Flows from Investing Activities      
Capitalized software development costs (1,574,000) (2,055,000) (2,500,000)
Purchases of property and equipment (1,300,000) (1,880,000) (2,511,000)
Other   (68,000) (112,000)
Net cash used in investing activities (2,874,000) (4,003,000) (5,123,000)
Cash Flows from Financing Activities      
Proceeds from borrowings on revolving line of credit 33,090,000 13,000,000 30,000,000
Repayments on revolving line of credit (28,000,000) (30,000,000) (30,000,000)
Proceeds from issuance of common stock under Employee Stock Purchase Plan (ESPP) 239,000 487,000  
Principal payments on finance lease obligations (1,365,000) (983,000) (786,000)
Payment of offering costs related to the IPO     (832,000)
Withholding tax payments related to vesting of RSUs and 2023 Bonus Plan (1,241,000) (1,629,000) (1,115,000)
Repurchase of common stock (496,000)    
Other   (6,000) (32,000)
Net cash provided by (used in) financing activities 2,227,000 (19,131,000) (2,765,000)
Net increase (decrease) in cash and cash equivalents 1,954,000 (7,713,000) (1,689,000)
Cash and cash equivalents at beginning of period 2,506,000 10,219,000 11,908,000
Cash and cash equivalents at end of period 4,460,000 2,506,000 10,219,000
Supplemental Disclosure      
Income taxes, net (1,004,000) (1,947,000) 6,436,000
Interest 1,051,000 1,632,000 893,000
Operating leases 5,148,000 5,191,000 4,706,000
Finance leases 1,455,000 1,111,000 786,000
Supplemental Disclosure of Non-Cash Investing and Financing Activities      
Addition of right-of-use assets, including prepaid rent, net of deferred rent recorded upon adoption of ASC 842     28,018,000
Addition of lease liabilities recorded upon adoption of ASC 842     28,599,000
Right-of-use assets acquired under operating lease obligations   1,053,000 2,299,000
Remeasurement of operating lease right-of-use assets for lease modification     1,616,000
Assets acquired under finance lease obligations 42,000 983,000 4,750,000
Prepaid rent reclassified to lease right-of-use assets     381,000
Purchases of property and equipment included in accounts payable and accrued expenses $ 3,000 $ 175,000 $ 259,000