XML 41 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Business Combinations (Tables)
9 Months Ended
Sep. 28, 2025
Business Combinations [Abstract]  
Schedule of Provisional Fair Value of Identifiable Assets Acquired and Liabilities Assumed

The following table summarizes the provisional and final fair values of identifiable assets acquired and liabilities assumed and measurement period adjustments (in thousands):

 

   Provisional
fair values
   Measurement
period
adjustment
   Final
fair values
as of
September 28,
2025
 
Net assets acquired:            
Cash  $1,000   $   $1,000 
Accounts receivable   16,614    
    16,614 
Inventories   27,706    20,682    48,388 
Prepaid expenses and other current assets   2,219        2,219 
Property and equipment   5,867        5,867 
Operating lease right-of-use assets   2,506        2,506 
Other noncurrent assets   541        541 
Intangibles   18,100    (2,206)   15,894 
Deferred revenue   (7,361)       (7,361)
Accounts payable   (5,270)       (5,270)
Accrued expenses and other current liabilities   (13,955)       (13,955)
Operating lease liabilities   (2,963)       (2,963)
Other long-term liabilities   (8,980)       (8,980)
Fair value of net tangible assets acquired   36,024    18,476    54,500 
Goodwill recognized   18,476    (18,476)    
Consideration transferred  $54,500   $   $54,500 

 The following table summarizes the provisional fair value of identifiable assets acquired and liabilities assumed (in thousands):

 

Net assets acquired:    
Accounts receivable  $257 
Prepaid expenses and other current assets   387 
Property and equipment   241 
Operating lease right-of-use assets   313 
Other noncurrent assets   552 
Intangibles   25,922 
Contract liabilities   (11,073)
Accounts payable   (184)
Accrued expenses and other current liabilities   (1,322)
Operating lease liabilities   (215)
Fair value of net tangible assets acquired   14,878 
Goodwill recognized   42,911 
Consideration transferred  $57,789 
Schedule of Total Consideration is Summarized

The total consideration is summarized as follows (in thousands): 

 

Consideration    
Cash  $20,689 
Seller note   20,000 
Equity 3.3 million shares of the Company’s common stock   5,700 
Contingent consideration arrangement – up to 6.6 million shares of the Company’s common stock   11,400 
Fair value of total consideration transferred  $57,789 
Schedule of Intangible Assets Acquired and Estimated Useful Lives

As of the date of acquisition the intangible assets acquired and estimated useful lives were as follows:

 

   Estimated
useful life
  Amount 
Customer related intangible  1 year  $9,279 
Trademark - Sunder  5 years   2,427 
Developed technology - Sunder  5 years   14,216 
Balance at end of period     $25,922 
Schedule of Pro Forma The pro forma results do not necessarily reflect the actual results of operations of the combined business (in thousands).
   Thirty-Nine Weeks Ended 
   September 28,   September 29, 
   2025   2024 
Pro forma revenue  $276,353   $319,639 
Pro forma net loss from continuing operations   (45,402)   (364,510)