XML 53 R43.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt - Term Loans (Details)
5 Months Ended 8 Months Ended
Mar. 07, 2023
USD ($)
tranche
store
Jan. 07, 2024
USD ($)
Jan. 07, 2024
USD ($)
Jan. 01, 2023
USD ($)
Dec. 29, 2023
USD ($)
Oct. 20, 2023
USD ($)
Sep. 29, 2023
USD ($)
Jul. 27, 2023
USD ($)
Apr. 30, 2023
USD ($)
Jun. 04, 2021
Debt Instrument [Line Items]                    
Number of tranches | tranche 2                  
Interest rate                   1.07%
Debt outstanding   $ 71,246,000 $ 71,246,000           $ 37,255,000  
Proceeds from the Oaktree Tranche 2 Loan     1,590,000 $ 0            
Unamortized debt issuance costs and discounts   35,958,000 35,958,000           6,367,000  
Term loans                    
Debt Instrument [Line Items]                    
Maximum borrowing capacity $ 35,000,000                  
Interest rate 15.00%                  
Term loans | Live Oak Banking Company                    
Debt Instrument [Line Items]                    
Debt repaid $ 5,598,000                  
Term loans | March 2023 Term Loan Facility                    
Debt Instrument [Line Items]                    
Debt issuance costs, net of amortization                 1,354,000  
Debt discount                 2,421,000  
Loan commitment asset                 1,407,000  
Unamortized debt issuance costs and discounts                 5,182,000  
Term loans | Term Loan Facility, Tranche 1                    
Debt Instrument [Line Items]                    
Debt outstanding   22,500,000 22,500,000           22,500,000  
Term loans | Term Loan Facility, Tranche 2                    
Debt Instrument [Line Items]                    
Interest rate             15.00%      
Debt outstanding                 $ 0  
Additional borrowing capacity 12,500,000       $ 5,000,000 $ 5,000,000 $ 1,500,000 $ 1,000,000    
Additional borrowing capacity per draw $ 2,500,000                  
Number of store openings | store 5                  
Debt issuance costs, net of amortization   644,000 644,000              
Debt discount   559,000 559,000              
Loan commitment asset   1,203,000 1,203,000              
Proceeds from the Oaktree Tranche 2 Loan   12,500,000                
Term loans | August 2023 Term Loan Facility                    
Debt Instrument [Line Items]                    
Debt issuance costs, net of amortization   1,653,000 1,653,000              
Debt discount   3,229,000 3,229,000              
Unamortized debt issuance costs and discounts   $ 4,882,000 $ 4,882,000