XML 17 R8.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONSOLIDATED STATEMENTS OF MEZZANINE EQUITY AND STOCKHOLDERS'/MEMBERS' EQUITY - USD ($)
$ in Thousands
Total
Subsidiaries [Member]
Subsidiaries [Member]
Class A Common Stock [Member]
Subsidiaries [Member]
Class A Shares [Member]
Subsidiaries [Member]
Class B Shares [Member]
Subsidiaries [Member]
Previously Reported [Member]
Subsidiaries [Member]
Mezzanine Equity [Member]
Class A Founders' Units [Member]
Subsidiaries [Member]
Mezzanine Equity [Member]
Class D Units [Member]
Subsidiaries [Member]
Mezzanine Equity [Member]
Previously Reported [Member]
Class A Founders' Units [Member]
Subsidiaries [Member]
Members' Deficit [Member]
Subsidiaries [Member]
Members' Deficit [Member]
Class A Units [Member]
Subsidiaries [Member]
Members' Deficit [Member]
Class B Units [Member]
Subsidiaries [Member]
Members' Deficit [Member]
Class C Units [Member]
Subsidiaries [Member]
Members' Deficit [Member]
Class A Shares [Member]
Subsidiaries [Member]
Members' Deficit [Member]
Class B Shares [Member]
Subsidiaries [Member]
Members' Deficit [Member]
Previously Reported [Member]
Subsidiaries [Member]
Additional Paid in Capital [Member]
Subsidiaries [Member]
Accumulated Deficit [Member]
Subsidiaries [Member]
Accumulated Deficit [Member]
Class A Common Stock [Member]
Subsidiaries [Member]
Accumulated Other Comprehensive Loss [Member]
Subsidiaries [Member]
Accumulated Other Comprehensive Loss [Member]
Previously Reported [Member]
Subsidiaries [Member]
Treasury Stock, Common [Member]
Subsidiaries [Member]
Noncontrolling Interest [Member]
Beginning balance at Dec. 26, 2020 $ 203,874                 $ (61,390) $ 265,791                 $ (527)      
Temporary Equity, Beginning Balance (Shares) at Dec. 26, 2020             8,309,193 2,500,000                              
Temporary Equity, Beginning value at Dec. 26, 2020             $ 89,240 $ 24,909                              
Beginning Balance (Shares) at Dec. 26, 2020                     26,401,089 1 1,000                    
Equity - based compensation           $ 667                   $ 667              
Repurchase of Class A Units   $ (942)                 $ (942)                        
Repurchase of Class A Units (Shares)                     (89,919)                        
Accretion of Class Founders' Units to redemption value prior to reorganization transactions           (112,403)     $ 112,403             (112,403)              
Net income prior to reorganization transactions   10,327       10,327                   10,327              
Net income 3,967 3,967                                          
Effect of reorganization transactions   226,552     $ 0   $ (201,643) $ (24,909)   $ 168,583 $ (264,849)     $ 0     $ 123,615     275     $ 198,928
Effect of reorganization transactions (Shares)             (8,309,193) (2,500,000)     (26,311,170) (1) (1,000) 21,540,982 36,740,956                
Issuance of Class A Common Stock, net of offering costs   212,071                       $ 0     212,071            
Issuance of Class A Common Stock, net of offering costs (Shares)                           12,530,805                  
Repurchase of Class B Common Stock and EWC Ventures Units from selling shareholders   (138,368)                         $ 0   (138,368)            
Repurchase of Class B Common Stock and EWC Ventures Units from selling shareholders (Shares)                             (7,070,015)                
Exchange of Class B Common Stock and EWC Ventures Units for Class A Common Stock                           $ 0 $ 0                
Exchange of Class B Common Stock and EWC Ventures Units for Class A Common Stock, Shares                           2,850,000 (2,850,000)                
Vesting of restricted stock units                           $ 0     0            
Vesting of restricted stock, shares                           10,636                  
Forfeiture of unvested incentive units                             $ 0   0            
Forfeiture of unvested units, shares                             (120,464)                
Equity compensation subsequent to the reorganization transactions   10,468                             10,468            
Distributions subsequent to the reorganization transactions   (175)                             (103) $ (72)          
Establish tax receivable agreement liability subsequent to the reorganization transactions   (58,972)                             (58,972)            
Allocation of equity to noncontrolling interests                                 34,208     18     (34,226)
Distributions   (6,512)       5,784                   $ (5,784)              
Unrealized gain (loss) on cash flow hedge   204       $ 82                           107 $ 82   97
Net loss subsequent to the reorganization transactions   (6,360)                               (3,415)         (2,945)
Ending balance at Dec. 25, 2021 341,241                         $ 0 $ 0   182,919 (3,487)   (45)     161,854
Ending Balance (Shares) at Dec. 25, 2021       36,932,423 26,700,477                 36,932,423 26,700,477                
Dividend paid to shareholders for Class A common stock   (86,777) $ (122,227)                               $ (122,227)       (86,777)
Net income prior to reorganization transactions   0                                          
Net income 13,613 13,613                               7,277         6,336
Repurchase of Class B Common Stock and EWC Ventures Units from selling shareholders   (10,080)                                       $ (10,080)  
Tax receivable liability and deferred taxes arising from secondary offering and other exchanges   5,204                             (5,204)            
Shares withheld for taxes on vested restricted stock units. shares       32,697                                      
Shares withheld for taxes on vested restricted stock units   (643)                             (643)            
Repurchase of Class B Common Stock and EWC Ventures Units from selling shareholders (Shares)       (715,640)                                      
Exchange of Class B Common Stock and EWC Ventures Units for Class A Common Stock, Shares       8,220,250 (8,220,250)                                    
Vesting of restricted stock, shares       157,349                                      
Forfeiture of unvested units, shares         (304,575)                                    
Equity compensation subsequent to the reorganization transactions   9,033                             9,033            
Reclassification of loss on cash flow hedge to earnings   45                                   $ 45      
Allocation of equity to noncontrolling interests 21,412                               21,412           (21,412)
Distributions   (8,697)                                         (8,697)
Ending balance at Dec. 31, 2022 130,304 130,304                             207,517 (118,437)       (10,080) 51,304
Ending Balance (Shares) at Dec. 31, 2022     44,561,685 44,561,685 18,175,652                                    
Dividend paid to shareholders for Class A common stock   98                                         98
Net income prior to reorganization transactions   0                                          
Net income 12,346 12,346                               8,931         3,415
Repurchase of Class B Common Stock and EWC Ventures Units from selling shareholders   (29,920)                                       (29,920)  
Tax receivable liability and deferred taxes arising from secondary offering and other exchanges   (3,269)                             (3,269)            
Shares withheld for taxes on vested restricted stock units. shares       (29,646)                                      
Shares withheld for taxes on vested restricted stock units   (537)                             (537)            
Repurchase of Class B Common Stock and EWC Ventures Units from selling shareholders (Shares)       (2,068,380)                                      
Exchange of Class B Common Stock and EWC Ventures Units for Class A Common Stock, Shares       5,867,079 (5,867,079)                                    
Vesting of restricted stock, shares       146,243                                      
Forfeiture of unvested units, shares         (29,697)                                    
Equity compensation subsequent to the reorganization transactions   10,988                             10,988            
Allocation of equity to noncontrolling interests 18,149                               18,149           (18,149)
Distributions   (3,398)                                         (3,398)
Ending balance at Jan. 06, 2024 $ 116,612 $ 116,612   $ 0 $ 0                       $ 232,848 $ (109,506)       $ (40,000) $ 33,270
Ending Balance (Shares) at Jan. 06, 2024     48,476,981 48,476,981 12,278,876