XML 19 R8.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 25, 2020
Dec. 27, 2019
Cash flows from operating activities:      
Net loss $ (36,457) $ (25,228) $ (34,461)
Adjustments to reconcile net loss to net cash from operating activities:      
Depreciation and amortization 56,581 57,972 39,657
Amortization of debt issuance costs 5,053 6,101 3,895
Loss on extinguishment of debt 12,072 0 0
Unrealized loss on interest rate cap 0 5 257
Deferred income taxes (7,977) (5,423) (13,772)
(Gain) loss on sale of business 0 (979) 561
Loss on sale and disposal of property and equipment 437 29 0
Equity-based compensation 21,522 4,284 3,673
Bad debt expense 801 1,094 838
Fair value adjustment to contingent value rights 4,900 800 314
Valuation adjustment to TRA liability (275) 0 0
Change in operating assets and liabilities:      
Accounts receivable (2,956) (4,231) (3,191)
Inventories (51,844) 7,862 (9,332)
Prepaid expenses and other assets (27,407) 1,932 1,934
Accounts payable and accrued liabilities (4,865) 20,009 5,528
Net cash (used in) provided by operating activities (30,415) 64,227 (4,099)
Cash flows from investing activities:      
Acquisition of business, net of cash acquired (26,025) 0 (584,192)
Purchases of property and equipment (10,004) (10,245) (4,496)
Issuance of notes receivable (925) 0 0
Proceeds from sale of business 0 600 0
Other (429) 79 86
Net cash used in investing activities (37,383) (9,566) (588,602)
Cash flows from financing activities:      
Proceeds from long-term debt 465,000 0 390,000
Payments on long-term debt (672,608) (6,824) (2,923)
Payments of debt issuance costs (9,709) 0 (20,198)
Proceeds from revolving credit facility 0 52,000 34,000
Payments on revolving credit facility 0 (57,000) (38,000)
Proceeds from initial public offering, net of offering costs 249,154 0 0
Proceeds from capital contributions 0 961 255,043
Repurchase of equity units 0 0 (18)
Net cash provided by (used in) financing activities 31,837 (10,863) 617,904
Effect of exchange rate changes on cash and cash equivalents (920) 483 (125)
Net (decrease) increase in cash and cash equivalents (36,881) 44,281 25,078
Cash and cash equivalents at beginning of the period 77,458 33,177 8,099
Cash and cash equivalents at end of the period 40,577 77,458 33,177
Supplementary cash flow information:      
Cash paid for interest 34,273 42,845 21,939
Cash paid (refunds) for taxes, net 2,065 217 (1,591)
Noncash investing and financing activities:      
Noncash tax receivable agreement liability 112,681 0 0
Noncash equity contribution 10,025 428 599
Capital expenditure in accounts payable $ 775 $ 140 $ 349