XML 23 R8.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 29, 2023
Dec. 30, 2022
Dec. 31, 2021
Cash flows from operating activities:      
Net loss $ (21,368) $ (8,675) $ (36,457)
Adjustments to reconcile net loss to net cash from operating activities:      
Depreciation and amortization 61,125 59,582 56,581
Equity-based compensation 23,492 23,291 21,522
Amortization of debt issuance costs 3,167 2,146 5,053
Interest rate cap expense 2,034 2,563 0
Deferred income taxes (16,702) (7,652) (7,977)
Non-cash operating lease expense 10,554 13,258 0
Bad debt expense 1,165 764 801
Fair value adjustment to contingent value rights (300) (7,200) 4,900
Valuation adjustment to TRA liability 775 (953) (275)
Valuation adjustment to contingent liability 0 (1,750) 0
Loss on notes receivable 0 5,872 0
Loss on extinguishment of debt 0 0 12,072
Other, net (83) 83 437
Change in operating assets and liabilities:      
Accounts receivable 2,255 6,113 (2,956)
Inventories 46,963 (100,873) (51,844)
Prepaid expenses and other assets 847 5,877 (27,407)
Accounts payable and accrued liabilities (18,339) (6,296) (4,865)
Operating lease liabilities (6,290) (9,220) 0
Net cash provided by (used in) operating activities 89,295 (23,070) (30,415)
Cash flows from investing activities:      
Purchases of property and equipment (22,805) (21,492) (10,004)
Acquisition of business, net of cash acquired 0 (30,539) (26,025)
Issuance of notes receivable 0 (600) (925)
Other 51 75 (429)
Net cash used in investing activities (22,754) (52,556) (37,383)
Cash flows from financing activities:      
Payments of tax receivable agreement (10,191) 0 0
Proceeds from long-term debt 0 55,000 465,000
Payments on long-term debt (5,200) (3,488) (672,608)
Payments of debt issuance costs 0 (4,239) (9,709)
Proceeds from revolving credit facility 38,000 69,000 0
Payments on revolving credit facility (50,000) (57,000) 0
Proceeds on interest rate cap agreement 1,066 0 0
Payment of tax withholding obligation on settlement of equity awards (1,578) 0 0
Proceeds from employee stock purchase plan 2,091 1,071 0
Repurchase and retirement of common stock (293) (2,832) 0
Payments of contingent consideration (250) 0 0
Proceeds from initial public offering, net of offering costs 0 0 249,154
Net cash (used in) provided by financing activities (26,355) 57,512 31,837
Effect of exchange rate changes on cash and cash equivalents (280) (1,346) (920)
Net increase (decrease) in cash and cash equivalents 39,906 (19,460) (36,881)
Cash and cash equivalents at beginning of the period 21,117 40,577 77,458
Cash and cash equivalents at end of the period 61,023 21,117 40,577
Supplementary cash flow information:      
Cash paid for interest 55,743 33,639 34,273
Cash paid for taxes, net 8,013 5,689 2,065
Noncash investing and financing activities:      
Noncash tax receivable agreement liability 0 0 112,681
Noncash equity contribution 0 1,100 10,025
Capital expenditure in accounts payable $ 267 $ 738 $ 775