XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Stockholders' Equity - USD ($)
$ in Thousands
Total
IPO [Member]
Common Stock [Member]
Common Stock [Member]
IPO [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
IPO [Member]
Retained Earnings [Member]
Retained Earnings [Member]
IPO [Member]
Non-Controlling Interests [Member]
Non-Controlling Interests [Member]
IPO [Member]
Beginning balance, value at Dec. 31, 2021 $ 47,021   $ 219   $ 1,046   $ 45,323   $ 433  
Beginning balance, shares at Dec. 31, 2021     21,908,800              
Net income (loss) 2,907   $ 0   0   3,760   (853)  
Stock-based compensation 2,295   0   2,295   0   0  
Distributions to non-controlling interests (628)   0   0   0   (628)  
Ending balance, value at Dec. 30, 2022 51,595   $ 219   3,341   49,083   (1,048)  
Ending balance, shares at Dec. 30, 2022     21,908,800              
Net income (loss) (2,286)   $ 0   0   (2,546)   260  
Initial Public Offering, net of costs, value   $ 19,065   $ 36   $ 19,029   $ 0   $ 0
Initial Public Offering, net of costs, shares       3,575,000            
Exercise of stock options, value $ 13   $ 0   13   0   0  
Exercise of stock options, shares 10,077   10,077              
Stock-based compensation $ 2,062   $ 0   2,062   0   0  
Contributions from non-controlling interests 301   0   0   0   301  
Distributions to non-controlling interests (260)   0   0   0   (260)  
Ending balance, value at Dec. 29, 2023 $ 70,490   $ 255   $ 24,445   $ 46,537   $ (747)  
Ending balance, shares at Dec. 29, 2023     25,493,877