XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Stockholders' Equity - USD ($)
$ in Thousands
Total
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained (Deficit) Earnings [Member]
Non-Controlling Interests [Member]
Beginning balance, value at Dec. 30, 2022 $ 51,595 $ 219 $ 3,341 $ 49,083 $ (1,048)
Beginning balance, shares at Dec. 30, 2022   21,908,800      
Net loss (19,644) $ 0 0 (19,367) (7)
Stock-based compensation 1,051 0 1,051 0 0
Contributions from non-controlling interests 301 0 0 0 301
Distributions to non-controlling interests (260) $ 0 0 0 (260)
Ending balance, shares at Jun. 30, 2023   21,908,800      
Ending balance, value at Jun. 30, 2023 33,043 $ 219 4,392 29,446 (1,014)
Beginning balance, value at Mar. 31, 2023 42,790 $ 219 3,869 39,746 (1,044)
Beginning balance, shares at Mar. 31, 2023   21,908,800      
Net loss (10,311) $ 0 0 (10,300) (11)
Stock-based compensation 523 0 523 0 0
Contributions from non-controlling interests 301 0 0 0 301
Distributions to non-controlling interests (260) $ 0 0 0 (260)
Ending balance, shares at Jun. 30, 2023   21,908,800      
Ending balance, value at Jun. 30, 2023 33,043 $ 219 4,392 29,446 (1,014)
Beginning balance, value at Dec. 29, 2023 70,490 $ 255 24,445 46,537 (747)
Beginning balance, shares at Dec. 29, 2023   25,493,877      
Net loss (84,723) $ 0 0 (84,722) (1)
Issuance of common stock, shares   8,216,042      
Issuance of common stock, value 12,875 $ 82 12,793 0 0
Stock-based compensation 1,967 0 1,967 0 0
Distributions to non-controlling interests (173) $ 0 0 0 (173)
Ending balance, shares at Jun. 28, 2024   33,709,919      
Ending balance, value at Jun. 28, 2024 436 $ 337 39,205 (38,185) (921)
Beginning balance, value at Mar. 29, 2024 38,118 $ 257 25,578 13,204 (921)
Beginning balance, shares at Mar. 29, 2024   25,738,857      
Net loss (51,389) $ 0 0 (51,389) 0
Issuance of common stock, shares   7,971,062      
Issuance of common stock, value 12,738 $ 80 12,658 0 0
Stock-based compensation 969 $ 0 969 0 0
Ending balance, shares at Jun. 28, 2024   33,709,919      
Ending balance, value at Jun. 28, 2024 $ 436 $ 337 $ 39,205 $ (38,185) $ (921)