XML 19 R5.htm IDEA: XBRL DOCUMENT v3.25.1
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. 30, 2022 $ 51,595   $ 219   $ 3,341   $ 49,083   $ (1,048)  
Beginning 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              
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              
Net income (loss) (124,748)   $ 0   0   (124,748)   0  
Exercise of stock options, value $ 12,866   $ 88   12,778   0   0  
Exercise of stock options, shares 416,057   8,777,337              
Stock-based compensation $ 6,130   $ 0   6,130   0   0  
Contributions from non-controlling interests 762   0   0   0   762  
Distributions to non-controlling interests (174)               (174)  
Ending balance, value at Jan. 03, 2025 $ (34,674)   $ 343   $ 43,353   $ (78,211)   $ (159)  
Ending balance, shares at Jan. 03, 2025     34,271,214