XML 19 R3.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 29, 2024
Dec. 31, 2023
Current assets    
Cash $ 9,370 $ 4,491
Restricted cash 8,725 15,046
Accounts receivable, net 3,130 2,276
Other current assets 7,580 6,280
Total current assets 28,805 28,093
Non-current restricted cash 7,793 4,608
Operating lease right-of-use assets 143,628 169,355
Goodwill 117,185 117,159
Other intangible assets, net 166,751 169,728
Property and equipment, net 76,675 74,822
Other assets 1,609 1,817
Total assets 542,446 565,582
Current liabilities    
Accounts payable 9,800 9,487
Accrued expenses and other liabilities 23,335 25,677
Deferred income, current portion 3,954 1,118
Operating lease liability, current portion 7,450 21,585
Acquisition payable, current portion 0 3,000
Long-term debt, current portion 10,691 9,861
Total current liabilities 55,230 70,728
Deferred income, net of current portion 4,808 4,365
Deferred income tax liabilities, net 2,738 0
Operating lease liability, net of current portion 146,700 149,489
Long-term debt, net of current portion 405,007 334,020
Total liabilities 627,055 581,093
Commitments and contingencies (Note 13)
Stockholders’ deficit    
Preferred stock: $0.0001 par value; 10,000,000 shares authorized; no shares issued and outstanding at December 29, 2024 and December 31, 2023 0 0
Class A and Class B common stock and additional paid-in capital as of December 29, 2024: $0.0001 par value per share; 102,870,000 shares authorized (Class A 100,000,000, Class B 2,870,000); 5,000 shares issued and outstanding (Class A 5,000, Class B 0). Common stock and additional paid-in capital as of December 31, 2023: $0.0001 par value; 5,000 shares authorized (Class A 5,000, Class B 0); 5,000 shares issued and outstanding (Class A 5,000, Class B 0) 0 0
Accumulated deficit (84,609) 0
Member’s (deficit) equity   (15,511)
Total stockholders’ deficit (84,609)  
Total liabilities and stockholders’ deficit 542,446 565,582
Affiliates    
Current liabilities    
Other liabilities 10,458 18,013
Nonrelated Party    
Current liabilities    
Other liabilities $ 2,114 $ 4,478