XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
$ in Thousands
12 Months Ended
Dec. 29, 2024
Dec. 31, 2023
Revenue    
Total revenue $ 353,801 $ 230,867
Costs and expenses    
Food and beverage costs 87,414 53,512
Labor and benefits costs 103,234 64,024
Other operating costs 67,155 37,722
Occupancy costs 26,198 13,112
Advertising expense 19,751 16,792
Pre-Opening expense 1,632 1,136
General and administrative expense 33,232 19,252
Depreciation and amortization 23,515 12,377
Total costs and expenses 362,131 217,927
(Loss) income from operations (8,330) 12,940
Other (expense) income, net    
Interest expense (46,137) (29,714)
Net loss on extinguishment of debt (2,353) 0
Other income, net 248 2,704
Total other expense, net (48,242) (27,010)
Loss before income tax provision (benefit) (56,572) (14,070)
Income tax provision (benefit) (8,402) (230)
Net loss (48,170) (13,840)
Restaurant sales    
Revenue    
Total revenue 320,211 199,369
Franchise revenue    
Revenue    
Total revenue $ 33,590 $ 31,498