XML 30 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:      
Net loss $ (16,539) $ (7,187) $ (8,698)
Adjustments to reconcile net loss to net cash provided by operating activities:      
Depreciation and amortization 12,199 10,364 8,523
Forgiveness of Related Party Note Receivable 5,273 0 0
Loss on disposal of property and equipment 0 259 0
Amortization of debt issuance costs and loan fees 1,107 1,322 1,147
Accrued paid-in-kind interest 133 388 824
Interest income from related party (88) (184) (92)
Loss on extinguishment of debt 1,593 0 0
Equity-based compensation 2,081 0 0
Deferred income taxes 232 0 0
TRA remeasurement gain (334) 0 0
Non-cash operating lease costs 9,498 7,957 6,900
Other loss (gain) 0 259 (400)
Changes in operating assets and liabilities:      
Receivables, net 220 (3,526) 290
Inventories (843) (596) 331
Prepaid expenses and deposits (2,495) (924) (26)
Other assets (277) 0 634
Accounts payable 3,532 27 (1,756)
Accrued payroll and benefits (435) 2,422 1,927
Deferred compensation (5,778) 3,467 2,311
Accrued expenses (9) 146 (391)
Gift card and loyalty program liability 940 408 (1,106)
Operating lease liabilities (7,821) (1,297) (5,251)
Net cash provided by operating activities 2,189 13,305 5,167
Cash flows from investing activities:      
Purchases of property and equipment (34,885) (22,176) (16,159)
Purchase of intangible assets (430) (745) (248)
Note receivable from related party 0 0 (4,908)
Proceeds from Roasters settlement 0 0 5,869
Net cash used in investing activities (35,315) (22,921) (15,446)
Cash flows from financing activities:      
Proceeds from initial public offering, net of underwriting discounts and commissions 314,559 0 0
Payments of costs related to initial public offering (8,047) 0 0
Purchase of LLC Units from Continuing Equity Owners (242,807) 0 0
Proceeds from long-term debt 74,650 12,500 0
Payments on long-term debt (143,990) (894) (800)
Payments of debt issuance costs and loan fees (1,410) (2,201) (448)
Purchase of noncontrolling interest position 0 (1,567)
Payments for redemption of outstanding Series A units (3,429) (14,571)
Unitholder contributions 62,379 10,000 30,900
Unitholder distributions (600) (624) (8,090)
Net cash provided by financing activities 51,305 2,643 21,562
Net increase (decrease) in cash and cash equivalents 18,179 (6,973) 11,283
Cash and cash equivalents, beginning of period 10,227 17,200 5,917
Cash and cash equivalents, end of period 28,406 10,227 17,200
Supplemental disclosure of cash flow information:      
Cash paid during the year for interest, net of capitalized interest 9,295 10,141 9,414
Income taxes paid, net of refunds 340 277 195
Supplemental disclosure of noncash investing and financing activities:      
Additions of property and equipment accrued in accounts payable and accrued expenses 8,290 1,722 845
Noncash recognition of finance obligations related to failed sale-leaseback transactions $ 3,016 $ 0 $ 0