XML 37 R15.htm IDEA: XBRL DOCUMENT v3.25.0.1
Shareholders' Deficit
12 Months Ended
Dec. 28, 2024
Share-Based Payment Arrangement [Abstract]  
Shareholders’ Deficit Shareholders’ DeficitStock-Based Compensation Expense
Total stock-based compensation expense was as follows (in thousands):
 
2024
2023
2022
Stock awards(1)
$8,157
$11,053
$9,471
Stock options
3,287
3,802
3,752
Total stock-based compensation expense(1)
11,444
14,855
13,223
Income tax benefit
2,747
3,476
3,319
Total stock-based compensation expense, net of tax
$8,697
$11,379
$9,904
____________________
(1)Changes in annual stock-based compensation expense includes the cumulative impact of the change in the expected achievements of certain
performance targets.
Stock Options
A summary of the Company’s stock option activity was as follows (in thousands, except per share amounts and years):
 
Stock
Options
Weighted-
Average
Exercise
Price per
Share
Weighted-
Average
Remaining
Contractual
Term (years)
Aggregate
Intrinsic
Value(1)
Outstanding at December 30, 2023
1,046
$40.80
6.2
$
Granted
Exercised
Canceled/Forfeited
(104)
40.38
Outstanding at December 28, 2024
942
$40.85
5.6
$
Exercisable at December 28, 2024
736
$42.90
4.9
$
Vested and expected to vest at December 28, 2024
926
$40.95
5.6
$
____________________
(1)Aggregate intrinsic value includes only those options where the current share price is equal to or greater than the share price on the date of grant.
Other information pertaining to options was as follows (in thousands, except per share amounts):
 
2024
2023
2022
Weighted-average grant date fair value of stock options granted
$
$16.41
$30.22
Total intrinsic value (at exercise) of stock options exercised
$
$298
$1,298
of stock options for the fiscal year ended December 28, 2024.
At December 28, 2024, there was $2.1 million of total stock option compensation expense related to non-vested stock
options not yet recognized, which is expected to be recognized over a weighted-average period of 1.2 years.
The assumptions used to calculate the fair value of options granted using the Black-Scholes-Merton option-pricing
model were as follows. There were no grants of new stock option awards for the fiscal year ended December 28, 2024.
Valuation Assumptions
2024
2023
2022
Expected dividend yield
%
0.0%
0.0%
Expected volatility
%
64%
57%
Risk-free interest rate
%
3.8%
2.2%
Expected term (years)
5.7
5.3
Stock Awards
Stock award activity was as follows (in thousands, except per share amounts):
Time-
Based
Stock
Awards
Weighted-
Average
Grant Date
Fair Value
Performance-
Based
Stock Awards
Weighted-
Average
Grant Date
Fair Value
Outstanding at December 30, 2023
397
$37.38
699
$51.74
Granted
674
13.70
211
13.53
Vested
(181)
39.62
(45)
127.50
Canceled/Forfeited
(77)
23.05
(88)
99.19
Outstanding at December 28, 2024
813
$18.60
777
$31.74
At December 28, 2024, there was $8.7 million of unrecognized compensation expense related to non-vested time-based
stock awards, which is expected to be recognized over a weighted-average period of 1.8 years, and $2.8 million of
unrecognized compensation expense related to non-vested performance-based stock awards, which is expected to be
recognized over a weighted-average period of 1.7 years.
Repurchases of Common Stock
Repurchases of the Company’s common stock were as follows (in thousands):
 
2024
2023
2022
Amount repurchased under Board-approved share repurchase
program
$
$
$54,868
Amount repurchased in connection with the vesting of employee
restricted stock grants
768
3,747
9,320
Total amount repurchased (based on trade dates)
$768
$3,747
$64,188
As of December 28, 2024, the remaining authorization under the Board-approved $600 million share repurchase
program was $348 million.
Net (Loss) Income per Common Share
The components of basic and diluted net (loss) income per share were as follows (in thousands, except per share
amounts):
 
2024
2023
2022
Net (loss) income
$(20,334)
$(15,287)
$36,610
Reconciliation of weighted-average shares outstanding:
Basic weighted-average shares outstanding
22,606
22,429
22,396
Dilutive effect of stock-based awards
456
Diluted weighted-average shares outstanding
22,606
22,429
22,852
Net (loss) income per share – basic
$(0.90)
$(0.68)
$1.63
Net (loss) income per share – diluted
$(0.90)
$(0.68)
$1.60
Additional potential dilutive stock-based awards totaling 1.2 million, 1.3 million and 0.6 million for 2024, 2023 and 2022,
respectively, have been excluded from the diluted net (loss) income per share calculations because these stock-based
awards were anti-dilutive. For both 2024 and 2023, otherwise dilutive stock-based awards of 0.1 million have been
excluded from the calculation of diluted weighted-average shares outstanding, as their inclusion would have had an anti-
dilutive effect on net loss per diluted share.