XML 20 R7.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Beginning balance (in shares) at Dec. 31, 2023   1,000      
Beginning balance at Dec. 31, 2023 $ 1,644,870 $ 0 $ 1,766,024 $ (139,021) $ 17,867
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Other comprehensive loss (18,136)       (18,136)
Share-based compensation 4,482   4,482    
Dividend to Parent (231,625)   (231,625)    
Net loss (602,828)     (602,828)  
Ending balance (in shares) at Sep. 28, 2024   1,000      
Ending balance at Sep. 28, 2024 796,763 $ 0 1,538,881 (741,849) (269)
Beginning balance (in shares) at Jun. 29, 2024   1,000      
Beginning balance at Jun. 29, 2024 1,294,252 $ 0 1,537,176 (264,815) 21,891
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Other comprehensive loss (22,160)       (22,160)
Share-based compensation 1,705   1,705    
Net loss (477,034)     (477,034)  
Ending balance (in shares) at Sep. 28, 2024   1,000      
Ending balance at Sep. 28, 2024 $ 796,763 $ 0 1,538,881 (741,849) (269)
Beginning balance (in shares) at Dec. 31, 2024 1,000 1,000      
Beginning balance at Dec. 31, 2024 $ 204,877 $ 0 1,540,572 (1,328,431) (7,264)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Other comprehensive loss (5,068)       (5,068)
Share-based compensation (462)   (462)    
Net loss $ (526,573)     (526,573)  
Ending balance (in shares) at Sep. 27, 2025 1,000 1,000      
Ending balance at Sep. 27, 2025 $ (327,226) $ 0 1,540,110 (1,855,004) (12,332)
Beginning balance (in shares) at Jun. 28, 2025   1,000      
Beginning balance at Jun. 28, 2025 35,041 $ 0 1,538,155 (1,499,023) (4,091)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Other comprehensive loss (8,241)       (8,241)
Share-based compensation 1,955   1,955    
Net loss $ (355,981)     (355,981)  
Ending balance (in shares) at Sep. 27, 2025 1,000 1,000      
Ending balance at Sep. 27, 2025 $ (327,226) $ 0 $ 1,540,110 $ (1,855,004) $ (12,332)