XML 92 R10.htm IDEA: XBRL DOCUMENT v3.24.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:      
Net income (loss) $ 9,952 $ (19,253) $ (117,931)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 69,135 44,728 25,217
Non-cash interest expense 887 691 280
Loss (gain) on disposal of assets (23) (340) 657
Loss on extinguishment of debt 0 0 1,286
Equity-based compensation 39,222 41,657 157,716
Deferred income taxes 5,946 1,078 (2,663)
Remeasurement gain on TRAs (2,638) (3,466) 0
Non-cash operating lease cost 11,413 9,919 0
Changes in operating assets and liabilities, net of acquisitions:      
Accounts receivable, net 2,842 (1,322) 193
Inventories, net (7,724) (15,817) (7,668)
Prepaid expenses and other current assets (4,775) (695) (3,761)
Other long-term assets (578) 1,147 13
Accounts payable 3,903 1,606 2,154
Accrued compensation and benefits 11,699 5,333 5,224
Other accrued liabilities 3,738 643 2,864
Other current liabilities 484 1,001 4,794
Deferred revenue 5,571 3,367 11,706
Deferred rent 0 0 412
Other long-term liabilities 0 (672) (118)
Operating lease liabilities (9,139) (9,722) 0
Net cash provided by operating activities 139,915 59,883 80,375
Cash flows from investing activities:      
Purchases of property and equipment (228,457) (187,880) (118,444)
Proceeds from disposal of fixed assets 1,177 1,359 2,742
Acquisition of shops from franchisees 0 (6,051) (5,387)
Net Cash Provided by (Used in) Investing Activities, Total (227,280) (192,572) (121,089)
Cash flows from financing activities:      
Proceeds from line of credit 90,000 157,705 65,000
Payments on line of credit (202,705) (10,000) (15,000)
Payments on finance lease liabilities (12,432) (5,838) (2,653)
Proceeds from financing lease obligations     1,484
Proceeds from long-term debt 1,647 1,375 200,000
Payments on long-term debt (2,613) (1,982) (227,594)
Payments of debt issuance costs (1,350) (2,749) (2,406)
Proceeds from equity offering, net of underwriting discounts and commissions 331,200 0 524,858
Distributions paid to members 0 0 (213,308)
Payments to repurchase outstanding equity/member units 0 0 (287,664)
Payment of deferred offering costs (1,119) (250) (3,804)
Tax withholding payments upon vesting of equity awards (1,896) (3,900) (11,333)
Net cash provided by financing activities 200,732 134,361 27,580
Net increase (decrease) in cash and cash equivalents 113,367 1,672 (13,134)
Cash and cash equivalents, beginning of period 20,178 18,506 31,640
Cash and cash equivalents, beginning of period 133,545 20,178 18,506
Supplemental disclosure of cash flow information      
Cash paid for interest 34,969 17,613 7,350
Income taxes paid 1,731 1,316 886
Supplemental disclosure of noncash investing and financing activities      
Additions of property with capital leases 0 0 35,169
Additions of property and equipment accrued as of end of period 13,880 6,731 6,452
Deferred offering costs accrued 0 0 250
Transfer between line of credit and term loan facility $ 0 $ 100,000 $ 0