XML 17 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' AND MEMBERS' EQUITY (UNAUDITED) - USD ($)
$ in Thousands
Total
Member's Equity
Common Stock
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-in Capital
Accumulated Deficit
Non-Controlling Interest
Beginning balance (in shares) at Dec. 27, 2020 100,000              
Beginning balance at Dec. 27, 2020 $ 200,571              
Increase (Decrease) in Temporary Equity [Roll Forward]                
Redeemable preferred units accretion $ 16,978              
Ending balance (in shares) at Sep. 26, 2021 100,000              
Ending balance at Sep. 26, 2021 $ 217,549              
Beginning balance at Dec. 27, 2020 140,709 $ 140,709   $ 0 $ 0 $ 0 $ 0 $ 0
Beginning balance (in shares) at Dec. 27, 2020       0 0      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 20,404 20,404            
Repayment of subscription receivable 499 499            
Equity-based compensation 443 443            
Issuance of common units 100 100            
Redeemable preferred units accretion (16,978) (16,978)            
Ending balance at Sep. 26, 2021 $ 145,177 145,177   $ 0 $ 0 0 0 0
Ending balance (in shares) at Sep. 26, 2021       0 0      
Beginning balance (in shares) at Jun. 27, 2021 100,000              
Beginning balance at Jun. 27, 2021 $ 211,663              
Increase (Decrease) in Temporary Equity [Roll Forward]                
Redeemable preferred units accretion $ 5,886              
Ending balance (in shares) at Sep. 26, 2021 100,000              
Ending balance at Sep. 26, 2021 $ 217,549              
Beginning balance at Jun. 27, 2021 144,113 144,113   $ 0 $ 0 0 0 0
Beginning balance (in shares) at Jun. 27, 2021       0 0      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 6,531 6,531            
Repayment of subscription receivable 249 249            
Equity-based compensation 170 170            
Redeemable preferred units accretion (5,886) (5,886)            
Ending balance at Sep. 26, 2021 $ 145,177 145,177   $ 0 $ 0 0 0 0
Ending balance (in shares) at Sep. 26, 2021       0 0      
Beginning balance (in shares) at Dec. 26, 2021 0              
Beginning balance at Dec. 26, 2021 $ 0              
Ending balance (in shares) at Sep. 25, 2022 0              
Ending balance at Sep. 25, 2022 $ 0              
Beginning balance at Dec. 26, 2021 423,406 0   $ 358 $ 0 186,856 (15,950) 252,142
Beginning balance (in shares) at Dec. 26, 2021     71,480,492 35,807,171 35,673,321      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 14,504           6,897 7,607
Equity-based compensation 11,347         5,837   5,510
Exercise of stock options (in share)       475,293        
Exercise of stock options 1,722     $ 4   1,718    
Redemption of LLC Interests in connection with the secondary offering (in shares)       5,942,559 (5,942,559)      
Redemption of LLC Interests in connection with the secondary offering 0     $ 59   (59)    
Non-controlling interest adjustment 0         44,533   (44,533)
Establishment of liabilities under tax receivable agreement and related changes to deferred tax assets associated with increases in tax basis (6,854)         (6,854)    
Ending balance at Sep. 25, 2022 $ 444,125 0   $ 421 $ 0 232,031 (9,053) 220,726
Ending balance (in shares) at Sep. 25, 2022     71,955,785 42,225,023 29,730,762      
Ending balance (in shares) at Sep. 25, 2022 0              
Ending balance at Sep. 25, 2022 $ 0              
Beginning balance at Jun. 26, 2022 443,812 0   $ 362 $ 0 192,862 (10,645) 261,233
Beginning balance (in shares) at Jun. 26, 2022       36,218,355 35,673,321      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Net income 3,198           1,592 1,606
Equity-based compensation 3,698         2,000   1,698
Exercise of stock options (in share)       64,109        
Exercise of stock options 271         271    
Redemption of LLC Interests in connection with the secondary offering (in shares)       5,942,559 (5,942,559)      
Redemption of LLC Interests in connection with the secondary offering 0     $ 59   (59)    
Non-controlling interest adjustment 0         43,811   (43,811)
Establishment of liabilities under tax receivable agreement and related changes to deferred tax assets associated with increases in tax basis (6,854)         (6,854)    
Ending balance at Sep. 25, 2022 $ 444,125 $ 0   $ 421 $ 0 $ 232,031 $ (9,053) $ 220,726
Ending balance (in shares) at Sep. 25, 2022     71,955,785 42,225,023 29,730,762