| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
5621
(Primary Standard Industrial
Classification Code Number) |
| |
84-2302327
(I.R.S. Employer
Identification Number) |
|
| |
Laura Kaufmann
Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001 (212) 735-3000 |
| |
Joshua Moore
5801 S. 2nd St. Vernon, CA 90058 (213) 282-2025 |
| |
Michael Benjamin
Sandy Kugbei Steven B. Stokdyk Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 (212) 906-1200 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Initial public offering price
|
| | | $ | | | | | $ | | | ||
|
Underwriting discounts and commissions(1)
|
| | | $ | | | | | $ | | | ||
|
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | | ||
|
Proceeds to the selling stockholders, before expenses
|
| | | $ | | | | | $ | | | | |
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
| |
Citigroup
|
| |
RBC Capital Markets
|
|
| |
Guggenheim Securities
|
| |
Baird
|
| |
William Blair
|
| |
BTIG
|
|
| |
Telsey Advisory Group
|
| |||||||||
| | | | | | 1 | | | |
| | | | | | 27 | | | |
| | | | | | 75 | | | |
| | | | | | 77 | | | |
| | | | | | 78 | | | |
| | | | | | 79 | | | |
| | | | | | 80 | | | |
| | | | | | 83 | | | |
| | | | | | 115 | | | |
| | | | | | 140 | | | |
| | | | | | 147 | | | |
| | | | | | 163 | | | |
| | | | | | 165 | | | |
| | | | | | 168 | | | |
| | | | | | 174 | | | |
| | | | | | 176 | | | |
| | | | | | 179 | | | |
| | | | | | 189 | | | |
| | | | | | 189 | | | |
| | | | | | 189 | | | |
| | | | | | F-1 | | |
| | | |
Thirteen Weeks Ended
June 27, 2026 |
| |
Thirteen Weeks Ended
June 28, 2025 |
| ||||||||||||
|
($ in thousands)
|
| |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||
| Key Financial Metrics: | | | | | | | | | | | | | | | | | | | |
|
Net revenue
|
| | | $ | 154,000 | | | | | $ | 155,000 | | | | | $ | 125,073 | | |
|
Gross profit
|
| | | $ | 102,622 | | | | | $ | 103,414 | | | | | $ | 80,566 | | |
|
Gross margin
|
| | | | 66.6% | | | | | | 66.7% | | | | | | 64.4% | | |
|
Net income (loss)
|
| | | $ | 11,726 | | | | | $ | 11,999 | | | | | $ | 6,915 | | |
|
Net income (loss) margin
|
| | | | 7.6% | | | | | | 7.7% | | | | | | 5.5% | | |
| Non-GAAP Financial Measures: | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA(1)
|
| | | $ | 24,921 | | | | | $ | 25,299 | | | | | $ | 16,516 | | |
|
Adjusted EBITDA margin(2)
|
| | | | 16.2% | | | | | | 16.3% | | | | | | 13.2% | | |
| | | |
As of June 27, 2026
|
| |
As of June 28 2025
|
| ||||||
|
($ in thousands)
|
| |
(Estimate)
|
| |
Actual
|
| ||||||
| Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 76,627 | | | | | $ | 51,162 | | |
|
Total debt
|
| | | $ | 241,529 | | | | | $ | 158,631 | | |
|
($ in thousands)
|
| |
Thirteen Weeks Ended
|
| |||||||||||||||
| |
June 27, 2026
|
| |
June 28, 2025
|
| ||||||||||||||
| |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||||
|
Net income (loss)
|
| | | $ | 11,726 | | | | | $ | 11,999 | | | | | $ | 6,915 | | |
|
Interest and other expense (income)
|
| | | | 1,919 | | | | | | 1,919 | | | | | | 3,313 | | |
|
Income tax provision (benefit)
|
| | | | 4,493 | | | | | | 4,598 | | | | | | 2,360 | | |
|
Depreciation and amortization
|
| | | | 4,245 | | | | | | 4,245 | | | | | | 3,015 | | |
|
Stock-based compensation expense(1)
|
| | | | 2,178 | | | | | | 2,178 | | | | | | 259 | | |
|
Transaction costs(2)
|
| | | | — | | | | | | — | | | | | | 393 | | |
|
Legal costs(3)
|
| | | | 349 | | | | | | 349 | | | | | | 149 | | |
|
Other one-time costs(4)
|
| | | | 10 | | | | | | 10 | | | | | | 112 | | |
|
Adjusted EBITDA
|
| | | | 24,921 | | | | | | 25,299 | | | | | | 16,516 | | |
|
($ in thousands)
|
| |
Thirteen Weeks Ended
|
| |||||||||||||||
| |
June 27, 2026
|
| |
June 28, 2025
|
| ||||||||||||||
| |
Low (estimate)
|
| |
High (estimate)
|
| |
Actual
|
| |||||||||||
|
Net revenue
|
| | | $ | 154,000 | | | | | $ | 155,000 | | | | | $ | 125,073 | | |
|
Net income (loss) margin
|
| | | | 7.6% | | | | | | 7.7% | | | | | | 5.5% | | |
|
Adjusted EBITDA margin
|
| | | | 16.2% | | | | | | 16.3% | | | | | | 13.2% | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Years Ended
|
| ||||||||||||||||||||||||
|
($ in thousands, except per share data)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
|
Net revenue
|
| | | $ | 112,300 | | | | | $ | 86,091 | | | | | $ | 507,104 | | | | | $ | 438,157 | | | | | $ | 359,523 | | |
|
Cost of goods sold
|
| | | | 33,303 | | | | | | 34,213 | | | | | | 201,617 | | | | | | 155,550 | | | | | | 129,185 | | |
|
Gross profit
|
| | | | 78,997 | | | | | | 51,878 | | | | | | 305,487 | | | | | | 282,607 | | | | | | 230,338 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Marketing expenses
|
| | | | 9,453 | | | | | | 8,542 | | | | | | 44,532 | | | | | | 38,371 | | | | | | 33,685 | | |
|
Selling, general and administrative expenses
|
| | | | 82,384 | | | | | | 47,243 | | | | | | 232,137 | | | | | | 191,579 | | | | | | 159,076 | | |
|
Total operating expenses
|
| | | | 91,837 | | | | | | 55,785 | | | | | | 276,669 | | | | | | 229,950 | | | | | | 192,761 | | |
|
Income (loss) from operations
|
| | | | (12,840) | | | | | | (3,907) | | | | | | 28,818 | | | | | | 52,657 | | | | | | 37,577 | | |
| Other (expense) income | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Interest expense
|
| | | | (3,271) | | | | | | (4,152) | | | | | | (14,574) | | | | | | (10,713) | | | | | | — | | |
|
Interest income
|
| | | | 313 | | | | | | 655 | | | | | | 1,840 | | | | | | 3,003 | | | | | | 1,052 | | |
|
Other (expense) income, net
|
| | | | (255) | | | | | | (73) | | | | | | 773 | | | | | | 730 | | | | | | 123 | | |
|
Total other (expense) income
|
| | | | (3,213) | | | | | | (3,570) | | | | | | (11,961) | | | | | | (6,980) | | | | | | 1,175 | | |
|
Income (loss) before income taxes
|
| | | $ | (16,053) | | | | | $ | (7,477) | | | | | $ | 16,857 | | | | | $ | 45,677 | | | | | $ | 38,752 | | |
|
Income tax provision (benefit)
|
| | | | (3,905) | | | | | | (1,926) | | | | | | 4,219 | | | | | | 12,747 | | | | | | 14,866 | | |
|
Net income (loss)
|
| | | | (12,148) | | | | | | (5,551) | | | | | | 12,638 | | | | | | 32,930 | | | | | | 23,886 | | |
|
Other comprehensive income (loss), net of
tax |
| | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Foreign currency translation gain (loss), net of
tax |
| | | | (182) | | | | | | 141 | | | | | | 459 | | | | | | (374) | | | | | | 111 | | |
|
Comprehensive income (loss), net of tax
|
| | | $ | (12,330) | | | | | $ | (5,410) | | | | | $ | 13,097 | | | | | $ | 32,556 | | | | | $ | 23,997 | | |
| Earnings (loss) per share | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Basic
|
| | | $ | (0.24) | | | | | $ | (0.11) | | | | | $ | 0.25 | | | | | $ | 0.61 | | | | | $ | 0.39 | | |
|
Diluted
|
| | | | (0.24) | | | | | | (0.11) | | | | | | 0.25 | | | | | | 0.60 | | | | | | 0.39 | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Years Ended
|
| ||||||||||||||||||||||||
|
($ in thousands, except per share data)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
|
Weighted-average shares used in per share
calculation |
| | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Basic
|
| | | | 49,788,173 | | | | | | 49,784,379 | | | | | | 49,784,379 | | | | | | 53,844,764 | | | | | | 61,809,850 | | |
|
Diluted
|
| | | | 49,788,173 | | | | | | 49,784,379 | | | | | | 51,283,157 | | | | | | 54,674,137 | | | | | | 62,041,798 | | |
|
Unaudited pro forma net income (loss) attributable to common stockholders, basic and diluted(1)
|
| | | $ | (11,684) | | | | | | | | | | | $ | 7,664 | | | | | | | | | | | | | | |
|
Unaudited pro forma net income (loss) per share attributable to common shareholders, basic(1)
|
| | | $ | (0.20) | | | | | | | | | | | $ | 0.13 | | | | | | | | | | |||||
|
Unaudited pro forma weighted-average shares outstanding attributable to common shareholders, basic(1)
|
| | | | 57,980,184 | | | | | | | | | | | | 57,976,390 | | | | | | | | | | | | | | |
|
Unaudited pro forma net income (loss) per share attributable to common shareholders, diluted(1)
|
| | | $ | (0.20) | | | | | | | | | | | $ | 0.13 | | | | | | | | | | | | | | |
|
Unaudited pro forma weighted-average shares outstanding attributable to common shareholders, diluted(1)
|
| | | | 57,980,184 | | | | | | | | | | | | 60,741,844 | | | | | | | | | | | | | | |
|
($ in thousands, except per share data)
|
| |
Thirteen Weeks
Ended March 28, 2026 |
| |
Fiscal Year
Ended December 27, 2025 |
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (12,148) | | | | | $ | 12,638 | | |
|
Pro forma adjustments related to:
|
| | | | | | | | | | | | |
|
Incremental fees, compensation costs and interest expense related to the
Recapitalization(1) |
| | | $ | (1,707) | | | | | $ | (9,129) | | |
|
Reduction in interest expense related to assumed debt to be repaid upon
completion of this offering(2) |
| | | $ | 2,320 | | | | | $ | 9,280 | | |
|
Transaction costs incurred in connection with the offering(3)
|
| | | | — | | | | | $ | (50) | | |
|
Stock-based compensation expense for awards that vest concurrent with
the offering(4) |
| | | | — | | | | | $ | (6,735) | | |
|
Income tax impact related to pro forma adjustments set forth above(5)
|
| | | $ | (149) | | | | | $ | 1,660 | | |
|
Pro forma net income (loss) attributable to common stockholders
|
| | | $ | (11,684) | | | | | $ | 7,664 | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted-average common shares
|
| | | | 49,788,173 | | | | | | 49,784,379 | | |
|
Common shares issued for the repayment of debt(6)
|
| | | | 7,817,097 | | | | | | 7,817,097 | | |
|
RSUs vesting in connection with the offering(7)
|
| | | | 361,164 | | | | | | 361,164 | | |
|
IPO-related LTIP RSU shares vesting concurrently with the
offering(8) |
| | | | 13,750 | | | | | | 13,750 | | |
|
Pro forma weighted-average common shares outstanding – basic
|
| | | | 57,980,184 | | | | | | 57,976,390 | | |
|
($ in thousands, except per share data)
|
| |
Thirteen Weeks
Ended March 28, 2026 |
| |
Fiscal Year
Ended December 27, 2025 |
| ||||||
|
Diluted common shares outstanding:
|
| | | | | | | | | | | | |
|
Incremental dilutive shares from stock options under the treasury stock
method(9) |
| | | | — | | | | | | 2,765,454 | | |
|
Pro forma weighted-average common shares outstanding – diluted
|
| | | | 57,980,184 | | | | | | 60,741,844 | | |
|
Pro forma net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | |
|
Pro forma net income (loss) per share – basic
|
| | | $ | (0.20) | | | | | $ | 0.13 | | |
|
Pro forma net income (loss) per share – diluted
|
| | | $ | (0.20) | | | | | $ | 0.13 | | |
| | | |
As of March 28, 2026
|
| |
As of
December 27, 2025 |
| ||||||||||||||||||
|
($ in thousands)
|
| |
Actual
|
| |
Pro Forma(2)
|
| |
Pro Forma As
Adjusted(3)(4) |
| |
Actual
|
| ||||||||||||
|
Cash and cash equivalents
|
| | | $ | 41,217 | | | | | $ | 38,605 | | | | | $ | 38,605 | | | | | $ | 65,473 | | |
|
Working capital(1)
|
| | | | 58,861 | | | | | | 56,249 | | | | | | 64,499 | | | | | | 54,769 | | |
|
Total assets
|
| | | | 944,690 | | | | | | 942,078 | | | | | | 942,078 | | | | | | 937,867 | | |
|
Total liabilities
|
| | | | 492,110 | | | | | | 579,122 | | | | | | 455,977 | | | | | | 497,070 | | |
|
Total stockholders’ equity
|
| | | | 452,580 | | | | | | 362,956 | | | | | | 486,101 | | | | | | 440,797 | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Years Ended
|
| ||||||||||||||||||||||||
|
($ in thousands except DTC Net Revenue per
Customer) |
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
| Key Financial Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net revenue
|
| | | $ | 112,300 | | | | | $ | 86,091 | | | | | $ | 507,104 | | | | | $ | 438,157 | | | | | $ | 359,523 | | |
|
Net income (loss)
|
| | | $ | (12,148) | | | | | $ | (5,551) | | | | | $ | 12,638 | | | | | $ | 32,930 | | | | | $ | 23,886 | | |
|
Net income (loss) margin
|
| | | | (10.8)% | | | | | | (6.4)% | | | | | | 2.5% | | | | | | 7.5% | | | | | | 6.6% | | |
| Key Operating Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Active Customers(1) (as of the end of period)
|
| | | | 1,140,000 | | | | | | 965,000 | | | | | | 1,083,000 | | | | | | 946,000 | | | | | | 834,000 | | |
|
DTC Net Revenue per Customer(2)
|
| | | $ | 421 | | | | | $ | 420 | | | | | $ | 422 | | | | | $ | 418 | | | | | $ | 390 | | |
|
Store Count(3) (as of the end of
period) |
| | | | 66 | | | | | | 51 | | | | | | 64 | | | | | | 50 | | | | | | 40 | | |
|
Gross margin(4)
|
| | | | 70.3% | | | | | | 60.3% | | | | | | 60.2% | | | | | | 64.5% | | | | | | 64.1% | | |
| Non-GAAP Financial Measures: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA(5)
|
| | | $ | 15,855 | | | | | $ | (322) | | | | | $ | 44,996 | | | | | $ | 67,868 | | | | | $ | 49,272 | | |
|
Adjusted EBITDA margin(6)
|
| | | | 14.1% | | | | | | (0.4)% | | | | | | 8.9% | | | | | | 15.5% | | | | | | 13.7% | | |
| | | |
As of March 28, 2026
|
| |||||||||||||||
|
($ in thousands, except share and per share data)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 41,217 | | | | | $ | 38,605 | | | | | $ | 38,605 | | |
| Debt: | | | | | | | | | | | | | | | | | | | |
|
Term loans
|
| | | | 154,145 | | | | | | 243,356 | | | | | | 120,848 | | |
|
Revolving credit facility
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total Debt
|
| | | $ | 154,145 | | | | | | 243,356 | | | | | | 120,848 | | |
| Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | |
|
Common stock, par value $0.0001 per share; 107,025,000 shares
authorized, 49,789,944 shares issued and outstanding, actual; 500,000,000 shares authorized, 49,789,944 shares issued and outstanding, pro forma; 500,000,000 shares authorized, 59,076,208 shares issued and outstanding pro forma as adjusted |
| | | | 4 | | | | | | 5 | | | | | | 6 | | |
|
Additional paid-in capital
|
| | | | 382,388 | | | | | | 369,947 | | | | | | 495,069 | | |
|
Retained earnings (accumulated deficit)
|
| | | | 70,345 | | | | | | (6,839) | | | | | | (8,817) | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (157) | | | | | | (157) | | | | | | (157) | | |
|
Total stockholders’ equity
|
| | | | 452,580 | | | | | | 362,956 | | | | | | 486,101 | | |
|
Total capitalization
|
| | | $ | 606,725 | | | | | $ | 606,312 | | | | | $ | 606,949 | | |
| |
Assumed initial public offering price per share of our common stock
|
| | | | | | | | | $ | 16.00 | | |
| |
Historical net tangible book value (deficit) per share of our common stock as of March 28, 2026
|
| | | $ | (1.35) | | | | | | | | |
| |
Decrease per share attributable to the as adjusted adjustments described above
|
| | | | (1.80) | | | | | | | | |
| |
Pro forma net tangible book value (deficit) per share as of March 28, 2026
|
| | | $ | (3.15) | | | | | | | | |
| |
Increase in net tangible book value (deficit) per share attributable to new investors purchasing shares of our common stock in this offering
|
| | | $ | 2.58 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value (deficit) per share of our common stock after giving effect to this offering and application of the proceeds
|
| | | | | | | | | $ | (0.57) | | |
| |
Dilution per share of our common stock to new investors in this offering
|
| | | | | | | | | $ | 16.57 | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||
| |
($ in thousands, except percentages and share and per share data)
|
| |||||||||||||||||||||||||||||
|
Existing stockholders
|
| | | | 49,597,387 | | | | | | 84.0% | | | | | $ | 347,606,422 | | | | | | 69.6% | | | | | $ | 7.01 | | |
|
New investors
|
| | | | 9,478,821 | | | | | | 16.0% | | | | | | 151,661,136 | | | | | | 30.4% | | | | | $ | 16.00 | | |
|
Total
|
| | | | 59,076,208 | | | | | | 100.0% | | | | | $ | 499,267,558 | | | | | | 100.0% | | | | | | | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Years Ended
|
| ||||||||||||||||||||||||
|
($ in thousands except DTC Net Revenue per Customer)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
|
Active Customers(1) (as of the end of period)
|
| | | | 1,140,000 | | | | | | 965,000 | | | | | | 1,083,000 | | | | | | 946,000 | | | | | | 834,000 | | |
|
DTC Net Revenue per Customer(2)
|
| | | $ | 421 | | | | | $ | 420 | | | | | $ | 422 | | | | | $ | 418 | | | | | $ | 390 | | |
|
Store Count(3) (as of the end of period)
|
| | | | 66 | | | | | | 51 | | | | | | 64 | | | | | | 50 | | | | | | 40 | | |
|
Gross margin(4)
|
| | | | 70.3% | | | | | | 60.3% | | | | | | 60.2% | | | | | | 64.5% | | | | | | 64.1% | | |
| | | |
Thirteen
Weeks Ended March 28, 2026 |
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | | |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
|
Beginning of Period
|
| | | | 64 | | | | | | 50 | | | | | | 40 | | | | | | 34 | | |
|
New store openings
|
| | | | 2 | | | | | | 15 | | | | | | 10 | | | | | | 6 | | |
|
Store closures
|
| | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | |
|
End of Period
|
| | | | 66 | | | | | | 64 | | | | | | 50 | | | | | | 40 | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Years Ended
|
| ||||||||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
| Gross margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Tariffs(1) | | | | $ | — | | | | | $ | (112) | | | | | $ | (18,461) | | | | | $ | — | | | | | $ | — | | |
| Tariff refund(2) | | | | | 10,154 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Other Items
|
| | | $ | 10,154 | | | | | $ | (112) | | | | | $ | (18,461) | | | | | $ | — | | | | | $ | — | | |
|
Impact on gross margin ratio
|
| | | | 9.0% | | | | | | (0.1)% | | | | | | (3.6)% | | | | | | —% | | | | | | —% | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Years Ended
|
| ||||||||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
|
Selling, general, and administrative expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Los Angeles Distribution Center costs(3)
|
| | | $ | (456) | | | | | $ | (1,858) | | | | | $ | (7,720) | | | | | $ | (3,582) | | | | | $ | — | | |
|
IPO-related executive bonuses and CFO transition expenses(4)
|
| | | | (450) | | | | | | (200) | | | | | $ | (4,875) | | | | | | — | | | | | | — | | |
|
Department store bankruptcy(5)
|
| | | | 105 | | | | | | (442) | | | | | | (1,730) | | | | | | — | | | | | | — | | |
|
Total Other Items
|
| | | $ | (801) | | | | | $ | (2,500) | | | | | $ | (14,325) | | | | | $ | (3,582) | | | | | $ | — | | |
|
Impact on SG&A ratio
|
| | | | (0.7)% | | | | | | (2.9)% | | | | | | (2.8)% | | | | | | (0.8)% | | | | | | —% | | |
| | | |
Thirteen Weeks Ended
|
| |
Change
|
| ||||||||||||||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
March 29,
2025 |
| |
$
|
| |
%
|
| ||||||||||||||||||
|
Net revenue
|
| | | $ | 112,300 | | | | | | 100.0% | | | | | $ | 86,091 | | | | | | 100.0% | | | | | $ | 26,209 | | | | | | 30.4% | | |
|
Cost of goods sold
|
| | | | 33,303 | | | | | | 29.7 | | | | | | 34,213 | | | | | | 39.7 | | | | | | (910) | | | | | | (2.7) | | |
|
Gross profit
|
| | | | 78,997 | | | | | | 70.3 | | | | | | 51,878 | | | | | | 60.3 | | | | | | 27,119 | | | | | | 52.3 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketing expenses
|
| | | | 9,453 | | | | | | 8.4 | | | | | | 8,542 | | | | | | 9.9 | | | | | | 911 | | | | | | 10.7 | | |
|
Selling, general, and administrative expenses
|
| | | | 82,384 | | | | | | 73.4 | | | | | | 47,243 | | | | | | 54.9 | | | | | | 35,141 | | | | | | 74.4 | | |
|
Total operating expenses
|
| | | | 91,837 | | | | | | 81.8 | | | | | | 55,785 | | | | | | 64.8 | | | | | | 36,052 | | | | | | 64.6 | | |
|
Income (loss) from operations
|
| | | | (12,840) | | | | | | (11.4) | | | | | | (3,907) | | | | | | (4.5) | | | | | | (8,933) | | | | | | 228.6 | | |
| Other (expenses) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (3,271) | | | | | | (2.9) | | | | | | (4,152) | | | | | | (4.8) | | | | | | 881 | | | | | | (21.2) | | |
|
Interest income
|
| | | | 313 | | | | | | 0.3 | | | | | | 655 | | | | | | 0.8 | | | | | | (342) | | | | | | (52.2) | | |
|
Other income, net
|
| | | | (255) | | | | | | (0.2) | | | | | | (73) | | | | | | (0.1) | | | | | | (182) | | | | | | 249.0 | | |
|
Total other (expense) income
|
| | | | (3,213) | | | | | | (2.9) | | | | | | (3,570) | | | | | | (4.1) | | | | | | 357 | | | | | | (10.0) | | |
|
Income (loss) before income taxes
|
| | | | (16,053) | | | | | | (14.3) | | | | | | (7,477) | | | | | | (8.7) | | | | | | (8,576) | | | | | | 114.7 | | |
|
Income tax benefit
|
| | | | (3,905) | | | | | | (3.5) | | | | | | (1,926) | | | | | | (2.2) | | | | | | (1,979) | | | | | | 102.8 | | |
|
Net income (loss)
|
| | | $ | (12,148) | | | | | | (10.8)% | | | | | $ | (5,551) | | | | | | (6.4)% | | | | | $ | (6,597) | | | | | | 118.8% | | |
| | | |
Thirteen Weeks Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
$
|
| |
%
|
| ||||||||||||
|
Direct-to-consumer (DTC)
|
| | | $ | 98,425 | | | | | $ | 74,696 | | | | | $ | 23,729 | | | | | | 31.8% | | |
|
Wholesale and Other
|
| | | | 13,875 | | | | | | 11,395 | | | | | | 2,480 | | | | | | 21.8 | | |
|
Net revenue
|
| | | $ | 112,300 | | | | | $ | 86,091 | | | | | $ | 26,209 | | | | | | 30.4% | | |
| | | |
Thirteen Weeks Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
$
|
| |
%
|
| ||||||||||||
|
Cost of goods sold
|
| | | $ | 33,303 | | | | | $ | 34,213 | | | | | $ | (910) | | | | | | (2.7)% | | |
|
Gross profit
|
| | | $ | 78,997 | | | | | $ | 51,878 | | | | | $ | 27,119 | | | | | | 52.3% | | |
|
Gross margin
|
| | | | 70.3% | | | | | | 60.3% | | | | | | | | | | | | 10.0% | | |
| | | |
Thirteen Weeks Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
$
|
| |
%
|
| ||||||||||||
|
Marketing expenses
|
| | | $ | 9,453 | | | | | $ | 8,542 | | | | | $ | 911 | | | | | | 10.7% | | |
|
Selling, general, and administrative expenses
|
| | | | 82,384 | | | | | | 47,243 | | | | | $ | 35,141 | | | | | | 74.4 | | |
|
Total operating expenses
|
| | | $ | 91,837 | | | | | $ | 55,785 | | | | | $ | 36,052 | | | | | | 64.6% | | |
|
As a percentage of net revenue
|
| | | | 81.8% | | | | | | 64.8% | | | | | | | | | | | | 17.0% | | |
| | | |
Thirteen Weeks Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
$
|
| |
%
|
| ||||||||||||
|
Interest expense
|
| | | $ | (3,271) | | | | | $ | (4,152) | | | | | $ | 881 | | | | | | (21.2)% | | |
| | | |
Thirteen Weeks Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
$
|
| |
%
|
| ||||||||||||
|
Interest income
|
| | | $ | 313 | | | | | $ | 655 | | | | | $ | (342) | | | | | | (52.2)% | | |
| | | |
Thirteen Weeks Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
$
|
| |
%
|
| ||||||||||||
|
Other (expense) income, net
|
| | | $ | (255) | | | | | $ | (73) | | | | | $ | (182) | | | | | | 249.3% | | |
| | | |
Thirteen Weeks Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
$
|
| |
%
|
| ||||||||||||
|
Income tax benefit
|
| | | $ | (3,905) | | | | | $ | (1,926) | | | | | $ | (1,979) | | | | | | 102.8% | | |
|
Effective tax rate
|
| | | | 24.3% | | | | | | 25.8% | | | | | | | | | | | | (1.5)% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||||||||||||||
|
($ in thousands)
|
| |
December 27,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 28,
2024 |
| |
$
|
| |
%
|
| ||||||||||||||||||
|
Net revenue
|
| | | $ | 507,104 | | | | | | 100.0% | | | | | $ | 438,157 | | | | | | 100.0% | | | | | $ | 68,947 | | | | | | 15.7% | | |
|
Cost of goods sold
|
| | | | 201,617 | | | | | | 39.8 | | | | | | 155,550 | | | | | | 35.5 | | | | | | 46,067 | | | | | | 29.6 | | |
|
Gross profit
|
| | | | 305,487 | | | | | | 60.2 | | | | | | 282,607 | | | | | | 64.5 | | | | | | 22,880 | | | | | | 8.1 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketing expenses
|
| | | | 44,532 | | | | | | 8.8 | | | | | | 38,371 | | | | | | 8.8 | | | | | | 6,161 | | | | | | 16.1 | | |
|
Selling, general, and administrative expenses
|
| | | | 232,137 | | | | | | 45.8 | | | | | | 191,579 | | | | | | 43.7 | | | | | | 40,558 | | | | | | 21.2 | | |
|
Total operating expenses
|
| | | | 276,669 | | | | | | 54.6 | | | | | | 229,950 | | | | | | 52.5 | | | | | | 46,719 | | | | | | 20.3 | | |
|
Income from operations
|
| | | | 28,818 | | | | | | 5.7 | | | | | | 52,657 | | | | | | 12.0 | | | | | | (23,839) | | | | | | (45.3) | | |
| Other (expenses) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (14,574) | | | | | | (2.9) | | | | | | (10,713) | | | | | | (2.4) | | | | | | (3,861) | | | | | | 36.0 | | |
|
Interest income
|
| | | | 1,840 | | | | | | 0.4 | | | | | | 3,003 | | | | | | 0.7 | | | | | | (1,163) | | | | | | (38.7) | | |
|
Other income, net
|
| | | | 773 | | | | | | 0.2 | | | | | | 730 | | | | | | 0.2 | | | | | | 43 | | | | | | 5.9 | | |
|
Total other (expense) income
|
| | | | (11,961) | | | | | | (2.4) | | | | | | (6,980) | | | | | | (1.6) | | | | | | (4,981) | | | | | | 71.4 | | |
|
Income before income taxes
|
| | | | 16,857 | | | | | | 3.3 | | | | | | 45,677 | | | | | | 10.4 | | | | | | (28,820) | | | | | | (63.1) | | |
|
Income tax provision
|
| | | | 4,219 | | | | | | 0.8 | | | | | | 12,747 | | | | | | 2.9 | | | | | | (8,528) | | | | | | (66.9) | | |
|
Net income
|
| | | $ | 12,638 | | | | | | 2.5% | | | | | $ | 32,930 | | | | | | 7.5% | | | | | $ | (20,292) | | | | | | (61.6)% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
$
|
| |
%
|
| ||||||||||||
|
Direct-to-consumer (DTC)
|
| | | $ | 454,060 | | | | | $ | 396,355 | | | | | $ | 57,705 | | | | | | 14.6% | | |
|
Wholesale and Other
|
| | | | 53,044 | | | | | | 41,802 | | | | | | 11,242 | | | | | | 26.9 | | |
|
Net revenue
|
| | | $ | 507,104 | | | | | $ | 438,157 | | | | | $ | 68,947 | | | | | | 15.7% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
$
|
| |
%
|
| ||||||||||||
|
Cost of goods sold
|
| | | $ | 201,617 | | | | | $ | 155,550 | | | | | $ | 46,067 | | | | | | 29.6% | | |
|
Gross profit
|
| | | $ | 305,487 | | | | | $ | 282,607 | | | | | $ | 22,880 | | | | | | 8.1% | | |
|
Gross margin
|
| | | | 60.2% | | | | | | 64.5% | | | | | | | | | | | | (4.3)% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
$
|
| |
%
|
| ||||||||||||
|
Marketing expenses
|
| | | $ | 44,532 | | | | | $ | 38,371 | | | | | $ | 6,161 | | | | | | 16.1% | | |
|
Selling, general, and administrative expenses
|
| | | | 232,137 | | | | | | 191,579 | | | | | | 40,558 | | | | | | 21.2 | | |
|
Total operating expenses
|
| | | $ | 276,669 | | | | | $ | 229,950 | | | | | $ | 46,719 | | | | | | 20.3% | | |
|
As a percentage of net revenue
|
| | | | 54.6% | | | | | | 52.5% | | | | | | | | | | | | 2.1% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
$
|
| |
%
|
| ||||||||||||
|
Interest expense
|
| | | $ | (14,574) | | | | | $ | (10,713) | | | | | $ | (3,861) | | | | | | 36.0% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
$
|
| |
%
|
| ||||||||||||
|
Interest income
|
| | | $ | 1,840 | | | | | $ | 3,003 | | | | | $ | (1,163) | | | | | | (38.7)% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
$
|
| |
%
|
| ||||||||||||
|
Other income, net
|
| | | $ | 773 | | | | | $ | 730 | | | | | $ | 43 | | | | | | 5.9% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
$
|
| |
%
|
| ||||||||||||
|
Income tax provision
|
| | | $ | 4,219 | | | | | $ | 12,747 | | | | | $ | (8,528) | | | | | | (66.9)% | | |
|
Effective tax rate
|
| | | | 25.0% | | | | | | 27.9% | | | | | | | | | | | | (2.9)% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||||||||||||||
|
($ in thousands)
|
| |
December 28,
2024 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |
December 30,
2023 |
| |
$
|
| |
%
|
| ||||||||||||||||||
|
Net revenue
|
| | | $ | 438,157 | | | | | | 100.0% | | | | | $ | 359,523 | | | | | | 100.0% | | | | | $ | 78,634 | | | | | | 21.9% | | |
|
Cost of goods sold
|
| | | | 155,550 | | | | | | 35.5 | | | | | | 129,185 | | | | | | 35.9 | | | | | | 26,365 | | | | | | 20.4 | | |
|
Gross profit
|
| | | | 282,607 | | | | | | 64.5 | | | | | | 230,338 | | | | | | 64.1 | | | | | | 52,269 | | | | | | 22.7 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketing expenses
|
| | | | 38,371 | | | | | | 8.8 | | | | | | 33,685 | | | | | | 9.4 | | | | | | 4,686 | | | | | | 13.9 | | |
|
Selling, general, and administrative expenses
|
| | | | 191,579 | | | | | | 43.7 | | | | | | 159,076 | | | | | | 44.2 | | | | | | 32,503 | | | | | | 20.4 | | |
|
Total operating expenses
|
| | | | 229,950 | | | | | | 52.5 | | | | | | 192,761 | | | | | | 53.6 | | | | | | 37,189 | | | | | | 19.3 | | |
|
Income from operations
|
| | | | 52,657 | | | | | | 12.0 | | | | | | 37,577 | | | | | | 10.5 | | | | | | 15,080 | | | | | | 40.1 | | |
| Other (expenses) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (10,713) | | | | | | (2.4) | | | | | | — | | | | | | — | | | | | | (10,713) | | | | | | — | | |
|
Interest income
|
| | | | 3,003 | | | | | | 0.7 | | | | | | 1,052 | | | | | | 0.3 | | | | | | 1,951 | | | | | | 185.5 | | |
|
Other income, net
|
| | | | 730 | | | | | | 0.2 | | | | | | 123 | | | | | | 0.0 | | | | | | 607 | | | | | | 493.5 | | |
|
Total other (expense) income
|
| | | | (6,980) | | | | | | (1.6) | | | | | | 1,175 | | | | | | 0.3 | | | | | | (8,155) | | | | | | (694.0) | | |
|
Income before income taxes
|
| | | | 45,677 | | | | | | 10.4 | | | | | | 38,752 | | | | | | 10.8 | | | | | | 6,925 | | | | | | 17.9 | | |
|
Income tax provision
|
| | | | 12,747 | | | | | | 2.9 | | | | | | 14,866 | | | | | | 4.1 | | | | | | (2,119) | | | | | | (14.3) | | |
|
Net income
|
| | | $ | 32,930 | | | | | | 7.5% | | | | | $ | 23,886 | | | | | | 6.6% | | | | | $ | 9,044 | | | | | | 37.9% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 28,
2024 |
| |
December 30,
2023 |
| |
$
|
| |
%
|
| ||||||||||||
|
Direct-to-consumer (DTC)
|
| | | $ | 396,355 | | | | | $ | 324,187 | | | | | $ | 72,168 | | | | | | 22.3% | | |
|
Wholesale and Other
|
| | | | 41,802 | | | | | | 35,336 | | | | | | 6,466 | | | | | | 18.3 | | |
|
Net revenue
|
| | | $ | 438,157 | | | | | $ | 359,523 | | | | | $ | 78,634 | | | | | | 21.9% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 28,
2024 |
| |
December 30,
2023 |
| |
$
|
| |
%
|
| ||||||||||||
|
Cost of goods sold
|
| | | $ | 155,550 | | | | | $ | 129,185 | | | | | $ | 26,365 | | | | | | 20.4% | | |
|
Gross profit
|
| | | | 282,607 | | | | | | 230,338 | | | | | | 52,269 | | | | | | 22.7% | | |
|
Gross margin
|
| | | | 64.5% | | | | | | 64.1% | | | | | | | | | | | | 0.4% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 28,
2024 |
| |
December 30,
2023 |
| |
$
|
| |
%
|
| ||||||||||||
|
Marketing expenses
|
| | | $ | 38,371 | | | | | $ | 33,685 | | | | | $ | 4,686 | | | | | | 13.9% | | |
|
Selling, general, and administrative expenses
|
| | | | 191,579 | | | | | | 159,076 | | | | | | 32,503 | | | | | | 20.4 | | |
|
Total operating expenses
|
| | | $ | 229,950 | | | | | $ | 192,761 | | | | | $ | 37,189 | | | | | | 19.3% | | |
|
As a percentage of net revenue
|
| | | | 52.5% | | | | | | 53.6% | | | | | | | | | | | | (1.1)% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 28,
2024 |
| |
December 30,
2023 |
| |
$
|
| |
%
|
| ||||||||||||
|
Interest expense
|
| | | $ | (10,713) | | | | | $ | — | | | | | $ | (10,713) | | | | | | —% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 28,
2024 |
| |
December 30,
2023 |
| |
$
|
| |
%
|
| ||||||||||||
|
Interest income
|
| | | $ | 3,003 | | | | | $ | 1,052 | | | | | $ | 1,951 | | | | | | 185.5% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 28,
2024 |
| |
December 30,
2023 |
| |
$
|
| |
%
|
| ||||||||||||
|
Other income, net
|
| | | $ | 730 | | | | | $ | 123 | | | | | $ | 607 | | | | | | 493.5% | | |
| | | |
Fiscal Year Ended
|
| |
Change
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
December 28,
2024 |
| |
December 30,
2023 |
| |
$
|
| |
%
|
| ||||||||||||
|
Income tax provision
|
| | | $ | 12,747 | | | | | $ | 14,866 | | | | | $ | (2,119) | | | | | | (14.3)% | | |
|
Effective tax rate
|
| | | | 27.9% | | | | | | 38.4% | | | | | | | | | | | | (10.5)% | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Years Ended
|
| ||||||||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
|
Net revenue
|
| | | $ | 112,300 | | | | | $ | 86,091 | | | | | $ | 507,104 | | | | | $ | 438,157 | | | | | $ | 359,523 | | |
|
Net income (loss)
|
| | | $ | (12,148) | | | | | $ | (5,551) | | | | | $ | 12,638 | | | | | $ | 32,930 | | | | | $ | 23,886 | | |
|
Adjusted EBITDA(1)
|
| | | $ | 15,855 | | | | | $ | (322) | | | | | $ | 44,996 | | | | | $ | 67,868 | | | | | $ | 49,272 | | |
|
Adjusted EBITDA margin(2)
|
| | | | 14.1% | | | | | | (0.4)% | | | | | | 8.9% | | | | | | 15.5% | | | | | | 13.7% | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||||||||
|
($ in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
|
Net income (loss)
|
| | | $ | (12,148) | | | | | $ | (5,551) | | | | | $ | 12,638 | | | | | $ | 32,930 | | | | | $ | 23,886 | | |
|
Interest and other expense (income)
|
| | | | 3,213 | | | | | | 3,570 | | | | | | 11,961 | | | | | | 6,980 | | | | | | (1,175) | | |
|
Income tax provision (benefit)
|
| | | | (3,905) | | | | | | (1,926) | | | | | | 4,219 | | | | | | 12,747 | | | | | | 14,866 | | |
|
Depreciation and amortization
|
| | | | 4,162 | | | | | | 2,861 | | | | | | 13,173 | | | | | | 10,099 | | | | | | 8,480 | | |
|
Stock-based compensation expense(1)
|
| | | | 24,071 | | | | | | 309 | | | | | | 1,095 | | | | | | 1,161 | | | | | | 1,908 | | |
|
Transaction costs(2)
|
| | | | 375 | | | | | | 375 | | | | | | 768 | | | | | | 3,462 | | | | | | 35 | | |
|
Legal costs(3)
|
| | | | 71 | | | | | | 13 | | | | | | 986 | | | | | | 54 | | | | | | 507 | | |
|
Other one-time costs(4)
|
| | | | 16 | | | | | | 27 | | | | | | 156 | | | | | | 435 | | | | | | 765 | | |
|
Adjusted EBITDA
|
| | | $ | 15,855 | | | | | $ | (322) | | | | | $ | 44,996 | | | | | $ | 67,868 | | | | | $ | 49,272 | | |
|
Net revenue
|
| | | | 112,300 | | | | | | 86,091 | | | | | | 507,104 | | | | | | 438,157 | | | | | | 359,523 | | |
|
Net income (loss) margin
|
| | | | (10.8)% | | | | | | (6.4)% | | | | | | 2.5% | | | | | | 7.5% | | | | | | 6.6% | | |
|
Adjusted EBITDA margin
|
| | | | 14.1% | | | | | | (0.4)% | | | | | | 8.9% | | | | | | 15.5% | | | | | | 13.7% | | |
| | | |
13 Weeks Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
March 28,
2026 |
| |
December 27,
2025 |
| |
September 27,
2025 |
| |
June 28,
2025 |
| |
March 29,
2025 |
| |
December 28,
2024 |
| |
September 28,
2024 |
| |
June 29,
2024 |
| ||||||||||||||||||||||||
|
Statements of Operations Data
|
| |
(unaudited, in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Net revenue
|
| | | $ | 112,300 | | | | | $ | 150,225 | | | | | $ | 145,715 | | | | | $ | 125,073 | | | | | $ | 86,091 | | | | | $ | 121,241 | | | | | $ | 130,920 | | | | | $ | 113,842 | | |
|
Gross profit
|
| | | | 78,997 | | | | | | 88,655 | | | | | | 84,388 | | | | | | 80,566 | | | | | | 51,878 | | | | | | 74,901 | | | | | | 82,082 | | | | | | 79,140 | | |
|
Gross profit as a percentage of net revenue
|
| | | | 70.3% | | | | | | 59.0% | | | | | | 57.9% | | | | | | 64.4% | | | | | | 60.3% | | | | | | 61.8% | | | | | | 62.7% | | | | | | 69.5% | | |
|
Net income (loss)
|
| | | $ | (12,148) | | | | | $ | 6,306 | | | | | $ | 4,968 | | | | | $ | 6,915 | | | | | $ | (5,551) | | | | | $ | 5,522 | | | | | $ | 8,744 | | | | | $ | 15,212 | | |
|
Net income (loss) margin
|
| | | | (10.8)% | | | | | | 4.2% | | | | | | 3.4% | | | | | | 5.5% | | | | | | (6.4)% | | | | | | 4.6% | | | | | | 6.7% | | | | | | 13.4% | | |
|
Non-GAAP Financial Measures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA
|
| | | $ | 15,855 | | | | | $ | 14,741 | | | | | $ | 14,061 | | | | | $ | 16,516 | | | | | $ | (322) | | | | | $ | 13,211 | | | | | $ | 22,570 | | | | | $ | 25,282 | | |
|
Adjusted EBITDA margin
|
| | | | 14.1% | | | | | | 9.8% | | | | | | 9.6% | | | | | | 13.2% | | | | | | (0.4)% | | | | | | 10.9% | | | | | | 17.2% | | | | | | 22.2% | | |
| | | |
13 Weeks Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(in thousands except
percentages) |
| |
March 28,
2026 |
| |
December 27,
2025 |
| |
September 27,
2025 |
| |
June 28,
2025 |
| |
March 29,
2025 |
| |
December 28,
2024 |
| |
September 28,
2024 |
| |
June 29,
2024 |
| ||||||||||||||||||||||||
|
Adjusted EBITDA
|
| |
(unaudited, in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Net income (loss)
|
| | | $ | (12,148) | | | | | $ | 6,306 | | | | | $ | 4,968 | | | | | $ | 6,915 | | | | | $ | (5,551) | | | | | $ | 5,522 | | | | | $ | 8,744 | | | | | $ | 15,212 | | |
|
Interest and other expense (income)
|
| | | | 3,213 | | | | | | 1,964 | | | | | | 3,114 | | | | | | 3,313 | | | | | | 3,570 | | | | | | 1,931 | | | | | | 4,027 | | | | | | 1,603 | | |
|
Income tax provision (benefit)
|
| | | | (3,905) | | | | | | 1,702 | | | | | | 2,083 | | | | | | 2,360 | | | | | | (1,926) | | | | | | 2,265 | | | | | | 3,763 | | | | | | 5,307 | | |
|
Depreciation and amortization
|
| | | | 4,162 | | | | | | 3,910 | | | | | | 3,387 | | | | | | 3,015 | | | | | | 2,861 | | | | | | 2,750 | | | | | | 2,690 | | | | | | 2,434 | | |
|
Stock-based compensation expense(1)
|
| | | | 24,071 | | | | | | 238 | | | | | | 289 | | | | | | 259 | | | | | | 309 | | | | | | 297 | | | | | | 371 | | | | | | 262 | | |
|
Transaction costs(2)
|
| | | | 375 | | | | | | — | | | | | | — | | | | | | 393 | | | | | | 375 | | | | | | 188 | | | | | | 2,888 | | | | | | 384 | | |
|
Legal costs(3)
|
| | | | 71 | | | | | | 615 | | | | | | 209 | | | | | | 149 | | | | | | 13 | | | | | | (164) | | | | | | 87 | | | | | | 80 | | |
|
Other one-time costs(4)
|
| | | | 16 | | | | | | 6 | | | | | | 11 | | | | | | 112 | | | | | | 27 | | | | | | 422 | | | | | | — | | | | | | — | | |
|
Adjusted EBITDA
|
| | | $ | 15,855 | | | | | $ | 14,741 | | | | | $ | 14,061 | | | | | $ | 16,516 | | | | | $ | (322) | | | | | $ | 13,211 | | | | | $ | 22,570 | | | | | $ | 25,282 | | |
|
Net revenue
|
| | | $ | 112,300 | | | | | $ | 150,225 | | | | | $ | 145,715 | | | | | $ | 125,073 | | | | | $ | 86,091 | | | | | $ | 121,241 | | | | | $ | 130,920 | | | | | $ | 113,842 | | |
|
Net income (loss) margin
|
| | | | (10.8)% | | | | | | 4.2% | | | | | | 3.4% | | | | | | 5.5% | | | | | | (6.4)% | | | | | | 4.6% | | | | | | 6.7% | | | | | | 13.4% | | |
|
Adjusted EBITDA margin
|
| | | | 14.1% | | | | | | 9.8% | | | | | | 9.6% | | | | | | 13.2% | | | | | | (0.4)% | | | | | | 10.9% | | | | | | 17.2% | | | | | | 22.2% | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 41,217 | | | | | $ | 65,473 | | |
|
Accounts receivable, net
|
| | | | 16,820 | | | | | | 18,407 | | |
|
Net working capital
|
| | | $ | 58,861 | | | | | $ | 54,769 | | |
| | | |
Thirteen Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||||||||
|
Net cash (used in) provided by operating activities
|
| | | $ | (17,197) | | | | | $ | (23,529) | | | | | $ | 26,670 | | | | | $ | 44,265 | | | | | $ | 37,808 | | |
|
Net cash used in investing activities
|
| | | | (4,821) | | | | | | (7,149) | | | | | | (44,543) | | | | | | (26,149) | | | | | | (13,692) | | |
|
Net cash (used in) provided by financing activities
|
| | | | (2,021) | | | | | | (971) | | | | | | (5,156) | | | | | | (6,399) | | | | | | 29 | | |
|
Effect of exchange rate changes on cash and
cash equivalents |
| | | | (217) | | | | | | 159 | | | | | | 824 | | | | | | (542) | | | | | | 160 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | $ | (24,256) | | | | | $ | (31,490) | | | | | $ | (22,205) | | | | | $ | 11,175 | | | | | $ | 24,305 | | |
| | | |
Thirteen Weeks Ended
|
| |
Years Ended
|
| ||||||||||||||||||
| |
March 28,
2026 |
| |
March 29,
2025 |
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||||||||||
|
Expected term (years)
|
| | | | 0.3 | | | | | | 0.7 | | | | | | 0.6 | | | | | | 1.0 | | |
|
Expected volatility
|
| | | | 45.0% | | | | | | 40.0% | | | | | | 40.0% | | | | | | 38.0% | | |
|
Risk-free interest rates
|
| | | | 3.76% | | | | | | 4.23% | | | | | | 4.24% | | | | | | 5.16% | | |
|
Weighted-average grant date fair value per share
|
| | | $ | — | | | | | $ | 2.84 | | | | | $ | 2.70 | | | | | $ | 6.66 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
| Hali Borenstein | | |
41
|
| | Chief Executive Officer, President and Director | |
| Joshua Moore | | |
51
|
| | Chief Financial Officer | |
| Ivan Tchakarov | | |
51
|
| | Chief Operating Officer | |
| Non-Employee Directors | | | | | | | |
| Yael Aflalo | | |
49
|
| | Director | |
| Zipporah Allen | | |
45
|
| | Director | |
| John Coyle | | |
60
|
| | Director | |
| Shreya Kadaba | | |
36
|
| | Director | |
| Brigitte Kleine | | |
58
|
| | Director | |
| Steven Miller | | |
53
|
| | Director | |
| Stacey S. Rauch | | |
68
|
| | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($)(3) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($)(4) |
| |
All Other
Compensation ($)(5) |
| |
Total
($) |
| ||||||||||||||||||||||||
|
Hali Borenstein,
Chief Executive Officer |
| | | | 2025 | | | | | $ | 579,808 | | | | | $ | 600,000 | | | | | | — | | | | | | — | | | | | $ | 466,154 | | | | | $ | 22,250 | | | | | $ | 1,668,212 | | |
|
Joshua Moore,
Chief Financial Officer |
| | | | 2025 | | | | | $ | 365,385 | | | | | $ | 318,750 | | | | | $ | 1,048,800 | | | | | | — | | | | | $ | 153,462 | | | | | $ | 7,125 | | | | | $ | 1,893,522 | | |
|
Ivan Tchakarov,
Chief Operating Officer |
| | | | 2025 | | | | | $ | 470,048 | | | | | $ | 356,396 | | | | | | — | | | | | | — | | | | | $ | 188,368 | | | | | $ | 12,250 | | | | | $ | 1,027,062 | | |
|
Name
|
| |
Vesting
Commencement Date |
| |
Number of
Shares Underlying Unexercised Options (#) Exercisable(1) |
| |
Number of
Shares Underlying Unexercised Options (#) Unexercisable(1) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#)(2) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares, Units or Other Rights That Have Not Vested(4) |
| |
Market or
Payout Value of Shares, Units or Other Rights That Have Not Vested ($) |
| ||||||||||||||||||||||||
|
Hali Borenstein
|
| | | | 12/9/2019(3) | | | | | | 967,078 | | | | | | | | | | | | 967,078 | | | | | | 6.60 | | | | | | 12/9/2029 | | | | | | | | | | | | | | |
|
Joshua Moore
|
| | | | 4/3/2025 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,783 | | | | | $ | 925,823 | | |
|
Ivan Tchakarov
|
| | | | 7/18/2022(3) | | | | | | 238,309 | | | | | | 33,963 | | | | | | 292,392 | | | | | | 8.04 | | | | | | 7/18/2032 | | | | | | | | | | | | | | |
|
Multiple of IPO Price
|
| |
% Payout Relative
to Target |
| |||
|
Less than 1.75X
|
| | | | 0% | | |
|
1.75X
|
| | | | 25% | | |
|
2.00X
|
| | | | 50% | | |
|
2.25X
|
| | | | 75% | | |
|
2.50X
|
| | | | 100% | | |
|
2.75X
|
| | | | 150% | | |
|
3.00X or Greater
|
| | | | 200% | | |
|
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Stock Awards
($) |
| |
Total
($) |
| |||||||||
|
Yael Aflalo(1)
|
| | | $ | 50,000 | | | | | | — | | | | | $ | 50,000 | | |
|
Zipporah Allen
|
| | | $ | 50,000 | | | | | | — | | | | | $ | 50,000 | | |
|
John Coyle
|
| | | | — | | | | | | — | | | | | | — | | |
|
Shreya Kadaba
|
| | | | — | | | | | | — | | | | | | — | | |
|
Brigitte Kleine
|
| | | $ | 50,000 | | | | | | — | | | | | $ | 50,000 | | |
|
Position
|
| |
Annual Cash
Retainer |
| |||
|
Base Director Fee
|
| | | $ | 60,000 | | |
| Additional Chairperson Fee | | | | | | | |
|
Chair of the Board
|
| | | $ | 50,000 | | |
|
Chair of the Audit Committee
|
| | | $ | 20,000 | | |
|
Chair of the Compensation Committee
|
| | | $ | 10,000 | | |
|
Chair of the Nominating and Corporate Governance Committee
|
| | | $ | 10,000 | | |
| Additional Committee Member Fee (excluding chairpersons) | | | | | | | |
|
Audit Committee
|
| | | $ | 10,000 | | |
|
Compensation Committee
|
| | | $ | 5,000 | | |
|
Nominating and Corporate Governance Committee
|
| | | $ | 5,000 | | |
| | | | | | |
Shares of our Common Stock to be
Sold in this Offering |
| | | | | | | |
Shares Beneficially Owned After this Offering
and the Synthetic Secondary |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares Beneficially Owned
Prior to this Offering and the Synthetic Secondary |
| |
Assuming No
Exercise of the Underwriters’ Option |
| |
Assuming Full
Exercise of the Underwriters’ Option |
| |
Shares of our
Securities Repurchased in the Synthetic Secondary |
| |
Assuming No
Exercise of the Underwriters’ Option |
| |
Assuming Full
Exercise of the Underwriters’ Option |
| | ||||||||||||||||||||||||||||||||||||||
| | | |
Number
|
| |
Percentage
|
| |
Number
|
| |
Number
|
| |
Number
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| | |||||||||||||||||||||||||||||
|
Name of Beneficial Owner
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
5% or Greater Stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Entities affiliated with Permira(1)
|
| | | | 32,078,948 | | | | | | 64.4% | | | | | | 2,987,199 | | | | | | 4,361,886 | | | | | | — | | | | | | 29,091,749 | | | | | | 49.2% | | | | | | 27,717,062 | | | | | | 46.9% | | | | ||
|
Aflalo Family Trust(2)
|
| | | | 12,929,832 | | | | | | 26.0% | | | | | | 1,204,029 | | | | | | 1,758,114 | | | | | | — | | | | | | 11,725,803 | | | | | | 19.8% | | | | | | 11,171,718 | | | | | | 18.9% | | | | ||
| | | | | | |
Shares of our Common Stock to be
Sold in this Offering |
| | | | | | | |
Shares Beneficially Owned After this Offering
and the Synthetic Secondary |
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares Beneficially Owned
Prior to this Offering and the Synthetic Secondary |
| |
Assuming No
Exercise of the Underwriters’ Option |
| |
Assuming Full
Exercise of the Underwriters’ Option |
| |
Shares of our
Securities Repurchased in the Synthetic Secondary |
| |
Assuming No
Exercise of the Underwriters’ Option |
| |
Assuming Full
Exercise of the Underwriters’ Option |
| | ||||||||||||||||||||||||||||||||||||||
| | | |
Number
|
| |
Percentage
|
| |
Number
|
| |
Number
|
| |
Number
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| | |||||||||||||||||||||||||||||
|
Named Executive
Officers, Directors and Director Nominees: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Hali Borenstein(3)
|
| | | | 2,166,129 | | | | | | 4.2% | | | | | | — | | | | | | — | | | | | | 709,286 | | | | | | 1,456,843 | | | | | | 2.4% | | | | | | 1,456,843 | | | | | | 2.4% | | | | ||
|
Joshua Moore(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Ivan Tchakarov(5)
|
| | | | 584,920 | | | | | | 1.2% | | | | | | — | | | | | | — | | | | | | 49,161 | | | | | | 535,759 | | | | | | * | | | | | | 535,759 | | | | | | * | | | | ||
|
Yael Aflalo(6)
|
| | | | 12,929,832 | | | | | | 26.0% | | | | | | 1,204,029 | | | | | | 1,758,114 | | | | | | — | | | | | | 11,725,803 | | | | | | 19.8% | | | | | | 11,171,718 | | | | | | 18.9% | | | | ||
|
Zipporah Allen(7)
|
| | | | 110,528 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | 110,528 | | | | | | * | | | | | | 110,528 | | | | | | * | | | | ||
|
John Coyle
|
| | | | 56,980 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | 56,980 | | | | | | * | | | | | | 56,980 | | | | | | * | | | | ||
|
Shreya Kadaba
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Brigitte Kleine(8)
|
| | | | 110,528 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | 110,528 | | | | | | * | | | | | | 110,528 | | | | | | * | | | | ||
|
Steven Miller(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Stacey S. Rauch
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
All executive officers,
directors and director nominees as a group (10 persons) |
| | | | 15,958,917 | | | | | | 30.4% | | | | | | 1,204,029 | | | | | | 1,758,114 | | | | | | 758,447 | | | | | | 13,996,440 | | | | | | 22.7% | | | | | | 13,442,356 | | | | | | 21.8% | | | | ||
|
Other Selling Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
|
Stripes III, LP(10)
|
| | | | 2,016,976 | | | | | | 4.1% | | | | | | 187,821 | | | | | | 274,255 | | | | | | — | | | | | | 1,829,155 | | | | | | 3.1% | | | | | | 1,742,721 | | | | | | 2.9% | | | | ||
|
Entities affiliated
with Yael Aflalo(11) |
| | | | 15,127,312 | | | | | | 30.4% | | | | | | 1,408,659 | | | | | | 2,056,913 | | | | | | — | | | | | | 13,718,653 | | | | | | 23.2% | | | | | | 13,070,399 | | | | | | 22.1% | | | | ||
|
Name
|
| |
Number of Shares
|
| |||
|
J.P. Morgan Securities LLC
|
| | | | | | |
|
Morgan Stanley & Co. LLC
|
| | | | | | |
|
Citigroup Global Markets Inc.
|
| | | | | | |
|
RBC Capital Markets, LLC
|
| | | | | | |
|
Guggenheim Securities, LLC
|
| | | | | | |
|
Robert W. Baird & Co. Incorporated
|
| | | | | | |
|
William Blair & Company, L.L.C.
|
| | | | | | |
|
BTIG, LLC
|
| | | | | | |
|
Telsey Advisory Group LLC
|
| | | | | | |
|
Total:
|
| | | | 14,062,500 | | |
| | | | | | |
Total
|
| ||||||||||||
| | | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to the selling stockholders
|
| | | $ | | | | | | $ | | | | | | $ | | | |
| | | |
Page(s)
|
|
| | | | ||
| Consolidated Financial Statements | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| Condensed Consolidated Financial Statements (Unaudited) | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
|
(in thousands, except share and per share data)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 65,473 | | | | | $ | 87,678 | | |
|
Accounts receivable, net
|
| | | | 18,407 | | | | | | 12,285 | | |
|
Inventories
|
| | | | 60,640 | | | | | | 51,916 | | |
|
Prepaid expenses and other current assets
|
| | | | 16,393 | | | | | | 12,432 | | |
|
Total current assets
|
| | | | 160,913 | | | | | | 164,311 | | |
|
Property and equipment, net
|
| | | | 83,346 | | | | | | 50,868 | | |
|
Right-of-use assets
|
| | | | 167,695 | | | | | | 133,707 | | |
|
Intangible assets, net
|
| | | | 1,396 | | | | | | 2,233 | | |
|
Trade name
|
| | | | 309,100 | | | | | | 309,100 | | |
|
Goodwill
|
| | | | 209,421 | | | | | | 209,421 | | |
|
Other noncurrent assets
|
| | | | 5,996 | | | | | | 4,127 | | |
|
Total assets
|
| | | $ | 937,867 | | | | | $ | 873,767 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 7,656 | | | | | $ | 4,940 | | |
|
Accrued expenses and other current liabilities
|
| | | | 66,828 | | | | | | 55,527 | | |
|
Current lease liabilities
|
| | | | 16,670 | | | | | | 11,749 | | |
|
Current portion of long-term debt
|
| | | | 8,250 | | | | | | 5,156 | | |
|
Deferred revenue
|
| | | | 6,740 | | | | | | 4,342 | | |
|
Total current liabilities
|
| | | | 106,144 | | | | | | 81,714 | | |
|
Long-term debt, net of current portion
|
| | | | 147,724 | | | | | | 155,014 | | |
|
Noncurrent lease liabilities
|
| | | | 166,837 | | | | | | 135,824 | | |
|
Deferred income tax liabilities
|
| | | | 68,072 | | | | | | 67,448 | | |
|
Deferred revenue, net of current portion
|
| | | | 3,064 | | | | | | 4,088 | | |
|
Other noncurrent liabilities
|
| | | | 5,229 | | | | | | 3,074 | | |
|
Total liabilities
|
| | | | 497,070 | | | | | | 447,162 | | |
| Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value; 107,025,000 shares authorized as of
December 27, 2025 and December 28, 2024; 49,784,379 shares issued and outstanding as of December 27, 2025 and December 28, 2024 |
| | | | 4 | | | | | | 4 | | |
|
Additional paid-in capital
|
| | | | 358,275 | | | | | | 357,180 | | |
|
Retained earnings
|
| | | | 82,493 | | | | | | 69,855 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 25 | | | | | | (434) | | |
|
Total stockholders’ equity
|
| | | | 440,797 | | | | | | 426,605 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 937,867 | | | | | $ | 873,767 | | |
|
(in thousands, except share and per share data)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
Net revenue
|
| | | $ | 507,104 | | | | | $ | 438,157 | | | | | $ | 359,523 | | |
|
Cost of goods sold
|
| | | | 201,617 | | | | | | 155,550 | | | | | | 129,185 | | |
|
Gross profit
|
| | | | 305,487 | | | | | | 282,607 | | | | | | 230,338 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
Marketing expenses
|
| | | | 44,532 | | | | | | 38,371 | | | | | | 33,685 | | |
|
Selling, general and administrative expenses
|
| | | | 232,137 | | | | | | 191,579 | | | | | | 159,076 | | |
|
Total operating expenses
|
| | | | 276,669 | | | | | | 229,950 | | | | | | 192,761 | | |
|
Income from operations
|
| | | | 28,818 | | | | | | 52,657 | | | | | | 37,577 | | |
| Other (expense) income | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (14,574) | | | | | | (10,713) | | | | | | — | | |
|
Interest income
|
| | | | 1,840 | | | | | | 3,003 | | | | | | 1,052 | | |
|
Other income, net
|
| | | | 773 | | | | | | 730 | | | | | | 123 | | |
|
Total other (expense) income
|
| | | | (11,961) | | | | | | (6,980) | | | | | | 1,175 | | |
|
Income before income taxes
|
| | | | 16,857 | | | | | | 45,677 | | | | | | 38,752 | | |
|
Income tax provision
|
| | | | 4,219 | | | | | | 12,747 | | | | | | 14,866 | | |
|
Net income
|
| | | | 12,638 | | | | | | 32,930 | | | | | | 23,886 | | |
| Other comprehensive gain (loss), net of tax | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation gain (loss), net of tax
|
| | | | 459 | | | | | | (374) | | | | | | 111 | | |
|
Comprehensive income, net of tax
|
| | | $ | 13,097 | | | | | $ | 32,556 | | | | | $ | 23,997 | | |
| Earnings per share | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.25 | | | | | $ | 0.61 | | | | | $ | 0.39 | | |
|
Diluted
|
| | | | 0.25 | | | | | | 0.60 | | | | | | 0.39 | | |
| Weighted-average shares used in per share calculation | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 49,784,379 | | | | | | 53,844,764 | | | | | | 61,809,850 | | |
|
Diluted
|
| | | | 51,283,157 | | | | | | 54,674,137 | | | | | | 62,041,798 | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Stockholders’
Equity |
| |||||||||||||||||||||
|
(in thousands, except share data)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balances at December 24, 2022
|
| | | | 70,385,550 | | | | | $ | 5 | | | | | $ | 498,450 | | | | | $ | 33,781 | | | | | $ | (171) | | | | | $ | 532,065 | | |
|
Issuance of common stock from exercise
of stock options |
| | | | 5,851 | | | | | | — | | | | | | 29 | | | | | | — | | | | | | — | | | | | | 29 | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,908 | | | | | | — | | | | | | — | | | | | | 1,908 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 23,886 | | | | | | — | | | | | | 23,886 | | |
|
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 111 | | | | | | 111 | | |
|
Balances at December 30, 2023
|
| | | | 70,391,400 | | | | | | 5 | | | | | | 500,387 | | | | | | 57,667 | | | | | | (60) | | | | | | 557,999 | | |
|
Issuance of common stock from exercise
of stock options |
| | | | 45,807 | | | | | | — | | | | | | 368 | | | | | | — | | | | | | — | | | | | | 368 | | |
|
Repurchase and retirement of common stock, net
|
| | | | (20,652,828) | | | | | | (1) | | | | | | (144,736) | | | | | | (20,742) | | | | | | — | | | | | | (165,479) | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,161 | | | | | | — | | | | | | — | | | | | | 1,161 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 32,930 | | | | | | — | | | | | | 32,930 | | |
|
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (374) | | | | | | (374) | | |
|
Balances at December 28, 2024
|
| | | | 49,784,379 | | | | | | 4 | | | | | | 357,180 | | | | | | 69,855 | | | | | | (434) | | | | | | 426,605 | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,095 | | | | | | — | | | | | | — | | | | | | 1,095 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,638 | | | | | | — | | | | | | 12,638 | | |
|
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 459 | | | | | | 459 | | |
|
Balances at December 27, 2025
|
| | | | 49,784,379 | | | | | $ | 4 | | | | | $ | 358,275 | | | | | $ | 82,493 | | | | | $ | 25 | | | | | $ | 440,797 | | |
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,638 | | | | | $ | 32,930 | | | | | $ | 23,886 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | | | | | | | |
|
Depreciation of property and equipment
|
| | | | 12,336 | | | | | | 9,261 | | | | | | 6,912 | | |
|
Change in operating lease right-of-use assets
|
| | | | 19,015 | | | | | | 14,657 | | | | | | 10,873 | | |
|
Amortization of definite-lived intangibles assets
|
| | | | 838 | | | | | | 838 | | | | | | 1,568 | | |
|
Amortization of debt issuance costs
|
| | | | 1,122 | | | | | | 757 | | | | | | — | | |
|
Deferred income taxes
|
| | | | 617 | | | | | | (4,880) | | | | | | (289) | | |
|
Stock-based compensation expense
|
| | | | 1,095 | | | | | | 1,161 | | | | | | 1,908 | | |
|
Other
|
| | | | 81 | | | | | | 49 | | | | | | 75 | | |
|
Increase (decrease) in cash due to changes in assets and liabilities
|
| | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (6,055) | | | | | | (839) | | | | | | 1,718 | | |
|
Inventories
|
| | | | (8,558) | | | | | | (18,384) | | | | | | (7,222) | | |
|
Prepaid expenses and other current assets
|
| | | | (3,871) | | | | | | (895) | | | | | | 2,684 | | |
|
Other noncurrent assets
|
| | | | (1,987) | | | | | | (487) | | | | | | (230) | | |
|
Accounts payable
|
| | | | 1,805 | | | | | | 2,116 | | | | | | (4,604) | | |
|
Accrued expenses and other current liabilities
|
| | | | 11,079 | | | | | | 16,618 | | | | | | 4,784 | | |
|
Operating lease liabilities
|
| | | | (16,987) | | | | | | (9,861) | | | | | | (8,918) | | |
|
Deferred revenue
|
| | | | 1,347 | | | | | | 1,071 | | | | | | 2,527 | | |
|
Other noncurrent liabilities
|
| | | | 2,155 | | | | | | 153 | | | | | | 2,136 | | |
|
Net cash provided by operating activities
|
| | | | 26,670 | | | | | | 44,265 | | | | | | 37,808 | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (44,543) | | | | | | (26,149) | | | | | | (13,692) | | |
|
Net cash used in investing activities
|
| | | | (44,543) | | | | | | (26,149) | | | | | | (13,692) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from exercise of stock options
|
| | | | — | | | | | | 368 | | | | | | 29 | | |
|
Proceeds from term loan, net of lender fees
|
| | | | — | | | | | | 161,043 | | | | | | — | | |
|
Repayments on term loan
|
| | | | (5,156) | | | | | | (1,031) | | | | | | — | | |
|
Debt issuance costs
|
| | | | — | | | | | | (1,300) | | | | | | — | | |
|
Repurchases of common stock, net
|
| | | | — | | | | | | (165,479) | | | | | | — | | |
|
Net cash (used in) provided by financing activities
|
| | | | (5,156) | | | | | | (6,399) | | | | | | 29 | | |
|
Effect of exchange rates on cash and cash equivalents
|
| | | | 824 | | | | | | (542) | | | | | | 160 | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | | (22,205) | | | | | | 11,175 | | | | | | 24,305 | | |
| Cash and cash equivalents | | | | | | | | | | | | | | | | | | | |
|
Beginning of the year
|
| | | | 87,678 | | | | | | 76,503 | | | | | | 52,198 | | |
|
End of the year
|
| | | $ | 65,473 | | | | | $ | 87,678 | | | | | $ | 76,503 | | |
| Supplemental cash flow information | | | | | | | | | | | | | | | | | | | |
| Cash paid during the year for | | | | | | | | | | | | | | | | | | | |
|
Income taxes, net of refunds
|
| | | $ | 5,285 | | | | | $ | 16,010 | | | | | $ | 5,066 | | |
|
Interest
|
| | | | 13,747 | | | | | | 6,394 | | | | | | — | | |
| Noncash financing and investing activities | | | | | | | | | | | | | | | | | | | |
|
Purchase of property and equipment included in accounts
payable |
| | | | 629 | | | | | | 657 | | | | | | 470 | | |
|
Operating lease right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | 54,271 | | | | | | 86,856 | | | | | | 17,251 | | |
| | | |
December 28, 2024
|
| |||||||||||||||
|
(in thousands, except share and per share data)
|
| |
As Previously
Reported |
| |
Adjustments
|
| |
As Revised
|
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 87,678 | | | | | | — | | | | | $ | 87,678 | | |
|
Accounts receivable, net
|
| | | | 12,865 | | | | | | (580) | | | | | | 12,285 | | |
|
Inventories
|
| | | | 51,916 | | | | | | — | | | | | | 51,916 | | |
|
Prepaid expenses and other current assets
|
| | | | 14,281 | | | | | | (1,849) | | | | | | 12,432 | | |
|
Total current assets
|
| | | | 166,740 | | | | | | (2,429) | | | | | | 164,311 | | |
|
Property and equipment, net
|
| | | | 50,868 | | | | | | — | | | | | | 50,868 | | |
|
Right-of-use assets
|
| | | | 133,707 | | | | | | — | | | | | | 133,707 | | |
|
Intangible assets, net
|
| | | | 2,233 | | | | | | — | | | | | | 2,233 | | |
|
Trade name
|
| | | | 309,100 | | | | | | — | | | | | | 309,100 | | |
|
Goodwill
|
| | | | 209,421 | | | | | | — | | | | | | 209,421 | | |
|
Other noncurrent assets
|
| | | | 4,127 | | | | | | — | | | | | | 4,127 | | |
|
Total assets
|
| | | $ | 876,196 | | | | | $ | (2,429) | | | | | $ | 873,767 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 4,940 | | | | | | — | | | | | $ | 4,940 | | |
|
Accrued expenses and other current liabilities
|
| | | | 55,527 | | | | | | — | | | | | | 55,527 | | |
|
Current lease liabilities
|
| | | | 14,178 | | | | | | (2,429) | | | | | | 11,749 | | |
|
Current portion of long-term debt
|
| | | | 5,156 | | | | | | — | | | | | | 5,156 | | |
|
Deferred revenue
|
| | | | 4,342 | | | | | | — | | | | | | 4,342 | | |
|
Total current liabilities
|
| | | | 84,143 | | | | | | (2,429) | | | | | | 81,714 | | |
|
Long-term debt, net of current portion
|
| | | | 155,014 | | | | | | — | | | | | | 155,014 | | |
|
Noncurrent lease liabilities
|
| | | | 135,824 | | | | | | — | | | | | | 135,824 | | |
|
Deferred income tax liabilities
|
| | | | 67,448 | | | | | | — | | | | | | 67,448 | | |
|
Deferred revenue, net of current portion
|
| | | | 4,088 | | | | | | — | | | | | | 4,088 | | |
|
Other noncurrent liabilities
|
| | | | 3,074 | | | | | | — | | | | | | 3,074 | | |
|
Total liabilities
|
| | | | 449,591 | | | | | | (2,429) | | | | | | 447,162 | | |
| Commitments and contingencies (Note 14) | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value; 107,025,000 shares authorized
as of December 27, 2025 and December 28, 2024; 49,784,379 shares issued and outstanding as of December 27, 2025 and December 28, 2024 |
| | | | 4 | | | | | | — | | | | | | 4 | | |
|
Additional paid-in capital
|
| | | | 357,180 | | | | | | — | | | | | | 357,180 | | |
|
Retained earnings
|
| | | | 69,855 | | | | | | — | | | | | | 69,855 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (434) | | | | | | — | | | | | | (434) | | |
|
Total stockholders’ equity
|
| | | | 426,605 | | | | | | — | | | | | | 426,605 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 876,196 | | | | | $ | (2,429) | | | | | $ | 873,767 | | |
| | | |
December 28, 2024
|
| |
December 30, 2023
|
| ||||||||||||||||||||||||||||||
|
(in thousands, except share and per share data)
|
| |
As Previously
Reported |
| |
Adjustments
|
| |
As Revised
|
| |
As Previously
Reported |
| |
Adjustments
|
| |
As Revised
|
| ||||||||||||||||||
|
Net revenue
|
| | | $ | 438,407 | | | | | $ | (250) | | | | | $ | 438,157 | | | | | $ | 358,606 | | | | | $ | 917 | | | | | $ | 359,523 | | |
|
Cost of goods sold
|
| | | | 155,550 | | | | | | — | | | | | | 155,550 | | | | | | 129,185 | | | | | | — | | | | | | 129,185 | | |
|
Gross profit
|
| | | | 282,857 | | | | | | (250) | | | | | | 282,607 | | | | | | 229,421 | | | | | | 917 | | | | | | 230,338 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketing expenses
|
| | | | 38,371 | | | | | | — | | | | | | 38,371 | | | | | | 33,685 | | | | | | — | | | | | | 33,685 | | |
|
Selling, general and administrative expenses
|
| | | | 191,829 | | | | | | (250) | | | | | | 191,579 | | | | | | 158,159 | | | | | | 917 | | | | | | 159,076 | | |
|
Total operating expenses
|
| | | | 230,200 | | | | | | (250) | | | | | | 229,950 | | | | | | 191,844 | | | | | | 917 | | | | | | 192,761 | | |
|
Income from operations
|
| | | | 52,657 | | | | | | — | | | | | | 52,657 | | | | | | 37,577 | | | | | | — | | | | | | 37,577 | | |
| Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (10,713) | | | | | | — | | | | | | (10,713) | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest income
|
| | | | 3,003 | | | | | | — | | | | | | 3,003 | | | | | | 1,052 | | | | | | — | | | | | | 1,052 | | |
|
Other income, net
|
| | | | 730 | | | | | | — | | | | | | 730 | | | | | | 123 | | | | | | — | | | | | | 123 | | |
|
Total other (expense) income
|
| | | | (6,980) | | | | | | — | | | | | | (6,980) | | | | | | 1,175 | | | | | | — | | | | | | 1,175 | | |
|
Income before income taxes
|
| | | | 45,677 | | | | | | — | | | | | | 45,677 | | | | | | 38,752 | | | | | | — | | | | | | 38,752 | | |
|
Income tax provision
|
| | | | 12,747 | | | | | | — | | | | | | 12,747 | | | | | | 14,866 | | | | | | — | | | | | | 14,866 | | |
|
Net income
|
| | | | 32,930 | | | | | | — | | | | | | 32,930 | | | | | | 23,886 | | | | | | — | | | | | | 23,886 | | |
|
Other comprehensive (loss) gain, net
of tax |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation (loss) gain, net of tax
|
| | | | (374) | | | | | | — | | | | | | (374) | | | | | | 111 | | | | | | — | | | | | | 111 | | |
|
Comprehensive income, net of tax
|
| | | $ | 32,556 | | | | | $ | — | | | | | $ | 32,556 | | | | | $ | 23,997 | | | | | $ | — | | | | | $ | 23,997 | | |
| Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.61 | | | | | $ | — | | | | | $ | 0.61 | | | | | $ | 0.39 | | | | | $ | — | | | | | $ | 0.39 | | |
|
Diluted
|
| | | | 0.60 | | | | | | — | | | | | | 0.60 | | | | | | 0.39 | | | | | | — | | | | | | 0.39 | | |
|
Weighted-average shares used in per
share calculation |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 53,844,764 | | | | | | — | | | | | | 53,844,764 | | | | | | 61,809,850 | | | | | | — | | | | | | 61,809,850 | | |
|
Diluted
|
| | | | 54,674,137 | | | | | | — | | | | | | 54,674,137 | | | | | | 62,041,798 | | | | | | — | | | | | | 62,041,798 | | |
| | | |
December 28, 2024
|
| |||||||||||||||
|
(in thousands)
|
| |
As Previously
Reported |
| |
Adjustments
|
| |
As Revised
|
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 32,930 | | | | | | | | | | | $ | 32,930 | | |
|
Adjustments to reconcile net income to net cash provided by operating
activities |
| | | | | | | | | | | | | | | | | | |
|
Depreciation of property and equipment
|
| | | | 9,261 | | | | | | | | | | | | 9,261 | | |
|
Change in operating lease right-of-use assets
|
| | | | 14,657 | | | | | | | | | | | | 14,657 | | |
|
Amortization of definite-lived intangibles assets
|
| | | | 838 | | | | | | | | | | | | 838 | | |
|
Amortization of debt issuance costs
|
| | | | 757 | | | | | | | | | | | | 757 | | |
|
Deferred income taxes
|
| | | | (4,880) | | | | | | | | | | | | (4,880) | | |
|
Stock-based compensation expense
|
| | | | 1,161 | | | | | | | | | | | | 1,161 | | |
|
Other
|
| | | | 49 | | | | | | | | | | | | 49 | | |
|
Increase (decrease) in cash due to changes in assets and liabilities
|
| | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (1,419) | | | | | | 580 | | | | | | (839) | | |
|
Inventories
|
| | | | (18,384) | | | | | | | | | | | | (18,384) | | |
|
Prepaid expenses and other current assets
|
| | | | (2,744) | | | | | | 1,849 | | | | | | (895) | | |
|
Other noncurrent assets
|
| | | | (487) | | | | | | | | | | | | (487) | | |
|
Accounts payable
|
| | | | 2,116 | | | | | | | | | | | | 2,116 | | |
|
Accrued expenses and other current liabilities
|
| | | | 16,618 | | | | | | | | | | | | 16,618 | | |
|
Operating lease liabilities
|
| | | | (7,432) | | | | | | (2,429) | | | | | | (9,861) | | |
|
Deferred revenue
|
| | | | 1,071 | | | | | | | | | | | | 1,071 | | |
|
Other noncurrent liabilities
|
| | | | 153 | | | | | | | | | | | | 153 | | |
|
Net cash provided by operating activities
|
| | | | 44,265 | | | | | | — | | | | | | 44,265 | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (26,149) | | | | | | | | | | | | (26,149) | | |
|
Net cash used in investing activities
|
| | | | (26,149) | | | | | | — | | | | | | (26,149) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from exercise of stock options
|
| | | | 368 | | | | | | | | | | | | 368 | | |
|
Proceeds from term loan, net of lender fees
|
| | | | 161,043 | | | | | | | | | | | | 161,043 | | |
|
Repayments on term loan
|
| | | | (1,031) | | | | | | | | | | | | (1,031) | | |
|
Debt issuance costs
|
| | | | (1,300) | | | | | | | | | | | | (1,300) | | |
|
Repurchases of common stock, net
|
| | | | (165,479) | | | | | | | | | | | | (165,479) | | |
|
Net cash (used in) provided by financing activities
|
| | | | (6,399) | | | | | | — | | | | | | (6,399) | | |
|
Effect of exchange rates on cash and cash equivalents
|
| | | | (542) | | | | | | | | | | | | (542) | | |
|
Net increase in cash and cash equivalents
|
| | | | 11,175 | | | | | | — | | | | | | 11,175 | | |
| Cash and cash equivalents | | | | | | | | | | | | | | | | | | | |
|
Beginning of the year
|
| | | | 76,503 | | | | | | — | | | | | | 76,503 | | |
|
End of the year
|
| | | $ | 87,678 | | | | | $ | — | | | | | $ | 87,678 | | |
| Supplemental cash flow information | | | | | | | | | | | | | | | | | | | |
| Cash paid during the year for | | | | | | | | | | | | | | | | | | | |
|
Income taxes, net of refunds
|
| | | $ | 16,010 | | | | | | | | | | | $ | 16,010 | | |
|
Interest
|
| | | | 6,394 | | | | | | | | | | | | 6,394 | | |
| Noncash financing and investing activities | | | | | | | | | | | | | | | | | | | |
|
Purchase of property and equipment included in accounts payable
|
| | | | 657 | | | | | | | | | | | | 657 | | |
|
Operating lease right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | 86,856 | | | | | | | | | | | | 86,856 | | |
| | | |
Useful Life
|
|
|
Computer equipment and software
|
| |
3 to 5 years
|
|
|
Furniture, fixtures and office equipment
|
| |
3 to 7 years
|
|
|
Machinery and equipment
|
| |
5 to 7 years
|
|
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
|
Raw materials
|
| | | $ | 11,309 | | | | | $ | 9,288 | | |
|
Work-in-process
|
| | | | 1,838 | | | | | | 862 | | |
|
Finished goods
|
| | | | 47,493 | | | | | | 41,766 | | |
| | | | | $ | 60,640 | | | | | $ | 51,916 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
|
Leasehold improvements
|
| | | $ | 71,178 | | | | | $ | 29,918 | | |
|
Computer equipment and software
|
| | | | 27,328 | | | | | | 19,997 | | |
|
Furniture, fixtures and office equipment
|
| | | | 15,684 | | | | | | 10,121 | | |
|
Machinery and equipment
|
| | | | 1,380 | | | | | | 1,111 | | |
|
Construction in progress
|
| | | | 3,815 | | | | | | 13,740 | | |
| | | | | | 119,385 | | | | | | 74,887 | | |
|
Accumulated depreciation and amortization
|
| | | | (36,039) | | | | | | (24,019) | | |
| | | | | $ | 83,346 | | | | | $ | 50,868 | | |
| | | |
As of December 27, 2025
|
| ||||||||||||||||||
|
(in thousands)
|
| |
Useful Life
(Years) |
| |
Gross
|
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||
|
Trade name
|
| |
Indefinite
|
| | | $ | 309,100 | | | | | $ | — | | | | | $ | 309,100 | | |
|
Goodwill
|
| |
Indefinite
|
| | | | 209,421 | | | | | | — | | | | | | 209,421 | | |
|
E-commerce and retail customer relationships
|
| |
8
|
| | | | 6,700 | | | | | | 5,304 | | | | | | 1,396 | | |
|
Wholesale relationships
|
| |
4
|
| | | | 4,380 | | | | | | 4,380 | | | | | | — | | |
|
Software
|
| |
3
|
| | | | 4,500 | | | | | | 4,500 | | | | | | — | | |
| | | | | | | | $ | 534,101 | | | | | $ | 14,184 | | | | | $ | 519,917 | | |
| | | |
As of December 28, 2024
|
| ||||||||||||||||||
|
(in thousands)
|
| |
Useful Life
(Years) |
| |
Gross
|
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||
|
Trade name
|
| |
Indefinite
|
| | | $ | 309,100 | | | | | $ | — | | | | | $ | 309,100 | | |
|
Goodwill
|
| |
Indefinite
|
| | | | 209,421 | | | | | | — | | | | | | 209,421 | | |
|
E-commerce and retail customer relationships
|
| |
8
|
| | | | 6,700 | | | | | | 4,467 | | | | | | 2,233 | | |
|
Wholesale relationships
|
| |
4
|
| | | | 4,380 | | | | | | 4,380 | | | | | | — | | |
|
Software
|
| |
3
|
| | | | 4,500 | | | | | | 4,500 | | | | | | — | | |
| | | | | | | | $ | 534,101 | | | | | $ | 13,347 | | | | | $ | 520,754 | | |
|
Fiscal year
|
| |
(in thousands)
|
| |||
|
2026
|
| | | $ | 838 | | |
|
2027
|
| | | | 558 | | |
| | | | | $ | 1,396 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
|
Salaries, wages and employee benefits
|
| | | $ | 14,696 | | | | | $ | 12,241 | | |
|
Sales returns and allowances
|
| | | | 12,701 | | | | | | 10,039 | | |
|
Professional fees
|
| | | | 8,555 | | | | | | 4,248 | | |
|
Inventory purchases
|
| | | | 8,029 | | | | | | 4,178 | | |
|
Freight out
|
| | | | 6,394 | | | | | | 1,382 | | |
|
General and administrative
|
| | | | 4,360 | | | | | | 7,197 | | |
|
Sales tax payable
|
| | | | 3,704 | | | | | | 3,749 | | |
|
Marketing
|
| | | | 3,453 | | | | | | 2,825 | | |
|
Interest
|
| | | | 3,206 | | | | | | 3,521 | | |
|
Other accruals
|
| | | | 1,730 | | | | | | 6,147 | | |
| | | | | $ | 66,828 | | | | | $ | 55,527 | | |
|
(in thousands)
|
| |
As of
December 27, 2025 |
| |
As of
December 28, 2024 |
| ||||||
|
Term loans, gross
|
| | | $ | 158,813 | | | | | $ | 163,969 | | |
|
Less: unamortized debt issuance costs
|
| | | | (2,839) | | | | | | (3,799) | | |
|
Total long-term debt
|
| | | | 155,974 | | | | | | 160,170 | | |
|
Less: current potion of long-term debt
|
| | | | (8,250) | | | | | | (5,156) | | |
|
Long-term debt, net of current portion
|
| | | $ | 147,724 | | | | | $ | 155,014 | | |
|
Fiscal year
|
| |
(in thousands)
|
| |||
|
2026
|
| | | | 8,250 | | |
|
2027
|
| | | | 9,281 | | |
|
2028
|
| | | | 13,407 | | |
|
2029
|
| | | | 127,875 | | |
|
Total term loan – principal payments
|
| | | $ | 158,813 | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
Direct-to-consumer (DTC)
|
| | | | 454,060 | | | | | | 396,355 | | | | | | 324,187 | | |
|
Wholesale and other
|
| | | | 53,044 | | | | | | 41,802 | | | | | | 35,336 | | |
|
Net revenues
|
| | | $ | 507,104 | | | | | $ | 438,157 | | | | | $ | 359,523 | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
Domestic
|
| | | $ | 12,057 | | | | | $ | 38,981 | | | | | $ | 37,917 | | |
|
Foreign
|
| | | | 4,801 | | | | | | 6,696 | | | | | | 835 | | |
|
Income before income taxes
|
| | | $ | 16,857 | | | | | $ | 45,677 | | | | | $ | 38,752 | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
| Current | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 1,900 | | | | | $ | 10,960 | | | | | $ | 9,091 | | |
|
State
|
| | | | 2,220 | | | | | | 5,499 | | | | | | 5,639 | | |
|
Foreign
|
| | | | (194) | | | | | | 1,168 | | | | | | 425 | | |
| | | | | | 3,925 | | | | | | 17,627 | | | | | | 15,155 | | |
| Deferred | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | | 1,707 | | | | | | (4,022) | | | | | | (3,880) | | |
|
State
|
| | | | (1,142) | | | | | | (1,121) | | | | | | 3,709 | | |
|
Foreign
|
| | | | (271) | | | | | | 263 | | | | | | (118) | | |
| | | | | | 294 | | | | | | (4,880) | | | | | | (289) | | |
| | | | | $ | 4,219 | | | | | $ | 12,747 | | | | | $ | 14,866 | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
Tax at federal statutory rate
|
| | | $ | 3,540 | | | | | $ | 9,592 | | | | | $ | 8,201 | | |
|
State taxes
|
| | | | 349 | | | | | | 3,327 | | | | | | 5,850 | | |
|
Permanent differences
|
| | | | 254 | | | | | | 633 | | | | | | 239 | | |
|
Tax credits
|
| | | | (495) | | | | | | (160) | | | | | | (663) | | |
|
Section 250 deduction
|
| | | | — | | | | | | (855) | | | | | | (429) | | |
|
Uncertain tax positions
|
| | | | 1,847 | | | | | | 76 | | | | | | 1,569 | | |
|
Effect of Foreign Operations
|
| | | | (1,461) | | | | | | — | | | | | | — | | |
|
Payable Adjustment
|
| | | | 251 | | | | | | — | | | | | | — | | |
|
Others
|
| | | | (66) | | | | | | 134 | | | | | | 99 | | |
|
Income tax provision
|
| | | $ | 4,219 | | | | | $ | 12,747 | | | | | $ | 14,866 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Accrued compensation and other
|
| | | $ | 2,493 | | | | | $ | 2,693 | | |
|
Amortization – Section 174 Costs
|
| | | | 237 | | | | | | 5,067 | | |
|
Operating lease liabilities
|
| | | | 51,631 | | | | | | 43,212 | | |
|
Inventory reserves
|
| | | | 4,164 | | | | | | 2,860 | | |
|
Property and equipment
|
| | | | 1,777 | | | | | | 1,905 | | |
|
Stock-based compensation
|
| | | | 2,635 | | | | | | 2,409 | | |
|
Reserves for sales returns
|
| | | | 2,256 | | | | | | 1,909 | | |
|
State income taxes
|
| | | | 4,109 | | | | | | 5,132 | | |
|
Deferred gift card revenue
|
| | | | 2,610 | | | | | | 2,423 | | |
|
Transaction costs
|
| | | | 753 | | | | | | 835 | | |
|
Other deferred tax assets
|
| | | | 1,302 | | | | | | 1,251 | | |
| | | | | | 73,968 | | | | | | 69,696 | | |
|
Valuation allowance
|
| | | | — | | | | | | — | | |
|
Total deferred tax assets
|
| | | | 73,968 | | | | | | 69,696 | | |
| Deferred tax liabilities | | | | | | | | | | | | | |
|
Intangibles
|
| | | | (89,268) | | | | | | (90,421) | | |
|
Operating lease right-of-use assets
|
| | | | (45,643) | | | | | | (38,523) | | |
|
Prepaid expenses
|
| | | | (137) | | | | | | (388) | | |
|
Property and equipment
|
| | | | (6,643) | | | | | | (7,345) | | |
|
Other deferred tax liabilities
|
| | | | (21) | | | | | | (467) | | |
|
Total deferred tax liabilities
|
| | | | (141,713) | | | | | | (137,144) | | |
|
Net deferred tax liabilities
|
| | | $ | (67,744) | | | | | $ | (67,448) | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
Balances at the beginning of the year
|
| | | $ | 2,688 | | | | | $ | 2,733 | | | | | $ | 770 | | |
|
Increases in tax positions for current year
|
| | | | 1,837 | | | | | | (25) | | | | | | 1,963 | | |
|
Lapse in statute of limitations
|
| | | | — | | | | | | (20) | | | | | | — | | |
|
Balances at the end of the year
|
| | | $ | 4,525 | | | | | $ | 2,688 | | | | | $ | 2,733 | | |
| | | |
Years Ended
|
| |||||||||||||||
| | | |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
| Valuation assumptions | | | | | | | | | | | | | | | | | | | |
|
Expected term (years)
|
| | | | 0.6 | | | | | | 1.0 | | | | | | 1.0 | | |
|
Expected volatility
|
| | | | 40% | | | | | | 38% | | | | | | 50% | | |
|
Risk-free interest rate
|
| | | | 4.24% | | | | | | 5.16% | | | | | | 0.15% | | |
|
Dividend yield
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | | |
Time-Based Options
|
| |||||||||||||||||||||
| | | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
|
Outstanding at December 28, 2024
|
| | | | 2,967,732 | | | | | $ | 7.13 | | | | | | 6.1 | | | | | $ | 21,037 | | |
|
Options granted
|
| | | | 40,955 | | | | | | 14.41 | | | | | | | | | | | | | | |
|
Options forfeited or expired
|
| | | | (20,834) | | | | | | 8.04 | | | | | | | | | | | | | | |
|
Outstanding at December 27, 2025
|
| | | | 2,987,853 | | | | | $ | 7.22 | | | | | | 5.2 | | | | | $ | 24,660 | | |
|
Exercisable at December 27, 2025
|
| | | | 2,739,840 | | | | | $ | 7.07 | | | | | | 4.9 | | | | | $ | 23,017 | | |
|
Vested at December 27, 2025
|
| | | | 2,739,840 | | | | | $ | 7.07 | | | | | | 4.9 | | | | | $ | 23,017 | | |
| | | |
Performance-Based Options
|
| |||||||||||||||
| | | |
Number
of Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Grant Date Fair Value Per Option |
| |||||||||
|
Outstanding at December 28, 2024
|
| | | | 3,010,827 | | | | | $ | 7.13 | | | | | $ | 2.91 | | |
|
Options granted
|
| | | | 40,955 | | | | | | 14.41 | | | | | | | | |
|
Options forfeited
|
| | | | (116,158) | | | | | | 7.14 | | | | | | | | |
|
Outstanding at December 27, 2025
|
| | | | 2,935,624 | | | | | $ | 7.23 | | | | | $ | 2.89 | | |
| | | |
Number
of Shares |
| |
Weighted-
Average Grant Date Fair Value Per Share |
| ||||||
|
Unvested at December 28, 2024
|
| | | | — | | | | | | — | | |
|
Granted
|
| | | | 77,629 | | | | | $ | 15.47 | | |
|
Unvested at December 27, 2025
|
| | | | 77,629 | | | | | $ | 15.47 | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands, except share and per share data)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
Net income available to common stockholders
|
| | | $ | 12,638 | | | | | $ | 32,930 | | | | | $ | 23,886 | | |
|
Weighted average shares outstanding – basic
|
| | | | 49,784,379 | | | | | | 53,844,764 | | | | | | 61,809,850 | | |
|
Dilutive effect of stock options
|
| | | | 1,498,778 | | | | | | 829,373 | | | | | | 231,948 | | |
|
Weighted average shares outstanding-diluted
|
| | | | 51,283,157 | | | | | | 54,674,137 | | | | | | 62,041,798 | | |
|
Basic earnings per share
|
| | | $ | 0.25 | | | | | $ | 0.61 | | | | | $ | 0.39 | | |
|
Diluted earnings per share
|
| | | | 0.25 | | | | | | 0.60 | | | | | | 0.39 | | |
|
Time-based shares excluded from the computation of diluted earnings per share
|
| | | | 38,101 | | | | | | 466,914 | | | | | | 1,073,960 | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
Operating lease expense
|
| | | $ | 28,898 | | | | | $ | 21,274 | | | | | $ | 14,450 | | |
|
Short term lease expense
|
| | | | 126 | | | | | | 231 | | | | | | 222 | | |
|
Variable lease expense
|
| | | | 4,839 | | | | | | 3,258 | | | | | | 2,611 | | |
|
Total lease expense
|
| | | $ | 33,863 | | | | | $ | 24,763 | | | | | $ | 17,283 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
| Operating leases | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | | $ | 167,695 | | | | | $ | 133,707 | | |
|
Current portion of operating lease liabilities
|
| | | $ | 16,670 | | | | | $ | 11,749 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 166,837 | | | | | | 135,824 | | |
|
Total operating lease liabilities
|
| | | $ | 183,507 | | | | | $ | 147,573 | | |
| | | |
As of
|
| |||||||||
| | | |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
| Weighted average remaining lease term (in years) | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 9.4 | | | | | | 10.2 | | |
| Weighted average discount rate | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 4.8% | | | | | | 4.7% | | |
|
(in thousands)
|
| |
Operating
Lease Liability |
| |||
| Fiscal year | | | | | | | |
|
2026
|
| | | | 24,922 | | |
|
2027
|
| | | | 27,856 | | |
|
2028
|
| | | | 26,820 | | |
|
2029
|
| | | | 24,443 | | |
|
2030
|
| | | | 21,466 | | |
|
Thereafter
|
| | | | 110,481 | | |
|
Total undiscounted lease payments
|
| | | | 235,988 | | |
|
Less: Imputed interest
|
| | | | (52,481) | | |
|
Present value of future minimum lease payments
|
| | | $ | 183,507 | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
Revenue
|
| | | $ | 507,104 | | | | | $ | 438,157 | | | | | $ | 359,523 | | |
| Less: | | | | | | | | | | | | | | | | | | | |
|
Cost of goods sold(a)
|
| | | | 201,328 | | | | | | 155,251 | | | | | | 129,033 | | |
|
Selling expenses(a)
|
| | | | 71,328 | | | | | | 57,383 | | | | | | 51,309 | | |
|
Marketing expenses(a)
|
| | | | 44,532 | | | | | | 38,371 | | | | | | 33,685 | | |
|
Employee compensation(b)
|
| | | | 78,011 | | | | | | 64,271 | | | | | | 55,602 | | |
|
Occupancy expenses
|
| | | | 38,102 | | | | | | 28,513 | | | | | | 20,265 | | |
|
Other segment expenses(c)
|
| | | | 30,717 | | | | | | 30,451 | | | | | | 21,664 | | |
|
Depreciation of property and equipment
|
| | | | 12,336 | | | | | | 9,261 | | | | | | 6,912 | | |
|
Amortization of definite-lived intangible assets
|
| | | | 838 | | | | | | 838 | | | | | | 1,568 | | |
|
Stock-based compensation expense
|
| | | | 1,095 | | | | | | 1,161 | | | | | | 1,908 | | |
|
Interest expense
|
| | | | 14,574 | | | | | | 10,713 | | | | | | — | | |
|
Income tax expense
|
| | | | 4,219 | | | | | | 12,747 | | | | | | 14,866 | | |
| Plus: | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 1,840 | | | | | | 3,003 | | | | | | 1,052 | | |
|
Other segment items
|
| | | | 773 | | | | | | 730 | | | | | | 123 | | |
|
Segment net income
|
| | | $ | 12,638 | | | | | $ | 32,930 | | | | | $ | 23,886 | | |
| | | |
Years Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
|
United States
|
| | | $ | 415,577 | | | | | $ | 365,002 | | | | | $ | 294,444 | | |
|
Rest of the world(1)
|
| | | | 91,527 | | | | | | 73,155 | | | | | | 65,079 | | |
|
Total net revenues
|
| | | $ | 507,104 | | | | | $ | 438,157 | | | | | $ | 359,523 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
|
United States
|
| | | $ | 75,971 | | | | | $ | 47,555 | | |
|
Rest of the world(2)
|
| | | | 7,375 | | | | | | 3,313 | | |
|
Total property and equipment, net
|
| | | $ | 83,346 | | | | | $ | 50,868 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
|
United States
|
| | | $ | 150,316 | | | | | $ | 125,240 | | |
|
Rest of the world(3)
|
| | | | 17,379 | | | | | | 8,467 | | |
|
Total right-of-use assets
|
| | | $ | 167,695 | | | | | $ | 133,707 | | |
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 24 | | | | | $ | 2,638 | | |
|
Accounts receivable
|
| | | | — | | | | | | 1,582 | | |
|
Prepaid expenses and other current assets
|
| | | | — | | | | | | 16 | | |
|
Investment in subsidiary, net of distributions
|
| | | | 440,773 | | | | | | 423,951 | | |
|
Total assets
|
| | | $ | 440,797 | | | | | $ | 428,187 | | |
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| ||||||
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
|
Accrued expenses and other current liabilities
|
| | | $ | — | | | | | $ | 1,582 | | |
|
Total liabilities
|
| | | | — | | | | | | 1,582 | | |
|
Stockholders’ equity
|
| | | | 440,797 | | | | | | 426,605 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 440,797 | | | | | $ | 428,187 | | |
| | |||||||||||||
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
|
| | | $ | 21 | | | | | $ | 30 | | | | | $ | 27 | | |
|
Loss from operations
|
| | | | (21) | | | | | | (30) | | | | | | (27) | | |
| Other income | | | | | | | | | | | | | | | | | | | |
|
Equity in earnings of subsidiary
|
| | | | 12,594 | | | | | | 32,742 | | | | | | 23,703 | | |
|
Interest income, net
|
| | | | 66 | | | | | | 190 | | | | | | 205 | | |
|
Other income, net
|
| | | | — | | | | | | 28 | | | | | | 5 | | |
|
Total other income
|
| | | | 12,660 | | | | | | 32,960 | | | | | | 23,913 | | |
|
Income before income taxes
|
| | | | 12,638 | | | | | | 32,930 | | | | | | 23,886 | | |
|
Net income
|
| | | $ | 12,638 | | | | | $ | 32,930 | | | | | $ | 23,886 | | |
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,638 | | | | | $ | 32,930 | | | | | $ | 23,886 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | | | | | | | |
|
Equity in earnings of subsidiary
|
| | | | (12,594) | | | | | | (32,742) | | | | | | (23,703) | | |
|
Increase (decrease) in cash due to changes in assets and liabilities
|
| | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | 1,582 | | | | | | (1,582) | | | | | | — | | |
|
Prepaid expenses and other current assets
|
| | | | 17 | | | | | | 26 | | | | | | 26 | | |
|
Accrued expenses and other current liabilities
|
| | | | (1,582) | | | | | | 1,582 | | | | | | — | | |
|
Net cash provided by operating activities
|
| | | | 62 | | | | | | 214 | | | | | | 209 | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
|
Dividend from subsidiary
|
| | | | — | | | | | | 165,000 | | | | | | — | | |
|
Net cash provided by investing activities
|
| | | | — | | | | | | 165,000 | | | | | | — | | |
|
(in thousands)
|
| |
December 27,
2025 |
| |
December 28,
2024 |
| |
December 30,
2023 |
| |||||||||
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of common stock
|
| | | | — | | | | | | 368 | | | | | | 29 | | |
|
Funding (to) from subsidiaries
|
| | | | (2,676) | | | | | | (13,267) | | | | | | 15,534 | | |
|
Repurchases of common stock, net
|
| | | | — | | | | | | (165,479) | | | | | | — | | |
|
Net cash (used in) provided by financing activities
|
| | | | (2,676) | | | | | | (178,378) | | | | | | 15,563 | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | | (2,614) | | | | | | (13,164) | | | | | | 15,772 | | |
| Cash and cash equivalents | | | | | | | | | | | | | | | | | | | |
|
Beginning of the year
|
| | | | 2,638 | | | | | | 15,802 | | | | | | 30 | | |
|
End of the year
|
| | | $ | 24 | | | | | $ | 2,638 | | | | | $ | 15,802 | | |
| | |||||||||||||||||||
|
(in thousands, except share and per share data)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 41,217 | | | | | $ | 65,473 | | |
|
Accounts receivable, net
|
| | | | 16,820 | | | | | | 18,407 | | |
|
Inventories
|
| | | | 70,810 | | | | | | 60,640 | | |
|
IEEPA tariff receivable
|
| | | | 15,017 | | | | | | — | | |
|
Prepaid expenses and other current assets
|
| | | | 17,432 | | | | | | 16,393 | | |
|
Total current assets
|
| | | | 161,296 | | | | | | 160,913 | | |
|
Property and equipment, net
|
| | | | 84,866 | | | | | | 83,346 | | |
|
Right-of-use assets
|
| | | | 171,620 | | | | | | 167,695 | | |
|
Intangible assets, net
|
| | | | 1,186 | | | | | | 1,396 | | |
|
Trade name
|
| | | | 309,100 | | | | | | 309,100 | | |
|
Goodwill
|
| | | | 209,421 | | | | | | 209,421 | | |
|
Other noncurrent assets
|
| | | | 7,201 | | | | | | 5,996 | | |
|
Total assets
|
| | | $ | 944,690 | | | | | $ | 937,867 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 3,025 | | | | | $ | 7,656 | | |
|
Accrued expenses and other current liabilities
|
| | | | 67,587 | | | | | | 66,828 | | |
|
Current lease liabilities
|
| | | | 16,777 | | | | | | 16,670 | | |
|
Current portion of long-term debt
|
| | | | 8,250 | | | | | | 8,250 | | |
|
Deferred revenue
|
| | | | 6,796 | | | | | | 6,740 | | |
|
Total current liabilities
|
| | | | 102,435 | | | | | | 106,144 | | |
|
Long-term debt, net of current portion
|
| | | | 145,895 | | | | | | 147,724 | | |
|
Noncurrent lease liabilities
|
| | | | 171,026 | | | | | | 166,837 | | |
|
Deferred income tax liabilities
|
| | | | 64,072 | | | | | | 68,072 | | |
|
Deferred revenue, net of current portion
|
| | | | 3,360 | | | | | | 3,064 | | |
|
Other noncurrent liabilities
|
| | | | 5,322 | | | | | | 5,229 | | |
|
Total liabilities
|
| | | | 492,110 | | | | | | 497,070 | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Common stock
|
| | | | 4 | | | | | | 4 | | |
|
Additional paid-in capital
|
| | | | 382,388 | | | | | | 358,275 | | |
|
Retained earnings
|
| | | | 70,345 | | | | | | 82,493 | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (157) | | | | | | 25 | | |
|
Total stockholders’ equity
|
| | | | 452,580 | | | | | | 440,797 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 944,690 | | | | | $ | 937,867 | | |
|
(in thousands except share and per share data)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| ||||||
|
Net revenue
|
| | | $ | 112,300 | | | | | $ | 86,091 | | |
|
Cost of goods sold
|
| | | | 33,303 | | | | | | 34,213 | | |
|
Gross profit
|
| | | | 78,997 | | | | | | 51,878 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Marketing expenses
|
| | | | 9,453 | | | | | | 8,542 | | |
|
Selling, general and administrative expenses
|
| | | | 82,384 | | | | | | 47,243 | | |
|
Total operating expenses
|
| | | | 91,837 | | | | | | 55,785 | | |
|
Loss from operations
|
| | | | (12,840) | | | | | | (3,907) | | |
| Other (expense) income | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (3,271) | | | | | | (4,152) | | |
|
Interest income
|
| | | | 313 | | | | | | 655 | | |
|
Other expense, net
|
| | | | (255) | | | | | | (73) | | |
|
Total other expense
|
| | | | (3,213) | | | | | | (3,570) | | |
|
Loss before income taxes
|
| | | | (16,053) | | | | | | (7,477) | | |
|
Income tax benefit
|
| | | | (3,905) | | | | | | (1,926) | | |
|
Net loss
|
| | | | (12,148) | | | | | | (5,551) | | |
| Other comprehensive gain (loss), net of tax | | | | | | | | | | | | | |
|
Foreign currency translation (loss) gain, net of tax
|
| | | | (182) | | | | | | 141 | | |
|
Other comprehensive (loss) gain, net of tax
|
| | | $ | (12,330) | | | | | $ | (5,410) | | |
| Loss per share | | | | | | | | | | | | | |
|
Basic
|
| | | | (0.24) | | | | | | (0.11) | | |
|
Diluted
|
| | | | (0.24) | | | | | | (0.11) | | |
| Weighted-average shares used in per share calculation | | | | | | | | | | | | | |
|
Basic
|
| | | | 49,788,173 | | | | | | 49,784,379 | | |
|
Diluted
|
| | | | 49,788,173 | | | | | | 49,784,379 | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Stockholders’
Equity |
| |||||||||||||||||||||
|
(in thousands, except share data)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balances at December 28, 2024
|
| | | | 49,784,379 | | | | | $ | 4 | | | | | $ | 357,180 | | | | | $ | 69,855 | | | | | $ | (434) | | | | | $ | 426,605 | | |
|
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | 309 | | | | | | — | | | | | | — | | | | | | 309 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,551) | | | | | | — | | | | | | (5,551) | | |
|
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 141 | | | | | | 141 | | |
|
Balances at March 29, 2025
|
| | | | 49,784,379 | | | | | | 4 | | | | | | 357,489 | | | | | | 64,304 | | | | | | (293) | | | | | | 421,504 | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Stockholders’
Equity |
| |||||||||||||||||||||
|
(in thousands, except share data)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balances at December 27, 2025
|
| | | | 49,784,379 | | | | | | 4 | | | | | | 358,275 | | | | | | 82,493 | | | | | | 25 | | | | | | 440,797 | | |
|
Issuance of common stock from exercise of stock options
|
| | | | 5,565 | | | | | | — | | | | | | 42 | | | | | | — | | | | | | — | | | | | | 42 | | |
|
Stock-based compensation
expense |
| | | | — | | | | | | — | | | | | | 24,071 | | | | | | — | | | | | | — | | | | | | 24,071 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (12,148) | | | | | | — | | | | | | (12,148) | | |
|
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (182) | | | | | | (182) | | |
|
Balances at March 28, 2026
|
| | | | 49,789,944 | | | | | $ | 4 | | | | | $ | 382,388 | | | | | $ | 70,345 | | | | | $ | (157) | | | | | $ | 452,580 | | |
|
(in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (12,148) | | | | | $ | (5,551) | | |
| Adjustments to reconcile net income to net loss used in operating activities | | | | | | | | | | | | | |
|
Depreciation of property and equipment
|
| | | | 3,953 | | | | | | 2,652 | | |
|
Change in operating lease right-of-use assets
|
| | | | 5,169 | | | | | | 4,268 | | |
|
Amortization of definite-lived intangibles assets
|
| | | | 209 | | | | | | 209 | | |
|
Amortization of debt issuance costs
|
| | | | 274 | | | | | | 283 | | |
|
Deferred income taxes
|
| | | | (3,998) | | | | | | (1,779) | | |
|
Stock-based compensation expense
|
| | | | 24,071 | | | | | | 309 | | |
|
Increase ( decrease) in cash due to changes in assets and liabilities
|
| | | | | | | | | | | | |
|
Accounts receivable and IEEPA tariff receivable
|
| | | | (13,462) | | | | | | (6,097) | | |
|
Inventories
|
| | | | (10,147) | | | | | | (6,411) | | |
|
Income tax receivable
|
| | | | — | | | | | | — | | |
|
Prepaid expenses and other current assets
|
| | | | (1,319) | | | | | | (1,551) | | |
|
Other noncurrent assets
|
| | | | (1,262) | | | | | | (1,468) | | |
|
Accounts payable
|
| | | | (5,192) | | | | | | (1,906) | | |
|
Accrued expenses and other current liabilities
|
| | | | 788 | | | | | | (1,221) | | |
|
Operating lease liabilities
|
| | | | (4,587) | | | | | | (5,506) | | |
|
Deferred revenue
|
| | | | 361 | | | | | | 183 | | |
|
Other noncurrent liabilities
|
| | | | 93 | | | | | | 57 | | |
|
Net cash used in operating activities
|
| | | | (17,197) | | | | | | (23,529) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (4,821) | | | | | | (7,149) | | |
|
Net cash used in investing activities
|
| | | | (4,821) | | | | | | (7,149) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from exercise of stock options
|
| | | | 42 | | | | | | — | | |
|
Repayments on term loan
|
| | | | (2,063) | | | | | | (971) | | |
|
Net cash used in financing activities
|
| | | | (2,021) | | | | | | (971) | | |
|
Effect of exchange rates on cash and cash equivalents
|
| | | | (217) | | | | | | 159 | | |
|
Net decrease in cash and cash equivalents
|
| | | | (24,256) | | | | | | (31,490) | | |
| Cash and cash equivalents | | | | | | | | | | | | | |
|
Beginning of the periods
|
| | | | 65,473 | | | | | | 87,678 | | |
|
End of the periods
|
| | | $ | 41,217 | | | | | $ | 56,188 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Cash paid during the year for
Income taxes, net of refunds |
| | | $ | 1,593 | | | | | $ | 2,812 | | |
|
Interest
|
| | | | 3,241 | | | | | | 3,611 | | |
|
Noncash financing and investing activities
Purchase of property and equipment included in accounts payable |
| | | | 1,426 | | | | | | 1,014 | | |
|
Operating lease right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | 9,044 | | | | | | 12,166 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
|
Raw materials
|
| | | $ | 14,104 | | | | | $ | 11,309 | | |
|
Work-in-process
|
| | | | 4,522 | | | | | | 1,838 | | |
|
Finished goods
|
| | | | 52,184 | | | | | | 47,493 | | |
| | | | | $ | 70,810 | | | | | $ | 60,640 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
|
Leasehold improvements
|
| | | $ | 73,151 | | | | | $ | 71,178 | | |
|
Computer equipment and software
|
| | | | 28,275 | | | | | | 27,328 | | |
|
Furniture, fixtures and office equipment
|
| | | | 16,161 | | | | | | 15,684 | | |
|
Machinery and equipment
|
| | | | 1,412 | | | | | | 1,380 | | |
|
Construction in progress
|
| | | | 5,814 | | | | | | 3,815 | | |
| | | | | | 124,813 | | | | | | 119,385 | | |
|
Accumulated depreciation and amortization
|
| | | | (39,947) | | | | | | (36,039) | | |
| | | | | $ | 84,866 | | | | | $ | 83,346 | | |
| | | |
As of March 28, 2026
|
| ||||||||||||||||||
|
(in thousands)
|
| |
Useful Life
(Years) |
| |
Gross
|
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||
|
Trade name
|
| |
Indefinite
|
| | | $ | 309,100 | | | | | $ | — | | | | | $ | 309,100 | | |
|
Goodwill
|
| |
Indefinite
|
| | | | 209,421 | | | | | | — | | | | | | 209,421 | | |
|
E-commerce and retail customer relationships
|
| |
8
|
| | | | 6,700 | | | | | | 5,514 | | | | | | 1,186 | | |
| | | | | | | | $ | 525,221 | | | | | $ | 5,514 | | | | | $ | 519,707 | | |
| | | |
As of December 27, 2025
|
| ||||||||||||||||||
|
(in thousands)
|
| |
Useful Life
(Years) |
| |
Gross
|
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||
|
Trade name
|
| |
Indefinite
|
| | | $ | 309,100 | | | | | $ | — | | | | | $ | 309,100 | | |
|
Goodwill
|
| |
Indefinite
|
| | | | 209,421 | | | | | | — | | | | | | 209,421 | | |
|
E-commerce and retail customer relationships
|
| |
8
|
| | | | 6,700 | | | | | | 5,304 | | | | | | 1,396 | | |
| | | | | | | | $ | 525,221 | | | | | $ | 5,304 | | | | | $ | 519,917 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
|
Salaries, wages and employee benefits
|
| | | $ | 15,071 | | | | | $ | 14,696 | | |
|
Sales returns and allowances
|
| | | | 11,576 | | | | | | 12,701 | | |
|
Professional fees
|
| | | | 7,374 | | | | | | 8,555 | | |
|
Inventory purchases
|
| | | | 11,797 | | | | | | 8,029 | | |
|
Freight out
|
| | | | 4,985 | | | | | | 6,394 | | |
|
General and administrative
|
| | | | 6,354 | | | | | | 4,360 | | |
|
Sales tax payable
|
| | | | 1,660 | | | | | | 3,704 | | |
|
Marketing
|
| | | | 4,123 | | | | | | 3,453 | | |
|
Interest
|
| | | | 2,962 | | | | | | 3,206 | | |
|
Other accruals
|
| | | | 1,685 | | | | | | 1,730 | | |
| | | | | $ | 67,587 | | | | | $ | 66,828 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
|
Term loans, gross
|
| | | $ | 156,750 | | | | | $ | 158,813 | | |
|
Less: Unamortized debt issuance costs
|
| | | | (2,605) | | | | | | (2,839) | | |
|
Total long-term debt
|
| | | | 154,145 | | | | | | 155,974 | | |
|
Less: Current potion of long-term debt
|
| | | | (8,250) | | | | | | (8,250) | | |
|
Long-term debt, net of current portion
|
| | | $ | 145,895 | | | | | $ | 147,724 | | |
|
(in thousands)
|
| | |||||
| Fiscal year | | | | | | | |
|
Remainder of 2026
|
| | | $ | 6,188 | | |
|
2027
|
| | | | 9,281 | | |
|
2028
|
| | | | 13,406 | | |
|
2029
|
| | | | 127,875 | | |
|
Total term loan – principal payments
|
| | | $ | 156,750 | | |
| | | |
13 Weeks Ended
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| ||||||
|
Direct-to-consumer (DTC)
|
| | | $ | 98,425 | | | | | $ | 74,696 | | |
|
Wholesale and other
|
| | | | 13,875 | | | | | | 11,395 | | |
|
Net revenues
|
| | | $ | 112,300 | | | | | $ | 86,091 | | |
| | | |
Time-Based Options
|
| |||||||||||||||||||||
| | | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
|
Outstanding at December 27, 2025
|
| | | | 2,987,853 | | | | | $ | 7.22 | | | | | | 5.2 | | | | | $ | 24,660 | | |
|
Options exercised
|
| | | | (5,565) | | | | | | 7.59 | | | | | | | | | | | | | | |
|
Options forfeited or expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Options modified
|
| | | | 2,935,624 | | | | | | 7.23 | | | | | | | | | | | | | | |
|
Outstanding at March 28, 2026
|
| | | | 5,917,912 | | | | | $ | 7.22 | | | | | | 4.9 | | | | | $ | 38,141 | | |
|
Exercisable at March 28, 2026
|
| | | | 5,538,330 | | | | | $ | 7.11 | | | | | | 4.7 | | | | | $ | 36,315 | | |
|
Vested at March 28, 2026
|
| | | | 5,538,330 | | | | | $ | 7.11 | | | | | | 4.7 | | | | | $ | 36,315 | | |
| | | |
13 Weeks Ended
|
| |||||||||
| | | |
March 28,
2026 |
| |
March 29,
2025 |
| ||||||
| Valuation assumptions | | | | | | | | | | | | | |
|
Expected term (years)
|
| | | | 0.9 | | | | | | 0.7 | | |
|
Expected volatility
|
| | | | 45% | | | | | | 40% | | |
|
Risk-free interest rate
|
| | | | 3.76% | | | | | | 4.23% | | |
|
Dividend yield
|
| | | | 0% | | | | | | 0% | | |
| | | |
Performance-Based Options
|
| |||||||||||||||
| | | |
Number
of Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Grant Date Fair Value Per Option |
| |||||||||
|
Outstanding at December 27, 2025
|
| | | | 2,935,624 | | | | | $ | 7.23 | | | | | $ | 2.89 | | |
|
Options modified
|
| | | | (2,935,624) | | | | | | 7.23 | | | | | | | | |
|
Outstanding at March 28, 2026
|
| | | | — | | | | | $ | — | | | | | $ | — | | |
| | | |
Restricted Stock Units
|
| |||||||||
| | | |
Number
of Shares |
| |
Weighted-
Average Grant Date Fair Value per Share |
| ||||||
|
Unvested at December 27, 2025
|
| | | | 77,629 | | | | | $ | 15.47 | | |
|
Granted
|
| | | | 284,258 | | | | | $ | 13.66 | | |
|
Unvested at March 28, 2026
|
| | | | 361,887 | | | | | $ | 14.05 | | |
| | | |
March 28,
2026 |
| |
March 29,
2025 |
| ||||||
|
Net loss available to common stockholders
|
| | | $ | (12,148) | | | | | $ | (5,551) | | |
|
Weighted average shares outstanding – basic
|
| | | | 49,788,173 | | | | | | 49,784,379 | | |
|
Dilutive effect of stock options
|
| | | | — | | | | | | — | | |
|
Weighted average shares outstanding – diluted
|
| | | | 49,788,173 | | | | | | 49,784,379 | | |
|
Basic loss per share
|
| | | $ | (0.24) | | | | | $ | (0.11) | | |
|
Diluted loss per share
|
| | | $ | (0.24) | | | | | $ | (0.11) | | |
|
Time-based shares excluded from the computation of diluted loss per share
|
| | | | 1,410,161 | | | | | | 1,470,809 | | |
| | | |
13 Weeks Ended
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| ||||||
|
Operating lease expense
|
| | | $ | 7,876 | | | | | $ | 6,505 | | |
|
Variable lease expense
|
| | | | 1,166 | | | | | | 931 | | |
|
Total lease expense
|
| | | $ | 9,042 | | | | | $ | 7,436 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
| Operating leases | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | | $ | 171,620 | | | | | $ | 167,695 | | |
|
Current portion of operating lease liabilities
|
| | | $ | 16,777 | | | | | $ | 16,670 | | |
|
Operating lease liabilities, net of current portion
|
| | | | 171,026 | | | | | | 166,837 | | |
|
Total operating lease liabilities
|
| | | $ | 187,803 | | | | | $ | 183,507 | | |
| | | |
As of
|
| |||||||||
| | | |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
| Weighted average remaining lease term (in years) | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 9.3 | | | | | | 9.4 | | |
| Weighted average discount rate | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 4.9% | | | | | | 4.8% | | |
| | | |
Operating
Lease Liability |
| |||
| Fiscal year | | | | | | | |
|
Remainder of 2026
|
| | | $ | 18,880 | | |
|
2027
|
| | | | 29,074 | | |
|
2028
|
| | | | 28,089 | | |
|
2029
|
| | | | 25,758 | | |
|
2030
|
| | | | 22,821 | | |
|
2031
|
| | | | 21,093 | | |
|
Thereafter
|
| | | | 95,947 | | |
|
Total undiscounted lease payments
|
| | | | 241,662 | | |
|
Less: Imputed interest
|
| | | | (53,859) | | |
|
Present value of future minimum lease payments
|
| | | $ | 187,803 | | |
| | | |
13 Weeks Ended
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| ||||||
|
Revenue
|
| | | $ | 112,300 | | | | | $ | 86,091 | | |
| Less: | | | | | | | | | | | | | |
|
Cost of goods sold(a)
|
| | | | 32,974 | | | | | | 34,180 | | |
|
Selling expenses(a)
|
| | | | 17,816 | | | | | | 11,535 | | |
|
Marketing expenses(a)
|
| | | | 9,453 | | | | | | 8,542 | | |
|
Employee compensation(b)
|
| | | | 20,125 | | | | | | 17,570 | | |
|
Occupancy expenses
|
| | | | 9,202 | | | | | | 8,295 | | |
|
Other segment expenses(c)
|
| | | | 7,616 | | | | | | 6,706 | | |
|
Depreciation of property and equipment
|
| | | | 3,863 | | | | | | 2,652 | | |
|
Amortization of definite-lived intangible assets
|
| | | | 210 | | | | | | 209 | | |
|
Stock-based compensation expense
|
| | | | 24,071 | | | | | | 309 | | |
|
Interest expense
|
| | | | 3,271 | | | | | | 4,152 | | |
|
Income tax benefit
|
| | | | (3,905) | | | | | | (1,926) | | |
| Plus: | | | | | | | | | | | | | |
|
Interest income
|
| | | | 313 | | | | | | 655 | | |
|
Other segment items
|
| | | | (65) | | | | | | (73) | | |
|
Segment net loss
|
| | | $ | (12,148) | | | | | $ | (5,551) | | |
| | | |
13 Weeks Ended
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
March 29,
2025 |
| ||||||
|
United States
|
| | | $ | 92,436 | | | | | $ | 72,909 | | |
|
Rest of the world
|
| | | | 19,864 | | | | | | 13,182 | | |
|
Total net revenues
|
| | | $ | 112,300 | | | | | $ | 86,091 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
|
United States
|
| | | $ | 76,826 | | | | | $ | 75,971 | | |
|
Rest of the world
|
| | | | 8,040 | | | | | | 7,375 | | |
|
Total property and equipment, net
|
| | | $ | 84,866 | | | | | $ | 83,346 | | |
| | | |
As of
|
| |||||||||
|
(in thousands)
|
| |
March 28,
2026 |
| |
December 27,
2025 |
| ||||||
|
United States
|
| | | $ | 154,999 | | | | | $ | 150,316 | | |
|
Rest of the world
|
| | | | 16,621 | | | | | | 17,379 | | |
|
Total right-of-use assets
|
| | | $ | 171,620 | | | | | $ | 167,695 | | |
| |
J.P. Morgan
|
| |
Morgan Stanley
|
|
| |
Citigroup
|
| |
RBC Capital Markets
|
|
| |
Guggenheim Securities
|
| |
Baird
|
| |
William Blair
|
| |
BTIG
|
|
| |
Telsey Advisory Group
|
| |||||||||
| | | |
Amount
Paid or to Be Paid |
| |||
|
SEC registration fee
|
| | | $ | 37,967.00 | | |
|
FINRA filing fee
|
| | | | 41,738.28 | | |
|
Exchange listing fee
|
| | | | 325,000.00 | | |
|
Printing and engraving expenses
|
| | | | 200,000.00 | | |
|
Legal fees and expenses
|
| | | | 3,500,000.00 | | |
|
Accounting fees and expenses
|
| | | | 1,496,000.00 | | |
|
Transfer agent and registrar fees and expenses
|
| | | | 10,000.00 | | |
|
Miscellaneous expenses
|
| | | | 895,000.00 | | |
|
Total
|
| | | $ | 6,505,705.28 | | |
| |
Exhibit
No. |
| |
Exhibit Description
|
|
| | 1.1 | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 3.3* | | | | |
| | 3.4 | | | | |
| | 4.1 | | | | |
| | 5.1 | | | |
| |
Exhibit
No. |
| |
Exhibit Description
|
|
| | 10.1 | | | | |
| | 10.2 | | | | |
| | 10.3 | | | | |
| | 10.4† | | | | |
| | 10.5† | | | | |
| | 10.6† | | | | |
| | 10.7† | | | | |
| | 10.8† | | | | |
| | 10.9† | | | | |
| | 10.10† | | | | |
| | 10.11† | | | | |
| | 10.12† | | | | |
| | 10.13† | | | | |
| | 10.14† | | | | |
| | 10.15† | | | | |
| | 10.16† | | | | |
| | 10.17† | | | | |
| | 10.18† | | | | |
| | 10.19† | | | | |
| | 10.20† | | | | |
| | 10.21 | | | | |
| | 10.22† | | | | |
| | 10.23† | | | | |
| | 10.24† | | | | |
| | 10.25 | | | | |
| |
10.26#
|
| | | |
| | 10.27 | | | | |
| |
10.28#
|
| | | |
| |
10.29#
|
| | |
| |
Exhibit
No. |
| |
Exhibit Description
|
|
| | 21.1* | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 24.1* | | | | |
| | 107 | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
| |||
| |
/s/ Hali Borenstein
Hali Borenstein
|
| |
Chief Executive Officer, President and Director
(Principal Executive Officer) |
| |
July 20, 2026
|
| |||
| |
/s/ Joshua Moore
Joshua Moore
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
July 20, 2026
|
| |||
| |
*
Yael Aflalo
|
| |
Director
|
| |
July 20, 2026
|
| |||
| |
*
Zipporah Allen
|
| |
Director
|
| |
July 20, 2026
|
| |||
| |
*
John Coyle
|
| |
Director
|
| |
July 20, 2026
|
| |||
| |
*
Shreya Kadaba
|
| |
Director
|
| |
July 20, 2026
|
| |||
| |
*
Brigitte Kleine
|
| |
Director
|
| |
July 20, 2026
|
| |||
| |
*
Steven Miller
|
| |
Director
|
| |
July 20, 2026
|
| |||
| |
/s/ Stacey S. Rauch
Stacey S. Rauch
|
| |
Director
|
| |
July 20, 2026
|
| |||
| |
*By:
|
| |
/s/ Hali Borenstein
Hali Borenstein
Attorney-in-Fact |
| | | | | | |