|
FY2023
12 months to Dec 30, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 25, 2021
|
|
|---|---|---|---|
| Operating activities | |||
| Net income (loss) | |||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||
| Depreciation and amortization | |||
| Equity-based compensation expense | |||
| (Gain) loss on foreign currency contracts | |||
| Non-cash interest expense | |||
| Deferred income taxes | |||
| Amortization of debt issuance costs | |||
| Non-cash operating lease expense | |||
| Provision for excess and obsolete inventory | |||
| Loss on disposal of property and equipment | |||
| Impairment of goodwill | |||
| Loss on extinguishment of debt | |||
| Loss on asset sale | |||
| Forgiveness of capital advance | |||
| Other | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable, net | |||
| Inventories, net | |||
| Prepaid expenses and other current assets | |||
| Other long-term assets | |||
| Accounts payable | |||
| Accrued expenses | |||
| Other long-term liabilities | |||
| Operating lease liabilities | |||
| Net cash provided by operating activities | |||
| Investing activities | |||
| Proceeds from sale of business | |||
| Purchases of property and equipment | |||
| Net cash provided by (used in) investing activities | |||
| Financing activities | |||
| Payments of debt issuance costs | |||
| Proceeds from long-term debt | |||
| Repayments of long-term debt | |||
| Repayments of capital lease obligations | |||
| Net proceeds from issuance of common stock | |||
| Proceeds from stockholder's note receivable | |||
| Contingent earn out consideration paid | |||
| Net cash (used in) financing activities | |||
| Cash and cash equivalents | |||
| Net increase in cash and cash equivalents | |||
| Cash and cash equivalents at beginning of period | |||
| Cash and cash equivalents at end of period | |||
| Supplemental disclosures of cash flow information | |||
| Cash paid for interest | |||
| Cash proceeds from interest | |||
| Cash paid for taxes | |||
| Proceeds from income tax refunds | |||
| Non-cash investing and financing transactions | |||
| Lease liabilities arising from operating lease right-of-use assets recognized at ASU No. 2016-02 transition | |||
| Lease liabilities arising from operating lease right-of-use assets recognized after ASU No. 2016-02 transition | |||
| Lease liabilities arising from finance lease right-of-use assets recognized after ASU No. 2016-02 transition | |||
| Capitalized IPO costs netted with IPO proceeds | |||
| Acquisition of property and equipment not yet paid |
Loading...