|
FY2025
12 months to Jan 3, 2026
|
FY2024
12 months to Dec 28, 2024
|
FY2023
12 months to Dec 30, 2023
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net income | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Stock-based compensation expense | |||
| Amortization of debt issuance costs and debt discount | |||
| Depreciation and amortization | |||
| Operating lease expense | |||
| Deferred income taxes, net | |||
| Loss on extinguishment of debt | |||
| Noncash interest expense | |||
| Other items | |||
| Changes in operating assets and liabilities, net of acquisition: | |||
| Trade receivables | |||
| Inventories | |||
| Prepaid expenses and other assets | |||
| Accounts payable and accrued liabilities | |||
| Accrued payroll and related taxes | |||
| Operating lease liabilities | |||
| Other liabilities | |||
| Net cash provided by operating activities | |||
| Cash flows from investing activities: | |||
| Purchases of property and equipment | |||
| Settlement of derivative instruments, net | |||
| Purchase of marketable securities | |||
| Proceeds from sale of marketable securities | |||
| Business acquisition, net of cash acquired | |||
| Purchase of trade name | |||
| Net cash used in investing activities | |||
| Cash flows from financing activities: | |||
| Proceeds from issuance of long-term debt, net | |||
| Principal payments on long-term debt | |||
| Nonrelated Party | |||
| Related Party | |||
| Total principal payments on long-term debt | |||
| Payment of debt issuance costs | |||
| Prepayment premium on extinguishment of debt | |||
| Nonrelated Party | |||
| Related Party | |||
| Total prepayment premium on extinguishment of debt | |||
| Advances on revolving line of credit | |||
| Repayments of revolving line of credit | |||
| Proceeds from stock option exercises | |||
| Repurchase of common stock, including excise tax | |||
| Shares withheld for taxes | |||
| Principal payments on finance lease liabilities | |||
| Settlement of derivative instrument, net | |||
| Dividends paid | |||
| Proceeds from initial public offering, net | |||
| Payment of offering costs | |||
| Repurchase of shares and shares withheld for taxes | |||
| Other | |||
| Net cash used in financing activities | |||
| Effect of exchange rate changes on cash and cash equivalents | |||
| Net change 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: | |||
| Interest paid on debt | |||
| Income taxes paid, net | |||
| Supplemental disclosure of noncash investing and financing activities: | |||
| Noncash capital expenditures | |||
| Repurchase of common stock and excise tax not yet paid |
Loading...