| | | | | | | | |
| | June 25, 2022 | | | September 26, 2021 | |
ASSETS | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 411,662 | | | $ | 156,634 | |
Accounts receivable | | | 2,549 | | | | 63,370 | |
Inventories | | | 126,985 | | | | 33,561 | |
Deferred expenses | | | 550 | | | | 489 | |
Prepaid expenses and other current assets | | | 49,435 | | | | 6,366 | |
| | | | | | | | |
Total current assets | | | 591,181 | | | | 260,420 | |
Property and equipment, at cost | | | 42,858 | | | | 37,177 | |
Less: Accumulated depreciation | | | (22,348 | ) | | | (18,560 | ) |
| | | | | | | | |
Property and equipment, net | | | 20,510 | | | | 18,617 | |
Intangible assets, net | | | 800 | | | | 1,164 | |
Other long-term assets | | | 340 | | | | 334 | |
| | | | | | | | |
Total assets | | $ | 612,831 | | | $ | 280,535 | |
| | | | | | | | |
LIABILITIES, REDEEMABLE PREFERRED AND COMMON UNITS AND EQUITY (DEFICIT) | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 96,995 | | | $ | 28,018 | |
Accrued expenses | | | 51,081 | | | | 31,131 | |
Sales tax payable | | | 6,625 | | | | 18,405 | |
Deferred revenue, current | | | 290,406 | | | | 259,418 | |
| | | | | | | | |
Total current liabilities | | | 445,107 | | | | 336,972 | |
Deferred revenue, long-term | | | 88,613 | | | | 216,538 | |
Other long-term liabilities | | | 5,983 | | | | 3,993 | |
| | | | | | | | |
Total liabilities | | | 539,703 | | | | 557,503 | |
| | | | | | | | |
Commitments and contingencies | | | — | | | | — | |
Redeemable preferred and common units: | | | | | | | | |
Preferred units, Class B-1, 0 units authorized, issued, and outstanding at June 25, 2022 and 2 units authorized; 1 unit issued and outstanding at September 25, 2021 | | | — | | | | 232,278 | |
Preferred units, Class B, 0 units authorized, issued, and outstanding at June 25, 2022 and 1 unit authorized, issued, and outstanding at September 25, 2021 | | | — | | | | 459,007 | |
Common units, Class C, 0 units authorized, issued, and outstanding at June 25, 2022 and 428,571 units authorized, issued, and outstanding at September 25, 2021 | | | — | | | | 144,975 | |
Equity (deficit): | | | | | | | | |
Common voting units, Class A, 0 units authorized, issued, and outstanding at June 25, 2022 and 7,071,424 units authorized; 5,997,632 units issued and outstanding at September 25, 2021 | | | — | | | | 16,809 | |
Common shares, Class A, 3,000,000,000 shares authorized; 50,664,146 shares issued and outstanding at June 25, 2022 | | | 5 | | | | — | |
Common voting shares, Class V-1, 1,000,000,000 shares authorized; 60,844,573 shares issued and outstanding at June 25, 2022 | | | 6 | | | | — | |
Common voting shares, Class V-3, 450,000,000 shares authorized; 416,933,025 shares issued and outstanding at June 25, 2022 | | | 42 | | | | — | |
Additional paid-in capital - warrants | | | 58,126 | | | | 26,999 | |
Additional paid-in capital | | | 1,231,992 | | | | — | |
Accumulated deficit | | | (1,281,020 | ) | | | (1,154,944 | ) |
Accumulated other comprehensive loss | | | (2,139 | ) | | | (2,092 | ) |
| | | | | | | | |
Total Stockholders’ Equity / Members’ deficit | | | 7,012 | | | | (1,113,228 | ) |
Noncontrolling interest | | | 66,116 | | | | — | |
| | | | | | | | |
Total equity (deficit) | | | 73,128 | | | | (1,113,228 | ) |
| | | | | | | | |
Total liabilities, redeemable preferred and common units, and equity (deficit) | | $ | 612,831 | | | $ | 280,535 | |
| | | | | | | | |