|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, at Carrying Value
|
|
—
|
$19.7m
|
$17.5m
|
$13.8m
|
$26.0m
|
$45.8m
|
$30.3m
|
$21.0m
|
$16.4m
|
$18.2m
|
|
Prepaid Expense and Other Assets, Current
|
|
$2.2m
|
$1.7m
|
$2.5m
|
$4.3m
|
$2.9m
|
$5.8m
|
$2.5m
|
$2.4m
|
$2.9m
|
$6.2m
|
|
Accounts Receivable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$28.9m
|
$35.6m
|
$35.9m
|
$32.4m
|
|
Cash And Cash Equivalents
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$30.3m
|
$21.0m
|
$16.4m
|
$18.2m
|
|
Cash Cash Equivalents And Short Term Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$30.3m
|
$21.0m
|
$16.4m
|
$18.2m
|
|
Gross Accounts Receivable
|
|
—
|
—
|
—
|
—
|
—
|
$30.7m
|
$28.9m
|
—
|
—
|
—
|
|
Other Current Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.5m
|
$2.4m
|
$2.9m
|
$6.2m
|
|
Other Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$20.3m
|
$17.5m
|
$23.5m
|
$29.0m
|
|
Receivables Adjustments Allowances
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($856k)
|
($1.1m)
|
($2.4m)
|
($1.9m)
|
|
Accounts receivable and contract assets, net of allowance of $1,921 and $2,377 at December 26, 2025 and December 27, 2024, respectively
|
|
—
|
—
|
—
|
—
|
$49.8m
|
$32.8m
|
$48.4m
|
$52.1m
|
$57.1m
|
$59.5m
|
|
Prepaid expenses and other current assets
|
|
$2.2m
|
$1.9m
|
$2.5m
|
$4.3m
|
$2.9m
|
$2.6m
|
$2.5m
|
$2.4m
|
$2.9m
|
$6.2m
|
|
Assets, Current
|
|
—
|
$68.8m
|
$75.3m
|
$73.1m
|
$78.6m
|
$102.2m
|
$81.2m
|
$75.4m
|
$76.3m
|
$83.9m
|
|
Total current assets
|
|
$57.1m
|
$67.5m
|
$75.3m
|
$73.1m
|
$78.6m
|
$84.8m
|
$81.2m
|
$75.4m
|
$76.3m
|
$83.9m
|
|
Property, Plant and Equipment, Net
|
|
$13.8m
|
$14.8m
|
$18.9m
|
$19.8m
|
$19.9m
|
$18.0m
|
$19.4m
|
$20.0m
|
$20.3m
|
$24.0m
|
|
Goodwill
|
|
$75.4m
|
$72.4m
|
$85.1m
|
$84.2m
|
$84.6m
|
$85.1m
|
$83.5m
|
$84.2m
|
$89.8m
|
$90.7m
|
|
Intangible Assets, Net (Excluding Goodwill)
|
|
—
|
—
|
$5.5m
|
$3.1m
|
$2.1m
|
$159k
|
—
|
—
|
$2.3m
|
$3.3m
|
|
Goodwill And Other Intangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$83.5m
|
$84.2m
|
$92.1m
|
$93.9m
|
|
Other Intangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
$3.3m
|
|
Intangible assets, net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
$3.3m
|
|
Operating Lease, Right-of-Use Asset
|
|
—
|
—
|
—
|
—
|
$8.0m
|
$1.6m
|
$698k
|
$1.4m
|
$2.7m
|
$2.5m
|
|
Other Assets, Noncurrent
|
|
—
|
—
|
$6.0m
|
$3.7m
|
$2.7m
|
$620k
|
$268k
|
$285k
|
$350k
|
$358k
|
|
Other assets
|
|
$6.5m
|
$4.2m
|
$6.0m
|
$3.7m
|
$2.7m
|
$1.7m
|
$268k
|
$285k
|
$350k
|
$358k
|
|
Operating lease right-of-use assets
|
|
—
|
—
|
—
|
—
|
$8.0m
|
$2.6m
|
$698k
|
$1.4m
|
$2.7m
|
$2.5m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($14.6m)
|
($15.8m)
|
($19.4m)
|
($23.0m)
|
|
Capital Lease Obligations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.5m
|
$1.7m
|
$2.9m
|
$2.5m
|
|
Cash Financial
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$30.3m
|
$21.0m
|
$16.4m
|
$18.2m
|
|
Current Accrued Expenses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$14.8m
|
$3.1m
|
$2.5m
|
$3.6m
|
|
Current Capital Lease Obligation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$870k
|
$1.1m
|
$965k
|
$1.3m
|
|
Current Debt And Capital Lease Obligation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$870k
|
$1.1m
|
$965k
|
$1.3m
|
|
Current Deferred Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$13.3m
|
$12.1m
|
$11.1m
|
$12.3m
|
|
Gross PPE
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$34.7m
|
$37.2m
|
$42.5m
|
$49.5m
|
|
Income Tax Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5.8m
|
$2.4m
|
$3.8m
|
$74k
|
|
Invested Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$117.9m
|
$122.8m
|
$128.3m
|
$143.9m
|
|
Leases
|
|
—
|
—
|
—
|
—
|
—
|
$997k
|
$997k
|
—
|
—
|
—
|
|
Long Term Capital Lease Obligation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$584k
|
$631k
|
$2.0m
|
$1.2m
|
|
Machinery Furniture Equipment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$29.6m
|
$33.5m
|
$37.3m
|
$44.4m
|
|
Net Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$29.4m
|
$11.8m
|
—
|
$57.6m
|
|
Net PPE
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$20.1m
|
$21.5m
|
$23.1m
|
$26.5m
|
|
Net Tangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($25.2m)
|
$5.8m
|
$23.5m
|
($25.8m)
|
|
Non Current Deferred Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.4m
|
$1.8m
|
|
Non Current Deferred Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$6.9m
|
$8.1m
|
$9.9m
|
$12.5m
|
|
Non Current Deferred Taxes Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.4m
|
$1.8m
|
|
Ordinary Shares Number
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$26.9m
|
$27.3m
|
$27.5m
|
$25.1m
|
|
Other Current Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.8m
|
$1.9m
|
|
Other Equity Adjustments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($14.9m)
|
($13.2m)
|
($14.1m)
|
($12.7m)
|
|
Other Non Current Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$268k
|
$285k
|
$350k
|
$358k
|
|
Other Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5.0m
|
$3.8m
|
$5.2m
|
$5.1m
|
|
Properties
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
|
Share Issued
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$60.1m
|
$60.6m
|
$61.0m
|
$61.9m
|
|
Tangible Book Value
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($25.2m)
|
$5.8m
|
$23.5m
|
($25.8m)
|
|
Treasury Shares Number
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$33.3m
|
$33.3m
|
$33.5m
|
$36.8m
|
|
Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$21.6m
|
$25.6m
|
$23.2m
|
$35.1m
|
|
Cash
|
|
$14.6m
|
$23.5m
|
$17.5m
|
$13.8m
|
$26.0m
|
$49.5m
|
$30.3m
|
$21.0m
|
$16.4m
|
$18.2m
|
|
Deferred tax asset
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.4m
|
$1.8m
|
|
Contract liabilities
|
|
—
|
—
|
—
|
—
|
—
|
$14.6m
|
$13.3m
|
$12.1m
|
$11.1m
|
$12.3m
|
|
Income tax payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5.8m
|
$2.4m
|
$3.8m
|
$74k
|
|
Operating lease liabilities
|
|
—
|
—
|
—
|
—
|
$5.3m
|
$3.5m
|
$584k
|
$631k
|
$2.0m
|
$1.2m
|
|
Total Capitalization
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$117.9m
|
$122.8m
|
$128.3m
|
$143.9m
|
|
Total Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$61.1m
|
$34.4m
|
$15.7m
|
$78.3m
|
|
Total Non Current Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$103.8m
|
$106.0m
|
$117.0m
|
$122.6m
|
|
Total Tax Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$8.3m
|
$5.2m
|
$6.4m
|
$2.6m
|
|
Total shareholders' equity
|
|
$89.8m
|
$102.1m
|
$107.3m
|
$123.6m
|
$137.6m
|
$140.9m
|
$58.3m
|
$90.1m
|
$115.6m
|
$68.1m
|
|
Assets
|
|
—
|
$159.3m
|
$185.2m
|
$180.8m
|
$193.7m
|
$207.5m
|
$185.0m
|
$181.4m
|
$191.9m
|
$206.4m
|
|
Total assets
|
|
$152.8m
|
$160.4m
|
$185.2m
|
$180.8m
|
$193.7m
|
$192.5m
|
$185.0m
|
$181.4m
|
$191.9m
|
$206.4m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Lease, Liability, Current
|
|
—
|
—
|
—
|
—
|
$2.7m
|
$2.3m
|
$870k
|
$1.1m
|
$965k
|
$1.3m
|
|
Accounts Payable, Current
|
|
$7.9m
|
$9.1m
|
$8.4m
|
$7.4m
|
$8.5m
|
$7.7m
|
$8.7m
|
$7.6m
|
$6.5m
|
$6.3m
|
|
Operating Lease, Liability, Noncurrent
|
|
—
|
—
|
—
|
—
|
$5.3m
|
$1.5m
|
$584k
|
$631k
|
$2.0m
|
$1.2m
|
|
Deferred Revenue, Current
|
|
—
|
—
|
$9.3m
|
—
|
—
|
—
|
$13.3m
|
$12.1m
|
$11.1m
|
$12.3m
|
|
Dividends Payable, Current
|
|
—
|
—
|
$4.7m
|
$5.4m
|
$5.8m
|
—
|
$3.0m
|
$3.0m
|
$3.0m
|
$3.0m
|
|
Long-term Debt, Excluding Current Maturities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$59.7m
|
$32.7m
|
$12.7m
|
$75.8m
|
|
Dividends Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.0m
|
$3.0m
|
$3.0m
|
$3.0m
|
|
Payables And Accrued Expenses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$34.9m
|
$18.9m
|
$18.4m
|
$15.5m
|
|
Accrued expenses and other liabilities
|
|
$30.9m
|
$41.8m
|
$43.0m
|
$34.5m
|
$32.5m
|
$33.8m
|
$31.0m
|
$26.8m
|
$30.8m
|
$28.8m
|
|
Liabilities, Current
|
|
—
|
$55.8m
|
$51.4m
|
$44.2m
|
$43.7m
|
$54.9m
|
$59.6m
|
$49.9m
|
$53.1m
|
$48.8m
|
|
Total current liabilities
|
|
$38.8m
|
$50.1m
|
$51.4m
|
$44.2m
|
$43.7m
|
$42.6m
|
$59.6m
|
$49.9m
|
$53.1m
|
$48.8m
|
|
Deferred Income Tax Liabilities, Net
|
|
—
|
—
|
—
|
—
|
—
|
$7.3m
|
$6.9m
|
$8.1m
|
$8.5m
|
$12.5m
|
|
Current Deferred Taxes Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
$1.8m
|
$0
|
—
|
—
|
—
|
|
Long Term Debt And Capital Lease Obligation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$60.2m
|
$33.3m
|
$14.7m
|
$77.0m
|
|
Non Current Deferred Taxes Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$6.9m
|
$8.1m
|
$9.9m
|
$12.5m
|
|
Pensionand Other Post Retirement Benefit Plans Current
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.6m
|
$17.8m
|
$20.9m
|
$17.8m
|
|
Deferred tax liability, net
|
|
—
|
—
|
—
|
—
|
$7.2m
|
$5.6m
|
$6.9m
|
$8.1m
|
$8.5m
|
$12.5m
|
|
Long term debt, net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$59.7m
|
$32.7m
|
$12.7m
|
$75.8m
|
|
Deferred Tax Liabilities, Net
|
|
—
|
$10.2m
|
$6.2m
|
$6.4m
|
$7.2m
|
$7.3m
|
$6.9m
|
$8.1m
|
$8.5m
|
$10.7m
|
|
Liabilities
|
|
—
|
$73.0m
|
$78.0m
|
$57.2m
|
$56.1m
|
$63.7m
|
$126.7m
|
$91.3m
|
$76.3m
|
$138.3m
|
|
Total liabilities
|
|
$63.0m
|
$58.2m
|
$78.0m
|
$57.2m
|
$56.1m
|
$51.7m
|
$126.7m
|
$91.3m
|
$76.3m
|
$138.3m
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, Value, Issued
|
|
$53k
|
$55k
|
$56k
|
$57k
|
$58k
|
$60k
|
$60k
|
$61k
|
$61k
|
$62k
|
|
Retained Earnings (Accumulated Deficit)
|
|
($77.7m)
|
($56.6m)
|
($38.5m)
|
($25.4m)
|
($13.7m)
|
$11.3m
|
$38.6m
|
$60.8m
|
$78.3m
|
$78.4m
|
|
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
|
($6.2m)
|
($11.5m)
|
($8.5m)
|
($11.4m)
|
($10.6m)
|
($10.5m)
|
($14.9m)
|
($13.2m)
|
($14.1m)
|
($12.7m)
|
|
Additional Paid in Capital, Common Stock
|
|
—
|
$277.1m
|
$288.3m
|
$297.0m
|
$303.7m
|
$300.3m
|
$308.3m
|
$317.0m
|
$332.3m
|
$352.6m
|
|
Common Stock Equity
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$58.3m
|
$90.1m
|
$115.6m
|
$68.1m
|
|
Additional Paid In Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$308.3m
|
$317.0m
|
$332.3m
|
$352.6m
|
|
Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$60k
|
$61k
|
$61k
|
$62k
|
|
Gains Losses Not Affecting Retained Earnings
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($14.9m)
|
($13.2m)
|
($14.1m)
|
($12.7m)
|
|
Preferred Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
|
Treasury Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$273.9m
|
$274.6m
|
$281.0m
|
$350.2m
|
|
Common stock, $.001 par value, 125,000,000 shares authorized; 61,886,232 and 61,031,629 shares issued at December 26, 2025 and December 27, 2024, respectively
|
|
$53k
|
$54k
|
$56k
|
$57k
|
$58k
|
$58k
|
$60k
|
$61k
|
$61k
|
$62k
|
|
Additional paid-in capital
|
|
$264.9m
|
$272.9m
|
$288.3m
|
$297.0m
|
$303.7m
|
$312.0m
|
$308.3m
|
$317.0m
|
$332.3m
|
$352.6m
|
|
Treasury stock, at cost, 36,793,733 and 33,540,472 shares at December 26, 2025 and December 27, 2024, respectively
|
|
($91.3m)
|
($92.7m)
|
($134.1m)
|
($136.6m)
|
($141.9m)
|
($144.3m)
|
($273.9m)
|
($274.6m)
|
($281.0m)
|
($350.2m)
|
|
Accumulated other comprehensive loss
|
|
($6.2m)
|
($8.0m)
|
($8.5m)
|
($11.4m)
|
($10.6m)
|
($9.6m)
|
($14.9m)
|
($13.2m)
|
($14.1m)
|
($12.7m)
|
|
Stockholders' Equity Attributable to Parent
|
|
—
|
$86.3m
|
$107.3m
|
$123.6m
|
$137.6m
|
$143.9m
|
$58.3m
|
$90.1m
|
$115.6m
|
$68.1m
|
|
Total Equity Gross Minority Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$58.3m
|
$90.1m
|
$115.6m
|
$68.1m
|
|
Total Non Current Liabilities Net Minority Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$67.1m
|
$41.5m
|
$24.6m
|
$89.6m
|
|
Liabilities and Equity
|
|
—
|
$159.3m
|
$185.2m
|
$180.8m
|
$193.7m
|
$207.5m
|
$185.0m
|
$181.4m
|
$191.9m
|
$206.4m
|
|
Total liabilities and shareholders' equity
|
|
$152.8m
|
$160.4m
|
$185.2m
|
$180.8m
|
$193.7m
|
$192.5m
|
$185.0m
|
$181.4m
|
$191.9m
|
$206.4m
|