|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, at Carrying Value
|
|
$2.9m
|
$2.0m
|
$2.3m
|
$35.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Cash and cash equivalents
|
|
$2.9m
|
$2.0m
|
$2.3m
|
—
|
$35.8m
|
$18.1m
|
$51.0m
|
$36.4m
|
$25.8m
|
$25.8m
|
|
Accounts receivable, net
|
|
$2.5m
|
$3.7m
|
$2.7m
|
—
|
$6.3m
|
$5.0m
|
$7.4m
|
$6.1m
|
$7.1m
|
$7.1m
|
|
Other current assets
|
|
$3.0m
|
$3.4m
|
$4.9m
|
—
|
$7.9m
|
$6.6m
|
$6.1m
|
$6.0m
|
$7.0m
|
$7.0m
|
|
Cash Cash Equivalents And Short Term Investments
|
|
—
|
—
|
—
|
—
|
—
|
$18.8m
|
$51.0m
|
$36.4m
|
$25.8m
|
—
|
|
Inventory, Net
|
|
$54.2m
|
$49.6m
|
$52.5m
|
$89.3m
|
$89.3m
|
$136.0m
|
$128.9m
|
$90.4m
|
$95.2m
|
$95.2m
|
|
Assets, Current
|
|
$62.5m
|
$58.8m
|
$62.4m
|
$139.4m
|
—
|
$167.9m
|
$193.3m
|
$138.9m
|
$135.1m
|
—
|
|
Total current assets
|
|
$62.5m
|
$58.8m
|
$62.4m
|
—
|
$139.4m
|
$168.6m
|
$193.3m
|
$138.9m
|
—
|
$135.1m
|
|
Property, Plant and Equipment, Net
|
|
$15.1m
|
$15.2m
|
$9.7m
|
$14.7m
|
$14.7m
|
$24.3m
|
$26.4m
|
$32.2m
|
$20.2m
|
$20.2m
|
|
Operating Lease, Right-of-Use Asset
|
|
—
|
—
|
$4.5m
|
$17.5m
|
—
|
$24.0m
|
$19.5m
|
$26.7m
|
$18.6m
|
—
|
|
Other Assets, Noncurrent
|
|
$954k
|
$2.2m
|
$2.4m
|
$2.9m
|
—
|
$2.5m
|
$3.3m
|
$2.1m
|
$3.8m
|
—
|
|
Right-of-use - assets - operating leases, net
|
|
—
|
—
|
$4.5m
|
—
|
$17.5m
|
$28.7m
|
$19.5m
|
$26.7m
|
—
|
$18.6m
|
|
Right-of-use - assets - finance leases, net
|
|
—
|
—
|
$9.0m
|
—
|
$12.5m
|
$15.1m
|
$15.3m
|
$10.8m
|
—
|
$7.2m
|
|
Right-of-use - obligation - operating, current
|
|
—
|
—
|
$1.4m
|
—
|
$2.5m
|
$4.2m
|
$4.7m
|
$5.8m
|
—
|
$4.9m
|
|
Right-of-use - obligation - finance, current
|
|
—
|
—
|
$640k
|
—
|
$1.6m
|
$3.0m
|
$4.3m
|
$3.5m
|
—
|
$2.8m
|
|
Right-of-use - obligation - operating, non-current
|
|
—
|
—
|
$3.4m
|
—
|
$16.0m
|
$26.4m
|
$16.7m
|
$23.2m
|
—
|
$15.8m
|
|
Right-of-use - obligation - finance, non-current
|
|
—
|
—
|
$8.6m
|
—
|
$11.4m
|
$12.9m
|
$12.3m
|
$8.8m
|
—
|
$6.1m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable, after Allowance for Credit Loss, Current
|
|
$2.5m
|
$3.7m
|
$2.7m
|
$6.3m
|
—
|
$6.4m
|
$7.4m
|
$6.1m
|
$7.1m
|
—
|
|
Other non-current assets
|
|
$954k
|
$2.2m
|
$2.4m
|
—
|
$2.9m
|
$2.2m
|
$3.3m
|
$2.1m
|
$3.8m
|
$3.8m
|
|
Other current liabilities
|
|
$2.5m
|
$2.9m
|
$2.6m
|
—
|
$3.7m
|
$3.9m
|
$5.3m
|
$4.7m
|
$4.1m
|
$4.1m
|
|
Other non-current liabilities
|
|
$2.3m
|
$2.3m
|
$2.5m
|
—
|
$4.0m
|
$3.7m
|
$3.0m
|
$2.9m
|
$3.1m
|
$3.1m
|
|
Accumulated Depreciation
|
|
—
|
—
|
—
|
—
|
—
|
($24.1m)
|
($23.8m)
|
($36.7m)
|
($51.2m)
|
—
|
|
Capital Lease Obligations
|
|
—
|
—
|
—
|
—
|
—
|
$46.7m
|
$38.1m
|
$41.3m
|
$29.5m
|
—
|
|
Construction In Progress
|
|
—
|
—
|
—
|
—
|
—
|
$10.3m
|
$12.0m
|
$5.3m
|
$4.6m
|
—
|
|
Current Accrued Expenses
|
|
—
|
—
|
—
|
—
|
—
|
$16.5m
|
$20.8m
|
$16.1m
|
$24.6m
|
—
|
|
Current Capital Lease Obligation
|
|
—
|
—
|
—
|
—
|
—
|
$9.3m
|
$9.1m
|
$9.3m
|
$7.6m
|
—
|
|
Current Debt And Capital Lease Obligation
|
|
—
|
—
|
—
|
—
|
—
|
$9.3m
|
$9.1m
|
$9.3m
|
$7.6m
|
—
|
|
Gross PPE
|
|
—
|
—
|
—
|
—
|
—
|
$92.1m
|
$84.9m
|
$106.3m
|
$97.2m
|
—
|
|
Invested Capital
|
|
—
|
—
|
—
|
—
|
—
|
$110.1m
|
$112.8m
|
$85.2m
|
$78.6m
|
—
|
|
Leases
|
|
—
|
—
|
—
|
—
|
—
|
$2.5m
|
$2.8m
|
$4.0m
|
$2.7m
|
—
|
|
Long Term Capital Lease Obligation
|
|
—
|
—
|
—
|
—
|
—
|
$37.3m
|
$29.1m
|
$32.0m
|
$21.9m
|
—
|
|
Machinery Furniture Equipment
|
|
—
|
—
|
—
|
—
|
—
|
$35.6m
|
$35.4m
|
$59.6m
|
$64.1m
|
—
|
|
Net PPE
|
|
—
|
—
|
—
|
—
|
—
|
$68.0m
|
$61.2m
|
$69.7m
|
$46.0m
|
—
|
|
Net Tangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
$110.1m
|
$112.8m
|
$85.2m
|
$53.5m
|
—
|
|
Ordinary Shares Number
|
|
—
|
—
|
—
|
—
|
—
|
$5.2m
|
$5.4m
|
$5.4m
|
$6.6m
|
—
|
|
Other Equity Adjustments
|
|
—
|
—
|
—
|
—
|
—
|
$1.1m
|
$783k
|
$1.1m
|
$1.2m
|
—
|
|
Other Properties
|
|
—
|
—
|
—
|
—
|
—
|
$43.7m
|
$34.8m
|
$37.4m
|
$25.8m
|
—
|
|
Properties
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
—
|
|
Share Issued
|
|
—
|
—
|
—
|
—
|
—
|
$5.5m
|
$5.8m
|
$5.7m
|
$7.0m
|
—
|
|
Tangible Book Value
|
|
—
|
—
|
—
|
—
|
—
|
$110.1m
|
$112.8m
|
$85.2m
|
$53.5m
|
—
|
|
Treasury Shares Number
|
|
—
|
—
|
—
|
—
|
—
|
$256k
|
$379k
|
$379k
|
$379k
|
—
|
|
Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
$79.8m
|
$80.4m
|
$48.4m
|
$53.8m
|
—
|
|
Accrued Liabilities, Current
|
|
$7.4m
|
$10.2m
|
$9.5m
|
$18.2m
|
$18.2m
|
$16.5m
|
$20.8m
|
$16.1m
|
$24.6m
|
$24.6m
|
|
Total Capitalization
|
|
—
|
—
|
—
|
—
|
—
|
$110.1m
|
$112.8m
|
$85.2m
|
$78.6m
|
—
|
|
Total Debt
|
|
—
|
—
|
—
|
—
|
—
|
$46.7m
|
$38.1m
|
$41.3m
|
$54.6m
|
—
|
|
Total Non Current Assets
|
|
—
|
—
|
—
|
—
|
—
|
$70.5m
|
$64.5m
|
$71.7m
|
$49.8m
|
—
|
|
Assets
|
|
$100.7m
|
$98.0m
|
$87.9m
|
$187.0m
|
—
|
$238.4m
|
$257.9m
|
$210.6m
|
$184.9m
|
—
|
|
Total assets
|
|
$100.7m
|
$98.0m
|
$87.9m
|
—
|
$187.0m
|
$235.3m
|
$257.9m
|
$210.6m
|
$184.9m
|
$184.9m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$100.7m
|
$98.0m
|
$87.9m
|
—
|
$187.0m
|
$235.3m
|
$257.9m
|
$210.6m
|
—
|
$184.9m
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Lease, Liability, Current
|
|
—
|
—
|
$1.4m
|
$2.5m
|
—
|
$4.6m
|
$4.7m
|
$5.8m
|
$4.9m
|
—
|
|
Accounts Payable, Current
|
|
$36.0m
|
$34.0m
|
$44.4m
|
$45.3m
|
$45.3m
|
$57.6m
|
$77.9m
|
$60.4m
|
$44.9m
|
$44.9m
|
|
Operating Lease, Liability, Noncurrent
|
|
—
|
—
|
$3.4m
|
$16.0m
|
—
|
$21.4m
|
$16.7m
|
$23.2m
|
$15.8m
|
—
|
|
Dividends Payable, Current
|
|
—
|
—
|
$41k
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Dividends Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Current Deferred Revenue
|
|
—
|
—
|
—
|
—
|
$826k
|
—
|
—
|
—
|
—
|
—
|
|
Payables And Accrued Expenses
|
|
—
|
—
|
—
|
—
|
—
|
$74.1m
|
$98.6m
|
$76.4m
|
$69.5m
|
—
|
|
Liabilities, Current
|
|
$48.9m
|
$48.3m
|
$59.9m
|
$72.0m
|
—
|
$88.0m
|
$113.0m
|
$90.4m
|
$81.2m
|
—
|
|
Total current liabilities
|
|
$48.9m
|
$48.3m
|
$59.9m
|
—
|
$72.0m
|
$96.8m
|
$113.0m
|
$90.4m
|
—
|
$81.2m
|
|
Deferred Income Tax Liabilities, Net
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other Liabilities, Noncurrent
|
|
$2.3m
|
$2.3m
|
$2.5m
|
$4.0m
|
—
|
$3.0m
|
$3.0m
|
$2.9m
|
$3.1m
|
—
|
|
Long Term Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$25.2m
|
—
|
|
Long Term Debt And Capital Lease Obligation
|
|
—
|
—
|
—
|
—
|
—
|
$37.3m
|
$29.1m
|
$32.0m
|
$47.0m
|
—
|
|
Deferred Tax Liabilities, Net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Liabilities
|
|
$60.3m
|
$59.1m
|
$75.6m
|
$103.5m
|
—
|
$128.3m
|
$145.0m
|
$125.4m
|
$131.4m
|
—
|
|
Total liabilities
|
|
$60.3m
|
$59.1m
|
$75.6m
|
—
|
$103.5m
|
$139.8m
|
$145.0m
|
$125.4m
|
$131.4m
|
$131.4m
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, Value, Issued
|
|
$37k
|
$38k
|
$38k
|
$51k
|
—
|
$57k
|
$60k
|
$61k
|
$65k
|
—
|
|
Retained Earnings (Accumulated Deficit)
|
|
($133.0m)
|
($137.8m)
|
($167.9m)
|
($169.5m)
|
—
|
($180.8m)
|
($189.0m)
|
($229.6m)
|
($280.0m)
|
—
|
|
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
|
$557k
|
$579k
|
$214k
|
($215k)
|
—
|
$1.1m
|
$783k
|
$1.1m
|
$1.2m
|
—
|
|
Additional Paid in Capital, Common Stock
|
|
$179.9m
|
$183.1m
|
$187.1m
|
$260.3m
|
—
|
$297.3m
|
$312.9m
|
$325.5m
|
$344.1m
|
—
|
|
Common stock, $0.001 par value; 100,000 shares authorized; 70,048 and 57,454 shares issued and outstanding as of January 3, 2026 and December 28, 2024 (of which 3,786 are treasury stock)
|
|
37k
|
38k
|
38k
|
—
|
51k
|
56k
|
60k
|
61k
|
—
|
65k
|
|
Treasury stock
|
|
($7.1m)
|
($7.1m)
|
($7.1m)
|
—
|
($7.1m)
|
($7.6m)
|
($11.9m)
|
($11.9m)
|
$11.9m
|
($11.9m)
|
|
Additional paid-in capital
|
|
$179.9m
|
$183.1m
|
$187.1m
|
—
|
$260.3m
|
$282.7m
|
$312.9m
|
$325.5m
|
$344.1m
|
$344.1m
|
|
Accumulated other comprehensive income
|
|
$557k
|
$579k
|
$214k
|
—
|
($215k)
|
$274k
|
$783k
|
$1.1m
|
—
|
$1.2m
|
|
Accumulated deficit
|
|
($133.0m)
|
($137.8m)
|
($167.9m)
|
—
|
($169.5m)
|
($179.8m)
|
($189.0m)
|
($229.6m)
|
—
|
($280.0m)
|
|
Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
$57k
|
$60k
|
$61k
|
$65k
|
—
|
|
Gains Losses Not Affecting Retained Earnings
|
|
—
|
—
|
—
|
—
|
—
|
$1.1m
|
$783k
|
$1.1m
|
$1.2m
|
—
|
|
Stockholders' Equity Attributable to Parent
|
|
$40.4m
|
$38.8m
|
$12.4m
|
$83.5m
|
—
|
$110.1m
|
$112.8m
|
$85.2m
|
$53.5m
|
—
|
|
Stockholders' Equity Attributable to Noncontrolling Interest
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Total Equity Gross Minority Interest
|
|
—
|
—
|
—
|
—
|
—
|
$110.1m
|
$112.8m
|
$85.2m
|
$53.5m
|
—
|
|
Total Non Current Liabilities Net Minority Interest
|
|
—
|
—
|
—
|
—
|
—
|
$40.3m
|
$32.0m
|
$35.0m
|
$50.1m
|
—
|
|
Total stockholders' equity
|
|
$40.4m
|
$38.8m
|
$12.4m
|
—
|
$83.5m
|
$95.6m
|
$112.8m
|
$85.2m
|
—
|
$53.5m
|
|
Liabilities and Equity
|
|
$100.7m
|
$98.0m
|
$87.9m
|
$187.0m
|
—
|
$238.4m
|
$257.9m
|
$210.6m
|
$184.9m
|
—
|