|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, at Carrying Value
|
|
$18.5m
|
$103.9m
|
$120.0m
|
—
|
$199.7m
|
$86.5m
|
$183.0m
|
$144.2m
|
$153.2m
|
—
|
|
Short-term Investments
|
|
—
|
—
|
—
|
—
|
—
|
$125.2m
|
$37.7m
|
$86.3m
|
$34.4m
|
—
|
|
Cash and cash equivalents
|
|
$18.5m
|
$103.9m
|
—
|
$120.0m
|
$152.5m
|
$86.5m
|
$183.0m
|
$144.2m
|
—
|
$153.2m
|
|
Accounts receivable trade, net of allowance for credit losses of $83 and $32 at January 2, 2026 and December 27, 2024, respectively
|
|
$17.9m
|
$25.9m
|
—
|
$31.0m
|
$35.2m
|
$62.4m
|
$94.7m
|
$77.9m
|
—
|
$50.1m
|
|
Inventories, net
|
|
$13.3m
|
$16.7m
|
—
|
$17.1m
|
$18.1m
|
$24.2m
|
$35.1m
|
$43.3m
|
—
|
$55.5m
|
|
Prepayments, deposits and other current assets
|
|
$4.2m
|
$5.0m
|
—
|
$6.6m
|
$10.6m
|
$13.5m
|
$14.7m
|
$16.2m
|
—
|
$18.4m
|
|
Inventory, Net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Accounts Receivable, after Allowance for Credit Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Assets, Current
|
|
$53.9m
|
$151.6m
|
$174.7m
|
—
|
$271.4m
|
$311.7m
|
$365.3m
|
$367.9m
|
$311.5m
|
—
|
|
Total current assets
|
|
$53.9m
|
$151.6m
|
—
|
$174.7m
|
$216.4m
|
$311.7m
|
$365.3m
|
$367.9m
|
—
|
$311.5m
|
|
Cloud-based software
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$15.8m
|
—
|
$30.7m
|
|
Property, Plant and Equipment, Net
|
|
$9.8m
|
$11.5m
|
$17.1m
|
$17.1m
|
$35.9m
|
$50.9m
|
$66.8m
|
$84.9m
|
$73.3m
|
$73.3m
|
|
Goodwill
|
|
$1.8m
|
$1.8m
|
$1.8m
|
$1.8m
|
$1.8m
|
$1.8m
|
$1.8m
|
$1.8m
|
$1.8m
|
$1.8m
|
|
Intangible Assets, Net (Excluding Goodwill)
|
|
$271k
|
$243k
|
$296k
|
—
|
$218k
|
$173k
|
—
|
—
|
—
|
—
|
|
Operating Lease, Right-of-Use Asset
|
|
—
|
—
|
$6.7m
|
—
|
$31.3m
|
$30.3m
|
$34.4m
|
$36.9m
|
$29.6m
|
—
|
|
Other Assets, Noncurrent
|
|
$967k
|
$1.0m
|
$751k
|
—
|
$822k
|
$957k
|
$3.3m
|
$17.2m
|
$1.4m
|
—
|
|
Finance lease right-of-use assets, net
|
|
—
|
—
|
—
|
$1.9m
|
$596k
|
$342k
|
$183k
|
$37k
|
—
|
—
|
|
Operating lease right-of-use assets, net
|
|
—
|
—
|
—
|
$6.7m
|
$8.8m
|
$30.3m
|
$34.4m
|
$36.9m
|
—
|
$29.6m
|
|
Other assets
|
|
$967k
|
$1.0m
|
—
|
$751k
|
$608k
|
$957k
|
$3.3m
|
$17.2m
|
—
|
$1.4m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable, after Allowance for Credit Loss, Current
|
|
$17.9m
|
$25.9m
|
$31.0m
|
—
|
$43.5m
|
$62.4m
|
$94.7m
|
$77.9m
|
$50.1m
|
—
|
|
Investments available for sale (amortized cost basis of $34,385 and $86,346 at January 2, 2026 and December 27, 2024, respectively)
|
|
—
|
—
|
—
|
—
|
—
|
$13.9m
|
$11.7m
|
$86.3m
|
—
|
$34.4m
|
|
Deferred income taxes
|
|
$350k
|
$1.0m
|
—
|
$3.8m
|
$222k
|
$1.5m
|
$1.1m
|
$297k
|
—
|
$3.4m
|
|
Obligations under finance leases
|
|
—
|
$459k
|
—
|
$366k
|
$38k
|
$210k
|
$42k
|
$42k
|
—
|
—
|
|
Obligations under operating leases
|
|
—
|
—
|
—
|
$4.1m
|
$6.5m
|
$27.1m
|
$31.4m
|
$34.8m
|
—
|
$32.5m
|
|
Allowance for sales returns
|
|
$2.2m
|
$2.9m
|
—
|
$3.6m
|
$4.5m
|
$5.7m
|
$6.2m
|
$6.6m
|
—
|
$10.2m
|
|
Other current liabilities
|
|
$7.3m
|
$13.4m
|
—
|
$17.7m
|
$24.6m
|
$30.7m
|
$40.9m
|
$43.1m
|
—
|
$40.9m
|
|
Asset retirement obligations
|
|
$202k
|
$206k
|
—
|
$211k
|
$221k
|
$220k
|
$103k
|
$42k
|
—
|
$45k
|
|
Deferred rent
|
|
$172k
|
$188k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$89k
|
|
Total stockholders’ equity
|
|
$42.9m
|
$132.4m
|
—
|
$159.9m
|
$197.2m
|
$332.2m
|
$386.0m
|
$397.3m
|
—
|
$344.2m
|
|
Assets
|
|
$67.9m
|
$167.3m
|
$206.9m
|
—
|
$345.8m
|
$414.9m
|
$488.7m
|
$509.5m
|
$451.7m
|
—
|
|
Total assets
|
|
$67.9m
|
$167.3m
|
—
|
$206.9m
|
$257.4m
|
$414.9m
|
$488.7m
|
$509.5m
|
—
|
$451.7m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$67.9m
|
$167.3m
|
—
|
$206.9m
|
$257.4m
|
$414.9m
|
$488.7m
|
$509.5m
|
—
|
$451.7m
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Lease, Liability, Current
|
|
—
|
—
|
$2.7m
|
—
|
$3.3m
|
$3.5m
|
$4.2m
|
$3.9m
|
$5.9m
|
—
|
|
Accounts Payable, Current
|
|
$6.0m
|
$6.5m
|
$8.1m
|
$8.1m
|
$8.7m
|
$11.6m
|
$13.6m
|
$16.7m
|
$11.6m
|
$11.6m
|
|
Operating Lease, Liability, Noncurrent
|
|
—
|
—
|
$4.1m
|
—
|
$28.3m
|
$27.1m
|
$31.4m
|
$34.8m
|
$32.5m
|
—
|
|
Liabilities, Current
|
|
$19.1m
|
$27.7m
|
$34.5m
|
—
|
$48.8m
|
$51.7m
|
$65.0m
|
$70.3m
|
$68.5m
|
—
|
|
Total current liabilities
|
|
$19.1m
|
$27.7m
|
—
|
$34.5m
|
$41.2m
|
$51.7m
|
$65.0m
|
$70.3m
|
—
|
$68.5m
|
|
Deferred Income Tax Liabilities, Net
|
|
—
|
—
|
—
|
—
|
$811k
|
$1.5m
|
$1.1m
|
$297k
|
—
|
—
|
|
Pension liability
|
|
$4.7m
|
$5.3m
|
—
|
$7.8m
|
$11.9m
|
$1.9m
|
$5.1m
|
$6.7m
|
—
|
$6.4m
|
|
Deferred Tax Liabilities, Net
|
|
—
|
—
|
—
|
—
|
$10.7m
|
$9.8m
|
$12.1m
|
$13.4m
|
$9.9m
|
—
|
|
Liabilities
|
|
$25.0m
|
$34.9m
|
$47.0m
|
—
|
$87.2m
|
$82.7m
|
$102.7m
|
$112.2m
|
$107.5m
|
—
|
|
Total liabilities
|
|
$25.0m
|
$34.9m
|
—
|
$47.0m
|
$60.2m
|
$82.7m
|
$102.7m
|
$112.2m
|
—
|
$107.5m
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, Value, Issued
|
|
$414k
|
$442k
|
$448k
|
—
|
$477k
|
$482k
|
$488k
|
$493k
|
$498k
|
—
|
|
Retained Earnings (Accumulated Deficit)
|
|
($161.2m)
|
($156.3m)
|
($141.8m)
|
—
|
($111.4m)
|
($72.6m)
|
($47.4m)
|
($67.6m)
|
($148.0m)
|
—
|
|
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
|
($1.1m)
|
($1.3m)
|
($3.0m)
|
—
|
($4.0m)
|
$156k
|
($4.1m)
|
($7.0m)
|
($6.5m)
|
—
|
|
Additional Paid in Capital, Common Stock
|
|
$204.9m
|
$289.6m
|
$304.3m
|
—
|
$373.5m
|
$404.2m
|
$436.9m
|
$471.4m
|
$504.7m
|
—
|
|
Common stock, $0.01 par value; 60,000 shares authorized: 49,779 shares issued and 49,403 shares outstanding at January 2, 2026 and 49,294 shares issued and outstanding at December 27, 2024, respectively
|
|
414k
|
442k
|
—
|
448k
|
464k
|
482k
|
488k
|
493k
|
—
|
498k
|
|
Additional paid-in capital
|
|
$204.9m
|
$289.6m
|
—
|
$304.3m
|
$338.2m
|
$404.2m
|
$436.9m
|
$471.4m
|
—
|
$504.7m
|
|
Accumulated other comprehensive loss
|
|
($1.1m)
|
($1.3m)
|
—
|
($3.0m)
|
($5.5m)
|
$156k
|
($4.1m)
|
($7.0m)
|
—
|
($6.5m)
|
|
Accumulated deficit
|
|
($161.2m)
|
($156.3m)
|
—
|
($141.8m)
|
($135.9m)
|
($72.6m)
|
($47.4m)
|
($67.6m)
|
—
|
($148.0m)
|
|
Stockholders' Equity Attributable to Parent
|
|
$42.9m
|
$132.4m
|
$159.9m
|
—
|
$258.6m
|
$332.2m
|
$386.0m
|
$397.3m
|
$344.2m
|
—
|
|
Liabilities and Equity
|
|
$67.9m
|
$167.3m
|
$206.9m
|
—
|
$345.8m
|
$414.9m
|
$488.7m
|
$509.5m
|
$451.7m
|
—
|