Reconciliation of GAAP to Non-GAAP Results (In thousands except per share amounts) Earnings Reconciliation Mar 29, 2014 Diluted EPS June 28, 2014 Diluted EPS Sept 27, 2014 Diluted EPS Dec 27, 2014 Diluted EPS Mar 28, 2015 Diluted EPS Income (Loss) From Continuing Operations - GAAP ($2,706) ($0.11) $2,095 $0.08 $10,119 $0.39 $5,272 $0.20 ($1,745) ($0.07) Share Based Compensation 1,435 0.06 1,613 0.06 1,586 0.06 1,754 0.07 1,698 0.06 Amortization of Purchased Intangible Assets 2,003 0.08 2,002 0.08 1,954 0.07 1,843 0.07 1,775 0.07 Manufacturing Transition and Severance Costs 783 0.03 233 0.01 159 0.01 191 0.01 101 0.00 Other Acquisition Costs 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 Inventory Step-Up 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 Impairment of Goodwill and Other Assets 0 0.00 0 0.00 0 0.00 0 0.00 273 0.01 Tax Effect of Non-GAAP Adjustments (554) (0.02) (683) (0.03) (342) (0.01) (493) (0.02) (445) (0.02) Income (Loss) From Continuing Operations - Non-GAAP $961 $0.04 $5,260 $0.20 $13,476 $0.51 $8,567 $0.33 $1,657 $0.06 Weighted Average Shares - GAAP and Non-GAAP Diluted 25,715 Diluted 25,797 Diluted 26,174 Diluted 26,338 Diluted 26,519 Gross Profit Reconciliation Mar 29, 2014 % of Net Sales June 28, 2014 % of Net Sales Sept 27, 2014 % of Net Sales Dec 27, 2014 % of Net Sales Mar 28, 2015 % of Net Sales Net Sales $60,170 $74,299 $91,573 $90,587 $63,447 Gross Profit - GAAP 20,030 33.3% 24,262 32.7% 32,953 36.0% 28,727 31.7% 20,145 31.8% Share Based Compensation 75 0.1% 190 0.3% 85 0.1% 140 0.2% 115 0.2% Amortization of Purchased Intangible Assets 1,573 2.6% 1,570 2.1% 1,533 1.7% 1,445 1.6% 1,385 2.2% Manufacturing Transition and Severance Costs 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% Inventory Step-Up 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% Gross Profit - Non-GAAP $21,678 36.0% $26,022 35.0% $34,571 37.8% $30,312 33.5% $21,645 34.1% Operating Expense Reconciliation Mar 29, 2014 % of Net Sales June 28, 2014 % of Net Sales Sept 27, 2014 % of Net Sales Dec 27, 2014 % of Net Sales Mar 28, 2015 Diluted EPS Operating Expense - GAAP $22,852 38.0% $21,358 28.7% $20,946 22.9% $21,440 23.7% $20,862 32.9% Share Based Compensation (1,361) -2.3% (1,423) -1.9% (1,502) -1.6% (1,614) -1.8% (1,583) -2.5% Amortization of Purchased Intangible Assets (430) -0.7% (432) -0.6% (421) -0.5% (398) -0.4% (390) -0.6% Manufacturing Transition and Severance Costs (783) -1.3% (233) -0.3% (159) -0.2% (206) -0.2% (101) -0.2% Other Acquisition Costs 0 0.0% 0 0.0% 0 0.0% 0 0.0% 0 0.0% Impairment of Goodwill and Other Assets 0 0.0% 0 0.0% 0 0.0% 0 0.0% (273) -0.4% Operating Expense - Non-GAAP $20,278 33.7% $19,270 25.9% $18,864 20.6% $19,222 21.2% $18,515 29.2% 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending 3 Months Ending |