QUARTERLY FINANCIAL DATA | 12 Months Ended |
Sep. 30, 2014 |
Quarterly Financial Information Disclosure [Abstract] | |
QUARTERLY FINANCIAL DATA | The accompanying unaudited financial information for the three month periods specified below have been prepared in accordance with GAAP for interim financia1 information. In the opinion of management, all adjustments required for a fair presentation of the information have been made. |
|
Key financial data for quarterly periods in fiscal years ended September 30, 2014 and 2013 as restated, is presented in the table below. For further information regarding the Restatements, see Note 2—Prior Restatement of SCB Work-In-Process Inventory and Note 3—Fiscal 2014 Restatement of Deferred Tax Asset Valuation Allowance and Excess and Obsolete Inventory Reserve. The remaining tables present the effects of adjustments made to our previously reported unaudited consolidated quarterly financial information for the first, second, third and fourth quarters in the fiscal year ended September 30, 2014. |
|
It should be noted that quarterly amounts are rounded separately and as a result the sum of the quarterly amounts may not equal the computed amount for the full year. |
| | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | Net Sales | | Gross Profit | | Net Income/(Loss) | | Basic Earnings/ (Loss) Per Share | | Diluted Earnings/ (Loss) Per Share | | | |
(Unaudited; in thousands, except per share data) | | | |
Fiscal Quarters | | | | | | | | | | | | | |
Fourth 2014, restated | | $ | 35,687 | | | $ | 3,508 | | | $ | 1,034 | | | $ | 0.1 | | | $ | 0.1 | | | | |
| | |
Third 2014, restated | | 32,992 | | | 3,795 | | | (60 | ) | | (0.01 | ) | | (0.01 | ) | | | |
| | |
Second 2014, restated | | 34,805 | | | 4,644 | | | (14,714 | ) | | (1.50 | ) | | (1.50 | ) | | | |
| | |
First 2014, restated | | $ | 32,138 | | | 3,378 | | | $ | (1,331 | ) | | $ | (0.14 | ) | | (0.14 | ) | | | |
| | |
| | | | | | | | | | | | | |
Fourth 2013 | | $ | 39,122 | | | $ | 5,454 | | | $ | (8,667 | ) | | $ | (0.89 | ) | | $ | (0.89 | ) | | | |
| | |
Third 2013 | | 35,154 | | | 5,159 | | | 382 | | | 0.04 | | | 0.04 | | | | |
| | |
Second 2013 | | 33,681 | | | 2,899 | | | (1,144 | ) | | (0.12 | ) | | (0.12 | ) | | | |
| | |
First 2013, restated | | 32,989 | | | 4,165 | | | (101 | ) | | (0.01 | ) | | (0.01 | ) | | | |
| | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated Balance Sheet | | | | | | | | | | | | |
| September 30, 2014 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
| | | (in thousands) | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | |
Cash | $ | 1,980 | | | | | $ | 1,980 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts receivable, net of allowance | 22,347 | | | | | 22,347 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Inventories, net | 23,247 | | | (721 | ) | | 22,526 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | 1,114 | | | (1,114 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | 3,597 | | | | | 3,597 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current assets | 52,285 | | | (1,835 | ) | | 50,450 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Fixed assets, net | 17,850 | | | | | 17,850 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Intangible assets, net | 2,392 | | | | | 2,392 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Goodwill | 2,005 | | | | | 2,005 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | 11,144 | | | (11,144 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long term assets | 299 | | | | | 299 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total assets | $ | 85,975 | | | $ | (12,979 | ) | | $ | 72,996 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | |
Current portion of long-term debt | $ | 2,908 | | | | | $ | 2,908 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts payable | 17,732 | | | | | 17,732 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accrued payroll and related expenses | 3,203 | | | | | 3,203 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other accrued expenses | 1,008 | | | | | 1,008 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Customer deposits | 1,553 | | | | | 1,553 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current liabilities | 26,404 | | | — | | | 26,404 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Long-term debt | 28,479 | | | | | 28,479 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long-term liabilities | 708 | | | | | 708 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities | 55,591 | | | — | | | 55,591 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | |
Preferred stock, $0.01 par value: | — | | | | | | | | | | | | | | | | | |
500,000 shares authorized; none issued or outstanding | | | | | | | | | | | | |
Common stock, $0.01 par value: | 111 | | | | | 111 | | | | | | | | | | | | | |
Authorized: 50,000,000 shares | | | | | | | | | | | | |
Issued: 11,146,571 shares | | | | | | | | | | | | |
Outstanding: 10,126,767 shares | | | | | | | | | | | | |
Additional paid-in capital | 44,302 | | | | | 44,302 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Retained earnings/(accumulated deficit) | (12,575 | ) | | (12,979 | ) | | (25,554 | ) | | | | | | | | | | | | |
Treasury stock, at cost: 1,019,804 shares | (1,454 | ) | | | | (1,454 | ) | | | | | | | | | | | | |
Total stockholders’ equity | 30,384 | | | (12,979 | ) | | 17,405 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities and stockholders’ equity | $ | 85,975 | | | $ | (12,979 | ) | | $ | 72,996 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated Balance Sheet | | | | | | | | | | | | |
| June 27, 2014 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
| | | (in thousands) | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | |
Cash | $ | 679 | | | | | $ | 679 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts receivable, net of allowance | 23,245 | | | | | 23,245 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Inventories, net | 21,152 | | | (443 | ) | | 20,709 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | 1,382 | | | (1,382 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | 2,107 | | | | | 2,107 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current assets | 48,565 | | | (1,825 | ) | | 46,740 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Fixed assets, net | $ | 18,489 | | | | | $ | 18,489 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Intangible assets, net | 2,456 | | | | | 2,456 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Goodwill | 2,005 | | | | | 2,005 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | 12,634 | | | (12,634 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long term assets | 238 | | | | | 238 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total assets | $ | 84,387 | | | $ | (14,459 | ) | | $ | 69,928 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | |
Current portion of long-term debt | $ | 2,908 | | | | | $ | 2,908 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts payable | 14,340 | | | | | 14,340 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accrued payroll and related expenses | 2,869 | | | | | 2,869 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other accrued expenses | 947 | | | | | 947 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Customer deposits | 928 | | | | | 928 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current liabilities | 21,992 | | | — | | | 21,992 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Long-term debt | 31,578 | | | | | 31,578 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long-term liabilities | 153 | | | | | 153 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities | 53,723 | | | — | | | 53,723 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | |
Preferred stock, $0.01 par value: | — | | | | | | | | | | | | | | | | | |
500,000 shares authorized; none issued or outstanding | | | | | | | | | | | | |
Common stock, $0.01 par value: | 111 | | | | | 111 | | | | | | | | | | | | | |
Authorized: 50,000,000 shares | | | | | | | | | | | | |
Issued: 11,072,821 shares | | | | | | | | | | | | |
Outstanding: 10,053,956 shares | | | | | | | | | | | | |
Additional paid-in capital | 44,132 | | | | | 44,132 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Retained earnings/(accumulated deficit) | (12,129 | ) | | (14,459 | ) | | (26,588 | ) | | | | | | | | | | | | |
Treasury stock, at cost: 1,018,865 shares | (1,450 | ) | | | | (1,450 | ) | | | | | | | | | | | | |
Total stockholders’ equity | 30,664 | | | (14,459 | ) | | 16,205 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities and stockholders’ equity | $ | 84,387 | | | $ | (14,459 | ) | | $ | 69,928 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated Balance Sheet | | | | | | | | | | | | |
| March 28, 2014 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
| | | (in thousands) | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | |
Cash | $ | 652 | | | | | $ | 652 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts receivable, net of allowance | 25,083 | | | | | 25,083 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Inventories, net | 20,103 | | | (358 | ) | | 19,745 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | 1,382 | | | (1,382 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | 1,124 | | | | | 1,124 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current assets | 48,344 | | | (1,740 | ) | | 46,604 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Fixed assets, net | $ | 19,261 | | | | | $ | 19,261 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Intangible assets, net | 2,520 | | | | | 2,520 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Goodwill | 2,005 | | | | | 2,005 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | 12,637 | | | (12,637 | ) | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long term assets | 339 | | | | | 339 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total assets | $ | 85,106 | | | $ | (14,377 | ) | | $ | 70,729 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | |
Current portion of long-term debt | $ | 2,908 | | | | | $ | 2,908 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts payable | 15,304 | | | | | 15,304 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accrued payroll and related expenses | 2,557 | | | | | 2,557 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other accrued expenses | 960 | | | | | 960 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Customer deposits | 438 | | | | | 438 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current liabilities | 22,167 | | | — | | | 22,167 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Long-term debt | 32,229 | | | | | 32,229 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long-term liabilities | 158 | | | | | 158 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities | 54,554 | | | — | | | 54,554 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | |
Preferred stock, $0.01 par value: | — | | | | | | | | | | | | | | | | | |
500,000 shares authorized; none issued or outstanding | | | | | | | | | | | | |
Common stock, $0.01 par value: | 112 | | | | | 112 | | | | | | | | | | | | | |
Authorized: 50,000,000 shares | | | | | | | | | | | | |
Issued: 11,107,115 shares | | | | | | | | | | | | |
Outstanding: 10,090,661 shares | | | | | | | | | | | | |
Additional paid-in capital | 44,032 | | | | | 44,032 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Retained earnings/(accumulated deficit) | (12,152 | ) | | (14,377 | ) | | (26,529 | ) | | | | | | | | | | | | |
Treasury stock, at cost: 1,016,454 shares | (1,440 | ) | | | | (1,440 | ) | | | | | | | | | | | | |
Total stockholders’ equity | 30,552 | | | (14,377 | ) | | 16,175 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities and stockholders’ equity | $ | 85,106 | | | $ | (14,377 | ) | | $ | 70,729 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated Balance Sheet | | | | | | | | | | | | |
| December 27, 2013 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
| | | (in thousands) | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | |
Cash | $ | 1,733 | | | | | $ | 1,733 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts receivable, net of allowance | 21,729 | | | | | 21,729 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Inventories, net | 21,449 | | | (232 | ) | | 21,217 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | 1,382 | | | | | 1,382 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | 1,002 | | | | | 1,002 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current assets | 47,295 | | | (232 | ) | | 47,063 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Fixed assets, net | 19,107 | | | | | 19,107 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Intangible assets, net | 2,583 | | | | | 2,583 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Goodwill | 2,005 | | | | | 2,005 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred income taxes | 12,281 | | | | | 12,281 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long term assets | 416 | | | | | 416 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total assets | $ | 83,687 | | | $ | (232 | ) | | $ | 83,455 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Current portion of long-term debt | $ | 2,908 | | | | | $ | 2,908 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts payable | 13,295 | | | | | 13,295 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accrued payroll and related expenses | 2,040 | | | | | 2,040 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other accrued expenses | 894 | | | | | 894 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Customer deposits | 1,199 | | | | | 1,199 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total current liabilities | 20,336 | | | — | | | 20,336 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Long-term debt | 32,193 | | | | | 32,193 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long-term liabilities | 163 | | | | | 163 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities | 52,692 | | | — | | | 52,692 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Preferred stock, $0.01 par value: | | | | | | | | | | | | | | | | | | |
500,000 shares authorized; none issued or outstanding | | | | | | | | | | | | |
Common stock, $0.01 par value: | 111 | | | | | 111 | | | | | | | | | | | | | |
Authorized: 50,000,000 shares | | | | | | | | | | | | |
Issued: 11,046,172 shares | | | | | | | | | | | | |
Outstanding: 10,029,718 shares | | | | | | | | | | | | |
Additional paid-in capital | 43,906 | | | | | 43,906 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Retained earnings/(accumulated deficit) | (11,582 | ) | | (232 | ) | | (11,814 | ) | | | | | | | | | | | | |
Treasury stock, at cost: 1,016,454 shares | (1,440 | ) | | | | (1,440 | ) | | | | | | | | | | | | |
Total stockholders’ equity | 30,995 | | | (232 | ) | | 30,763 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Total liabilities and stockholders’ equity | $ | 83,687 | | | $ | (232 | ) | | $ | 83,455 | | | | | | | | | | | | | |
| | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Years Ended |
| September 30, 2014 | | September 30, 2014 |
| As reported | | Adjustment | | Restated | | As reported | | Adjustment | | Restated |
| | | | | (in thousands) | | | | |
Net sales | $ | 35,687 | | | | | $ | 35,687 | | | $ | 135,621 | | | | | $ | 135,621 | |
|
Cost of sales | 31,901 | | | 278 | | | 32,179 | | | 119,576 | | | 721 | | | 120,297 | |
|
Gross profit | 3,786 | | | (278 | ) | | 3,508 | | | 16,045 | | | (721 | ) | | 15,324 | |
|
| | | | | | | | | | | |
Selling and administrative | 3,551 | | | | | 3,551 | | | 14,567 | | | | | 14,567 | |
expenses |
Impairment of goodwill and | — | | | | | — | | | — | | | | | — | |
other intangibles |
Restatement and related expenses | (1,302 | ) | | | | (1,302 | ) | | 1,136 | | | | | 1,136 | |
|
Operating profit/(loss) | 1,537 | | | (278 | ) | | 1,259 | | | 342 | | | (721 | ) | | (379 | ) |
|
| | | | | | | | | | | |
Interest and financing expense | 386 | | | | | 386 | | | 1,795 | | | | | 1,795 | |
|
Other expense/(income) | — | | | | | — | | | 18 | | | | | 18 | |
|
Income/(loss) before income taxes | 1,151 | | | (278 | ) | | 873 | | | (1,471 | ) | | (721 | ) | | (2,192 | ) |
|
| | | | | | | | | | | |
Provision for/(benefit from) | 1,597 | | | (1,758 | ) | | (161 | ) | | 621 | | | 12,258 | | | 12,879 | |
income taxes |
Net income/(loss) | $ | (446 | ) | | $ | 1,480 | | | $ | 1,034 | | | $ | (2,092 | ) | | $ | (12,979 | ) | | $ | (15,071 | ) |
|
| | | | | | | | | | | |
Net income/(loss) per common and common equivalent share: | | | | | | |
Basic | $ | (0.05 | ) | | $ | 0.15 | | | $ | 0.1 | | | $ | (0.21 | ) | | $ | (1.32 | ) | | $ | (1.53 | ) |
|
Diluted | (0.04 | ) | | $ | 0.15 | | | 0.1 | | | (0.21 | ) | | $ | (1.32 | ) | | (1.53 | ) |
|
| | | | | | | | | | | |
Weighted average number of common and common equivalent shares outstanding: | | | | |
Basic | 9,853,647 | | | | | 9,853,647 | | | 9,827,043 | | | | | 9,827,043 | |
|
Diluted | 9,950,634 | | | | | 9,950,634 | | | 9,827,043 | | | | | 9,827,043 | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| June 27, 2014 | | June 27, 2014 |
| As reported | | Adjustment | | Restated | | As reported | | Adjustment | | Restated |
| | | | | (in thousands) | | | | |
Net sales | $ | 32,992 | | | | | $ | 32,992 | | | $ | 99,934 | | | | | $ | 99,934 | |
|
Cost of sales | 29,112 | | | 85 | | | 29,197 | | | 87,675 | | | 443 | | | 88,118 | |
|
Gross profit | 3,880 | | | (85 | ) | | 3,795 | | | 12,259 | | | (443 | ) | | 11,816 | |
|
| | | | | | | | | | | |
Selling and administrative | 3,195 | | | | | 3,195 | | | 10,938 | | | | | 10,938 | |
expenses |
Impairment of goodwill and | | | | | — | | | | | | | — | |
other intangibles |
Restatement and related expenses | 102 | | | | | 102 | | | 2,516 | | | | | 2,516 | |
|
Operating profit/(loss) | 583 | | | (85 | ) | | 498 | | | (1,195 | ) | | (443 | ) | | (1,638 | ) |
|
| | | | | | | | | | | |
Interest and financing expense | 558 | | | | | 558 | | | 1,410 | | | | | 1,410 | |
|
Other expense/(income) | — | | | | | — | | | 18 | | | | | 18 | |
|
Income/(loss) before income taxes | 25 | | | (85 | ) | | (60 | ) | | (2,623 | ) | | (443 | ) | | (3,066 | ) |
|
| | | | | | | | | | | |
Provision for/(benefit from) | 3 | | | (3 | ) | | — | | | (977 | ) | | 14,016 | | | 13,039 | |
income taxes |
Net income/(loss) | $ | 22 | | | $ | (82 | ) | | $ | (60 | ) | | $ | (1,646 | ) | | $ | (14,459 | ) | | $ | (16,105 | ) |
|
| | | | | | | | | | | |
Net income/(loss) per common and common equivalent share: | | | | |
Basic | $ | — | | | $ | (0.01 | ) | | $ | (0.01 | ) | | $ | (0.17 | ) | | $ | (1.47 | ) | | $ | (1.64 | ) |
|
Diluted | — | | | (0.01 | ) | | (0.01 | ) | | (0.17 | ) | | (1.47 | ) | | (1.64 | ) |
|
| | | | | | | | | | | |
Weighted average number of common and common equivalent shares outstanding: | | | | |
Basic | 9,838,872 | | | | | 9,838,872 | | | 9,816,974 | | | | | 9,816,974 | |
|
Diluted | 9,902,017 | | | | | 9,902,017 | | | 9,816,974 | | | | | 9,816,974 | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| March 28, 2014 | | March 28, 2014 |
| As reported | | Adjustment | | Restated | | As reported | | Adjustment | | Restated |
| | | | | (in thousands) | | | | |
Net sales | $ | 34,805 | | | | | $ | 34,805 | | | $ | 66,942 | | | | | $ | 66,942 | |
|
Cost of sales | 30,035 | | | 126 | | | 30,161 | | | 58,562 | | | 358 | | | 58,920 | |
|
Gross profit | 4,770 | | | (126 | ) | | 4,644 | | | 8,380 | | | (358 | ) | | 8,022 | |
|
| | | | | | | | | | | |
Selling and administrative | 3,952 | | | | | 3,952 | | | 7,744 | | | | | 7,744 | |
expenses |
Impairment of goodwill and | — | | | | | — | | | — | | | | | — | |
other intangibles |
Restatement and related expenses | 1,258 | | | | | 1,258 | | | 2,414 | | | | | 2,414 | |
|
Operating profit/(loss) | (440 | ) | | (126 | ) | | (566 | ) | | (1,778 | ) | | (358 | ) | | (2,136 | ) |
| | | | | | | | | | | |
Interest and financing expense | 492 | | | | | 492 | | | 852 | | | | | 852 | |
|
Other expense/(income) | (1 | ) | | | | (1 | ) | | 18 | | | | | 18 | |
|
Income/(loss) before income taxes | (931 | ) | | (126 | ) | | (1,057 | ) | | (2,648 | ) | | (358 | ) | | (3,006 | ) |
| | | | | | | | | | | |
Provision for/(benefit from) | (362 | ) | | 14,019 | | | 13,657 | | | (979 | ) | | 14,019 | | | 13,040 | |
income taxes |
Net income/(loss) | $ | (569 | ) | | $ | (14,145 | ) | | $ | (14,714 | ) | | $ | (1,669 | ) | | $ | (14,377 | ) | | $ | (16,046 | ) |
| | | | | | | | | | | |
Net income/(loss) per common and common equivalent share: | | | | | | |
Basic | $ | (0.06 | ) | | $ | (1.44 | ) | | $ | (1.50 | ) | | $ | (0.17 | ) | | $ | (1.47 | ) | | $ | (1.64 | ) |
Diluted | (0.06 | ) | | (1.44 | ) | | (1.50 | ) | | (0.17 | ) | | (1.47 | ) | | (1.64 | ) |
| | | | | | | | | | | |
Weighted average number of common and common equivalent shares outstanding: | | | | |
Basic | 9,829,964 | | | | | 9,829,964 | | | 9,805,841 | | | | | 9,805,841 | |
|
Diluted | 9,829,964 | | | | | 9,829,964 | | | 9,805,841 | | | | | 9,805,841 | |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | | | | | | | | | | | |
| December 27, 2013 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net sales | $ | 32,138 | | | | | $ | 32,138 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Cost of sales | 28,528 | | | 232 | | | 28,760 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Gross profit | 3,610 | | | (232 | ) | | 3,378 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Selling and administrative | 3,791 | | | | | 3,791 | | | | | | | | | | | | | |
expenses | | | | | | | | | | | | |
Impairment of goodwill and | — | | | | | — | | | | | | | | | | | | | |
other intangibles | | | | | | | | | | | | |
Restatement and related expenses | 1,156 | | | | | 1,156 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Operating profit/(loss) | (1,337 | ) | | (232 | ) | | (1,569 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Interest and financing expense | 360 | | | | | 360 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other expense/(income) | 19 | | | | | 19 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income/(loss) before income taxes | (1,716 | ) | | (232 | ) | | (1,948 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Provision for/(benefit from) | (617 | ) | | | | (617 | ) | | | | | | | | | | | | |
income taxes | | | | | | | | | | | | |
Net income/(loss) | $ | (1,099 | ) | | $ | (232 | ) | | $ | (1,331 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net income/(loss) per common and common equivalent share: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Basic | $ | (0.11 | ) | | $ | (0.03 | ) | | $ | (0.14 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Diluted | (0.11 | ) | | (0.03 | ) | | (0.14 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Weighted average number of common and common equivalent shares outstanding: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Basic | 9,780,896 | | | | | 9,780,896 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Diluted | 9,780,896 | | | | | 9,780,896 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended | | | | | | | | | | | | |
| September 30, 2014 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | (in thousands) | | | | | | | | | | | | | | |
Net income/(loss) | $ | (2,092 | ) | | (12,979 | ) | | (15,071 | ) | | | | | | | | | | | | |
Non-cash adjustments: | | | | | | | | | | | | | | | | | |
Stock-based compensation | 542 | | | | | 542 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Depreciation and amortization | 4,846 | | | | | 4,846 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Impairment of goodwill and other intangibles | — | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Directors’ fees paid in stock | — | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Loss on sale of fixed assets | 2 | | | | | 2 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Reserve for doubtful accounts | 73 | | | | | 73 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred tax expense/(benefit) | 776 | | | 12,258 | | | 13,034 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | |
Accounts receivable | 5,525 | | | | | 5,525 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Inventory | (1,343 | ) | | 721 | | | (622 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | (2,987 | ) | | | | (2,987 | ) | | | | | | | | | | | | |
Other long term assets | 15 | | | | | 15 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts payable | 902 | | | | | 902 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accrued expenses | 936 | | | | | 936 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Customer deposits | 1,366 | | | | | 1,366 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long term liabilities | 541 | | | | | 541 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash flows from operating activities | 9,102 | | | — | | | 9,102 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | | |
Purchases of fixed assets | (4,465 | ) | | | | (4,465 | ) | | | | | | | | | | | | |
Proceeds from disposal of fixed assets | 323 | | | | | 323 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash flows from investing activities | (4,142 | ) | | — | | | (4,142 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | |
Advances from revolving line of credit | 56,016 | | | | | 56,016 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Repayments of revolving line of credit | (59,846 | ) | | | | (59,846 | ) | | | | | | | | | | | | |
Borrowings under other loan agreements | 1,300 | | | | | 1,300 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Repayments under other loan agreements | (2,887 | ) | | | | (2,887 | ) | | | | | | | | | | | | |
Debt issuance costs | (2 | ) | | | | (2 | ) | | | | | | | | | | | | |
Proceeds from exercise of stock options | 19 | | | | | 19 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from employee stock plan purchases | — | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Shares withheld for payment of taxes upon vesting of restricted stock | (79 | ) | | | | (79 | ) | | | | | | | | | | | | |
Net cash flows from financing activities | (5,479 | ) | | — | | | (5,479 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net cash flows for the period | (519 | ) | | | | (519 | ) | | | | | | | | | | | | |
Cash and cash equivalents, beginning of period | 2,499 | | | | | 2,499 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents, end of period | $ | 1,980 | | | $ | — | | | $ | 1,980 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Supplemental cash flow information: | | | | | | | | | | | | | | | | | |
Interest paid | $ | 1,556 | | | | | 1,556 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Income taxes paid | 9 | | | | | 9 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Non-cash transactions: | | | | | | | | | | | | | | | | | |
Fixed assets purchased with extended payment terms | 322 | | | | | 322 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | | | | | | | | | | | |
| June 27, 2014 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | (in thousands) | | | | | | | | | | | | | | |
Net income/(loss) | $ | (1,646 | ) | | (14,459 | ) | | (16,105 | ) | | | | | | | | | | | | |
Non-cash adjustments: | | | | | | | | | | | | | | | | | |
Stock-based compensation | 378 | | | | | 378 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Depreciation and amortization | 3,625 | | | | | 3,625 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Impairment of goodwill & other intg. | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Directors' fees paid in stock | — | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
gain/loss sale of fixed assets | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Reserve for doubtful accounts | 220 | | | | | 220 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred tax expense/benefit | (982 | ) | | 14,016 | | | 13,034 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | |
Accounts receivable | 4,480 | | | | | 4,480 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Inventory | 752 | | | 443 | | | 1,195 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | (1,497 | ) | | | | (1,497 | ) | | | | | | | | | | | | |
Other long term assets | 81 | | | | | 81 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts payable | (2,634 | ) | | | | (2,634 | ) | | | | | | | | | | | | |
Accrued expenses | 541 | | | | | 541 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Customer deposits | 741 | | | | | 741 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long term liabilities | (14 | ) | | | | (14 | ) | | | | | | | | | | | | |
Net cash flows from operating activities | 4,045 | | | — | | | 4,045 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | | |
Purchases of fixed assets | (3,806 | ) | | | | (3,806 | ) | | | | | | | | | | | | |
Grant proceeds from outside parties | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from (net cost of) disposal of fixed assets | 323 | | | | | 323 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash flows from investing activities | (3,483 | ) | | — | | | (3,483 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | |
Advances from revolving line of credit | 43,513 | | | | | 43,513 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Repayments of revolving line of credit | (44,971 | ) | | | | (44,971 | ) | | | | | | | | | | | | |
Borrowings under other loan agreements | 1,300 | | | | | 1,300 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Repayments under other loan agreements | (2,160 | ) | | | | (2,160 | ) | | | | | | | | | | | | |
Debt issuance costs | (2 | ) | | | | (2 | ) | | | | | | | | | | | | |
Proceeds from exercise of stock options | 17 | | | | | 17 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from employee stock plan purchases | — | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Shares withheld for payment of taxes upon vesting of restricted stock | (79 | ) | | | | (79 | ) | | | | | | | | | | | | |
Net cash flows from financing activities | (2,382 | ) | | — | | | (2,382 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net cash flows for the period | (1,820 | ) | | — | | | (1,820 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents, beginning of period | 2,499 | | | | | 2,499 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents, end of period | $ | 679 | | | $ | — | | | $ | 679 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Supplemental cash flow information: | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Interest paid | $ | 1,177 | | | | | $ | 1,177 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income taxes paid | 12 | | | | | 12 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Non-cash transactions: | | | | | | | | | | | | | | | | | |
Fixed assets purchased with extended payment terms | 466 | | | | | 466 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended | | | | | | | | | | | | |
| March 28, 2014 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | (in thousands) | | | | | | | | | | | | | | |
Net income/(loss) | $ | (1,669 | ) | | (14,377 | ) | | (16,046 | ) | | | | | | | | | | | | |
Non-cash adjustments: | | | | | | | | | | | | | | | | | |
Stock-based compensation | 287 | | | | | 287 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Depreciation and amortization | 2,419 | | | | | 2,419 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Impairment of goodwill & other intg. | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Directors' fees paid in stock | — | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
gain/loss sale of fixed assets | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Reserve for doubtful accounts | 433 | | | | | 433 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred tax expense/benefit | (985 | ) | | 14,019 | | | 13,034 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | |
Accounts receivable | 2,429 | | | | | 2,429 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Inventory | 1,801 | | | 358 | | | 2,159 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | (514 | ) | | | | (514 | ) | | | | | | | | | | | | |
Other long term assets | (18 | ) | | | | (18 | ) | | | | | | | | | | | | |
Accounts payable | (2,009 | ) | | | | (2,009 | ) | | | | | | | | | | | | |
Accrued expenses | 242 | | | | | 242 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Customer deposits | 251 | | | | | 251 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long term liabilities | (9 | ) | | | | (9 | ) | | | | | | | | | | | | |
Net cash flows from operating activities | 2,658 | | | — | | | 2,658 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | | |
Purchases of fixed assets | (3,099 | ) | | | | (3,099 | ) | | | | | | | | | | | | |
Grant proceeds from outside parties | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from (net cost of) disposal of fixed assets | 323 | | | | | 323 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash flows from investing activities | (2,776 | ) | | — | | | (2,776 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | |
Advances from revolving line of credit | 29,115 | | | | | 29,115 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Repayments of revolving line of credit | (30,650 | ) | | | | (30,650 | ) | | | | | | | | | | | | |
Borrowings under other loan agreements | 1,300 | | | | | 1,300 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Repayments under other loan agreements | (1,432 | ) | | | | (1,432 | ) | | | | | | | | | | | | |
Debt issuance costs | (2 | ) | | | | (2 | ) | | | | | | | | | | | | |
Proceeds from exercise of stock options | 17 | | | | | 17 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from employee stock plan purchases | — | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Shares withheld for payment of taxes upon vesting of restricted stock | (77 | ) | | | | (77 | ) | | | | | | | | | | | | |
Net cash flows from financing activities | (1,729 | ) | | — | | | (1,729 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net cash flows for the period | (1,847 | ) | | — | | | (1,847 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents, beginning of period | 2,499 | | | | | 2,499 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents, end of period | $ | 652 | | | $ | — | | | $ | 652 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Supplemental cash flow information: | | | | | | | | | | | | | | | | | |
Interest paid | 790 | | | | | 790 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income taxes paid | 12 | | | | | 12 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Non-cash transactions: | | | | | | | | | | | | | | | | | |
Fixed assets purchased with extended payment terms | 805 | | | | | 805 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | | | | | | | | | | | |
| December 27, 2013 | | | | | | | | | | | | |
| As reported | | Adjustment | | Restated | | | | | | | | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | (in thousands) | | | | | | | | | | | | | | |
Net income/(loss) | (1,099 | ) | | $ | (232 | ) | | (1,331 | ) | | | | | | | | | | | | |
Non-cash adjustments: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Stock-based compensation | 150 | | | | | 150 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Depreciation and amortization | 1,195 | | | | | 1,195 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Impairment of goodwill & other intg. | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Directors' fees paid in stock | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
gain/loss sale of fixed assets | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Reserve for doubtful accounts | 244 | | | | | 244 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Deferred tax expense/benefit | (629 | ) | | | | (629 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Accounts receivable | 5,972 | | | | | 5,972 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Inventory | 455 | | | 232 | | | 687 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other current assets | (392 | ) | | | | (392 | ) | | | | | | | | | | | | |
Other long term assets | (91 | ) | | | | (91 | ) | | | | | | | | | | | | |
Accounts payable | (3,213 | ) | | | | (3,213 | ) | | | | | | | | | | | | |
Accrued expenses | (341 | ) | | | | (341 | ) | | | | | | | | | | | | |
Customer deposits | 1,012 | | | | | 1,012 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Other long term liabilities | (4 | ) | | | | (4 | ) | | | | | | | | | | | | |
Net cash flows from operating activities | 3,259 | | | — | | | 3,259 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Purchases of fixed assets | (2,593 | ) | | | | (2,593 | ) | | | | | | | | | | | | |
Grant proceeds from outside parties | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from (net cost of) disposal of fixed assets | 323 | | | | | 323 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash flows from investing activities | (2,270 | ) | | — | | | (2,270 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Advances from revolving line of credit | 15,603 | | | | | 15,603 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Repayments of revolving line of credit | (17,900 | ) | | | | (17,900 | ) | | | | | | | | | | | | |
Borrowings under other loan agreements | 1,300 | | | | | 1,300 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Repayments under other loan agreements | (706 | ) | | | | (706 | ) | | | | | | | | | | | | |
Debt issuance costs | (2 | ) | | | | (2 | ) | | | | | | | | | | | | |
Proceeds from exercise of stock options | 17 | | | | | 17 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Proceeds from employee stock plan purchases | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |
Shares withheld for payment of taxes upon vesting of restricted stock | (67 | ) | | | | (67 | ) | | | | | | | | | | | | |
Net cash flows from financing activities | (1,755 | ) | | — | | | (1,755 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Net cash flows for the period | (766 | ) | | — | | | (766 | ) | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents, beginning of period | 2,499 | | | | | 2,499 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Cash and cash equivalents, end of period | $ | 1,733 | | | $ | — | | | $ | 1,733 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Supplemental cash flow information: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Interest paid | 403 | | | | | 403 | | | | | | | | | | | | | |
| | | | | | | | | | | |
Income taxes paid | 11 | | | | | 11 | | | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Non-cash transactions: | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Fixed assets purchased with extended payment terms | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | |