EXHIBIT 12.1
Computation of Ratio of Earnings to Fixed Charges
Quarter | Quarter | |||||||||||||||||||||||||||
ended | ended | |||||||||||||||||||||||||||
Year Ended December 31, | April 4, | July 4, | ||||||||||||||||||||||||||
(in thousands, except ratios) | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2009 | |||||||||||||||||||||
(Restated) | ||||||||||||||||||||||||||||
Net loss before income taxes | ($16,643 | ) | ($14,394 | ) | ($27,674 | ) | ($22,889 | ) | ($18,858 | ) | ($1,608 | ) | ($67 | ) | ||||||||||||||
Add: Fixed charges | 211 | 801 | 2,579 | 2,780 | 3,178 | 787 | 772 | |||||||||||||||||||||
Total earnings (loss) | ($16,432 | ) | ($13,593 | ) | ($25,095 | ) | ($20,109 | ) | ($15,680 | ) | ($821 | ) | $ | 705 | ||||||||||||||
Fixed charges: | ||||||||||||||||||||||||||||
Interest expense | $ | 102 | $ | 661 | $ | 2,394 | $ | 2,542 | $ | 2,923 | $ | 724 | $ | 709 | ||||||||||||||
Estimated rent interest expense | 109 | 140 | 185 | 238 | 255 | 63 | 63 | |||||||||||||||||||||
Total fixed charges | $ | 211 | $ | 801 | $ | 2,579 | $ | 2,780 | $ | 3,178 | $ | 787 | $ | 772 | ||||||||||||||
Ratio of earnings to fixed charges | — | — | — | — | — | — | 0.91 | |||||||||||||||||||||
Deficiency of earnings available to cover fixed charges | ($16,643 | ) | ($14,394 | ) | ($27,674 | ) | ($22,889 | ) | ($18,858 | ) | ($1,608 | ) | — | |||||||||||||||