EXHIBIT 12.1
Computation of Ratio of Earnings to Fixed Charges
(Dollars in thousands, except ratios)
(Dollars in thousands, except ratios)
Year Ended December 31, | Quarter Ended | |||||||||||||||||||||||||||||||
April 4, | July 4, | October 3, | ||||||||||||||||||||||||||||||
2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2009 | 2009 | |||||||||||||||||||||||||
(Restated) | ||||||||||||||||||||||||||||||||
Net loss before income taxes | $ | (16,643 | ) | $ | (14,394 | ) | $ | (27,674 | ) | $ | (22,889 | ) | $ | (18,858 | ) | $ | (1,608 | ) | $ | (67 | ) | $ | (843 | ) | ||||||||
Add: Fixed charges | 211 | 801 | 2,579 | 2,780 | 3,178 | 787 | 772 | 706 | ||||||||||||||||||||||||
Total earnings (loss) | $ | (16,432 | ) | $ | (13,593 | ) | $ | (25,095 | ) | $ | (20,109 | ) | $ | (15,680 | ) | $ | ( 821 | ) | $ | 705 | $ | (137 | ) | |||||||||
Fixed charges: | ||||||||||||||||||||||||||||||||
Interest expense | $ | 102 | $ | 661 | $ | 2,394 | $ | 2,542 | $ | 2,923 | $ | 724 | $ | 709 | $ | 648 | ||||||||||||||||
Estimated rent interest expense | 109 | 140 | 185 | 238 | 255 | 63 | 63 | 58 | ||||||||||||||||||||||||
Total fixed charges | $ | 211 | $ | 801 | $ | 2,579 | $ | 2,780 | $ | 3,178 | $ | 787 | $ | 772 | $ | 706 | ||||||||||||||||
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 | ) | — | $ | (843 | ) | ||||||||||