(thousands
except per share data)
|
SECOND
QUARTER ENDED
|
SIX
MONTHS ENDED
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF
|
||||||||||||||||
OPERATIONS
(Unaudited)
|
June
27,
|
June
28,
|
June
27,
|
June
28,
|
||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
NET
SALES
|
$ | 83,865 | $ | 55,878 | $ | 147,365 | $ | 100,793 | ||||||||
Cost
of goods sold
|
74,129 | 49,761 | 131,151 | 91,084 | ||||||||||||
Gross
profit
|
9,736 | 6,117 | 16,214 | 9,709 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Warehouse
and delivery
|
3,140 | 2,510 | 5,774 | 5,187 | ||||||||||||
Selling, general and
administrative
|
3,599 | 2,959 | 7,405 | 6,624 | ||||||||||||
Amortization of intangible
assets
|
126 | 88 | 252 | 176 | ||||||||||||
Gain
on sale of fixed assets
|
(29 | ) | (17 | ) | (2,820 | ) | (28 | ) | ||||||||
Total
operating expenses
|
6,836 | 5,540 | 10,611 | 11,959 | ||||||||||||
OPERATING
INCOME (LOSS)
|
2,900 | 577 | 5,603 | (2,250 | ) | |||||||||||
Stock
warrants revaluation
|
(347 | ) | 468 | (65 | ) | 408 | ||||||||||
Interest
expense, net
|
1,363 | 1,599 | 2,874 | 3,437 | ||||||||||||
Income
(loss) from continuing operations before income tax
benefit
|
1,884 | (1,490 | ) | 2,794 | (6,095 | ) | ||||||||||
Income
tax benefit
|
- | (313 | ) | - | (487 | ) | ||||||||||
Income
(loss) from continuing operations
|
1,884 | (1,177 | ) | 2,794 | (5,608 | ) | ||||||||||
Income
from discontinued operations
|
- | 824 | - | 1,283 | ||||||||||||
Income
taxes
|
- | 313 | - | 487 | ||||||||||||
Income
from discontinued operations, net of tax
|
- | 511 | - | 796 | ||||||||||||
NET
INCOME (LOSS)
|
1,884 | $ | (666 | ) | $ | 2,794 | $ | (4,812 | ) | |||||||
BASIC
NET INCOME (LOSS) PER COMMON SHARE:
|
||||||||||||||||
Continuing
operations
|
$ | 0.20 | $ | (0.13 | ) | $ | 0.30 | $ | (0.62 | ) | ||||||
Discontinued
operations
|
- | 0.06 | - | 0.09 | ||||||||||||
Net
income (loss)
|
$ | 0.20 | $ | (0.07 | ) | $ | 0.30 | $ | (0.53 | ) | ||||||
DILUTED
NET INCOME (LOSS) PER COMMON SHARE:
|
||||||||||||||||
Continuing
operations
|
$ | 0.19 | $ | (0.13 | ) | $ | 0.28 | $ | (0.62 | ) | ||||||
Discontinued
operations
|
- | 0.06 | - | 0.09 | ||||||||||||
Net
income (loss)
|
$ | 0.19 | $ | (0.07 | ) | $ | 0.28 | $ | (0.53 | ) | ||||||
Weighted
average shares outstanding – Basic
|
9,331 | 9,167 | 9,301 | 9,141 | ||||||||||||
Diluted
|
9,912 | 9,167 | 9,882 | 9,141 |
CONDENSED
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
||||||||
|
June
27,
|
Dec.
31,
|
||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 352 | $ | 60 | ||||
Trade
receivables, net
|
26,094 | 12,507 | ||||||
Inventories
|
24,067 | 17,485 | ||||||
Prepaid
expenses and other
|
1,767 | 1,981 | ||||||
Assets
held for sale
|
- | 4,825 | ||||||
Total
current assets
|
52,280 | 36,858 | ||||||
Property,
plant and equipment, net
|
25,072 | 26,433 | ||||||
Goodwill
|
2,861 | 2,140 | ||||||
Intangible
assets, net
|
7,419 | 7,047 | ||||||
Deferred
financing costs, net
|
751 | 1,463 | ||||||
Other
non-current assets
|
3,156 | 3,096 | ||||||
TOTAL
ASSETS
|
$ | 91,539 | $ | 77,037 | ||||
CURRENT
LIABILITIES
|
||||||||
Current
maturities of long-term debt
|
$ | 20,043 | $ | 10,359 | ||||
Short-term
borrowings
|
21,000 | 13,500 | ||||||
Accounts
payable
|
16,838 | 5,874 | ||||||
Accrued
liabilities
|
6,864 | 5,275 | ||||||
Total
current liabilities
|
64,745 | 35,008 | ||||||
Long-term
debt, less current maturities and discount
|
- | 18,408 | ||||||
Deferred
compensation and other
|
6,105 | 5,963 | ||||||
Deferred
tax liabilities
|
1,309 | 1,309 | ||||||
TOTAL
LIABILITIES
|
72,159 | 60,688 | ||||||
SHAREHOLDERS'
EQUITY
|
19,380 | 16,349 | ||||||
TOTAL
LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ | 91,539 | $ | 77,037 |