XML 53 R29.htm IDEA: XBRL DOCUMENT v3.25.0.1
Quarterly Consolidated Financial Information (Unaudited)
12 Months Ended
Dec. 28, 2024
Quarterly Financial Information Disclosure [Abstract]  
Quarterly Consolidated Financial Information (Unaudited) [Text Block]

21. Quarterly Consolidated Financial Information (Unaudited)

As described in Note 1 – Significant Accounting Policies – Revision of Prior Period Financial Statements, the Company has corrected errors that effected the previously reported unaudited consolidated financial statements for the first three interim periods of fiscal 2024 and each of the interim periods of fiscal 2023. The tables on the pages below present the effects of the revisions on the previously reported unaudited consolidated statements of operations for each interim period preceding the fourth quarter of 2024. The Company intends to reflect the revisions to the consolidated results of operations for each of the first three interim periods of fiscal 2024 in its Quarterly Reports to filed on Form 10-Q in fiscal 2025.

Quarter-to-Date

Fiscal 2024   Third Quarter Ended
September 28, 2024
 
   

As

Previously

Reported

   

Adjust-

ments

   

As

Revised

 
    $     $     $  
Revenues   176,216     (360 )   175,856  
Cost of goods sold   152,632     356     152,988  
Gross profit   23,584     (716 )   22,868  
Selling, general and administrative expenses   21,052     -     21,052  
Intangible asset amortization   446     -     446  
Other expense, net   450     -     450  
Foreign exchange loss   113     -     113  
Operating income   1,523     (716 )   807  
Interest expense, net   6,762     -     6,762  
Other non-operating expense   236     -     236  
Loss from continuing operations before income taxes   (5,475 )   (716 )   (6,191 )
Income tax expense   23     -     23  
Loss from continuing operations   (5,498 )   (716 )   (6,214 )
Net loss from discontinued operations   -     -     -  
Net loss   (5,498 )   (716 )   (6,214 )
Accretion on preferred stock   (137 )   -     (137 )
Loss attributable to common shareholders   (5,635 )   (716 )   (6,351 )
                   

Basic and diluted loss per share:(1)

                 
Loss from continuing operations attributable to common shareholders   (0.05 )   (0.01 )   (0.05 )
Net loss from discontinued operations   -     -     -  
Loss attributable to common shareholders   (0.05 )   (0.01 )   (0.05 )

 


Fiscal 2024
  First Quarter Ended
March 30, 2024
    Second Quarter Ended
June 29, 2024
 
    As
Previously
Reported
    Adjust-
ments
    As
Revised
    As
Previously
Reported
    Adjust-
ments
    As
Revised
 
    $     $     $     $     $     $  
Revenues   182,848     1,574     184,422     170,995     (1,454 )   169,541  
Cost of goods sold   151,101     2,269     153,370     149,147     (798 )   148,349  
Gross profit   31,747     (695 )   31,052     21,848     (656 )   21,192  
Selling, general and administrative expenses   22,988     (654 )   22,334     17,784     -     17,784  
Intangible asset amortization   446     -     446     446     -     446  
Other income, net   (1,800 )   -     (1,800 )   (304 )   -     (304 )
Foreign exchange loss (gain)   (51 )   -     (51 )   1,310     -     1,310  
Operating income   10,164     (41 )   10,123     2,612     (656 )   1,956  
Interest expense, net   6,050     -     6,050     6,410     -     6,410  
Earnings (loss) from continuing operations before income taxes   4,114     (41 )   4,073     (3,798 )   (656 )   (4,454 )
Income tax expense (benefit)   277     -     277     (17 )   -     (17 )
Earnings (loss) from continuing operations   3,837     (41 )   3,796     (3,781 )   (656 )   (4,437 )
Net loss from discontinued operations   (1,417 )   500     (917 )   (897 )   -     (897 )
Net earnings (loss)   2,420     459     2,879     (4,678 )   (656 )   (5,334 )
Dividends and accretion on preferred stock   (433 )   -     (433 )   169     -     169  
Earnings (loss) attributable to common shareholders   1,987     459     2,446     (4,509 )   (656 )   (5,165 )
                                     
Basic and diluted earnings (loss) per share:(1)                                    
Earnings (loss) from continuing operations attributable to common shareholders   0.03     (0.00 )   0.03     (0.03 )   (0.01 )   (0.04 )
Net loss from discontinued operations   (0.01 )   0.00     (0.01 )   (0.01 )   -     (0.01 )
Earnings (loss) attributable to common shareholders   0.02     0.00     0.02     (0.04 )   (0.01 )   (0.04 )
 

Fiscal 2023
  Third Quarter Ended
September 30, 2023
    Fourth Quarter Ended
December 30, 2023
 
    As
Previously
Reported
    Adjust-
ments
    As
Revised
    As
Previously
Reported
    Adjust-
ments
    As
Revised
 
    $     $     $     $     $     $  
Revenues   152,541     -     152,541     181,624     (3,567 )   178,057  
Cost of goods sold   132,273     815     133,088     155,983     (2,970 )   153,013  
Gross profit   20,268     (815 )   19,453     25,641     (597 )   25,044  
Selling, general and administrative expenses   18,377     -     18,377     19,597     654     20,251  
Intangible asset amortization   446     -     446     446     -     446  
Other expense, net   -     -     -     475     -     475  
Foreign exchange loss (gain)   (37 )   -     (37 )   66     -     66  
Operating income   1,482     (815 )   667     5,057     (1,251 )   3,806  
Interest expense, net   7,162     -     7,162     7,518     -     7,518  
Loss from continuing operations before income taxes   (5,680 )   (815 )   (6,495 )   (2,461 )   (1,251 )   (3,712 )
Income tax benefit   -     -     -     (709 )   -     (709 )
Loss from continuing operations   (5,680 )   (815 )   (6,495 )   (1,752 )   (1,251 )   (3,003 )
Net loss from discontinued operations   (140,143 )   -     (140,143 )   (9,982 )   (500 )   (10,482 )
Net loss   (145,823 )   (815 )   (146,638 )   (11,734 )   (1,751 )   (13,485 )
Dividends and accretion on preferred stock   (426 )   -     (426 )   (429 )   -     (429 )
Loss attributable to common shareholders   (146,249 )   (815 )   (147,064 )   (12,163 )   (1,751 )   (13,914 )
                                     
Basic and diluted loss per share:(1)                                    
Loss from continuing operations attributable to common shareholders   (0.05 )   (0.01 )   (0.06 )   (0.02 )   (0.01 )   (0.03 )
Net loss from discontinued operations   (1.21 )   -     (1.21 )   (0.09 )   (0.00 )   (0.09 )
Loss attributable to common shareholders   (1.26 )   (0.01 )   (1.27 )   (0.11 )   (0.02 )   (0.12 )
 

Fiscal 2023
  First Quarter Ended
April 1, 2023
    Second Quarter Ended
July 1, 2023
 
    As
Previously
Reported
    Adjust-
ments
    As
Revised
    As
Previously
Reported
    Adjust-
ments
    As
Revised
 
    $     $     $     $     $     $  
Revenues   154,969     -     154,969     141,163     -     141,163  
Cost of goods sold   130,890     538     131,428     122,534     667     123,201  
Gross profit   24,079     (538 )   23,541     18,629     (667 )   17,962  
Selling, general and administrative expenses   23,069     -     23,069     16,957     -     16,957  
Intangible asset amortization   446     -     446     446     -     446  
Other expense (income), net   42     -     42     (62 )   -     (62 )
Foreign exchange loss (gain)   (11 )   -     (11 )   92     -     92  
Operating income (loss)   533     (538 )   (5 )   1,196     (667 )   529  
Interest expense, net   5,664     -     5,664     6,565     -     6,565  
Loss from continuing operations before income taxes   (5,131 )   (538 )   (5,669 )   (5,369 )   (667 )   (6,036 )
Income tax expense (benefit)   (2,304 )   -     (2,304 )   6,282     -     6,282  
Loss from continuing operations   (2,827 )   (538 )   (3,365 )   (11,651 )   (667 )   (12,318 )
Net earnings (loss) from discontinued operations   4,204     -     4,204     (7,187 )   -     (7,187 )
Net earnings (loss)   1,377     (538 )   839     (18,838 )   (667 )   (19,505 )
Dividends and accretion on preferred stock   (704 )   -     (704 )   (422 )   -     (422 )
Earnings (loss) attributable to common shareholders   673     (538 )   135     (19,260 )   (667 )   (19,927 )
                                     
Basic and diluted earnings (loss) per share:(1)                                    
Loss from continuing operations attributable to common shareholders   (0.03 )   (0.00 )   (0.04 )   (0.10 )   (0.01 )   (0.11 )
Net earnings (loss) from discontinued operations   0.04     -     0.04     (0.06 )   -     (0.06 )
Earnings (loss) attributable to common shareholders   0.01     (0.00 )   0.00     (0.17 )   (0.01 )   (0.17 )
 

Year-to-Date

Fiscal 2024   First Two Quarters Ended
June 29, 2024
    First Three Quarters Ended
September 28, 2024
 
    As
Previously
Reported
    Adjust-
ments
    As Revised     As
Previously
Reported
    Adjust-
ments
    As Revised  
    $     $     $     $     $     $  
Revenues   353,843     120     353,963     530,059     (240 )   529,819  
Cost of goods sold   300,248     1,471     301,719     452,880     1,827     454,707  
Gross profit   53,595     (1,351 )   52,244     77,179     (2,067 )   75,112  
Selling, general and administrative expenses   40,772     (654 )   40,118     61,824     (654 )   61,170  
Intangible asset amortization   892     -     892     1,338     -     1,338  
Other income, net   (2,104 )   -     (2,104 )   (1,654 )   -     (1,654 )
Foreign exchange loss   1,259     -     1,259     1,372     -     1,372  
Operating income   12,776     (697 )   12,079     14,299     (1,413 )   12,886  
Interest expense, net   12,460     -     12,460     19,222     -     19,222  
Other non-operating expense   -     -     -     236     -     236  
Earnings (loss) from continuing operations before income taxes   316     (697 )   (381 )   (5,159 )   (1,413 )   (6,572 )
Income tax expense    260     -     260     283     -     283  
Earnings (loss) from continuing operations   56     (697 )   (641 )   (5,442 )   (1,413 )   (6,855 )
Net loss from discontinued operations   (2,314 )   500     (1,814 )   (2,314 )   500     (1,814 )
Net loss   (2,258 )   (197 )   (2,455 )   (7,756 )   (913 )   (8,669 )
Accretion on preferred stock   (264 )   -     (264 )   (401 )   -     (401 )
Loss attributable to common shareholders   (2,522 )   (197 )   (2,719 )   (8,157 )   (913 )   (9,070 )
                                     
Basic and diluted loss per share:(1)                                    
Loss from continuing operations attributable to common shareholders   (0.00

)

  (0.01 )   (0.01 )   (0.05 )   (0.01 )   (0.06 )
Net loss from discontinued operations   (0.02 )   0.00     (0.02 )   (0.02 )   0.00     (0.02 )
Loss attributable to common shareholders   (0.02 )   (0.00

)

  (0.02 )   (0.07 )   (0.01 )   (0.08 )

 

Fiscal 2023   First Two Quarters Ended
 July 1, 2023
    First Three Quarters Ended
September 30, 2023
 
    As
Previously
Reported
    Adjust-
ments
    As Revised     As
Previously
Reported
    Adjust-
ments
    As Revised  
    $     $     $     $     $     $  
Revenues   296,132     -     296,132     448,673     -     448,673  
Cost of goods sold   253,424     1,205     254,629     385,697     2,020     387,717  
Gross profit   42,708     (1,205 )   41,503     62,976     (2,020 )   60,956  
Selling, general and administrative expenses   40,026     -     40,026     58,403     -     58,403  
Intangible asset amortization   892     -     892     1,338     -     1,338  
Other income, net   (20 )   -     (20 )   (20 )   -     (20 )
Foreign exchange loss   81     -     81     44     -     44  
Operating income   1,729     (1,205 )   524     3,211     (2,020 )   1,191  
Interest expense, net   12,229     -     12,229     19,391     -     19,391  
Loss from continuing operations before income taxes   (10,500 )   (1,205 )   (11,705 )   (16,180 )   (2,020 )   (18,200 )
Income tax expense   3,978     -     3,978     3,978     -     3,978  
Loss from continuing operations   (14,478 )   (1,205 )   (15,683 )   (20,158 )   (2,020 )   (22,178 )
Net loss from discontinued operations   (2,983 )   -     (2,983 )   (143,126 )   -     (143,126 )
Net loss   (17,461 )   (1,205 )   (18,666 )   (163,284 )   (2,020 )   (165,304 )
Dividends and accretion on preferred stock   (1,126 )   -     (1,126 )   (1,552 )   -     (1,552 )
Loss attributable to common shareholders   (18,587 )   (1,205 )   (19,792 )   (164,836 )   (2,020 )   (166,856 )
                                     
Basic and diluted loss per share:(1)                                    
Loss from continuing operations attributable to common shareholders   (0.14 )   (0.01 )   (0.15 )   (0.19 )   (0.02 )   (0.21 )
Net loss from discontinued operations   (0.03 )   -     (0.03 )   (1.26 )   -     (1.26 )
Loss attributable to common shareholders   (0.16 )   (0.01 )   (0.18 )   (1.45 )   (0.02 )   (1.47 )

(1) The sum across or down of individual per share amounts may not add due to rounding.