| Schedule of Error Corrections and Prior Period Adjustments |
The effects of the prior period errors on our unaudited condensed consolidated financial statements are as follows (dollars in thousands, except per share data): | | | | | | | | | | | | | | | | | | | | | | | | March 29, 2025 | | Unaudited Condensed Consolidated Balance Sheet: | | As Previously Reported | | Adjustments (B) | | As Restated | | Assets | | | | | | | | Current Assets | | | | | | | | Cash and cash equivalents | | $ | 30,732 | | | $ | — | | | $ | 30,732 | | Accounts receivable, net of allowance for credit losses of $2,122 at March 29, 2025 | | 119,154 | | | (1,307) | | | 117,847 | | | Contract assets | | 210,897 | | | (434) | | | 210,463 | | | Inventories | | 197,414 | | | 595 | | | 198,009 | | | Production cost of contracts | | 6,699 | | | — | | | 6,699 | | | | | | | | | | Other current assets | | 13,641 | | | 714 | | | 14,355 | | | | | | | | | | Total Current Assets | | 578,537 | | | (432) | | | 578,105 | | Property and Equipment, Net of Accumulated Depreciation of $197,524 at March 29, 2025 | | 109,075 | | | — | | | 109,075 | | | Operating Lease Right-of-Use Assets | | 26,423 | | | — | | | 26,423 | | | Goodwill | | 244,600 | | | — | | | 244,600 | | | Intangibles, Net | | 145,403 | | | — | | | 145,403 | | | Deferred Income Taxes | | 4,245 | | | 167 | | (A) | 4,412 | | | Other Assets | | 20,332 | | | — | | | 20,332 | | | Total Assets | | $ | 1,128,615 | | | $ | (265) | | | $ | 1,128,350 | | | Liabilities and Shareholders’ Equity | | | | | | | | Current Liabilities | | | | | | | | Accounts payable | | $ | 80,290 | | | $ | — | | | $ | 80,290 | | | Contract liabilities | | 37,496 | | | — | | | 37,496 | | | Accrued and other liabilities | | 34,365 | | | (1,677) | | (A) | 32,688 | | | Operating lease liabilities | | 8,721 | | | — | | | 8,721 | | | Current portion of long-term debt | | 12,500 | | | — | | | 12,500 | | | | | | | | | | Total Current Liabilities | | 173,372 | | | (1,677) | | | 171,695 | | | Long-Term Debt, Less Current Portion | | 229,920 | | | — | | | 229,920 | | | Non-Current Operating Lease Liabilities | | 19,103 | | | — | | | 19,103 | | | | | | | | | | Other Long-Term Liabilities | | 13,213 | | | 2,352 | | (A) | 15,565 | | | Total Liabilities | | 435,608 | | | 675 | | | 436,283 | | | Commitments and Contingencies | | | | | | | | Shareholders’ Equity | | | | | | | Common Stock - $0.01 par value; 35,000,000 shares authorized; 14,868,305 shares issued and outstanding at March 29, 2025 | | 149 | | | — | | | 149 | | | | | | | | | | Additional Paid-In Capital | | 219,842 | | | 17,987 | | (A) | 237,829 | | | Retained Earnings | | 463,986 | | | (18,927) | | | 445,059 | | | Accumulated Other Comprehensive Income | | 9,030 | | | | | 9,030 | | | Total Shareholders’ Equity | | 693,007 | | | (940) | | | 692,067 | | | Total Liabilities and Shareholders’ Equity | | $ | 1,128,615 | | | $ | (265) | | | $ | 1,128,350 | |
Note A: The correction for the Error impacted (i) accrued and other liabilities by less than $0.1 million, (ii) other long-term liabilities by $1.9 million, and (iii) additional paid-in capital by $18.0 million. The impact to income taxes was immaterial. See description of the Error in the paragraphs above. Note B: The correction for the other adjustments aside from the Error. Additionally, the impact of the Error and other adjustments on retained earnings. See the paragraphs above for a description of the other adjustments. | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 29, 2025 | | | | Unaudited Condensed Consolidated Statement of Income: | | As Previously Reported | | Adjustments (B) | | As Restated | | | | | | Net Revenues | | $ | 194,114 | | | $ | (1,633) | | | $ | 192,481 | | | | | | | Cost of Sales | | 142,517 | | | (487) | | | 142,030 | | | | | | | Gross Profit | | 51,597 | | | (1,146) | | | 50,451 | | | | | | | Selling, General and Administrative Expenses | | 34,594 | | | 10,456 | | (A) | 45,050 | | | | | | | Restructuring Charges | | 426 | | | — | | | 426 | | | | | | | Operating Income | | 16,577 | | | (11,602) | | | 4,975 | | | | | | | Interest Expense | | (3,263) | | | — | | | (3,263) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Income Before Taxes | | 13,314 | | | (11,602) | | | 1,712 | | | | | | | Income Tax Expense | | 2,803 | | | (2,493) | | (A) | 310 | | | | | | | Net Income | | $ | 10,511 | | | $ | (9,109) | | | $ | 1,402 | | | | | | | Earnings Per Share | | | | | | | | | | | | Basic earnings per share | | $ | 0.71 | | | | | $ | 0.09 | | | | | | | Diluted earnings per share | | $ | 0.69 | | | | | $ | 0.09 | | | | | | | Weighted-Average Number of Common Shares Outstanding | | | | | | | | | | | | Basic | | 14,856 | | | | | 14,856 | | | | | | | Diluted | | 15,177 | | | | | 15,177 | | | | | |
Note A: The correction for the Error impacted selling, general and administrative expenses by $10.4 million. The impact to income taxes was immaterial. See description of the Error in the paragraphs above. Note B: The correction for the other adjustments aside from the Error. See the paragraphs above for a description of the other adjustments.
| | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 29, 2025 | | | | Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss): | | As Previously Reported | | Adjustments | | As Restated | | | | | | Net Income | | $ | 10,511 | | | $ | (9,109) | | | $ | 1,402 | | | | | | | Other Comprehensive (Loss) Income, Net of Tax: | | | | | | | | | | | Amortization of actuarial losses and prior service costs, net of tax of $6 for the three months ended March 29, 2025. | | 20 | | | — | | | 20 | | | | | | | | | | | | | | | | | Change in net unrealized losses on cash flow hedges, net of tax benefit of $715 for the three months ended March 29, 2025. | | (2,374) | | | — | | | (2,374) | | | | | | | Other Comprehensive Loss, Net of Tax | | (2,354) | | | — | | | (2,354) | | | | | | | Comprehensive Income (Loss) | | $ | 8,157 | | | $ | (9,109) | | | $ | (952) | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 29, 2025 | | Unaudited Condensed Consolidated Statement of Cash Flows: | | As Previously Reported | | Adjustments (B) | | As Restated | | Cash Flows from Operating Activities | | | | | | | | Net Income | | $ | 10,511 | | | $ | (9,109) | | (A) | $ | 1,402 | | | Adjustments to Reconcile Net Income to | | | | | | | | Net Cash Provided by Operating Activities: | | | | | | | | Depreciation and amortization | | 8,584 | | | — | | | 8,584 | | | Non-cash operating lease cost | | 2,194 | | | — | | | 2,194 | | | | | | | | | | | | | | | | | | | | | | | | Stock-based compensation expense | | 5,347 | | | 10,387 | | (A) | 15,734 | | | Deferred income taxes | | (1,296) | | | — | | | (1,296) | | | | | | | | | | Recovery of credit losses | | (54) | | | — | | | (54) | | | | | | | | | | | | | | | | | | | | | | | | Other | | 307 | | | — | | | 307 | | | Changes in Assets and Liabilities: | | | | | | | | Accounts receivable | | (9,384) | | | 1,308 | | | (8,076) | | | Contract assets | | (10,313) | | | 325 | | | (9,988) | | | Inventories | | (533) | | | (486) | | | (1,019) | | | Production cost of contracts | | (16) | | | — | | | (16) | | | Other assets | | 3,622 | | | (709) | | | 2,913 | | | Accounts payable | | 4,929 | | | — | | | 4,929 | | | Contract liabilities | | 3,051 | | | — | | | 3,051 | | | Operating lease liabilities | | (1,918) | | | — | | | (1,918) | | | Accrued and other liabilities | | (14,260) | | | (1,716) | | (A) | (15,976) | | | Net Cash Provided by Operating Activities | | 771 | | | — | | | 771 | | | Cash Flows from Investing Activities | | | | | | | | Purchases of property and equipment | | (4,815) | | | — | | | (4,815) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net Cash Used in Investing Activities | | (4,815) | | | — | | | (4,815) | | | Cash Flows from Financing Activities | | | | | | | | | | | | | | | | | | | | | | Borrowings from senior secured revolving credit facility | | 15,000 | | | — | | | 15,000 | | | Repayments of senior secured revolving credit facility | | (15,000) | | | — | | | (15,000) | | | | | | | | | | | | | | | | | Repayments of other debt | | (96) | | | — | | | (96) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Net cash paid upon issuance of common stock under stock plans | | (2,267) | | | — | | | (2,267) | | | Net Cash Used in Financing Activities | | (2,363) | | | — | | | (2,363) | | | Net Decrease in Cash and Cash Equivalents | | (6,407) | | | — | | | (6,407) | | | Cash and Cash Equivalents at Beginning of Period | | 37,139 | | | — | | | 37,139 | | | Cash and Cash Equivalents at End of Period | | $ | 30,732 | | | $ | — | | | $ | 30,732 | |
Note A: The correction for the Error impacted (i) selling, general and administrative expenses which impacted net income by $10.4 million, (ii) accrued and other liabilities by less than $0.1 million, and (iii) other long-term liabilities (which is included in accrued and other liabilities above) by less than $0.1 million. See description of the Error in the paragraphs above. Note B: The correction for the other adjustments aside from the Error. See description of the other adjustments in the paragraphs above.
|