Quarterly report pursuant to Section 13 or 15(d)

Note 4 - Interim Consolidated Financial Statement Details

v3.19.2
Note 4 - Interim Consolidated Financial Statement Details
6 Months Ended
Jun. 30, 2019
Notes to Financial Statements  
Condensed Financial Statements [Text Block]
4.
Interim Consolidated financial statement details
 
The following consolidated financial statement details are presented as of the period ended for the consolidated balance sheets and for the periods ended for each of the consolidated statements of operations and comprehensive loss.
 
Consolidated Balance Sheets
 
  
Accounts receivable – net:
 
   
June 30
, 201
9
   
December 30
, 201
8
 
Trade accounts receivable
  $
64,566
    $
72,937
 
Other receivables
   
957
     
447
 
Allowance for doubtful accounts
   
(572
)    
(398
)
Total
  $
64,951
    $
72,986
 
 
Unbilled contract assets
 
   
June 30
, 201
9
   
December 30
, 201
8
 
Opening
  $
20,405
    $
3,734
 
Contract assets additions
   
51,826
     
205,387
 
Contract assets invoiced
   
(44,612
)    
(188,716
)
Ending
  $
27,619
    $
20,405
 
 
Inventories:
 
   
June 30
, 201
9
   
 
December 30
, 201
8
 
Raw materials
  $
45,206
    $
52,102
 
Finished goods
   
     
418
 
Parts and other
   
1,106
     
896
 
Provision for obsolescence
   
(163
)    
(213
)
Total
  $
46,149
    $
53,203
 
 
Property, plant and equipment – net:
 
   
June 30
,
201
9
   
December 30
,
201
8
 
Cost:
               
Land
  $
1,648
    $
1,648
 
Buildings (b)
   
18,985
     
18,985
 
Machinery and equipment (a)
   
41,696
     
40,083
 
Office furniture and equipment (c)
   
865
     
845
 
Computer hardware and software (d)
   
4,072
     
3,945
 
Leasehold improvements
   
4,050
     
3,863
 
     
71,316
     
69,368
 
                 
Less accumulated depreciation:
               
Land
   
     
 
Buildings (b)
   
(9,813
)    
(9,190
)
Machinery and equipment (a)
   
(29,210
)    
(27,093
)
Office furniture and equipment (c)
   
(509
)    
(457
)
Computer hardware and software (d)
   
(3,268
)    
(3,053
)
Leasehold improvements
   
(1,661
)    
(1,415
)
     
(44,461
)    
(41,208
)
Property, plant and equipment—net
  $
26,855
    $
28,160
 
 
 
(a)
Included within machinery and equipment were assets under capital leases with costs of
$
2,275
and associated accumulated depreciation of
$692
and
$409
as of
June 30, 2019
and
December 30, 2018,
respectively. The related depreciation expense for the
three
months ended
June 30, 2019
and
July 1, 2018
was
$142
and
$21,
respectively. The related depreciation expense for the
six
months ended
June 30, 2019
and
July 1, 2018
was
$284
and
$36,
respectively.
 
  
(b)
 
Included within buildings are costs associated with Melbourne facility under finance lease of
$
9,082
and associated accumulated depreciation of
$498
 and
$96
as of
June 30, 2019 
and
December 30, 2018,
respectively. The related depreciation expense for the
three
months ended
June 30, 2019 
and
July 1, 2018
was
$201
and
$96,
respectively. The related depreciation expense for the
six
months ended
June 30, 2019 
and
July 1, 2018
was
$402
and
$192,
respectively.
   
(c)
Included within office furniture and equipment were assets under finance leases with costs of
$
158
and associated accumulated depreciation of
$25
 and
$NIL
as of
June 30, 2019 
and
December 30, 2018,
respectively. The related depreciation expense for the
three
months ended
June 30, 2019 
and
July 1, 2018
was
$10
and
$NIL,
respectively. The related depreciation expense for the
six
months ended
June 30, 2019 
and
July 1, 2018
was
$20
and
$NIL,
respectively.
 
 
(d)
Included within computer hardware and software were assets under finance leases with costs of
$91
and associated accumulated depreciation of
$35
and
$5
as of
June 30, 2019 
and
December 30, 2018,
respectively. The related depreciation expense for the
three
months ended
June 30, 2019 
and
July 1, 2018
was
$8
and
$5,
respectively. The related depreciation expense for the
six
months ended
June 30, 2019 
and
July 1, 2018
was
$15
and
$5,
respectively.
 
Intangible assets:
 
   
June 30
,
201
9
   
December 30,
2018
 
Cost:
               
Customer relationships
  $
12,350
    $
12,350
 
Order backlog
   
6,990
     
6,990
 
Trade name
   
1,300
     
1,300
 
Non-compete agreements
   
360
     
360
 
     
21,000
     
21,000
 
                 
Less accumulated amortization:
               
Customer relationships
   
(796
)    
(178
)
Order backlog
   
(3,003
)    
(673
)
Trade name
   
(838
)    
(188
)
Non-compete agreements
   
(116
)    
(26
)
     
(4,753
)    
(1,065
)
Intangible assets—net
  $
16,247
    $
19,935
 
 
Amortization expense of
$1,844
for the
three
months ended
June 30, 2019
and
$3,688
for the
six
months ended
June 30, 2019
are recorded in cost of sales in the consolidated statement of operations and comprehensive loss.
 
 
 
Goodwill:
 
The carrying value of goodwill as at
June 30, 2019
was
$18,165
(
December 30, 2018 –
$18,165
). The carrying value of goodwill is assessed annually as well as assessed each reporting period for impairment triggers to determine whether there exists any indicators of impairment.
 
 
 
Accrued liabilities: 
 
   
June 30
,
201
9
   
December 30
,
201
8
 
Payroll
  $
5,330
    $
5,637
 
Customer related
   
2,281
     
2,237
 
Vendor related
   
1,368
     
2,048
 
Professional services
   
765
     
702
 
Restructuring
   
857
     
 
Rebates
   
     
236
 
Interest
   
203
     
381
 
Rent
   
     
428
 
Other
   
1,370
     
1,371
 
Total
  $
12,174
    $
13,040
 
 
 
During the
second
quarter of
2019,
restructuring charges of
$1,546
were incurred related to the reduction of
18
full-time equivalents (“FTEs”) in U.S and
292
FTEs and contract employees in Mexico. During the
first
quarter of
2019,
restructuring charges of
$624
 were incurred related to the reduction of
10
full-time equivalents (“FTEs”) in U.S. and
4
FTEs in Canada and
167
FTEs  and contract employees in Mexico. As at
June 30, 2019,
the company had
$857
of accrued restructuring charges remaining to be paid.
 
Contingent Consideration: 
 
 
During the
first
quarter of
2019,
fair value of the contingent consideration liability was determined to be
$0
which resulted in a gain of
$3,050
being recognized. The contingent consideration liability was initially recognized at fair value in the
fourth
quarter of
2018
and related to a contingent earn-out payment associated with the acquisition of MC Assembly. Fair value estimate under purchase accounting of
$3,050
was derived from a multiple of earnings based on MC Assembly’s forecasted
twelve
-month earnings for the period ended
March 31, 2019.
Based on actual earnings, the contingent consideration liability was considered resolved and
no
longer payable as at
March 31, 2019.
 
Consolidated Statements of Opera
tions and Comprehensive
Loss
 
Interest expense:
 
   
Three months ended
   
Six months ended
 
   
June 30
,
201
9
   
July
1
,
201
8
   
June 30
,
201
9
   
July
1
,
201
8
 
Long-term debt
  $
1,709
    $
105
    $
3,461
    $
214
 
Revolving credit facility
   
597
     
225
     
1,216
     
400
 
Equipment facility
   
     
14
     
     
14
 
Amortization of deferred financing fees
   
38
     
12
     
72
     
21
 
Amortization of debt issuance costs
   
236
     
     
473
     
 
Obligations under capital leases
   
220
     
47
     
448
     
61
 
Interest expense
  $
2,800
    $
403
    $
5,670
    $
710