October 1, | September 25, | |||||||||||
2005 | 2004 | Increase | ||||||||||
Three Months Ended
|
||||||||||||
Net Sales |
$ | 28.7 | $ | 23.2 | 24 | % | ||||||
Net Income |
$ | 2.9 | $ | 1.9 | 53 | % | ||||||
Net Income per share: |
||||||||||||
Basic |
$ | 0.27 | $ | 0.18 | 50 | % | ||||||
Diluted |
$ | 0.27 | $ | 0.18 | 50 | % | ||||||
Nine Months Ended
|
||||||||||||
Net Sales |
$ | 88.8 | $ | 71.1 | 25 | % | ||||||
Net Income |
$ | 9.9 | $ | 5.8 | 71 | % | ||||||
Net Income per share: |
||||||||||||
Basic |
$ | 0.92 | $ | 0.57 | 61 | % | ||||||
Diluted |
$ | 0.91 | $ | 0.57 | 60 | % |
(1) | All earnings per share and weighted average share information reflects a three-for-two stock split effective at the close of business on July 15, 2005. |
-2-
Three months ended | ||||||||
October 1, 2005 | September 25, 2004 | |||||||
(unaudited) | (unaudited) | |||||||
Net sales |
$ | 28,726 | $ | 23,164 | ||||
Cost of sales |
19,701 | 16,117 | ||||||
Gross profit |
9,025 | 7,047 | ||||||
Selling, engineering and
administrative expenses |
4,644 | 4,002 | ||||||
Operating income |
4,381 | 3,045 | ||||||
Interest expense |
102 | 123 | ||||||
Foreign currency transaction gain |
(23 | ) | (43 | ) | ||||
Miscellaneous expense/(income), net |
100 | (7 | ) | |||||
Income before income taxes |
4,202 | 2,972 | ||||||
Income tax provision |
1,284 | 1,092 | ||||||
Net income |
$ | 2,918 | $ | 1,880 | ||||
Basic net income per common share (1) |
$ | 0.27 | $ | 0.18 | ||||
Weighted average basic shares outstanding (1) |
10,894 | 10,343 | ||||||
Diluted net income per common share (1) |
$ | 0.27 | $ | 0.18 | ||||
Weighted average diluted shares outstanding (1) |
10,991 | 10,459 | ||||||
Dividends declared per share |
$ | 0.100 | $ | 0.050 |
(1) | All earnings per share and weighted average share information reflects a three-for-two stock split effective at the close of business on July 15, 2005. |
-3-
Nine months ended | ||||||||
October 1, 2005 | September 25, 2004 | |||||||
(unaudited) | (unaudited) | |||||||
Net sales |
$ | 88,819 | $ | 71,077 | ||||
Cost of sales |
59,956 | 49,338 | ||||||
Gross profit |
28,863 | 21,739 | ||||||
Selling, engineering and
administrative expenses |
13,387 | 12,262 | ||||||
Operating income |
15,476 | 9,477 | ||||||
Interest expense |
385 | 405 | ||||||
Foreign currency transaction gain |
(290 | ) | (75 | ) | ||||
Miscellaneous expense/(income), net |
78 | (25 | ) | |||||
Income before income taxes |
15,303 | 9,172 | ||||||
Income tax provision |
5,384 | 3,343 | ||||||
Net income |
$ | 9,919 | $ | 5,829 | ||||
Basic net income per common share (1) |
$ | 0.92 | $ | 0.57 | ||||
Weighted average basic shares outstanding (1) |
10,797 | 10,217 | ||||||
Diluted net income per common share (1) |
$ | 0.91 | $ | 0.57 | ||||
Weighted average diluted shares outstanding (1) |
10,893 | 10,304 | ||||||
Dividends declared per share |
$ | 0.225 | $ | 0.140 |
(1) | All earnings per share and weighted average share information reflects a three-for-two stock split effective at the close of business on July 15, 2005. |
-4-
October 1, 2005 | December 25, 2004 | |||||||
(unaudited) | ||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 6,809 | $ | 9,300 | ||||
Restricted cash |
423 | 462 | ||||||
Accounts receivable, net of allowance for
doubtful accounts of $160 and $170 |
10,697 | 8,611 | ||||||
Inventories |
7,911 | 7,105 | ||||||
Deferred income taxes |
392 | 392 | ||||||
Other current assets |
900 | 776 | ||||||
Total current assets |
27,132 | 26,646 | ||||||
Property, plant and equipment, net |
44,315 | 43,687 | ||||||
Other assets |
1,796 | 1,475 | ||||||
Total assets |
$ | 73,243 | $ | 71,808 | ||||
Liabilities and shareholders equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 3,740 | $ | 2,536 | ||||
Accrued expenses and other liabilities |
4,511 | 4,609 | ||||||
Long-term debt due within one year |
454 | 1,058 | ||||||
Dividends payable |
1,091 | 522 | ||||||
Taxes payable |
302 | 1,198 | ||||||
Total current liabilities |
10,098 | 9,923 | ||||||
Long-term debt due after one year |
2,021 | 11,196 | ||||||
Deferred income taxes |
4,980 | 4,986 | ||||||
Other noncurrent liabilities |
286 | 300 | ||||||
Total liabilities |
17,385 | 26,405 | ||||||
Commitments and contingencies |
| | ||||||
Shareholders equity: |
||||||||
Preferred stock, 2,000,000 shares authorized,
par value $0.001, no shares outstanding |
| | ||||||
Common stock, 20,000,000 shares authorized,
par value $0.001, 10,906,248 and 10,441,920
shares outstanding |
11 | 10 | ||||||
Capital in excess of par value |
32,686 | 28,579 | ||||||
Unearned compensation related to outstanding
restricted stock |
(381 | ) | (608 | ) | ||||
Retained earnings |
21,607 | 13,867 | ||||||
Accumulated other comprehensive income |
1,935 | 3,566 | ||||||
Treasury stock |
| (11 | ) | |||||
Total shareholders equity |
55,858 | 45,403 | ||||||
Total liabilities and shareholders equity |
$ | 73,243 | $ | 71,808 | ||||
-5-
Nine Months ended | ||||||||
October 1, 2005 | September 25, 2004 | |||||||
(unaudited) | (unaudited) | |||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 9,919 | $ | 5,829 | ||||
Adjustments to reconcile net income to
net cash provided by operating activities: |
||||||||
Depreciation and amortization |
4,172 | 4,073 | ||||||
Loss on disposal of assets |
18 | 43 | ||||||
Provision for deferred income taxes |
(6 | ) | (93 | ) | ||||
Allowance for doubtful accounts |
(10 | ) | 6 | |||||
Stock-based compensation expense |
245 | 186 | ||||||
(Increase) decrease in: |
||||||||
Accounts receivable |
(2,076 | ) | (2,211 | ) | ||||
Inventories |
(806 | ) | (173 | ) | ||||
Other current assets |
(124 | ) | (56 | ) | ||||
Other assets |
72 | 31 | ||||||
Increase (decrease) in: |
||||||||
Accounts payable |
1,204 | (226 | ) | |||||
Accrued expenses and other liabilities |
960 | 1,533 | ||||||
Taxes payable |
(286 | ) | 2,050 | |||||
Other liabilities |
(14 | ) | (23 | ) | ||||
Net cash provided by operating activities |
13,268 | 10,969 | ||||||
Cash flows from investing activities: |
||||||||
Equity method investment |
(400 | ) | ||||||
Capital expenditures |
(6,207 | ) | (3,531 | ) | ||||
Proceeds from dispositions of equipment |
1 | 19 | ||||||
Net cash used in investing activities |
(6,606 | ) | (3,512 | ) | ||||
Cash flows from financing activities: |
||||||||
Proceeds from debt |
10,099 | | ||||||
Repayment of debt |
(19,878 | ) | (5,837 | ) | ||||
Proceeds from exercise of stock options |
2,348 | 1,387 | ||||||
Proceeds from stock issued |
111 | | ||||||
Payments for purchase of treasury stock |
(27 | ) | (657 | ) | ||||
Proceeds from reissuance of treasury stock |
| 589 | ||||||
Dividends to shareholders |
(1,609 | ) | (885 | ) | ||||
Net cash used in financing activities |
(8,956 | ) | (5,403 | ) | ||||
Effect of exchange rate changes on cash and
cash equivalents |
(236 | ) | 359 | |||||
Net increase in cash and cash equivalents |
(2,530 | ) | 2,413 | |||||
Cash and cash equivalents, beginning of period |
9,762 | 5,219 | ||||||
Cash and cash equivalents, end of period |
$ | 7,232 | $ | 7,632 | ||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid: |
||||||||
Interest |
$ | 385 | $ | 405 | ||||
Income taxes |
$ | 6,286 | $ | 1,386 |
-6-
United | United | |||||||||||||||||||||||
States | Korea | Germany | Kingdom | Elimination | Consolidated | |||||||||||||||||||
Three Months
Ended October 1, 2005 |
||||||||||||||||||||||||
Sales to unaffiliated customers |
$ | 18,118 | $ | 2,992 | $ | 3,736 | $ | 3,880 | $ | | $ | 28,726 | ||||||||||||
Intercompany sales |
5,179 | | 16 | 721 | (5,916 | ) | | |||||||||||||||||
Operating income |
3,121 | 377 | 617 | 270 | (4 | ) | 4,381 | |||||||||||||||||
Depreciation |
973 | 37 | 121 | 255 | | 1,386 | ||||||||||||||||||
Capital expenditures |
1,733 | 7 | 712 | 117 | | 2,569 | ||||||||||||||||||
Three Months
Ended September 25, 2004 |
||||||||||||||||||||||||
Sales to unaffiliated customers |
$ | 14,676 | $ | 1,900 | $ | 3,390 | $ | 3,198 | $ | | $ | 23,164 | ||||||||||||
Intercompany sales |
4,112 | | 19 | 465 | (4,596 | ) | | |||||||||||||||||
Operating income |
1,921 | 201 | 791 | 135 | (3 | ) | 3,045 | |||||||||||||||||
Depreciation |
960 | 34 | 132 | 259 | | 1,385 | ||||||||||||||||||
Capital expenditures |
883 | 32 | 38 | 99 | | 1,052 | ||||||||||||||||||
Nine Months
Ended October 1, 2005 |
||||||||||||||||||||||||
Sales to unaffiliated customers |
$ | 55,821 | $ | 8,909 | $ | 11,914 | $ | 12,175 | $ | | $ | 88,819 | ||||||||||||
Intercompany sales |
16,614 | | 59 | 2,068 | (18,741 | ) | | |||||||||||||||||
Operating income |
10,855 | 1,174 | 2,705 | 923 | (181 | ) | 15,476 | |||||||||||||||||
Depreciation |
2,934 | 112 | 340 | 779 | | 4,165 | ||||||||||||||||||
Capital expenditures |
4,565 | 14 | 806 | 822 | | 6,207 | ||||||||||||||||||
Nine Months
Ended September 25, 2004 |
||||||||||||||||||||||||
Sales to unaffiliated customers |
$ | 44,566 | $ | 6,744 | $ | 9,860 | $ | 9,907 | $ | | $ | 71,077 | ||||||||||||
Intercompany sales |
12,029 | | 52 | 1,301 | (13,382 | ) | | |||||||||||||||||
Operating income |
6,361 | 776 | 2,013 | 338 | (11 | ) | 9,477 | |||||||||||||||||
Depreciation |
2,835 | 102 | 341 | 795 | | 4,073 | ||||||||||||||||||
Capital expenditures |
2,921 | 40 | 105 | 465 | | 3,531 |
-7-