Biggest changeThe statement of operations data for the fiscal years ended 2021 and 2020 and the balance sheet data as of January 1, 2023, December 26, 2021, and December 27, 2020 set forth below were derived from our audited financial statements not included in this Annual Report on Form 10-K. 25 Fiscal Years Ended December 29, 2024 December 31, 2023 January 1, 2023 December 26, 2021 December 27, 2020 (dollars in thousands, except per share data) Statement of Operations Data: Revenues $ 272,499 $ 313,167 $ 298,422 $ 239,027 $ 207,125 Gross profit $ 92,863 $ 111,784 $ 103,548 $ 80,941 $ 66,040 Selling, general, and administrative expenses $ 85,333 $ 88,650 $ 83,211 $ 65,116 $ 55,244 Gain on contingent consideration $ (1,452) $ — $ — $ (2,403) $ (76) Impairment losses $ — $ 22,545 $ — $ — $ 7,240 Depreciation and amortization $ 7,769 $ 7,774 $ 4,054 $ 3,698 $ 4,861 Operating income (loss) $ 1,213 $ (7,185) $ 16,283 $ 14,530 $ (1,229) Interest expense, net $ (4,921) $ (5,976) $ (1,363) $ (1,433) $ (1,584) (Loss) income before income taxes from continuing operations $ (3,708) $ (13,161) $ 14,920 $ 13,097 $ (2,813) Income tax benefit (expense) from continuing operations $ 370 $ 2,938 $ (3,659) $ (2,639) $ 741 (Loss) income from continuing operations $ (3,338) $ (10,223) $ 11,261 $ 10,458 $ (2,072) Income from discontinued operations, net of tax $ — $ — $ 14,100 $ 3,651 $ 3,513 Net (loss) income $ (3,338) $ (10,223) $ 25,361 $ 14,109 $ 1,441 Net (loss) income per share - basic: Continuing operations $ (0.31) $ (0.95) $ 1.08 $ 1.01 $ (0.20) Income from discontinued operations: Income — — 0.12 0.44 0.46 Gain on Sale — — 1.69 — — Income tax expense — — (0.46) (0.09) (0.12) Net (loss) income per share – basic $ (0.31) $ (0.95) $ 2.43 $ 1.36 $ 0.14 Net (loss) income per share - diluted: Continuing operations $ (0.31) $ (0.95) $ 1.07 $ 1.00 $ (0.20) Income from discontinued operations: Income — — 0.12 0.44 0.46 Gain on Sale — — 1.69 — — Income tax expense — — (0.46) (0.09) (0.12) Net (loss) income per share – diluted $ (0.31) $ (0.95) $ 2.42 $ 1.35 $ 0.14 Weighted average shares outstanding – basic 10,896 10,766 10,427 10,367 10,312 Weighted average shares outstanding – diluted 10,896 10,766 10,473 10,417 10,338 26 Fiscal Years Ended December 29, 2024 December 31, 2023 January 1, 2023 December 26, 2021 December 27, 2020 (dollars in thousands, except per share data) Other Financial Data: Adjusted EBITDA from continuing operations (1) $ 10,475 $ 25,858 $ 22,353 $ 15,288 $ 12,350 Same Day EBITDA from continuing operations (1) $ 10,475 $ 25,858 $ 21,943 $ 15,288 $ 12,350 Cash dividends declared per common share $ 0.15 $ 0.60 $ 0.60 $ 0.44 $ 0.50 Balance Sheet Data from Continuing Operations: Working capital (2) $ 19,427 $ (18,144) $ 47,955 $ 25,851 $ 17,960 Total assets $ 150,111 $ 178,517 $ 194,673 $ 148,294 $ 130,278 Total outstanding borrowings, net $ 46,321 $ 63,114 $ 66,671 $ 39,450 $ 34,634 Total other long-term liabilities $ 3,770 $ 7,926 $ 3,059 $ 7,240 $ 14,224 Stockholders’ equity $ 82,269 $ 85,536 $ 100,736 $ 76,592 $ 65,458 (1) We present Adjusted EBITDA and Same Day EBITDA (defined below), measure that are not in accordance with accounting principles generally accepted in the United States of America (“non-GAAP”), in this Annual Report on Form 10-K to provide investors with a supplemental measure of our operating performance.
Biggest changeThe statement of operations data for the fiscal years ended 2022 and 2021 and the balance sheet data as of December 31, 2023, January 1, 2023, and December 26, 2021 set forth below were derived from our audited financial statements not included in this Annual Report on Form 10-K. 24 Fiscal Years Ended December 28, 2025 December 29, 2024 December 31, 2023 January 1, 2023 December 26, 2021 (dollars in thousands, except per share data) Statement of Operations Data: Revenues $ 93,310 $ 104,402 $ 125,077 $ 121,093 $ 92,018 Gross profit $ 33,333 $ 38,369 $ 49,785 $ 47,695 $ 34,969 Selling, general, and administrative expenses $ 41,136 $ 42,902 $ 45,402 $ 45,660 $ 33,226 Contingent consideration adjustment $ (450) $ — $ — $ — $ — Depreciation and amortization $ 1,550 $ 1,334 $ 1,313 $ 1,361 $ 878 Operating (loss) income $ (8,903) $ (5,867) $ 3,070 $ 674 $ 865 Interest expense, net $ (4,511) $ (4,921) $ (5,976) $ (1,363) $ (1,433) Loss before income taxes from continuing operations $ (13,414) $ (10,788) $ (2,906) $ (689) $ (568) Income tax benefit (expense) from continuing operations $ 1,881 $ 2,084 $ 831 $ (4,261) $ (460) Loss from continuing operations $ (11,533) $ (8,704) $ (2,075) $ (4,950) $ (1,028) Income (loss) from discontinued operations, net of tax $ 3,826 $ 5,366 $ (8,148) $ 12,636 $ 15,137 (Loss) gain on sale $ (3,723) $ — $ — $ 17,675 $ — Net (loss) income $ (11,430) $ (3,338) $ (10,223) $ 25,361 $ 14,109 Net (loss) income per share - basic: Continuing operations $ (1.05) $ (0.80) $ (0.20) $ (0.47) $ (0.10) Income (loss) from discontinued operations: Income (loss) 0.40 0.65 (0.95) 1.21 1.46 (Loss) gain on sale (0.34) — — 1.69 — Income tax (expense) benefit (0.05) (0.16) 0.20 (0.41) (0.04) Net (loss) income per share – basic $ (1.04) $ (0.31) $ (0.95) $ 2.02 $ 1.32 Net (loss) income per share - diluted: Continuing operations $ (1.05) $ (0.80) $ (0.20) $ (0.47) $ (0.10) Income (loss) from discontinued operations: Income (loss) 0.40 0.65 (0.95) 1.21 1.45 (Loss) gain on sale (0.34) — — 1.69 — Income tax (expense) benefit (0.05) (0.16) 0.20 (0.41) (0.04) Net (loss) income per share – diluted $ (1.04) $ (0.31) $ (0.95) $ 2.02 $ 1.31 Weighted average shares outstanding – basic 11,025 10,896 10,766 10,427 10,367 Weighted average shares outstanding – diluted 11,025 10,896 10,766 10,473 10,417 25 Non-GAAP Measures Fiscal Years Ended December 28, 2025 December 29, 2024 December 31, 2023 January 1, 2023 December 26, 2021 (dollars in thousands, except per share data) Other Financial Data: Adjusted EBITDA from continuing operations (1) $ (2,135) $ (1,545) $ 6,508 $ 3,955 $ 3,208 Cash dividends declared per common share $ 2.00 $ 0.15 $ 0.60 $ 0.60 $ 0.44 Balance Sheet Data from Continuing Operations: Working capital (2) $ 29,116 $ 6,897 $ (38,156) $ 22,162 $ 22,815 Total assets $ 57,837 $ 42,063 $ 55,766 $ 53,655 $ 40,939 Total outstanding borrowings, net $ — $ 46,321 $ 63,114 $ 66,671 $ 39,450 Total other long-term liabilities $ 398 $ 698 $ 866 $ 586 $ 2,529 Stockholders’ equity $ 48,105 $ 82,269 $ 85,536 $ 100,736 $ 76,592 (1) We present Adjusted EBITDA and Same Day EBITDA (defined below), measure that are not in accordance with accounting principles generally accepted in the United States of America (“non-GAAP”), in this Annual Report on Form 10-K to provide investors with a supplemental measure of our operating performance.
We define “Adjusted EBITDA” as earnings before interest expense, income taxes, depreciation and amortization expense, impairment losses, costs associated with the evaluation of potential strategic alternatives (“Strategic alternatives review”), transaction fees, software as a service costs, and certain non-cash expenses such as share-based compensation expense.
We define “Adjusted EBITDA” as earnings before interest expense, income taxes, depreciation and amortization expense, costs associated with the evaluation of potential strategic alternatives (“Strategic alternatives review”), transaction fees, software as a service costs, and certain non-cash expenses such as share-based compensation expense.
The statement of operations data for the fiscal years ended 2024, 2023, and 2022 and the balance sheet data as of December 29, 2024 and December 31, 2023 set forth below are derived from our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
The statement of operations data for the fiscal years ended 2025, 2024, and 2023 and the balance sheet data as of December 28, 2025 and December 29, 2024 set forth below are derived from our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
In addition, the financial covenants in our credit agreement are based on EBITDA as defined in the credit agreement. (2) The 2023 working capital amount includes the movement of the balances from long-term to current liabilities related to the amended credit agreement with BMO Harris Bank, N.A. (“BMO”), which had a maturity date of July 16, 2024.
(2) The 2023 working capital amount includes the movement of the balances from long-term to current liabilities related to the amended credit agreement with BMO Harris Bank, N.A. (“BMO”), which had a maturity date of July 16, 2024.
The limitations of Adjusted EBITDA and Same Day EBITDA include: (i) they do not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments; (ii) they do not reflect changes in, or 27 cash requirements for, our working capital needs; (iii) they do not reflect income tax payments we may be required to make; and (iv) they do not reflect the cash requirements necessary to service interest or principal payments associated with indebtedness.
The limitations of Adjusted EBITDA and Same Day EBITDA include: (i) they do not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments; (ii) they do not reflect changes in, or cash requirements for, our working capital needs; (iii) they do not reflect income tax payments we may be required to make; and (iv) they do not reflect the cash requirements necessary to service interest or principal payments associated with indebtedness. 26 To properly and prudently evaluate our business, we encourage you to review our consolidated financial statements included elsewhere in this Annual Report on Form 10-K and the reconciliation to Adjusted EBITDA from continuing operations and Same Day EBITDA from continuing operations loss, the most directly comparable financial measure presented in accordance with GAAP, set forth in the following table.
Fiscal Years Ended December 29, 2024 December 31, 2023 January 1, 2023 December 26, 2021 December 27, 2020 (dollars in thousands) (Loss) income from continuing operations $ (3,338) $ (10,223) $ 11,261 $ 10,458 $ (2,072) Income tax (benefit) expense from continuing operations (1) (370) (2,938) 3,659 2,639 (741) Interest expense, net 4,921 5,976 1,363 1,433 1,584 Operating income (loss) 1,213 (7,185) 16,283 14,530 (1,229) Depreciation and amortization 7,769 7,774 4,054 3,698 4,861 Gain on contingent consideration (1,452) — — (2,403) (76) Impairment losses (2) — 22,545 — — 7,240 CARES Act credit — — — (2,084) — Share-based compensation 989 1,029 1,085 1,058 786 Strategic alternatives review 962 — — — — Cost restructuring plan 230 — — — — Software as a service (3) 716 720 660 319 153 Transaction fees 48 975 271 170 615 Adjusted EBITDA from continuing operations 10,475 25,858 22,353 15,288 12,350 Same day adjustment — — (410) — — Same day EBITDA from continuing operations $ 10,475 $ 25,858 $ 21,943 $ 15,288 $ 12,350 (1) 2020 Included a $3.3 million re-measurement of the net deferred tax assets as a result of the TCJA.
Non-GAAP Measures Fiscal Years Ended December 28, 2025 December 29, 2024 December 31, 2023 January 1, 2023 December 26, 2021 (dollars in thousands) Loss from continuing operations $ (11,533) $ (8,704) $ (2,075) $ (4,950) $ (1,028) Income tax (benefit) expense from continuing operations (1,881) (2,084) (831) 4,261 460 Interest expense, net 4,511 4,921 5,976 1,363 1,433 Operating (loss) income (8,903) (5,867) 3,070 674 865 Depreciation and amortization 1,550 1,334 1,313 1,361 878 Contingent consideration adjustment (450) — — — — Share-based compensation 1,006 908 957 989 976 Strategic alternatives review 2,519 962 — — — Software as a service (1) 1,073 669 193 660 319 Transaction fees — 48 975 271 170 Adjusted receivable adjustment 1,070 401 — — — Adjusted EBITDA from continuing operations (2,135) (1,545) 6,508 3,955 3,208 Same day adjustment — — — (169) — Same day EBITDA from continuing operations $ (2,135) $ (1,545) $ 6,508 $ 3,786 $ 3,208 (1) We capitalize direct costs incurred in cloud computing implementation costs from hosting arrangements, which are reported as a Software as a service and are expensed as incurred in selling, general and administrative expenses. 27