Annual report pursuant to Section 13 and 15(d)

Note 5 - Consolidated Financial Statement Details

v3.19.1
Note 5 - Consolidated Financial Statement Details
12 Months Ended
Dec. 30, 2018
Notes to Financial Statements  
Condensed Financial Statements [Text Block]
5.
Consolidated financial statement details
 
The following consolidated financial statement details are presented as of the period end dates indicated for the consolidated balance sheets and for each of the periods indicated for the consolidated statements of operations and comprehensive loss.
 
Consolidated balance sheets
 
 
  
Accounts receivable—net:
 
   
December 3
0
,
2018
   
December 31,
2017
 
Trade accounts receivable
  $
72,937
    $
28,793
 
Other receivables
   
447
     
300
 
Allowance for doubtful accounts
   
(398
)    
 
Accounts receivable—net
  $
72,986
    $
29,093
 
 
Unbilled contract assets (note
3
):
 
   
December 30,
2018
   
December 31,
2017
 
Opening – January 1, 2018
  $
3,734
    $
 
Contract assets additions
   
205,387
     
 
Contract assets invoiced
   
(188,716
)
   
 
Ending – December 30, 2018
  $
20,405
    $
 
 
 
Inventories:
 
   
December 3
0
,
2018
   
December 31,
2017
 
Raw materials
  $
52,102
    $
17,668
 
Work in process
   
     
1,874
 
Finished goods (1)
   
418
     
3,029
 
Parts and other
   
896
     
411
 
Provision for obsolescence
   
(213
)    
(619
)
Inventories
  $
53,203
    $
22,363
 
 
 
(
1
)
 Finished goods as at
December 30, 2018
represent inventory procured for resale.
 
Property, plant and equipment—net:
 
   
December 30,
2018
   
December 31,
2017
 
Cost:
               
Land
  $
1,648
    $
1,648
 
Buildings (b)
   
18,985
     
9,852
 
Machinery and equipment (a)
   
40,083
     
30,319
 
Office furniture and equipment (c)
   
845
     
534
 
Computer hardware and software (d)
   
3,945
     
3,173
 
Leasehold improvements
   
3,863
     
2,160
 
     
69,368
     
47,686
 
                 
Less accumulated depreciation and impairment:
               
Land
   
     
 
Buildings
   
(9,190
)    
(8,619
)
Machinery and equipment (a)
   
(27,093
)    
(24,650
)
Office furniture and equipment (c)
   
(457
)    
(413
)
Computer hardware and software (d)
   
(3,053
)    
(2,622
)
Leasehold improvements
   
(1,415
)    
(1,113
)
     
(41,208
)    
(37,417
)
Property, plant and equipment—net
  $
28,160
    $
10,269
 
 
 
(a)
Included within machinery and equipment were assets under capital leases with costs of
$2,275
 and
$533
and associated accumulated depreciation of
$409
 and
$222
as of
December 30, 2018
and
December 31, 2017,
respectively. The related depreciation expense for the year ended
December 30, 2018
and
December 31, 2017
was
$187
and
$162,
respectively. The opening net book value of machinery and equipment acquired under capital leases was
$1,623
as at
November 8, 2018.
   
(b)
Included within buildings are costs associated with Melbourne facility under capital lease of
$9,082
and
$Nil
and associated accumulated depreciation of
$96
 and
$Nil
as of
December 30, 2018
and
December 31, 2017,
respectively. The related depreciation expense for the year ended
December 30, 2018
and
December 31, 2017
was
$96
and
$Nil,
respectively. The opening net book value of leasehold improvements under capital leases was
$9,178
as at
November 8, 2018.
   
(c)
Included within office furniture and equipment were assets under capital leases with costs of
$158
 and associated accumulated depreciation of
$6
 and
$Nil
as of
December 30, 2018
and
December 31, 2017,
respectively. The related depreciation expense for the year ended
December 30, 2018
and
December 31, 2017
was
$6
and
$Nil,
respectively. The opening net book value of office equipment under capital leases were
$252
as at
November 8, 2018.
   
(d)
Included within computer hardware and software were assets under capital leases with costs of
$91
and
$Nil
and associated accumulated depreciation of
$20
and
$Nil
as of
December 30, 2018
and
December 31, 2017,
respectively. The related depreciation expense for the year ended
December 30, 2018
and
December 31, 2017
was
$20
and
$Nil,
respectively.
 
Intangible assets
:
 
   
December 30,
2018
   
December 31,
2017
 
Cost:
               
Customer relationships
  $
12,350
    $
 
Order backlog
   
6,990
     
 
Trade name
   
1,300
     
 
Non-compete agreements
   
360
     
 
     
21,000
     
 
                 
Less accumulated amortization:
               
Customer relationships
   
(178
)    
 
Order backlog
   
(673
)    
 
Trade name
   
(188
)    
 
Non-compete agreements
   
(26
)    
 
     
(1,065
)    
 
Intangible assets—net
  $
19,935
    $
 
 
 
Amortization expense of
$1,065
is recorded in cost of sales in the consolidated statement of loss and comprehensive loss. Amortization expense for the next
five
years and thereafter is as follows:
 
2019
  $
7,187
 
2020
   
3,046
 
2021
   
1,235
 
2022
   
1,235
 
2023
   
1,235
 
2024 and thereafter
   
5,997
 
Total amortization
  $
19,935
 
 
 
 
Goodwill
:
 
The carrying value of goodwill as at
December 30, 2018
was
$18,165
(
December 31, 2017 –
Nil
). 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:
 
   
December 30,
2018
   
December 31,
2017
 
Payroll
  $
5,637
    $
2,485
 
Customer related
   
2,237
     
936
 
Vendor related
   
2,048
     
493
 
Professional services
   
702
     
328
 
Rebates
   
236
     
 
Interest
   
381
     
103
 
Rent
   
428
     
95
 
Other
   
1,371
     
437
 
Total
  $
13,040
    $
4,877
 
 
Consolidated statements of operations and comprehensive loss
 
Interest expense
-
net:
 
   
Year ended
December 30,
2018
 
   
Year ended
December 31,
2017
 
   
Year ended
January 1,
2017
 
 
Long-term debt
  $
1,440
    $
454
    $
222
 
Revolving credit facility
   
1,173
     
395
     
465
 
Amortization of deferred financing costs
   
58
     
27
     
69
 
Amortization of debt issuance costs
   
136
     
     
 
Obligations under capital lease
   
206
     
27
     
67
 
Write down of deferred finance cost
   
104
     
     
 
Interest earned on cash deposits
   
     
     
(35
)
                         
Interest expense -net
  $
3,117
    $
903
    $
788