Document And Entity Information
Document And Entity Information - USD ($) | 12 Months Ended | ||
Dec. 30, 2017 | Feb. 21, 2018 | Jul. 15, 2017 | |
Document Information [Line Items] | |||
Document Type | 10-K | ||
Amendment Flag | false | ||
Document Period End Date | Dec. 30, 2017 | ||
Document Fiscal Year Focus | 2,017 | ||
Document Fiscal Period Focus | FY | ||
Entity Registrant Name | ESCALADE INC | ||
Entity Central Index Key | 33,488 | ||
Current Fiscal Year End Date | --12-30 | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Filer Category | Accelerated Filer | ||
Entity Public Float | $ 136,361,562 | ||
Trading Symbol | ESCA | ||
Entity Common Stock, Shares Outstanding | 14,373,836 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Current Assets: | ||
Cash and cash equivalents | $ 1,572 | $ 1,013 |
Receivables, less allowances of $623 and $910 | 39,350 | 35,894 |
Inventories | 35,160 | 33,802 |
Prepaid expenses | 3,414 | 2,798 |
Deferred income tax benefit | 0 | 1,283 |
Prepaid income tax | 764 | 833 |
TOTAL CURRENT ASSETS | 80,260 | 75,623 |
Property, plant and equipment, net | 14,286 | 13,714 |
Intangible assets | 19,691 | 20,857 |
Goodwill | 21,548 | 21,456 |
Investments | 20,278 | 19,030 |
Other assets | 42 | 81 |
TOTAL ASSETS | 156,105 | 150,761 |
Current liabilities: | ||
Current portion of long-term debt | 1,250 | 1,250 |
Trade accounts payable | 4,295 | 4,376 |
Accrued liabilities | 13,997 | 12,792 |
TOTAL CURRENT LIABILITIES | 19,542 | 18,418 |
Long-term debt | 21,871 | 24,189 |
Deferred income tax liability | 2,469 | 6,441 |
Other liabilities | 553 | 0 |
TOTAL LIABILITIES | 44,435 | 49,048 |
Commitments and contingencies | ||
Stockholders' equity: | ||
Common stock Authorized: 30,000,000 shares, no par value Issued and outstanding: 2017 -14,371,586 shares, 2016 -14,304,959 shares | 14,372 | 14,305 |
Retained earnings | 99,908 | 91,688 |
Accumulated other comprehensive loss | (2,610) | (4,280) |
TOTAL STOCKHOLDERS’ EQUITY | 111,670 | 101,713 |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ 156,105 | $ 150,761 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Receivables allowance (in dollars) | $ 623 | $ 910 |
Preferred stock, shares authorized | 1,000,000 | 1,000,000 |
Preferred stock, shares issued | 0 | 0 |
Common stock, shares authorized | 30,000,000 | 30,000,000 |
Common stock, shares issued | 14,371,586 | 14,304,959 |
Common stock, shares outstanding | 14,371,586 | 14,304,959 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Net Sales | $ 177,333 | $ 171,662 | $ 159,463 |
Costs and Expenses | |||
Cost of products sold | 132,606 | 127,395 | 115,989 |
Selling, administrative and general expenses | 28,548 | 27,357 | 27,775 |
Amortization | 1,579 | 2,327 | 2,881 |
Operating Income | 14,600 | 14,583 | 12,818 |
Other Income (Expense) | |||
Interest expense | (804) | (834) | (470) |
Equity in earnings of affiliates | 1,634 | 1,672 | 2,993 |
Gain on bargain purchase | 256 | 0 | 0 |
Other income (expense) | (169) | 121 | 333 |
Income Before Income Taxes | 15,517 | 15,542 | 15,674 |
Provision for Income Taxes | 1,456 | 4,049 | 4,068 |
Net Income | $ 14,061 | $ 11,493 | $ 11,606 |
Earnings Per Share Data: | |||
Basic earnings per share | $ 0.98 | $ 0.81 | $ 0.82 |
Diluted earnings per share | $ 0.98 | $ 0.80 | $ 0.82 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Net Income | $ 14,061 | $ 11,493 | $ 11,606 |
Foreign currency translation adjustment before reclassifications | 1,670 | (1,102) | (1,214) |
Comprehensive Income | $ 15,731 | $ 10,391 | $ 10,392 |
Consolidated Statements of Stoc
Consolidated Statements of Stockholders' Equity - USD ($) $ in Thousands | Total | Common Stock [Member] | Retained Earnings [Member] | Accumulated Other Comprehensive Income (Loss) [Member] |
Balance at Dec. 27, 2014 | $ 89,779 | $ 13,998 | $ 77,745 | $ (1,964) |
Balance (in shares) at Dec. 27, 2014 | 13,998 | |||
Other comprehensive income (loss) | (1,214) | (1,214) | ||
Net income | 11,606 | 11,606 | ||
Expense of stock options and restricted stock units | 719 | 719 | ||
Exercise of stock options | 937 | $ 156 | 781 | |
Exercise of stock options (in shares) | 156 | |||
Settlement of restricted stock units | 0 | $ 19 | (19) | |
Settlement of restricted stock units (in shares) | 19 | |||
Tax benefit from settlement of stock compensation | 701 | 701 | ||
Tax withholding for equity awards | (79) | (79) | ||
Dividends declared | (6,072) | (6,072) | ||
Stock issued to directors as compensation | 103 | $ 7 | 96 | |
Stock issued to directors as compensation (in shares) | 7 | |||
Balance at Dec. 26, 2015 | 96,480 | $ 14,180 | 85,478 | (3,178) |
Balance (in shares) at Dec. 26, 2015 | 14,180 | |||
Other comprehensive income (loss) | (1,102) | (1,102) | ||
Net income | 11,493 | 11,493 | ||
Expense of stock options and restricted stock units | 398 | 398 | ||
Exercise of stock options | 547 | $ 96 | 451 | |
Exercise of stock options (in shares) | 96 | |||
Settlement of restricted stock units | 0 | $ 16 | (16) | |
Settlement of restricted stock units (in shares) | 16 | |||
Tax benefit from settlement of stock compensation | 35 | 35 | ||
Dividends declared | (6,282) | (6,282) | ||
Stock issued to directors as compensation | 144 | $ 13 | 131 | |
Stock issued to directors as compensation (in shares) | 13 | |||
Balance at Dec. 31, 2016 | 101,713 | $ 14,305 | 91,688 | (4,280) |
Balance (in shares) at Dec. 31, 2016 | 14,305 | |||
Other comprehensive income (loss) | 1,670 | 1,670 | ||
Net income | 14,061 | 14,061 | ||
Expense of stock options and restricted stock units | 522 | 522 | ||
Exercise of stock options | 159 | $ 28 | 131 | |
Exercise of stock options (in shares) | 28 | |||
Settlement of restricted stock units | 0 | $ 26 | (26) | |
Settlement of restricted stock units (in shares) | 26 | |||
Dividends declared | (6,607) | (6,607) | ||
Stock issued to directors as compensation | 152 | $ 13 | 139 | |
Stock issued to directors as compensation (in shares) | 13 | |||
Balance at Dec. 30, 2017 | $ 111,670 | $ 14,372 | $ 99,908 | $ (2,610) |
Balance (in shares) at Dec. 30, 2017 | 14,372 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Operating Activities: | |||
Net Income | $ 14,061 | $ 11,493 | $ 11,606 |
Reconciling adjustments: | |||
Depreciation and amortization | 3,910 | 5,244 | 5,218 |
Provision for doubtful accounts | 775 | 1,758 | 159 |
Stock option and restricted stock unit expense | 522 | 398 | 719 |
Equity in net income of joint venture investments | (1,634) | (1,672) | (2,993) |
Deferred income taxes | (2,947) | (375) | 1,696 |
Gain on bargain purchase | (256) | 0 | 0 |
Loss (gain) on disposals of assets | (5) | (2,158) | 1 |
Dividends received from equity method investments | 2,168 | 1,060 | 928 |
Changes in | |||
Accounts receivable | (3,366) | 2,709 | (6,053) |
Inventories | (468) | (6,548) | (1,121) |
Prepaids and other assets | (507) | 950 | 2,887 |
Accounts payable and accrued expenses | 1,110 | (690) | 2,416 |
Net cash provided by operating activities | 13,363 | 12,169 | 15,463 |
Investing Activities: | |||
Purchase of property and equipment | (2,745) | (2,653) | (5,067) |
Acquisitions | (1,450) | (9,659) | (10,678) |
Net sale of short-term time deposits | 0 | 0 | 1,450 |
Net purchase of marketable securities | 0 | (57) | 0 |
Proceeds from insurance for involuntary conversion | 0 | 0 | 0 |
Proceeds from sale of property and equipment | 5 | 2,568 | 0 |
Net cash used in investing activities | (4,190) | (9,801) | (14,295) |
Financing Activities: | |||
Dividends paid | (6,607) | (6,282) | (6,072) |
Proceeds from issuance of long-term debt | 56,713 | 65,887 | 62,127 |
Net decrease in notes payable | 0 | 0 | (2,699) |
Proceeds from exercise of stock options | 159 | 547 | 937 |
Payments on long-term debt | (59,031) | (63,585) | (57,436) |
Deferred financing fees | 0 | (83) | 0 |
Tax benefit from settlement of stock compensation | 0 | 35 | 701 |
Tax withholding for equity awards | 0 | 0 | (79) |
Director stock compensation | 152 | 144 | 103 |
Net cash used in financing activities | (8,614) | (3,337) | (2,418) |
Increase (Decrease) in Cash and Cash Equivalents | 559 | (969) | (1,250) |
Cash and Cash Equivalents, beginning of year | 1,013 | 1,982 | 3,232 |
Cash and Cash Equivalents, end of year | 1,572 | 1,013 | 1,982 |
Supplemental Cash Flows Information | |||
Interest paid | 792 | 866 | 465 |
Income taxes paid | 3,816 | 3,333 | 108 |
Dividends payable | 0 | 0 | 4 |
Information regarding the Company’s acquisitions in 2017, 2016 and 2015 are as follows: | |||
Fair value of assets acquired | 2,018 | 10,597 | 13,269 |
Cash paid for assets | 1,450 | 9,464 | 10,678 |
Note payable for deferred purchase price obligation | 0 | 0 | 200 |
Liabilities assumed | $ 568 | $ 1,133 | $ 2,391 |
Nature of Operations and Summar
Nature of Operations and Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 30, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization, Consolidation and Presentation of Financial Statements Disclosure and Significant Accounting Policies [Text Block] | Note 1 Escalade, Incorporated and its wholly-owned subsidiaries (Escalade, the Company, we, us or our) are engaged in the manufacture and sale of sporting goods products. The Company is headquartered in Evansville, Indiana and has manufacturing facilities in the United States of America and Mexico. The Company sells products to customers primarily in North America with minimal sales throughout the remainder of the world. The consolidated financial statements include the accounts of Escalade, Incorporated and its wholly-owned subsidiaries. All material inter-company accounts and transactions have been eliminated. The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). The books and records of subsidiaries located in foreign countries are maintained according to generally accepted accounting principles in those countries. Upon consolidation, the Company evaluates the differences in accounting principles and determines whether adjustments are necessary to convert the foreign financial statements to the accounting principles upon which the consolidated financial statements are based. As a result of this evaluation no material adjustments were identified. During the year ended December 30, 2017, we revised the presentation of shipping fees within the statements of operations. These amounts were previously presented on a net basis as an offset to freight revenue within net sales. We have determined that these shipping fees should have been presented on a gross basis as a component of cost of goods sold. We assessed the materiality of this revision on prior periods' financial statements in accordance with the Securities and Exchange Commission Staff Accounting Bulletin No. 99, Materiality Presentation of Financial Statements Year Ended December 31, 2016 As Previously Revision As Revised In Thousands Net Sales $ 167,650 $ 4,012 $ 171,662 Costs of product sold 123,383 4,012 127,395 Year Ended December 26, 2015 As Previously Revision As Revised In Thousands Net Sales $ 155,542 $ 3,921 $ 159,463 Costs of product sold 112,068 3,921 115,989 The Company’s fiscal year is a 52 or 53 week period ending on the last Saturday in December. Fiscal year 2017 was 52 weeks long, ending on December 30, 2017. Fiscal year 2016 was 53 weeks long, ending December 31, 2016. Fiscal year 2015 was 52 weeks long, ending December 26, 2015. Highly liquid financial instruments with insignificant interest rate risk and with original maturities of three months or less are classified as cash and cash equivalents. Revenue from the sale of the Company’s products is recognized as products are shipped and legal title has passed to customers and accounts receivable are stated at the amount billed to customers. Interest and late charges billed to customers are not material and, because collection is uncertain, are not recognized until collected and are therefore not included in accounts receivable. The Company provides an allowance for doubtful accounts which is described in Note 2 Certain Significant Estimates. Inventory cost is computed on a currently adjusted standard cost basis (which approximates actual cost on a current average or first-in, first-out basis). Work in process and finished goods inventory are determined to be saleable based on a demand forecast within a specific time horizon, generally one year or less. Inventory in excess of saleable amounts is reserved, and the remaining inventory is valued at the lower of cost or net realizable value for 2017 and lower of cost or market for 2016. This inventory valuation reserve totaled $ 504 415 In Thousands 2017 2016 Raw materials $ 3,462 $ 4,781 Work in process 2,927 3,671 Finished goods 28,771 25,350 $ 35,160 $ 33,802 Property, plant and equipment are recorded at cost. Depreciation and amortization are computed for financial reporting purposes principally using the straight-line method over the following estimated useful lives: buildings, 20 30 5 15 2 5 In Thousands 2017 2016 Land $ 1,943 $ 1,943 Buildings and leasehold improvements 16,392 15,733 Machinery and equipment 24,453 22,379 Total cost 42,788 40,055 Accumulated depreciation and amortization (28,502) (26,341) $ 14,286 $ 13,714 The Company evaluates the recoverability of certain long-lived assets whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Estimates of future cash flows used to test recoverability of long-lived assets include separately identifiable undiscounted cash flows expected to arise from the use and eventual disposition of the assets. Where estimated future cash flows are less than the carrying value of the assets, impairment losses are recognized based on the amount by which the carrying value exceeds the fair value of the assets. No asset impairment was recognized during the years ended 2017, 2016, or 2015. During the year ended December 31, 2016, the Company sold its Wabash, Indiana land and building for a purchase price of approximately $ 2.1 1.9 In Thousands 2017 2016 Non-marketable equity investments (equity method) $ 20,278 $ 19,030 Non-Marketable Equity Investment: 1.6 1.7 3.0 2,168 1,060 928 Goodwill represents the excess of the purchase price over fair value of net tangible and identifiable intangible assets of acquired businesses. Intangible assets consist of patents, consulting agreements, non-compete agreements, customer lists, and trademarks. Goodwill and trademarks are deemed to have indefinite lives and are not amortized, but are subject to impairment testing annually in accordance with guidance included in FASB ASC 350 , Intangibles Goodwill and Other 5 14 5 5 15 The Company reviews goodwill for impairment annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable, in accordance with guidance in FASB ASC 350, Intangibles Goodwill and Other During 2017, the Company approved a new incentive plan explained in Note 10. The Company accounts for this plan under the recognition and measurement principles of FASB ASC 718, Equity Based Payments The functional currency for the foreign operations of Escalade is the U.S. dollar. Gains or losses resulting from foreign currency transactions are included in selling, general and administrative expense in the Consolidated Statements of Operations and were insignificant in fiscal years 2017, 2016, and 2015. Cost of products sold is comprised of those costs directly associated with or allocated to the products sold and include materials, labor and factory overhead. In Thousands 2017 2016 2015 Rent income from real estate $ $ 158 $ 212 Other income (loss) (169) (37) 121 $ (169) $ 121 $ 333 Income tax in the consolidated statement of operations includes deferred income tax provisions or benefits for all significant temporary differences in recognizing income and expenses for financial reporting and income tax purposes. A valuation allowance is established if it is more likely than not that a deferred tax asset will not be realized Research and development costs are charged to expense as incurred. Research and development costs incurred during 2017, 2016 and 2015 were approximately $ 1.6 1.5 1.5 Certain reclassifications have been made to prior year financial statements to conform to the current year financial statement presentation. These reclassifications had no effect on net earnings. In March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU) 2016-09, Improvements to Employee Share-Based Payment Accounting The new standard requires excess tax benefits and tax deficiencies to be recorded as income tax expense or benefit in the income statement and also requires a policy election to either estimate the number of awards that are expected to vest or account for forfeitures when they occur. The Company has elected to account for forfeitures when they actually occur. The new guidance also requires cash paid by an employer when directly withholding shares for tax withholding purposes to be classified in the Consolidated Statement of Cash Flows as a financing activity, which is the classification currently used by the Company. Lastly, the guidance requires that excess tax benefits should be classified along with other income tax cash flows as an operating activity on the statement of cash flows. The Company elected to apply this provision using the prospective transition method. Adoption of this guidance did not impact the presentation of cash flows in the current period. In November 2015, the FASB issued ASU 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606), Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date, In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) In August 2016, FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230) In January, 2017, FASB issued ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. In January, 2017, FASB issued ASU 2017-04, Intangibles Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. In May, 2017, FASB issued ASU 2017-09, Compensation Stock Compensation (Topic 718): Scope of Modification Accounting. |
Certain Significant Estimates
Certain Significant Estimates | 12 Months Ended |
Dec. 30, 2017 | |
Valuation and Qualifying Accounts [Abstract] | |
Schedule of Valuation and Qualifying Accounts Disclosure [Text Block] | Certain Significant Estimates The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities; the disclosure of contingent assets and liabilities at the date of the consolidated financial statements; and the reported amounts of revenues and expenses during the reporting period. These estimates and judgments are evaluated on an ongoing basis and are based on experience; current and expected future conditions; third party evaluations; and various other assumptions believed reasonable under the circumstances. The results of these estimates form the basis for making judgments about the carrying values of assets and liabilities as well as identifying and assessing the accounting treatment with respect to commitments and liabilities. Actual results may differ from the estimates and assumptions used in the financial statements and related notes. Listed below are certain significant estimates and assumptions related to the preparation of the consolidated financial statements: Goodwill and Intangible Assets The Company reviews goodwill for impairment annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable, in accordance with guidance in FASB ASC 350, Intangibles Goodwill and Other. A qualitative assessment is first performed to determine if the fair value of the reporting unit is "more likely than not" less than the carrying value. If so, we proceed to step one of the two-step goodwill impairment test, in which the fair value of the reporting unit is compared to its carrying value. If not, then performance of the second step of the goodwill impairment test is not necessary. If the carrying value of goodwill exceeds the implied estimated fair value calculated in the second step, an impairment charge to current operations is recorded to reduce the carrying value to the implied estimated fair value. Other intangible assets are amortized using the straight-line method over the following lives: consulting agreements, the life of the agreement; customer lists, 5 14 5 5 15 There are inherent assumptions and judgments required in the analysis of goodwill and intangible impairment. Product Warranty The Company provides limited warranties on certain of its products, for varying periods. Generally, the warranty periods range from 90 days to one year. However, some products carry extended warranties of three-year, five-year, seven-year, ten-year, fifteen-year, and lifetime warranties. The Company records an accrued liability and reduction in sales for estimated future warranty claims based upon historical experience and management’s estimate of the level of future claims. Changes in the estimated amounts recognized in prior years are recorded as an adjustment to the accrued liability and sales in the current year. In Thousands 2017 2016 2015 Beginning balance $ 876 $ 847 $ 695 Additions 1,036 1,501 1,459 Deductions (1,221) (1,472) (1,307) Ending balance $ 691 $ 876 $ 847 Inventory Valuation Reserves The Company evaluates inventory for obsolescence and excess quantities based on demand forecasts based on specified time frames; usually one year. The demand forecast is based on historical usage, sales forecasts and current as well as anticipated market conditions. All amounts in excess of the demand forecast are deemed to be excess or obsolete and a reserve is established based on the anticipated net realizable value. In Thousands 2017 2016 2015 Beginning balance $ 415 $ 471 $ 537 Additions 288 327 470 Deductions (199) (383) (536) Ending balance $ 504 $ 415 $ 471 Allowance for Doubtful Accounts The Company provides an allowance for doubtful accounts based upon a review of outstanding receivables, historical collection information and existing economic conditions. Accounts receivable are ordinarily due between 30 and 60 days after the issuance of the invoice. Accounts are considered delinquent when more than 90 days past due. Delinquent receivables are reserved or written off based on individual credit evaluation and specific circumstances of the customer. In Thousands 2017 2016 2015 Beginning balance $ 910 $ 1,086 $ 900 Additions 775 1,758 159 Deductions (1,062) (1,934) 27 Ending balance $ 623 $ 910 $ 1,086 Customer Allowances Customer allowances are common practice in the industries in which the Company operates. These agreements are typically in the form of advertising subsidies, volume rebates and catalog allowances and are accounted for as a reduction to gross sales. The Company reviews such allowances on an ongoing basis and accruals are adjusted, if necessary, as additional information becomes available. In Thousands 2017 2016 2015 Beginning balance $ 2,777 $ 2,151 $ 2,155 Additions 6,608 5,778 5,312 Deductions (6,028) (5,152) (5,316) Ending balance $ 3,357 $ 2,777 $ 2,151 |
Accrued Liabilities
Accrued Liabilities | 12 Months Ended |
Dec. 30, 2017 | |
Payables and Accruals [Abstract] | |
Other Liabilities Disclosure [Text Block] | Note 3 Accrued Liabilities Accrued liabilities consist of the following: In Thousands 2017 2016 Employee compensation $ 2,813 $ 2,590 Customer related allowances and accruals 6,324 5,749 Other accrued items 4,860 4,453 $ 13,997 $ 12,792 |
Operating Leases
Operating Leases | 12 Months Ended |
Dec. 30, 2017 | |
Leases [Abstract] | |
Leases of Lessee Disclosure [Text Block] | Operating Leases The Company leases warehouse and office space under non-cancelable operating leases that expire at various dates through 2020. Terms of the leases, including renewals, taxes, utilities, and maintenance, vary by lease. Total rental expense included in the results of operations relating to all leases was $ 1.0 0.9 0.9 In Thousands Amount 2018 $ 498 2019 304 2020 84 2021 Thereafter $ 886 |
Acquired Intangible Assets and
Acquired Intangible Assets and Goodwill | 12 Months Ended |
Dec. 30, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Goodwill and Intangible Assets Disclosure [Text Block] | Acquired Intangible Assets and Goodwill 2017 2016 In Thousands Gross Accumulated Gross Accumulated Patents $ 24,515 $ 23,322 $ 24,515 $ 23,068 Non-compete agreements 2,749 2,545 2,749 2,377 Customer list 13,913 3,403 13,703 2,247 Trademarks 7,905 121 7,703 121 $ 49,082 $ 29,391 $ 48,670 $ 27,813 Amortization expense was $ 1.6 2.3 2.9 In Thousands 2018 2019 2020 2021 2022 Thereafter Sporting Goods $ 1,379 $ 1,279 $ 1,234 $ 1,188 $ 1,182 $ 5,645 In Thousands Sporting Goods Balance at December 26, 2015 $ 20,047 Acquisition 1,409 Balance at December 31, 2016 $ 21,456 Acquisition 92 Balance at December 30, 2017 $ 21,548 The Company reviews goodwill for impairment annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable, in accordance with guidance in FASB ASC 350, Intangibles Goodwill and Other |
Equity Interest Investments
Equity Interest Investments | 12 Months Ended |
Dec. 30, 2017 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Equity Method Investments Disclosure [Text Block] | Equity Interest Investments The Company has a 50 10.9 9.8 15.2 4.3 13.7 3.9 0.1 50 1.6 1.7 3.0 0.4 In accordance with Rule 4-08(g) of Regulation S-X, summarized financial information for Stiga Sports AB balance sheets as of December 31, 2017 and 2016, and statements of operations for the years ended December 31, 2017, 2016 and 2015 is as follows: In Thousands 2017 2016 Current assets $ 30,623 $ 28,322 Non-current assets 10,854 9,379 Total assets 41,477 37,701 Current liabilities 6,897 4,847 Non-current liabilities 5,462 5,133 Total liabilities 12,359 9,980 Net assets $ 29,118 $ 27,721 2017 2016 2015 Net sales $ 46,296 $ 42,887 $ 45,688 Gross profit 21,427 19,642 22,122 Net income 3,268 3,344 5,843 |
Borrowings
Borrowings | 12 Months Ended |
Dec. 30, 2017 | |
Debt Disclosure [Abstract] | |
Debt Disclosure [Text Block] | Note 7 Borrowings On January 21, 2016, the Company entered into a Second Amended and Restated Credit Agreement (“Restated Credit Agreement”) with its issuing bank, JP Morgan Chase Bank, N.A. (“Chase”), and the other lenders identified in the Restated Credit Agreement (collectively, the “Lender”). Under the terms of the Restated Credit Agreement, the Lender has made available to the Company a senior revolving credit facility in an increased maximum amount of up to $ 35.0 7.5 January 21, 2019 January 21, 2021 The existing term loan principal amount was increased to $7.5 million and remains outstanding. The maturity date has been extended to January 21, 2021. As amended, the Company is required to repay the outstanding principal balance of the term loan, including all accrued and unpaid interest thereon, on January 21, 2021. The Company is required to make repayments of the principal balance of the term loan in equal installments of $ 313 The Restated Credit Agreement allows Escalade to request the issuance of letters of credit of up to $ 5,000,000 Funded Debt to Revolving Term ABR ABR Term Letter of Commitment Category 1 2.50 % 2.75 % 0.50 % 0.75 % 2.50 % 0.45 % Greater than or equal to 2.50 to 1.0 Category 2 2.25 % 2.50 % 0.25 % 0.50 % 2.25 % 0.40 % Greater than or equal to 2.25 to 1.0 but less than 2.50 to 1.0 Category 3 2.00 % 2.25 % 0.00 % 0.25 % 2.00 % 0.35 % Greater than or equal to 2.00 to 1.0 but less than 2.50 to 1.0 Category 4 1.75 % 2.00 % (0.25) % 0.00 % 1.75 % 0.30 % Greater than or equal to 1.75 to 1.0 but less than 2.00 to 1.0 Category 5 1.50 % 1.75 % (0.50) % (0.25) % 1.50 % 0.30 % Less than 1.75 to 1.0 The Applicable Rate shall be determined as of the end of each quarter based upon the Company’s annual or quarterly consolidated financial statements and shall be effective during the period commencing the date of delivery to the agent. Indebtedness under the Restated Credit Agreement continues to be collateralized by liens on all of the present and future equity of each of the Company’s domestic subsidiaries and substantially all of the assets of the Company. In addition, each direct and indirect domestic subsidiary of Escalade has unconditionally guaranteed all of the indebtedness of Escalade arising under the Restated Credit Agreement and has secured its guaranty with a first priority security interest and lien on all of its assets. The Pledge and Security Agreement dated April 30, 2009 by and between Escalade and Chase, and each Pledge and Security Agreement dated April 30, 2009 by and between each such Escalade subsidiary and Chase continue in full force and effect, as amended by the Master Amendment to Pledge and Security Agreements dated May 31, 2010 entered into by Chase, Escalade and each such subsidiary. The Unlimited Continuing Guaranty dated April 30, 2009 applicable to each of Escalade’s domestic subsidiaries continues in full force and effect without change. During the first quarter 2013, the Company entered into a seller-financed agreement for the purchase of its formerly leased real estate in Mexico. The agreement required sixteen quarterly installments of $ 156 November 30, 2016 Short Term Debt In Thousands 2017 2016 Short-term debt reclassified from long-term debt $ 1,250 $ 1,250 $ 1,250 $ 1,250 The weighted average interest rate on short-term debt outstanding at December 30, 2017 and December 31, 2016 was 3.19 2.56 Long Term Debt In Thousands 2017 2016 Senior secured revolving credit facility of $35.0 million with a maturity of January 21, 2019. The interest rate at December 30, 2017 was 3.227%. $ 18,121 $ 19,189 Term loan of $7.5 million with a maturity date of January 21, 2021. The interest rate at December 30, 2017, was 3.188%. 5,000 6,250 23,121 25,439 Portion classified as short-term debt (1,250) (1,250) $ 21,871 $ 24,189 Maturities of long-term debt outstanding at December 30, 2017 are as follows: $ 1.3 19.4 1.2 1.2 While the revolving credit facility has a due date within one year of the issuance of these financial statements, the Company utilizes the financing for long-term operating purposes and does not have liquid funds available to repay the balance at its maturity date. Management intends to renew the revolving credit facility on comparable terms at or near the maturity date and believes it is probable such renewal will be successful. |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 30, 2017 | |
Earnings Per Share [Abstract] | |
Earnings Per Share [Text Block] | Note 8 Earnings Per Share In Thousands 2017 2016 2015 Weighted average common shares outstanding 14,352 14,264 14,088 Dilutive effect of stock options and restricted stock units 39 53 150 Weighted average common shares outstanding, assuming dilution 14,391 14,317 14,238 Number of anti-dilutive stock options and unvested restricted stock units 58 49 4 Weighted average common shares outstanding, assuming dilution, includes the incremental shares that would be issued upon the assumed exercise of stock options outstanding. |
Employee Benefit Plans
Employee Benefit Plans | 12 Months Ended |
Dec. 30, 2017 | |
Compensation and Retirement Disclosure [Abstract] | |
Compensation and Employee Benefit Plans [Text Block] | Note 9 Employee Benefit Plans The Company has an employee profit-sharing salary reduction plan, pursuant to the provisions of Section 401(k) of the Internal Revenue Code, for all employees. The Company's contribution is a matching percentage of the employee contribution as determined by the Board of Directors annually. The Company's expense for the plan was $ 695 626 600 |
Stock Compensation Plans
Stock Compensation Plans | 12 Months Ended |
Dec. 30, 2017 | |
Disclosure Of Compensation Related Costs, Share-Based Payments [Abstract] | |
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] | Note 10 Stock Compensation Plans In May 2017, Shareholders approved the Escalade, Incorporated 2017 Incentive Plan (2017 Incentive Plan), which is an incentive plan for key employees, directors and consultants with various equity-based incentives as described in the plan document. The 2017 Incentive Plan is a replacement for the 2007 Incentive Plan, which expired at the end of April 2017. All options issued and outstanding under the expired plans will remain in effect until exercised, expired or forfeited. The 2017 Incentive Plan is administered by the Board of Directors or a committee thereof, which is authorized to determine, among other things, the key employees, directors or consultants who will receive awards under the plan, the amount and type of award, exercise prices or performance criteria, if applicable, and vesting schedules. Under the original terms of the plan and subject to various restrictions contained in the plan document, the total number of shares of common stock which may be issued pursuant to awards under the Plan may not exceed 1,661,598 Restricted Stock Units In 2017, the Company awarded 14,250 40,782 30 15 0.115 Number of Weighted Non-vested stock units as of December 26, 2015 75,900 $ 12.52 Granted 47,250 11.13 Vested (16,003) 12.28 Forfeited (24,800) 12.05 Non-vested stock units as of December 31, 2016 82,347 $ 11.91 Granted 55,032 12.26 Vested (25,819) 12.81 Forfeited (8,484) 11.40 Non-vested stock units as of December 30, 2017 103,076 $ 11.92 When vesting is dependent on certain market criteria, the fair value of restricted stock units is determined by the use of Monte Carlo techniques. The market price of the Company’s stock on the grant date is used to value restricted stock units where vesting is not contingent on market criteria. In 2017, 2016, and 2015 the Company recognized $ 504 342 542 471 397 Stock Options Total compensation expense recorded in the statements of operations for 2017, 2016 and 2015 relating to stock options was $ 18 56 177 26 3.2 During 2016, the Company awarded 20,000 15 Incentive Stock Options Director Stock Options Granted Outstanding Granted Outstanding 2017 29,250 15,000 2016 20,000 57,375 15,000 2015 172,625 15,000 2017 2016 2015 Risk-free interest rates 1.06 % Dividend yields 2.73 % Volatility factors of expected market price of common stock 35.60 % Weighted average expected life of the options 1-5 years 2017 2016 2015 Shares Option Shares Option Shares Option Outstanding at beginning of year 72,375 $5.28 to $14.39 187,625 $5.28 to $11.86 344,375 $2.56 to $11.86 Issued during year 20,000 $ 14.39 Canceled or expired (39,250) (500) Exercised during year (28,125) $5.28 to $5.85 (96,000) $5.28 to $6.07 (156,250) $2.56 to $11.86 Outstanding at end of year 44,250 $5.85 to $14.39 72,375 $5.28 to $14.39 187,625 $5.28 to $11.86 Exercisable at end of year 24,250 41,125 133,250 Weighted-average fair value of options granted during the year $ 2.52 The total intrinsic value of options exercised was $ 0.2 0.7 1.6 Options Outstanding Options Exercisable Range of Number of Weighted-Average Weighted-Average Number of Weighted-Average $ 5.85 9,250 0.2 years $ 5.85 9,250 $ 5.85 $ 11.86 15,000 1.2 years $ 11.86 15,000 $ 11.86 $ 14.39 20,000 4.2 years $ 14.39 44,250 24,250 Number of Weighted Average Nonvested balance, beginning of year 31,250 $ 2.41 Granted Vested (11,250) $ 2.21 Forfeited Nonvested balance, end of year 20,000 $ 2.52 |
Other Comprehensive Loss
Other Comprehensive Loss | 12 Months Ended |
Dec. 30, 2017 | |
Statement of Comprehensive Income [Abstract] | |
Comprehensive Income (Loss) Note [Text Block] | Other Comprehensive Loss In Thousands 2017 2016 2015 Change in foreign currency translation adjustment before reclassifications $ 1,670 $ (1,102) $ (1,214) The components of accumulated other comprehensive loss, net of tax, were as follows: In Thousands 2017 2016 2015 Foreign currency translation adjustment $ (2,610) $ (4,280) $ (3,178) |
Provision for Taxes
Provision for Taxes | 12 Months Ended |
Dec. 30, 2017 | |
Income Tax Disclosure [Abstract] | |
Income Tax Disclosure [Text Block] | Note 12 Provision for Taxes In Thousands 2017 2016 2015 Income before taxes: $ 15,517 $ 15,542 $ 15,674 Provision for taxes: Current Federal $ 4,191 $ 4,060 $ 1,670 State 212 363 237 4,403 4,423 1,907 Deferred Federal (2,441) 1,453 1,909 State (506) (1,827) 252 (2,947) (374) 2,161 $ 1,456 $ 4,049 $ 4,068 In Thousands 2017 2016 2015 Income tax at statutory rate $ 5,431 $ 5,439 $ 5,486 Increase (decrease) in income tax resulting from State tax expense, net of federal effect (191) 194 318 Federal true-ups 193 8 (38) Federal tax credits (242) (189) (802) Effect of foreign tax rates (399) (443) (474) Valuation allowances (state and foreign) (148) 19 Captive insurance earnings (128) 311 (361) Incentive stock options (22) 20 57 Deferred state rate adjustments (1,194) Tax Cuts &; Jobs Act of 2017 (2,986) Other (52) (116) (118) Recorded provision for income taxes $ 1,456 $ 4,049 $ 4,068 The provision for income taxes was computed based on financial statement income. In accordance with FASB ASC 740, the Company does not have any uncertain tax positions as of and for the years ended December 30, 2017 and December 31, 2016. Interest costs and penalties related to income taxes are classified as interest expense and selling, general and administrative costs, respectively in the Company’s financial statements. The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction, and multiple state and foreign jurisdictions. The Company is subject to future examinations by federal, state and other tax authorities for all years after 2013. On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “2017 U.S. Tax Reforms”) was signed into law, making significant changes to the Internal Revenue Code. Changes include, but are not limited to, a corporate tax rate decrease from 35 21 3.0 0.6 22.8 1.8 On December 22, 2017, Staff Accounting Bulletin No. 118 ("SAB 118") was issued to address the application of U.S. GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the 2017 U.S. Tax Reforms. In accordance with SAB 118, the Company has recognized the provisional tax impacts related to deemed repatriated earnings and the benefit for the revaluation of deferred tax assets and liabilities in its consolidated financial statements for the year ended December 30, 2017. Additional work is necessary to determine the amount of accumulated foreign earnings and the corresponding foreign tax credit. The final impact may differ from these provisional amounts, possibly materially, due to, among other things, issuance of additional regulatory guidance, changes in interpretations and assumptions the Company has made, and actions the Company may take as a result of the 2017 U.S. Tax Reforms. Any subsequent adjustment to these amounts will be recorded to current tax expense in the quarter of 2018 when the analysis is complete. In Thousands 2017 2016 Assets Employee benefits $ 24 $ 39 Valuation reserves 869 1,782 Property and equipment (175) (129) Stock based compensation 178 224 Federal and state credits 382 287 Net operating loss carry forward 1 Total assets 1,279 2,203 Liabilities Unrealized equity investment income (2,025) Goodwill and intangible assets (3,465) (4,697) Prepaid insurance (123) (228) Total liabilities (3,588) (6,950) Valuation Allowance Beginning balance (411) (435) Decrease during period 251 24 Ending balance (160) (411) $ (2,469) $ (5,158) In Thousands 2017 2016 Deferred income tax asset - current $ $ 1,283 Deferred income tax asset (liability) long-term (2,469) (6,441) $ (2,469) $ (5,158) The Company has utilized all state net operating losses during the year ended December 30, 2017. |
Operating Segment and Geographi
Operating Segment and Geographic Information | 12 Months Ended |
Dec. 30, 2017 | |
Segment Reporting [Abstract] | |
Segment Reporting Disclosure [Text Block] | Operating Segment and Geographic Information segment In Thousands 2017 2016 2015 Sporting Goods Net revenue $ 177,333 $ 171,662 $ 159,463 Operating income 15,600 15,731 15,450 Interest expense (income) 975 802 (50) Provision for taxes 6,134 6,173 6,356 Net income 8,626 8,774 9,151 Identifiable assets 130,388 125,780 116,013 Depreciation &; amortization 3,910 5,244 5,218 Capital expenditures 2,745 2,653 5,067 All Other Net revenue Operating loss (1,000) (1,148) (2,632) Interest expense (income) (171) 32 520 Benefit for taxes (4,678) (2,124) (2,288) Net income 5,435 2,719 2,455 Identifiable assets 25,717 24,981 27,724 Non-marketable equity investments (equity method) 20,278 19,030 19,644 Depreciation &; amortization Capital expenditures Total Net revenue 177,333 171,662 159,463 Operating income 14,600 14,583 12,818 Interest expense 804 834 470 Provision for taxes 1,456 4,049 4,068 Net income 14,061 11,493 11,606 Identifiable assets 156,105 150,761 143,737 Non-marketable equity investments (equity method) 20,278 19,030 19,644 Depreciation &; amortization 3,910 5,244 5,218 Capital expenditures 2,745 2,653 5,067 Each operating segment is individually managed and has separate financial results that are reviewed by the Company’s management. There were no changes to the composition of segments in 2017. The accounting policies of the reportable segments are the same as those described in the summary of significant accounting policies. The Sporting Goods segment consists of home entertainment products such as table tennis tables and accessories; basketball goals; pool tables and accessories; outdoor playsets; soccer and hockey tables; archery equipment and accessories; and fitness, arcade and darting products. Customers include retailers, dealers and wholesalers located throughout North America, Europe and the rest of the world. All Other consist of general and administrative expenses not specifically related to the operating business segments and includes investment income from equity investments. Interest expense is allocated to operating segments based on working capital usage and the provision for taxes is allocated based on a combined federal and state statutory rate of 39.4 Identifiable assets are principally those assets used in each segment. The assets in the all other segment are principally cash and cash equivalents; deferred tax assets; and investments. During 2017, 2016 and 2015 the Company had one customer, Dick’s Sporting Goods, which accounted for approximately 17 18 18 18 13 As of December 30, 2017, the Company had approximately 22 25 22 As of December 30, 2017, approximately 37 employees of the Company's labor force were covered by a collective bargaining agreement that expires May 1, 2021. Raw materials for Escalade’s various product lines consist of wood, tempered glass, particle board, standard grades of steel and steel tubing, aluminum, engineering plastics, fiberglass and packaging materials. Escalade relies upon domestic, Mexico, and Asian suppliers for these materials and upon various Asian manufacturers for many of its products. In Thousands 2017 2016 2015 North America $ 175,065 $ 168,998 $ 156,744 Europe 974 1,302 1,265 Other 1,294 1,362 1,454 $ 177,333 $ 171,662 $ 159,463 Identified assets by geographic region/country were as follows: In Thousands 2017 2016 2015 North America $ 156,105 $ 150,761 $ 143,737 Europe $ 156,105 $ 150,761 $ 143,737 |
Summary of Quarterly Results
Summary of Quarterly Results | 12 Months Ended |
Dec. 30, 2017 | |
Quarterly Financial Information Disclosure [Abstract] | |
Quarterly Financial Information [Text Block] | Summary of Quarterly Results In thousands, except per share data (unaudited) March 25 July 15 October 7 December 30 2017 Net Sales $ 31,866 $ 53,921 $ 42,861 $ 48,685 Operating Income 1,996 3,332 4,128 5,144 Net income 1,388 2,096 3,118 7,459 Basic Earnings Per Share Data: $ 0.10 $ 0.15 $ 0.22 $ 0.52 Diluted Earnings Per Share Data: $ 0.10 $ 0.15 $ 0.22 $ 0.52 In thousands, except per share data (unaudited) March 19 July 9 October 1 December 31 2016 Net Sales $ 35,520 $ 49,822 $ 39,657 $ 46,663 Operating Income 2,478 3,005 5,329 3,771 Net income 1,697 2,090 4,243 3,463 Basic Earnings Per Share Data: $ 0.12 $ 0.15 $ 0.30 $ 0.24 Diluted Earnings Per Share Data: $ 0.12 $ 0.15 $ 0.30 $ 0.24 Net income for the quarter ended December 30, 2017, was favorably impacted by approximately $ 3.0 |
Acquisitions
Acquisitions | 12 Months Ended |
Dec. 30, 2017 | |
Business Combinations [Abstract] | |
Business Combination Disclosure [Text Block] | Note 15 Acquisitions All of the Company’s acquisitions have been accounted for using the purchase method of accounting. 2017 During 2017, the Company acquired certain assets and liabilities through two acquisitions. Total consideration paid for the acquisitions was $ 1.5 ASC 805 requires that when fair value of the net assets acquired exceeds the purchase price, resulting in a bargain purchase, the acquirer must reassess the reasonableness of the values assigned to all of the net assets acquired, liabilities assumed and consideration transferred. The Company has performed such assessment and has concluded that the values assigned appear to be reasonable. In thousands Accounts receivable, net $ 852 Inventories, net 737 Other assets 64 Intangible assets 413 Total fair value of assets acquired 2,066 Total liabilities assumed (563) Net assets acquired 1,503 Total consideration paid (1,101) Gain before deferred income tax liability 402 Income tax liability deferred (146) Gain on bargain purchase $ 256 2016 On January 21, 2016, the Company acquired substantially all of the business and assets of Triumph Sports USA, Inc.’s business, a brand known for its innovative lines of indoor and outdoor games. Of the $ 10.0 9.5 0.5 1.4 1.4 0.1 0.6 1.4 6.3 2015 During 2015, the Company acquired certain assets and liabilities of Onix Sports, Inc. and acquired all of the issued and outstanding shares of capital stock of Goalsetter Systems, Inc. for total consideration of cash and notes of approximately $ 10.3 0.6 The consideration paid by the Company for these acquisitions was allocated to the assets acquired, net of the liabilities assumed, based upon their estimated fair values as of the date of the acquisition. The excess of the purchase price over the estimated fair value of the assets acquired, net of the estimated fair value of the liabilities assumed, was recorded as goodwill. In thousands Assets acquired and liabilities assumed: Accounts receivable $ 795 Inventories 966 Other assets 50 Goodwill 5,172 Intangible assets 6,286 Accounts payable (271) Other liabilities (74) Deferred income tax liability (2,046) $ 10,878 These acquisitions were not and would not have been material to the Company’s net sales, results of operations or total assets during the years ended December 30, 2017, December 31, 2016 and December 26, 2015, respectively. Accordingly, our consolidated results from operations do not differ materially from historical performance as a result of these acquisitions, and therefore, pro-forma results are not presented. |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 30, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies Disclosure [Text Block] | Commitments and Contingencies The Company is involved in litigation arising in the normal course of its business. The Company does not believe that the disposition or ultimate resolution of existing claims or lawsuits will have a material adverse effect on the business or financial condition of the Company. The Company has entered into various agreements whereby it is required to make royalty and license payments. In Thousands Amount 2018 $ 480 2019 120 2020 135 2021 2022 Thereafter $ 735 |
Fair Values of Financial Instru
Fair Values of Financial Instruments | 12 Months Ended |
Dec. 30, 2017 | |
Fair Value Disclosures [Abstract] | |
Fair Value Disclosures [Text Block] | Note 17 Fair Values of Financial Instruments The following methods were used to estimate the fair value of all financial instruments recognized in the accompanying balance sheets at amounts other than fair values. Cash and Cash Equivalents and Time Deposits Fair values of cash and cash equivalents approximate cost due to the short period of time to maturity. Notes Payable and Long-term Debt The Company believes the carrying value of short-term debt, including current portion of long-term debt, and long-term debt adequately reflects the fair value of these instruments. The following table presents estimated fair values of the Company’s financial instruments in accordance with FASB ASC 825 at December 30, 2017 and December 31, 2016. Fair Value Measurements Using 2017 Fair Value Quoted Prices in Significant Other Significant Financial assets Cash and cash equivalents $ 1,572 $ 1,572 $ $ Financial liabilities Current portion of Long-term debt $ 1,250 $ $ 1,250 $ Long-term debt $ 21,871 $ $ 21,871 $ Fair Value Measurements Using 2016 Fair Value Quoted Prices in Significant Other Significant Financial assets Cash and cash equivalents $ 1,013 $ 1,013 $ $ Financial liabilities Current portion of Long-term debt $ 1,250 $ $ 1,250 $ Long-term debt $ 24,189 $ $ 24,189 $ |
Nature of Operations and Summ25
Nature of Operations and Summary of Significant Accounting Policies(Policies) | 12 Months Ended |
Dec. 30, 2017 | |
Accounting Policies [Abstract] | |
Consolidation, Policy [Policy Text Block] | The consolidated financial statements include the accounts of Escalade, Incorporated and its wholly-owned subsidiaries. All material inter-company accounts and transactions have been eliminated. |
Basis of Accounting, Policy [Policy Text Block] | Basis of Presentation The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). The books and records of subsidiaries located in foreign countries are maintained according to generally accepted accounting principles in those countries. Upon consolidation, the Company evaluates the differences in accounting principles and determines whether adjustments are necessary to convert the foreign financial statements to the accounting principles upon which the consolidated financial statements are based. As a result of this evaluation no material adjustments were identified. During the year ended December 30, 2017, we revised the presentation of shipping fees within the statements of operations. These amounts were previously presented on a net basis as an offset to freight revenue within net sales. We have determined that these shipping fees should have been presented on a gross basis as a component of cost of goods sold. We assessed the materiality of this revision on prior periods' financial statements in accordance with the Securities and Exchange Commission Staff Accounting Bulletin No. 99, Materiality Presentation of Financial Statements Year Ended December 31, 2016 As Previously Revision As Revised In Thousands Net Sales $ 167,650 $ 4,012 $ 171,662 Costs of product sold 123,383 4,012 127,395 Year Ended December 26, 2015 As Previously Revision As Revised In Thousands Net Sales $ 155,542 $ 3,921 $ 159,463 Costs of product sold 112,068 3,921 115,989 |
Fiscal Period, Policy [Policy Text Block] | Fiscal Year End The Company’s fiscal year is a 52 or 53 week period ending on the last Saturday in December. Fiscal year 2017 was 52 weeks long, ending on December 30, 2017. Fiscal year 2016 was 53 weeks long, ending December 31, 2016. Fiscal year 2015 was 52 weeks long, ending December 26, 2015. |
Cash and Cash Equivalents, Policy [Policy Text Block] | Cash and Cash Equivalents Highly liquid financial instruments with insignificant interest rate risk and with original maturities of three months or less are classified as cash and cash equivalents. |
Trade and Other Accounts Receivable, Policy [Policy Text Block] | Accounts Receivable Revenue from the sale of the Company’s products is recognized as products are shipped and legal title has passed to customers and accounts receivable are stated at the amount billed to customers. Interest and late charges billed to customers are not material and, because collection is uncertain, are not recognized until collected and are therefore not included in accounts receivable. The Company provides an allowance for doubtful accounts which is described in Note 2 Certain Significant Estimates. |
Inventory, Policy [Policy Text Block] | Inventories Inventory cost is computed on a currently adjusted standard cost basis (which approximates actual cost on a current average or first-in, first-out basis). Work in process and finished goods inventory are determined to be saleable based on a demand forecast within a specific time horizon, generally one year or less. Inventory in excess of saleable amounts is reserved, and the remaining inventory is valued at the lower of cost or net realizable value for 2017 and lower of cost or market for 2016. This inventory valuation reserve totaled $ 504 415 In Thousands 2017 2016 Raw materials $ 3,462 $ 4,781 Work in process 2,927 3,671 Finished goods 28,771 25,350 $ 35,160 $ 33,802 |
Property, Plant and Equipment, Policy [Policy Text Block] | Property, Plant and Equipment Property, plant and equipment are recorded at cost. Depreciation and amortization are computed for financial reporting purposes principally using the straight-line method over the following estimated useful lives: buildings, 20 30 5 15 2 5 In Thousands 2017 2016 Land $ 1,943 $ 1,943 Buildings and leasehold improvements 16,392 15,733 Machinery and equipment 24,453 22,379 Total cost 42,788 40,055 Accumulated depreciation and amortization (28,502) (26,341) $ 14,286 $ 13,714 The Company evaluates the recoverability of certain long-lived assets whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Estimates of future cash flows used to test recoverability of long-lived assets include separately identifiable undiscounted cash flows expected to arise from the use and eventual disposition of the assets. Where estimated future cash flows are less than the carrying value of the assets, impairment losses are recognized based on the amount by which the carrying value exceeds the fair value of the assets. No asset impairment was recognized during the years ended 2017, 2016, or 2015. During the year ended December 31, 2016, the Company sold its Wabash, Indiana land and building for a purchase price of approximately $ 2.1 1.9 |
Investment, Policy [Policy Text Block] | Investments In Thousands 2017 2016 Non-marketable equity investments (equity method) $ 20,278 $ 19,030 Non-Marketable Equity Investment: 1.6 1.7 3.0 2,168 1,060 928 |
Goodwill and Intangible Assets, Goodwill, Policy [Policy Text Block] | Goodwill and Intangible Assets Goodwill represents the excess of the purchase price over fair value of net tangible and identifiable intangible assets of acquired businesses. Intangible assets consist of patents, consulting agreements, non-compete agreements, customer lists, and trademarks. Goodwill and trademarks are deemed to have indefinite lives and are not amortized, but are subject to impairment testing annually in accordance with guidance included in FASB ASC 350 , Intangibles Goodwill and Other 5 14 5 5 15 The Company reviews goodwill for impairment annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable, in accordance with guidance in FASB ASC 350, Intangibles Goodwill and Other |
Share-based Compensation, Option and Incentive Plans Policy [Policy Text Block] | Employee Incentive Plan During 2017, the Company approved a new incentive plan explained in Note 10. The Company accounts for this plan under the recognition and measurement principles of FASB ASC 718, Equity Based Payments |
Foreign Currency Transactions and Translations Policy [Policy Text Block] | Foreign Currency Translation The functional currency for the foreign operations of Escalade is the U.S. dollar. Gains or losses resulting from foreign currency transactions are included in selling, general and administrative expense in the Consolidated Statements of Operations and were insignificant in fiscal years 2017, 2016, and 2015. |
Cost of Sales, Policy [Policy Text Block] | Cost of Products Sold Cost of products sold is comprised of those costs directly associated with or allocated to the products sold and include materials, labor and factory overhead. |
Other Income Policy [Policy Text Block] | Other Income (Loss) In Thousands 2017 2016 2015 Rent income from real estate $ $ 158 $ 212 Other income (loss) (169) (37) 121 $ (169) $ 121 $ 333 |
Income Tax, Policy [Policy Text Block] | Provision for Income Taxes Income tax in the consolidated statement of operations includes deferred income tax provisions or benefits for all significant temporary differences in recognizing income and expenses for financial reporting and income tax purposes. A valuation allowance is established if it is more likely than not that a deferred tax asset will not be realized |
Research and Development Expense, Policy [Policy Text Block] | Research and Development Research and development costs are charged to expense as incurred. Research and development costs incurred during 2017, 2016 and 2015 were approximately $ 1.6 1.5 1.5 |
Reclassification, Policy [Policy Text Block] | Reclassifications Certain reclassifications have been made to prior year financial statements to conform to the current year financial statement presentation. These reclassifications had no effect on net earnings. |
New Accounting Pronouncements, Policy [Policy Text Block] | New Accounting Pronouncements and Changes in Accounting Principles In March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU) 2016-09, Improvements to Employee Share-Based Payment Accounting The new standard requires excess tax benefits and tax deficiencies to be recorded as income tax expense or benefit in the income statement and also requires a policy election to either estimate the number of awards that are expected to vest or account for forfeitures when they occur. The Company has elected to account for forfeitures when they actually occur. The new guidance also requires cash paid by an employer when directly withholding shares for tax withholding purposes to be classified in the Consolidated Statement of Cash Flows as a financing activity, which is the classification currently used by the Company. Lastly, the guidance requires that excess tax benefits should be classified along with other income tax cash flows as an operating activity on the statement of cash flows. The Company elected to apply this provision using the prospective transition method. Adoption of this guidance did not impact the presentation of cash flows in the current period. In November 2015, the FASB issued ASU 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606), Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date, In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) In August 2016, FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230) In January, 2017, FASB issued ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. In January, 2017, FASB issued ASU 2017-04, Intangibles Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. In May, 2017, FASB issued ASU 2017-09, Compensation Stock Compensation (Topic 718): Scope of Modification Accounting. |
Nature of Operations and Summ26
Nature of Operations and Summary of Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Condensed Income Statement [Table Text Block] | The impact of this revision on our consolidated statements of operations was as follows: Year Ended December 31, 2016 As Previously Revision As Revised In Thousands Net Sales $ 167,650 $ 4,012 $ 171,662 Costs of product sold 123,383 4,012 127,395 Year Ended December 26, 2015 As Previously Revision As Revised In Thousands Net Sales $ 155,542 $ 3,921 $ 159,463 Costs of product sold 112,068 3,921 115,989 |
Schedule of Inventory, Current [Table Text Block] | Inventories, net of the valuation reserve, at fiscal year-ends were as follows: In Thousands 2017 2016 Raw materials $ 3,462 $ 4,781 Work in process 2,927 3,671 Finished goods 28,771 25,350 $ 35,160 $ 33,802 |
Property, Plant and Equipment [Table Text Block] | Property, plant and equipment consist of the following: In Thousands 2017 2016 Land $ 1,943 $ 1,943 Buildings and leasehold improvements 16,392 15,733 Machinery and equipment 24,453 22,379 Total cost 42,788 40,055 Accumulated depreciation and amortization (28,502 ) (26,341 ) $ 14,286 $ 13,714 |
Investments in and Advances to Affiliates [Table Text Block] | Investments are composed of the following: In Thousands 2017 2016 Non-marketable equity investments (equity method) $ 20,278 $ 19,030 |
Schedule of Other Nonoperating Income, by Component [Table Text Block] | The components of Other Income (Loss) are as follows: In Thousands 2017 2016 2015 Rent income from real estate $ $ 158 $ 212 Other income (loss) (169) (37) 121 $ (169) $ 121 $ 333 |
Certain Significant Estimates (
Certain Significant Estimates (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Product Warranty [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Valuation and Qualifying Accounts [Table Text Block] | Changes in product warranty were as follows: In Thousands 2017 2016 2015 Beginning balance $ 876 $ 847 $ 695 Additions 1,036 1,501 1,459 Deductions (1,221) (1,472) (1,307) Ending balance $ 691 $ 876 $ 847 |
Inventory Valuation Reserves [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Valuation and Qualifying Accounts [Table Text Block] | Changes in inventory valuation reserves were as follows: In Thousands 2017 2016 2015 Beginning balance $ 415 $ 471 $ 537 Additions 288 327 470 Deductions (199) (383) (536) Ending balance $ 504 $ 415 $ 471 |
Allowance for Doubtful Accounts [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Valuation and Qualifying Accounts [Table Text Block] | Changes in allowance for doubtful accounts were as follows: In Thousands 2017 2016 2015 Beginning balance $ 910 $ 1,086 $ 900 Additions 775 1,758 159 Deductions (1,062) (1,934) 27 Ending balance $ 623 $ 910 $ 1,086 |
Customer Allowances [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Valuation and Qualifying Accounts [Table Text Block] | Changes in customer allowances for advertising subsidies, volume rebates and catalog allowances were as follows: In Thousands 2017 2016 2015 Beginning balance $ 2,777 $ 2,151 $ 2,155 Additions 6,608 5,778 5,312 Deductions (6,028) (5,152) (5,316) Ending balance $ 3,357 $ 2,777 $ 2,151 |
Accrued Liabilities (Tables)
Accrued Liabilities (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Payables and Accruals [Abstract] | |
Schedule of Accrued Liabilities [Table Text Block] | Accrued liabilities consist of the following: In Thousands 2017 2016 Employee compensation $ 2,813 $ 2,590 Customer related allowances and accruals 6,324 5,749 Other accrued items 4,860 4,453 $ 13,997 $ 12,792 |
Operating Leases (Tables)
Operating Leases (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Leases [Abstract] | |
Schedule of Future Minimum Rental Payments for Operating Leases [Table Text Block] | At December 30, 2017, minimum rental payments for warehouse and office space under non-cancelable leases with terms of more than one year were as follows: In Thousands Amount 2018 $ 498 2019 304 2020 84 2021 Thereafter $ 886 |
Acquired Intangible Assets an30
Acquired Intangible Assets and Goodwill (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule of Finite-Lived Intangible Assets [Table Text Block] | The carrying basis and accumulated amortization of recognized intangible assets are summarized in the following table: 2017 2016 In Thousands Gross Accumulated Gross Accumulated Patents $ 24,515 $ 23,322 $ 24,515 $ 23,068 Non-compete agreements 2,749 2,545 2,749 2,377 Customer list 13,913 3,403 13,703 2,247 Trademarks 7,905 121 7,703 121 $ 49,082 $ 29,391 $ 48,670 $ 27,813 |
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block] | Estimated future amortization expense is summarized in the following table: In Thousands 2018 2019 2020 2021 2022 Thereafter Sporting Goods $ 1,379 $ 1,279 $ 1,234 $ 1,188 $ 1,182 $ 5,645 |
Schedule of Goodwill [Table Text Block] | All goodwill is allocated to the operating segment of the business. The changes in the carrying amount of goodwill were: In Thousands Sporting Goods Balance at December 26, 2015 $ 20,047 Acquisition 1,409 Balance at December 31, 2016 $ 21,456 Acquisition 92 Balance at December 30, 2017 $ 21,548 |
Equity Interest Investments (Ta
Equity Interest Investments (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Schedule of Joint Ventures Financial Information [Table Text Block] | In accordance with Rule 4-08(g) of Regulation S-X, summarized financial information for Stiga Sports AB balance sheets as of December 31, 2017 and 2016, and statements of operations for the years ended December 31, 2017, 2016 and 2015 is as follows: In Thousands 2017 2016 Current assets $ 30,623 $ 28,322 Non-current assets 10,854 9,379 Total assets 41,477 37,701 Current liabilities 6,897 4,847 Non-current liabilities 5,462 5,133 Total liabilities 12,359 9,980 Net assets $ 29,118 $ 27,721 |
Schedule of Joint Ventures Income Statement Information [Table Text Block] | 2017 2016 2015 Net sales $ 46,296 $ 42,887 $ 45,688 Gross profit 21,427 19,642 22,122 Net income 3,268 3,344 5,843 |
Borrowings (Tables)
Borrowings (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Debt Disclosure [Abstract] | |
Schedule of Funded Debt to Adjusted Ratio Percentage [Table Text Block] | Applicable Rate means the applicable rate per annum set forth below, based upon Escalade’s Funded Debt to Adjusted Ratio as of the most recent determination date: Funded Debt to Revolving Term ABR ABR Term Letter of Commitment Category 1 2.50 % 2.75 % 0.50 % 0.75 % 2.50 % 0.45 % Greater than or equal to 2.50 to 1.0 Category 2 2.25 % 2.50 % 0.25 % 0.50 % 2.25 % 0.40 % Greater than or equal to 2.25 to 1.0 but less than 2.50 to 1.0 Category 3 2.00 % 2.25 % 0.00 % 0.25 % 2.00 % 0.35 % Greater than or equal to 2.00 to 1.0 but less than 2.50 to 1.0 Category 4 1.75 % 2.00 % (0.25) % 0.00 % 1.75 % 0.30 % Greater than or equal to 1.75 to 1.0 but less than 2.00 to 1.0 Category 5 1.50 % 1.75 % (0.50) % (0.25) % 1.50 % 0.30 % Less than 1.75 to 1.0 |
Schedule of Short-term Debt [Table Text Block] | Short-term debt at fiscal year-ends was as follows: In Thousands 2017 2016 Short-term debt reclassified from long-term debt $ 1,250 $ 1,250 $ 1,250 $ 1,250 |
Schedule of Long-term Debt Instruments [Table Text Block] | Long-term debt at fiscal year-ends was as follows: In Thousands 2017 2016 Senior secured revolving credit facility of $35.0 million with a maturity of January 21, 2019. The interest rate at December 30, 2017 was 3.227%. $ 18,121 $ 19,189 Term loan of $7.5 million with a maturity date of January 21, 2021. The interest rate at December 30, 2017, was 3.188%. 5,000 6,250 23,121 25,439 Portion classified as short-term debt (1,250) (1,250) $ 21,871 $ 24,189 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Earnings Per Share [Abstract] | |
Schedule of Weighted Average Number of Shares [Table Text Block] | In Thousands 2017 2016 2015 Weighted average common shares outstanding 14,352 14,264 14,088 Dilutive effect of stock options and restricted stock units 39 53 150 Weighted average common shares outstanding, assuming dilution 14,391 14,317 14,238 Number of anti-dilutive stock options and unvested restricted stock units 58 49 4 |
Stock Compensation Plans (Table
Stock Compensation Plans (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Disclosure Of Compensation Related Costs, Share-Based Payments [Abstract] | |
Schedule of Nonvested Restricted Stock Units Activity [Table Text Block] | A summary of restricted stock unit activity is as follows: Number of Weighted Non-vested stock units as of December 26, 2015 75,900 $ 12.52 Granted 47,250 11.13 Vested (16,003) 12.28 Forfeited (24,800) 12.05 Non-vested stock units as of December 31, 2016 82,347 $ 11.91 Granted 55,032 12.26 Vested (25,819) 12.81 Forfeited (8,484) 11.40 Non-vested stock units as of December 30, 2017 103,076 $ 11.92 |
Schedule of Share-based Compensation, Activity [Table Text Block] | The following table summarizes option activity for each of the three years ended 2017: Incentive Stock Options Director Stock Options Granted Outstanding Granted Outstanding 2017 29,250 15,000 2016 20,000 57,375 15,000 2015 172,625 15,000 |
Schedule of Share-based Payment Award, Employee Stock Purchase Plan, Valuation Assumptions [Table Text Block] | The fair value of each option grant award is estimated on the grant date using the Black-Scholes-Merton option valuation model using the following assumptions: 2017 2016 2015 Risk-free interest rates 1.06 % Dividend yields 2.73 % Volatility factors of expected market price of common stock 35.60 % Weighted average expected life of the options 1-5 years |
Schedule of Share-based Compensation, Stock Options, Activity [Table Text Block] | The following table summarizes stock option transactions for the three years ended 2017: 2017 2016 2015 Shares Option Shares Option Shares Option Outstanding at beginning of year 72,375 $5.28 to $14.39 187,625 $5.28 to $11.86 344,375 $2.56 to $11.86 Issued during year 20,000 $ 14.39 Canceled or expired (39,250) (500) Exercised during year (28,125) $5.28 to $5.85 (96,000) $5.28 to $6.07 (156,250) $2.56 to $11.86 Outstanding at end of year 44,250 $5.85 to $14.39 72,375 $5.28 to $14.39 187,625 $5.28 to $11.86 Exercisable at end of year 24,250 41,125 133,250 Weighted-average fair value of options granted during the year $ 2.52 |
Schedule Of Share Based Compensation Stock Options Outstanding [Table Text Block] | The following table summarizes information about stock options outstanding at December 30, 2017: Options Outstanding Options Exercisable Range of Number of Weighted-Average Weighted-Average Number of Weighted-Average $ 5.85 9,250 0.2 years $ 5.85 9,250 $ 5.85 $ 11.86 15,000 1.2 years $ 11.86 15,000 $ 11.86 $ 14.39 20,000 4.2 years $ 14.39 44,250 24,250 |
Schedule of Nonvested Share Activity [Table Text Block] | During the year ended December 30, 2017, the following activity occurred under the Company’s stock option plan: Number of Weighted Average Nonvested balance, beginning of year 31,250 $ 2.41 Granted Vested (11,250) $ 2.21 Forfeited Nonvested balance, end of year 20,000 $ 2.52 |
Other Comprehensive Loss (Table
Other Comprehensive Loss (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Statement of Comprehensive Income [Abstract] | |
Schedule of Accumulated Other Comprehensive Income (Loss) [Table Text Block] | In Thousands 2017 2016 2015 Change in foreign currency translation adjustment before reclassifications $ 1,670 $ (1,102) $ (1,214) The components of accumulated other comprehensive loss, net of tax, were as follows: In Thousands 2017 2016 2015 Foreign currency translation adjustment $ (2,610) $ (4,280) $ (3,178) |
Provision for Taxes (Tables)
Provision for Taxes (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Income Tax Disclosure [Abstract] | |
Schedule of Components of Income Tax Expense (Benefit) [Table Text Block] | Income before taxes and the provision for taxes consisted of the following: In Thousands 2017 2016 2015 Income before taxes: $ 15,517 $ 15,542 $ 15,674 Provision for taxes: Current Federal $ 4,191 $ 4,060 $ 1,670 State 212 363 237 4,403 4,423 1,907 Deferred Federal (2,441) 1,453 1,909 State (506) (1,827) 252 (2,947) (374) 2,161 $ 1,456 $ 4,049 $ 4,068 |
Schedule of Effective Income Tax Rate Reconciliation [Table Text Block] | The provision for income taxes was computed based on financial statement income. A reconciliation of the provision for income taxes to the amount computed using the statutory rate follows: In Thousands 2017 2016 2015 Income tax at statutory rate $ 5,431 $ 5,439 $ 5,486 Increase (decrease) in income tax resulting from State tax expense, net of federal effect (191) 194 318 Federal true-ups 193 8 (38) Federal tax credits (242) (189) (802) Effect of foreign tax rates (399) (443) (474) Valuation allowances (state and foreign) (148) 19 Captive insurance earnings (128) 311 (361) Incentive stock options (22) 20 57 Deferred state rate adjustments (1,194) Tax Cuts &; Jobs Act of 2017 (2,986) Other (52) (116) (118) Recorded provision for income taxes $ 1,456 $ 4,049 $ 4,068 |
Schedule Of Uncertain Tax Benefits [Table Text Block] | The components of the net deferred tax liabilities are as follows: In Thousands 2017 2016 Assets Employee benefits $ 24 $ 39 Valuation reserves 869 1,782 Property and equipment (175) (129) Stock based compensation 178 224 Federal and state credits 382 287 Net operating loss carry forward 1 Total assets 1,279 2,203 Liabilities Unrealized equity investment income (2,025) Goodwill and intangible assets (3,465) (4,697) Prepaid insurance (123) (228) Total liabilities (3,588) (6,950) Valuation Allowance Beginning balance (411) (435) Decrease during period 251 24 Ending balance (160) (411) $ (2,469) $ (5,158) |
Schedule of Deferred Tax Assets and Liabilities [Table Text Block] | Deferred tax assets (liabilities) are included in the consolidated balance sheets as follows: In Thousands 2017 2016 Deferred income tax asset - current $ $ 1,283 Deferred income tax asset (liability) long-term (2,469) (6,441) $ (2,469) $ (5,158) |
Operating Segment and Geograp37
Operating Segment and Geographic Information (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Segment Reporting [Abstract] | |
Schedule of Segment Reporting Information, by Segment [Table Text Block] | The following table presents certain operating segment In Thousands 2017 2016 2015 Sporting Goods Net revenue $ 177,333 $ 171,662 $ 159,463 Operating income 15,600 15,731 15,450 Interest expense (income) 975 802 (50) Provision for taxes 6,134 6,173 6,356 Net income 8,626 8,774 9,151 Identifiable assets 130,388 125,780 116,013 Depreciation &; amortization 3,910 5,244 5,218 Capital expenditures 2,745 2,653 5,067 All Other Net revenue Operating loss (1,000) (1,148) (2,632) Interest expense (income) (171) 32 520 Benefit for taxes (4,678) (2,124) (2,288) Net income 5,435 2,719 2,455 Identifiable assets 25,717 24,981 27,724 Non-marketable equity investments (equity method) 20,278 19,030 19,644 Depreciation &; amortization Capital expenditures Total Net revenue 177,333 171,662 159,463 Operating income 14,600 14,583 12,818 Interest expense 804 834 470 Provision for taxes 1,456 4,049 4,068 Net income 14,061 11,493 11,606 Identifiable assets 156,105 150,761 143,737 Non-marketable equity investments (equity method) 20,278 19,030 19,644 Depreciation &; amortization 3,910 5,244 5,218 Capital expenditures 2,745 2,653 5,067 |
Schedule of Revenue from External Customers and Long-Lived Assets, by Geographical Areas [Table Text Block] | Net sales are attributed to country based on location of customer and are for continuing operations. Net sales by geographic region/country were as follows: In Thousands 2017 2016 2015 North America $ 175,065 $ 168,998 $ 156,744 Europe 974 1,302 1,265 Other 1,294 1,362 1,454 $ 177,333 $ 171,662 $ 159,463 Identified assets by geographic region/country were as follows: In Thousands 2017 2016 2015 North America $ 156,105 $ 150,761 $ 143,737 Europe $ 156,105 $ 150,761 $ 143,737 |
Summary of Quarterly Results (T
Summary of Quarterly Results (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Quarterly Financial Information Disclosure [Abstract] | |
Schedule of Quarterly Financial Information [Table Text Block] | In thousands, except per share data (unaudited) March 25 July 15 October 7 December 30 2017 Net Sales $ 31,866 $ 53,921 $ 42,861 $ 48,685 Operating Income 1,996 3,332 4,128 5,144 Net income 1,388 2,096 3,118 7,459 Basic Earnings Per Share Data: $ 0.10 $ 0.15 $ 0.22 $ 0.52 Diluted Earnings Per Share Data: $ 0.10 $ 0.15 $ 0.22 $ 0.52 In thousands, except per share data (unaudited) March 19 July 9 October 1 December 31 2016 Net Sales $ 35,520 $ 49,822 $ 39,657 $ 46,663 Operating Income 2,478 3,005 5,329 3,771 Net income 1,697 2,090 4,243 3,463 Basic Earnings Per Share Data: $ 0.12 $ 0.15 $ 0.30 $ 0.24 Diluted Earnings Per Share Data: $ 0.12 $ 0.15 $ 0.30 $ 0.24 |
Acquisitions (Tables)
Acquisitions (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Business Combinations [Abstract] | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | The following table summarizes the allocation of the purchase price for the acquisition that resulted in a bargain purchase: In thousands Accounts receivable, net $ 852 Inventories, net 737 Other assets 64 Intangible assets 413 Total fair value of assets acquired 2,066 Total liabilities assumed (563) Net assets acquired 1,503 Total consideration paid (1,101) Gain before deferred income tax liability 402 Income tax liability deferred (146) Gain on bargain purchase $ 256 The allocation of the purchase price, including values assigned to assets, liabilities and the amount of goodwill and intangible assets are represented in the table below. In thousands Assets acquired and liabilities assumed: Accounts receivable $ 795 Inventories 966 Other assets 50 Goodwill 5,172 Intangible assets 6,286 Accounts payable (271) Other liabilities (74) Deferred income tax liability (2,046) $ 10,878 |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule Of Minimum Payments Under Non Cancelable Royalty And License [Table Text Block] | At December 30, 2017, the Company had future estimated minimum non-cancelable royalty and license payments as follows: In Thousands Amount 2018 $ 480 2019 120 2020 135 2021 2022 Thereafter $ 735 |
Fair Values of Financial Inst41
Fair Values of Financial Instruments (Tables) | 12 Months Ended |
Dec. 30, 2017 | |
Fair Value Disclosures [Abstract] | |
Fair Value, by Balance Sheet Grouping [Table Text Block] | The following table presents estimated fair values of the Company’s financial instruments in accordance with FASB ASC 825 at December 30, 2017 and December 31, 2016. Fair Value Measurements Using 2017 Fair Value Quoted Prices in Significant Other Significant Financial assets Cash and cash equivalents $ 1,572 $ 1,572 $ $ Financial liabilities Current portion of Long-term debt $ 1,250 $ $ 1,250 $ Long-term debt $ 21,871 $ $ 21,871 $ Fair Value Measurements Using 2016 Fair Value Quoted Prices in Significant Other Significant Financial assets Cash and cash equivalents $ 1,013 $ 1,013 $ $ Financial liabilities Current portion of Long-term debt $ 1,250 $ $ 1,250 $ Long-term debt $ 24,189 $ $ 24,189 $ |
Nature of Operations and Summ42
Nature of Operations and Summary of Significant Accounting Policies (Details) - USD ($) $ in Thousands | 3 Months Ended | 4 Months Ended | 12 Months Ended | ||||||||
Dec. 30, 2017 | Oct. 07, 2017 | Mar. 25, 2017 | Dec. 31, 2016 | Oct. 01, 2016 | Jul. 09, 2016 | Mar. 19, 2016 | Jul. 15, 2017 | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Net Sales | $ 48,685 | $ 42,861 | $ 31,866 | $ 46,663 | $ 39,657 | $ 49,822 | $ 35,520 | $ 53,921 | $ 177,333 | $ 171,662 | $ 159,463 |
Costs of product sold | $ 132,606 | 127,395 | 115,989 | ||||||||
Scenario, Previously Reported [Member] | |||||||||||
Net Sales | 167,650 | 155,542 | |||||||||
Costs of product sold | 123,383 | 112,068 | |||||||||
Restatement Adjustment [Member] | |||||||||||
Net Sales | 4,012 | 3,921 | |||||||||
Costs of product sold | $ 4,012 | $ 3,921 |
Nature of Operations and Summ43
Nature of Operations and Summary of Significant Accounting Policies (Details 1) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Inventory [Line Items] | ||
Raw materials | $ 3,462 | $ 4,781 |
Work in process | 2,927 | 3,671 |
Finished goods | 28,771 | 25,350 |
Inventories | $ 35,160 | $ 33,802 |
Nature of Operations and Summ44
Nature of Operations and Summary of Significant Accounting Policies (Details 2) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | ||
Land | $ 1,943 | $ 1,943 |
Buildings and leasehold improvements | 16,392 | 15,733 |
Machinery and equipment | 24,453 | 22,379 |
Total cost | 42,788 | 40,055 |
Accumulated depreciation and amortization | (28,502) | (26,341) |
Property, Plant and Equipment | $ 14,286 | $ 13,714 |
Nature of Operations and Summ45
Nature of Operations and Summary of Significant Accounting Policies (Details 3) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 |
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Non-marketable equity investments (equity method) | $ 20,278 | $ 19,030 | $ 19,644 |
Nature of Operations and Summ46
Nature of Operations and Summary of Significant Accounting Policies (Details 4) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Rent income from real estate | $ 0 | $ 158 | $ 212 |
Other income (loss) | (169) | (37) | 121 |
Other Income | $ (169) | $ 121 | $ 333 |
Nature of Operations and Summ47
Nature of Operations and Summary of Significant Accounting Policies (Details Textual) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Inventory Valuation Reserves | $ 504 | $ 415 | |
Equity Method Investment, Description of Principal Activities | Where the equity interest is less than 20% and the degree of influence is not significant, the cost method of accounting is employed. Where the equity interest is greater than 20% but not more than 50%, the equity method of accounting is utilized. | ||
Proceeds from Equity Method Investment, Dividends or Distributions | $ 2,168 | 1,060 | $ 928 |
Research and Development Expense, Total | 1,600 | 1,500 | 1,500 |
Proportionate Net Income | 1,600 | 1,700 | 3,000 |
Proceeds from Sale of Property, Plant, and Equipment, Total | 5 | 2,568 | 0 |
Gain (Loss) On Sale Of Property Plant Equipment | $ 5 | 2,158 | $ (1) |
Building [Member] | Maximum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Property, Plant and Equipment, Useful Life | 30 years | ||
Building [Member] | Minimum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Property, Plant and Equipment, Useful Life | 20 years | ||
Machinery and Equipment, Leasehold Improvements [Member] | Maximum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Property, Plant and Equipment, Useful Life | 15 years | ||
Machinery and Equipment, Leasehold Improvements [Member] | Minimum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Property, Plant and Equipment, Useful Life | 5 years | ||
Tools, Dies and Molds [Member] | Maximum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Property, Plant and Equipment, Useful Life | 5 years | ||
Tools, Dies and Molds [Member] | Minimum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Property, Plant and Equipment, Useful Life | 2 years | ||
Land and Building [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Proceeds from Sale of Property, Plant, and Equipment, Total | 2,100 | ||
Gain (Loss) On Sale Of Property Plant Equipment | $ 1,900 | ||
Noncompete Agreements [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Finite-Lived Intangible Asset, Useful Life | 5 years | ||
Patents [Member] | Maximum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Finite-Lived Intangible Asset, Useful Life | 15 years | ||
Patents [Member] | Minimum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Finite-Lived Intangible Asset, Useful Life | 5 years | ||
Customer Lists [Member] | Maximum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Finite-Lived Intangible Asset, Useful Life | 14 years | ||
Customer Lists [Member] | Minimum [Member] | |||
Nature Of Operations and Summary Of Significant Accounting Policies [Line Items] | |||
Finite-Lived Intangible Asset, Useful Life | 5 years |
Certain Significant Estimates48
Certain Significant Estimates (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Product Warranty [Member] | |||
Valuation and Qualifying Accounts Disclosure [Line Items] | |||
Beginning balance | $ 876 | $ 847 | $ 695 |
Additions | 1,036 | 1,501 | 1,459 |
Deductions | (1,221) | (1,472) | (1,307) |
Ending balance | 691 | 876 | 847 |
Inventory Valuation Reserves [Member] | |||
Valuation and Qualifying Accounts Disclosure [Line Items] | |||
Beginning balance | 415 | 471 | 537 |
Additions | 288 | 327 | 470 |
Deductions | (199) | (383) | (536) |
Ending balance | 504 | 415 | 471 |
Allowance for Doubtful Accounts [Member] | |||
Valuation and Qualifying Accounts Disclosure [Line Items] | |||
Beginning balance | 910 | 1,086 | 900 |
Additions | 775 | 1,758 | 159 |
Deductions | (1,062) | (1,934) | 27 |
Ending balance | 623 | 910 | 1,086 |
Customer Allowances [Member] | |||
Valuation and Qualifying Accounts Disclosure [Line Items] | |||
Beginning balance | 2,777 | 2,151 | 2,155 |
Additions | 6,608 | 5,778 | 5,312 |
Deductions | (6,028) | (5,152) | (5,316) |
Ending balance | $ 3,357 | $ 2,777 | $ 2,151 |
Certain Significant Estimates49
Certain Significant Estimates (Details Textual) | 12 Months Ended |
Dec. 30, 2017 | |
Noncompete Agreements [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Finite-Lived Intangible Asset, Useful Life | 5 years |
Maximum [Member] | Customer Lists [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Finite-Lived Intangible Asset, Useful Life | 14 years |
Maximum [Member] | Patents [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Finite-Lived Intangible Asset, Useful Life | 15 years |
Minimum [Member] | Customer Lists [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Finite-Lived Intangible Asset, Useful Life | 5 years |
Minimum [Member] | Patents [Member] | |
Valuation and Qualifying Accounts Disclosure [Line Items] | |
Finite-Lived Intangible Asset, Useful Life | 5 years |
Accrued Liabilities (Details)
Accrued Liabilities (Details) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Accrued Liabilities [Line Items] | ||
Employee compensation | $ 2,813 | $ 2,590 |
Customer related allowances and accruals | 6,324 | 5,749 |
Other accrued items | 4,860 | 4,453 |
Accrued Liabilities | $ 13,997 | $ 12,792 |
Operating Leases (Details)
Operating Leases (Details) $ in Thousands | Dec. 30, 2017USD ($) |
Operating Leased Assets [Line Items] | |
2,018 | $ 498 |
2,019 | 304 |
2,020 | 84 |
2,021 | 0 |
Thereafter | 0 |
Minimum rental payments under non-cancelable leases | $ 886 |
Operating Leases (Details Textu
Operating Leases (Details Textual) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Operating Leased Assets [Line Items] | |||
Operating Leases, Rent Expense, Net, Total | $ 1 | $ 0.9 | $ 0.9 |
Acquired Intangible Assets an53
Acquired Intangible Assets and Goodwill (Details) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Finite-Lived Intangible Assets [Line Items] | ||
Finite-Lived Intangible Assets, Gross Carrying Amount | $ 49,082 | $ 48,670 |
Finite-Lived Intangible Assets, Accumulated Amortization | 29,391 | 27,813 |
Patents [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite-Lived Intangible Assets, Gross Carrying Amount | 24,515 | 24,515 |
Finite-Lived Intangible Assets, Accumulated Amortization | 23,322 | 23,068 |
Non-compete Agreements [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite-Lived Intangible Assets, Gross Carrying Amount | 2,749 | 2,749 |
Finite-Lived Intangible Assets, Accumulated Amortization | 2,545 | 2,377 |
Customer Lists [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite-Lived Intangible Assets, Gross Carrying Amount | 13,913 | 13,703 |
Finite-Lived Intangible Assets, Accumulated Amortization | 3,403 | 2,247 |
Trademarks [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite-Lived Intangible Assets, Gross Carrying Amount | 7,905 | 7,703 |
Finite-Lived Intangible Assets, Accumulated Amortization | $ 121 | $ 121 |
Acquired Intangible Assets an54
Acquired Intangible Assets and Goodwill (Details 1) - Sporting Goods [Member] $ in Thousands | Dec. 30, 2017USD ($) |
Acquired Finite-Lived Intangible Assets [Line Items] | |
2,018 | $ 1,379 |
2,019 | 1,279 |
2,020 | 1,234 |
2,021 | 1,188 |
2,022 | 1,182 |
Thereafter | $ 5,645 |
Acquired Intangible Assets an55
Acquired Intangible Assets and Goodwill (Details 2) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 30, 2017 | Dec. 31, 2016 | |
Goodwill [Line Items] | ||
Beginning, Balance | $ 21,456 | |
Ending, Balance | 21,548 | $ 21,456 |
Sporting Goods [Member] | ||
Goodwill [Line Items] | ||
Beginning, Balance | 21,456 | 20,047 |
Acquisition | 92 | 1,409 |
Ending, Balance | $ 21,548 | $ 21,456 |
Acquired Intangible Assets an56
Acquired Intangible Assets and Goodwill (Details Textual) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Goodwill [Line Items] | |||
Amortization, Total | $ 1.6 | $ 2.3 | $ 2.9 |
Equity Interest Investments (De
Equity Interest Investments (Details) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 |
Schedule of Equity Method Investments [Line Items] | |||
Current assets | $ 80,260 | $ 75,623 | |
Total assets | 156,105 | 150,761 | $ 143,737 |
Current liabilities | 19,542 | 18,418 | |
Total liabilities | 44,435 | 49,048 | |
Stiga Sports AB [Member] | |||
Schedule of Equity Method Investments [Line Items] | |||
Current assets | 30,623 | 28,322 | |
Non-current assets | 10,854 | 9,379 | |
Total assets | 41,477 | 37,701 | |
Current liabilities | 6,897 | 4,847 | |
Non-current liabilities | 5,462 | 5,133 | |
Total liabilities | 12,359 | 9,980 | |
Net assets | $ 29,118 | $ 27,721 |
Equity Interest Investments (58
Equity Interest Investments (Details 1) - USD ($) $ in Thousands | 3 Months Ended | 4 Months Ended | 12 Months Ended | ||||||||
Dec. 30, 2017 | Oct. 07, 2017 | Mar. 25, 2017 | Dec. 31, 2016 | Oct. 01, 2016 | Jul. 09, 2016 | Mar. 19, 2016 | Jul. 15, 2017 | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Schedule of Equity Method Investments [Line Items] | |||||||||||
Net Sales | $ 48,685 | $ 42,861 | $ 31,866 | $ 46,663 | $ 39,657 | $ 49,822 | $ 35,520 | $ 53,921 | $ 177,333 | $ 171,662 | $ 159,463 |
Net income | $ 7,459 | $ 3,118 | $ 1,388 | $ 3,463 | $ 4,243 | $ 2,090 | $ 1,697 | $ 2,096 | 14,061 | 11,493 | 11,606 |
Stiga Sports AB [Member] | |||||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||||
Net Sales | 46,296 | 42,887 | 45,688 | ||||||||
Gross profit | 21,427 | 19,642 | 22,122 | ||||||||
Net income | $ 3,268 | $ 3,344 | $ 5,843 |
Equity Interest Investments (59
Equity Interest Investments (Details Textual) - USD ($) $ in Thousands | 3 Months Ended | 4 Months Ended | 12 Months Ended | ||||||||
Dec. 30, 2017 | Oct. 07, 2017 | Mar. 25, 2017 | Dec. 31, 2016 | Oct. 01, 2016 | Jul. 09, 2016 | Mar. 19, 2016 | Jul. 15, 2017 | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Schedule of Equity Method Investments [Line Items] | |||||||||||
Net Income (Loss) Attributable To Parent | $ 7,459 | $ 3,118 | $ 1,388 | $ 3,463 | $ 4,243 | $ 2,090 | $ 1,697 | $ 2,096 | $ 14,061 | $ 11,493 | $ 11,606 |
Stiga Sports AB [Member] | |||||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||||
Equity Method Investment, Ownership Percentage | 50.00% | 50.00% | |||||||||
Amortization Of Goodwill | $ 10,900 | 9,800 | |||||||||
Goodwill, Translation Adjustments | 15,200 | 13,700 | |||||||||
Cumulative goodwill adjustments, tax effect | 4,300 | 3,900 | |||||||||
Adjustments For Net Income Impact | $ 0 | 0 | 100 | ||||||||
Stiga Sports AB [Member] | Parent [Member] | |||||||||||
Schedule of Equity Method Investments [Line Items] | |||||||||||
Equity Method Investment, Ownership Percentage | 50.00% | 50.00% | |||||||||
Net Income (Loss) Attributable To Parent | $ 1,600 | 1,700 | 3,000 | ||||||||
Royalty Expense | $ 400 | $ 400 | $ 400 |
Borrowings (Details)
Borrowings (Details) | 12 Months Ended |
Dec. 30, 2017 | |
Category 1 [Member] | |
Debt Instrument, Redemption [Line Items] | |
Funded Debt to Adjusted EBITDA Ratio | Greater than or equal to 2.50 to 1.0 |
Revolving Eurodollar Borrowing | 2.50% |
Term Eurodollar Borrowing | 2.75% |
ABR Revolving Borrowing | 0.50% |
ABR Term Borrowing | 0.75% |
Letter Of Credit Fee | 2.50% |
Commitment Fee | 0.45% |
Category 2 [Member] | |
Debt Instrument, Redemption [Line Items] | |
Funded Debt to Adjusted EBITDA Ratio | Greater than or equal to 2.25 to 1.0 but less than 2.50 to 1.0 |
Revolving Eurodollar Borrowing | 2.25% |
Term Eurodollar Borrowing | 2.50% |
ABR Revolving Borrowing | 0.25% |
ABR Term Borrowing | 0.50% |
Letter Of Credit Fee | 2.25% |
Commitment Fee | 0.40% |
Category 3 [Member] | |
Debt Instrument, Redemption [Line Items] | |
Funded Debt to Adjusted EBITDA Ratio | Greater than or equal to 2.00 to 1.0 but less than 2.50 to 1.0 |
Revolving Eurodollar Borrowing | 2.00% |
Term Eurodollar Borrowing | 2.25% |
ABR Revolving Borrowing | 0.00% |
ABR Term Borrowing | 0.25% |
Letter Of Credit Fee | 2.00% |
Commitment Fee | 0.35% |
Category 4 [Member] | |
Debt Instrument, Redemption [Line Items] | |
Funded Debt to Adjusted EBITDA Ratio | Greater than or equal to 1.75 to 1.0 but less than 2.00 to 1.0 |
Revolving Eurodollar Borrowing | 1.75% |
Term Eurodollar Borrowing | 2.00% |
ABR Revolving Borrowing | (0.25%) |
ABR Term Borrowing | 0.00% |
Letter Of Credit Fee | 1.75% |
Commitment Fee | 0.30% |
Category 5 [Member] | |
Debt Instrument, Redemption [Line Items] | |
Funded Debt to Adjusted EBITDA Ratio | Less than 1.75 to 1.0 |
Revolving Eurodollar Borrowing | 1.50% |
Term Eurodollar Borrowing | 1.75% |
ABR Revolving Borrowing | (0.50%) |
ABR Term Borrowing | (0.25%) |
Letter Of Credit Fee | 1.50% |
Commitment Fee | 0.30% |
Borrowings (Details 1)
Borrowings (Details 1) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Debt Instrument [Line Items] | ||
Short-term debt reclassified from long-term debt | $ 1,250 | $ 1,250 |
Short-term Debt, Total | $ 1,250 | $ 1,250 |
Borrowings (Details 2)
Borrowings (Details 2) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Debt Instrument [Line Items] | ||
Long-term Debt | $ 23,121 | $ 25,439 |
Portion classified as short-term debt | (1,250) | (1,250) |
Long-term Debt, Excluding Current Maturities, Total | 21,871 | 24,189 |
Senior secured revolving credit facility [Member] | ||
Debt Instrument [Line Items] | ||
Long-term Debt | 18,121 | 19,189 |
Term loan [Member] | ||
Debt Instrument [Line Items] | ||
Long-term Debt | $ 5,000 | $ 6,250 |
Borrowings (Details Textual)
Borrowings (Details Textual) - USD ($) | 1 Months Ended | 3 Months Ended | 12 Months Ended | |
Jan. 21, 2016 | Mar. 23, 2013 | Dec. 30, 2017 | Dec. 31, 2016 | |
Debt Instrument [Line Items] | ||||
Debt Instrument, Periodic Payment | $ 313,000 | |||
Short-term Debt, Weighted Average Interest Rate | 3.19% | 2.56% | ||
Long-term Debt, Maturities, Repayments of Principal in Next Twelve Months | $ 1,300,000 | |||
Long-term Debt, Maturities, Repayments of Principal in Year Two | 19,400,000 | |||
Long-term Debt, Maturities, Repayments of Principal in Year Three | 1,200,000 | |||
Long-term Debt, Maturities, Repayments of Principal in Year Four | 1,200,000 | |||
Term Loan [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Face Amount | $ 5,000,000 | |||
Debt Instrument, Interest Rate, Stated Percentage | 3.188% | |||
Term Loan [Member] | Restated Credit Agreement [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Maturity Date | Jan. 21, 2021 | |||
Seller Financed Agreement [Member] | ||||
Debt Instrument [Line Items] | ||||
Debt Instrument, Maturity Date | Nov. 30, 2016 | |||
Debt Instrument, Periodic Payment | $ 156,000 | |||
Senior Revolving Credit Facility [Member] | Restated Credit Agreement [Member] | ||||
Debt Instrument [Line Items] | ||||
Line of Credit Facility, Increase (Decrease), Net, Total | $ 7,500,000 | |||
Line of Credit Facility, Maximum Borrowing Capacity | $ 35,000,000 | |||
Debt Instrument, Maturity Date | Jan. 21, 2019 | |||
Debt Instrument, Interest Rate, Stated Percentage | 3.227% |
Earnings Per Share (Details)
Earnings Per Share (Details) - shares shares in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | |||
Weighted average common shares outstanding | 14,352 | 14,264 | 14,088 |
Dilutive effect of stock options and restricted stock units | 39 | 53 | 150 |
Weighted average common shares outstanding, assuming dilution | 14,391 | 14,317 | 14,238 |
Number of anti-dilutive stock options and unvested restricted stock units | 58 | 49 | 4 |
Employee Benefit Plans (Details
Employee Benefit Plans (Details Textual) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Profit Sharing Salary Reduction Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Other Labor-related Expenses | $ 695 | $ 626 | $ 600 |
Stock Compensation Plans (Detai
Stock Compensation Plans (Details) - Non-vested stock units [Member] - $ / shares | 12 Months Ended | |
Dec. 30, 2017 | Dec. 31, 2016 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Nonvested, Number of Shares | 82,347 | 75,900 |
Granted, Number of Shares | 55,032 | 47,250 |
Vested, Number of Shares | (25,819) | (16,003) |
Forfeited, Number of Shares | (8,484) | (24,800) |
Nonvested, Number of Shares | 103,076 | 82,347 |
Weighted Average Grant Date Fair Value, Outstanding at beginning of year | $ 11.91 | $ 12.52 |
Granted, Weighted Average Grant Date Fair Value | 12.26 | 11.13 |
Vested, Weighted Average Grant Date Fair Value | 12.81 | 12.28 |
Forfeited, Weighted Average Grant Date Fair Value | 11.40 | 12.05 |
Weighted Average Grant Date Fair Value, Outstanding at end of year | $ 11.92 | $ 11.91 |
Stock Compensation Plans (Det67
Stock Compensation Plans (Details 1) - shares | 12 Months Ended | |||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | Dec. 27, 2014 | |
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items] | ||||
Option, Granted | 0 | 20,000 | 0 | |
Option, Outstanding | 44,250 | 72,375 | 187,625 | 344,375 |
Incentive Stock Options [Member] | ||||
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items] | ||||
Option, Granted | 0 | 20,000 | 0 | |
Option, Outstanding | 29,250 | 57,375 | 172,625 | |
Director Stock Options [Member] | ||||
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items] | ||||
Option, Granted | 0 | 0 | 0 | |
Option, Outstanding | 15,000 | 15,000 | 15,000 |
Stock Compensation Plans (Det68
Stock Compensation Plans (Details 2) | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items] | |||
Risk-free interest rates | 0.00% | 1.06% | 0.00% |
Dividend yields | 0.00% | 2.73% | 0.00% |
Volatility factors of expected market price of common stock | 0.00% | 35.60% | 0.00% |
Weighted average expected life of the options | 0 years | 0 years | |
Maximum [Member] | |||
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items] | |||
Weighted average expected life of the options | 5 years | ||
Minimum [Member] | |||
Share-based Compensation, Shares Authorized under Stock Option Plans, Exercise Price Range [Line Items] | |||
Weighted average expected life of the options | 1 year |
Stock Compensation Plans (Det69
Stock Compensation Plans (Details 3) - $ / shares | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Options, Outstanding at beginning of year | 72,375 | 187,625 | 344,375 |
Options, Issued during year | 0 | 20,000 | 0 |
Options, Canceled or expired | 0 | (39,250) | (500) |
Options, Exercised during year | (28,125) | (96,000) | (156,250) |
Options, Outstanding at end of year | 44,250 | 72,375 | 187,625 |
Options, Exercisable at end of year | 24,250 | 41,125 | 133,250 |
Weighted-average fair value of options granted during the year | $ 0 | $ 2.52 | $ 0 |
Weighted Average Exercise Price, Issued during year | 0 | 14.39 | 0 |
Maximum [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Weighted Average Grant Date Fair Value, Outstanding at beginning of year | 14.39 | 11.86 | 11.86 |
Weighted Average Exercise Price, Exercised during year | 5.85 | 6.07 | 11.86 |
Weighted Average Grant Date Fair Value, Outstanding at end of year | 14.39 | 14.39 | 11.86 |
Minimum [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Weighted Average Grant Date Fair Value, Outstanding at beginning of year | 5.28 | 5.28 | 2.56 |
Weighted Average Exercise Price, Exercised during year | 5.28 | 5.28 | 2.56 |
Weighted Average Grant Date Fair Value, Outstanding at end of year | $ 5.85 | $ 5.28 | $ 5.28 |
Stock Compensation Plans (Det70
Stock Compensation Plans (Details 4) - $ / shares | 12 Months Ended | |||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | Dec. 27, 2014 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Options Outstanding, Number of Shares | 44,250 | 72,375 | 187,625 | 344,375 |
Options Exercisable, Number of Shares | 24,250 | 41,125 | 133,250 | |
Range Of Exercise Prices 11.86 [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Options Outstanding, Number of Shares | 15,000 | |||
Options Outstanding, Weighted-Average Remaining Contractual Life | 1 year 2 months 12 days | |||
Options Outstanding, Weighted-Average Exercise Price | $ 11.86 | |||
Options Exercisable, Number of Shares | 15,000 | |||
Options Exercisable, Weighted-Average Exercise Price | $ 11.86 | |||
Range Of Exercise Prices 14.39 [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Options Outstanding, Number of Shares | 20,000 | |||
Options Outstanding, Weighted-Average Remaining Contractual Life | 4 years 2 months 12 days | |||
Options Outstanding, Weighted-Average Exercise Price | $ 14.39 | |||
Options Exercisable, Number of Shares | 0 | |||
Options Exercisable, Weighted-Average Exercise Price | $ 0 | |||
Range Of Exercise Prices 5.85 [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Options Outstanding, Number of Shares | 9,250 | |||
Options Outstanding, Weighted-Average Remaining Contractual Life | 2 months 12 days | |||
Options Outstanding, Weighted-Average Exercise Price | $ 5.85 | |||
Options Exercisable, Number of Shares | 9,250 | |||
Options Exercisable, Weighted-Average Exercise Price | $ 5.85 |
Stock Compensation Plans (Det71
Stock Compensation Plans (Details 5) - $ / shares | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Schedule of Nonvested Shares Activity [Line Items] | |||
Number of Options, Granted | 0 | 20,000 | 0 |
Weighted Average Grant Date Fair Value, Granted | $ 0 | $ 14.39 | $ 0 |
Nonvested Stock Option Plan [Member] | |||
Schedule of Nonvested Shares Activity [Line Items] | |||
Number of Options, Outstanding at beginning of year | 31,250 | ||
Number of Options, Granted | 0 | ||
Number of Options, Vested | (11,250) | ||
Number of Options, Forfeited | 0 | ||
Number of Options, Outstanding at end of year | 20,000 | 31,250 | |
Weighted Average Grant Date Fair Value, Outstanding at beginning of year | $ 2.41 | ||
Weighted Average Grant Date Fair Value, Granted | 0 | ||
Weighted Average Grant Date Fair Value, Vested | 2.21 | ||
Weighted Average Grant Date Fair Value, Forfeited | 0 | ||
Weighted Average Grant Date Fair Value, Outstanding at end of year | $ 2.52 | $ 2.41 |
Stock Compensation Plans (Det72
Stock Compensation Plans (Details Textual) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 0 | 20,000 | 0 |
Cumulative Average Volume Weighted Average Price Per Share | 15.00% | ||
Debt Instrument, Convertible, Threshold Consecutive Trading Days | 30 | ||
Incentive Plan 2007 [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized | 1,661,598 | ||
Restricted Stock Units (RSUs) [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Stock Issued During Period, Shares, Share-based Compensation, Gross | 40,782 | ||
Common Stock, Dividends, Per Share, Declared | $ 0.115 | ||
Restricted Stock Units (RSUs) [Member] | Director [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross | 14,250 | ||
Nonvested Stock Awards [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Allocated Share-based Compensation Expense | $ 504 | $ 342 | $ 542 |
Employee and Non Employee Service Share-based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized | 471 | 397 | |
Employee Stock Option [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Allocated Share-based Compensation Expense | 18 | 56 | 177 |
Employee and Non Employee Service Share-based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized | $ 26 | ||
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition | 3 years 2 months 12 days | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period, Intrinsic Value | $ 200 | $ 700 | $ 1,600 |
Stock Option Exercise Price Percentage Of Excess Amount To Share Price | 15.00% |
Other Comprehensive Loss (Detai
Other Comprehensive Loss (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Change in foreign currency translation adjustment before reclassifications | $ 1,670 | $ (1,102) | $ (1,214) |
Foreign currency translation adjustment | $ (2,610) | $ (4,280) | $ (3,178) |
Provision for Taxes (Details)
Provision for Taxes (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Income before taxes: | |||
United States of America (USA) | $ 15,517 | $ 15,542 | $ 15,674 |
Current | |||
Federal | 4,191 | 4,060 | 1,670 |
State | 212 | 363 | 237 |
Current Income Tax Expense (Benefit) | 4,403 | 4,423 | 1,907 |
Deferred | |||
Federal | (2,441) | 1,453 | 1,909 |
State | (506) | (1,827) | 252 |
Deferred Income Tax Expense (Benefit) | (2,947) | (374) | 2,161 |
Income Tax Expense (Benefit), Total | $ 1,456 | $ 4,049 | $ 4,068 |
Provision for Taxes (Details 1)
Provision for Taxes (Details 1) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Income Tax Contingency [Line Items] | |||
Income tax at statutory rate | $ 5,431 | $ 5,439 | $ 5,486 |
Increase (decrease) in income tax resulting from | |||
State tax expense, net of federal effect | (191) | 194 | 318 |
Federal true-ups | 193 | 8 | (38) |
Federal tax credits | (242) | (189) | (802) |
Effect of foreign tax rates | (399) | (443) | (474) |
Valuation allowances (state and foreign) | (148) | 19 | 0 |
Captive insurance earnings | (128) | 311 | (361) |
Incentive stock options | (22) | 20 | 57 |
Deferred state rate adjustments | 0 | (1,194) | 0 |
Tax Cuts & Jobs Act of 2017 | (2,986) | 0 | 0 |
Other | (52) | (116) | (118) |
Recorded provision for income taxes | $ 1,456 | $ 4,049 | $ 4,068 |
Provision for Taxes (Details 2)
Provision for Taxes (Details 2) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 30, 2017 | Dec. 31, 2016 | |
Assets | ||
Employee benefits | $ 24 | $ 39 |
Valuation reserves | 869 | 1,782 |
Property and equipment | (175) | (129) |
Stock based compensation | 178 | 224 |
Federal and state credits | 382 | 287 |
Net operating loss carry forward | 1 | 0 |
Total assets | 1,279 | 2,203 |
Liabilities | ||
Unrealized equity investment income | 0 | (2,025) |
Goodwill and intangible assets | (3,465) | (4,697) |
Prepaid insurance | (123) | (228) |
Total liabilities | (3,588) | (6,950) |
Valuation Allowance | ||
Beginning balance | (411) | (435) |
Decrease during period | 251 | 24 |
Ending balance | (160) | (411) |
Deferred Tax Assets, Net | $ (2,469) | $ (5,158) |
Provision for Taxes (Details 3)
Provision for Taxes (Details 3) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 |
Deferred Tax Assets, Net, Classification [Abstract] | ||
Deferred income tax asset - current | $ 0 | $ 1,283 |
Deferred income tax asset (liability) - long-term | (2,469) | (6,441) |
Deferred Tax Liabilities, Net | $ (2,469) | $ (5,158) |
Provision for Taxes (Details Te
Provision for Taxes (Details Textual) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 29, 2018 | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Effective Income Tax Rate Reconciliation, Repatriation of Foreign Earnings, Amount | $ 600 | |||
Undistributed Earnings of Foreign Subsidiaries | 22,800 | |||
Effective Income Tax Rate Reconciliation, Tax Credit, Foreign, Amount | $ (1,800) | |||
Effective Income Tax Rate Reconciliation, Percent | 35.00% | |||
Effective Income Tax Rate Reconciliation, Change in Enacted Tax Rate, Amount | $ (2,986) | $ 0 | $ 0 | |
Increase (Decrease) in Income Taxes | $ (1,800) | |||
Scenario, Forecast [Member] | ||||
Effective Income Tax Rate Reconciliation, Percent | 21.00% |
Operating Segment and Geograp79
Operating Segment and Geographic Information (Details) - USD ($) $ in Thousands | 3 Months Ended | 4 Months Ended | 12 Months Ended | ||||||||
Dec. 30, 2017 | Oct. 07, 2017 | Mar. 25, 2017 | Dec. 31, 2016 | Oct. 01, 2016 | Jul. 09, 2016 | Mar. 19, 2016 | Jul. 15, 2017 | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Segment Reporting Information [Line Items] | |||||||||||
Net revenue | $ 177,333 | $ 171,662 | $ 159,463 | ||||||||
Operating income | $ 5,144 | $ 4,128 | $ 1,996 | $ 3,771 | $ 5,329 | $ 3,005 | $ 2,478 | $ 3,332 | 14,600 | 14,583 | 12,818 |
Interest expense | 804 | 834 | 470 | ||||||||
Provision for taxes | 1,456 | 4,049 | 4,068 | ||||||||
Net income | 7,459 | $ 3,118 | $ 1,388 | 3,463 | $ 4,243 | $ 2,090 | $ 1,697 | $ 2,096 | 14,061 | 11,493 | 11,606 |
Identifiable assets | 156,105 | 150,761 | 156,105 | 150,761 | 143,737 | ||||||
Investments | 20,278 | 19,030 | 20,278 | 19,030 | 19,644 | ||||||
Depreciation & amortization | 3,910 | 5,244 | 5,218 | ||||||||
Capital expenditures | 2,745 | 2,653 | 5,067 | ||||||||
Sporting Goods [Member] | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Net revenue | 177,333 | 171,662 | 159,463 | ||||||||
Operating income | 15,600 | 15,731 | 15,450 | ||||||||
Interest expense (income) | 975 | 802 | (50) | ||||||||
Provision for taxes | 6,134 | 6,173 | 6,356 | ||||||||
Net income | 8,626 | 8,774 | 9,151 | ||||||||
Identifiable assets | 130,388 | 125,780 | 130,388 | 125,780 | 116,013 | ||||||
Depreciation & amortization | 3,910 | 5,244 | 5,218 | ||||||||
Capital expenditures | 2,745 | 2,653 | 5,067 | ||||||||
All Other [Member] | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Net revenue | 0 | 0 | 0 | ||||||||
Operating income | (1,000) | (1,148) | (2,632) | ||||||||
Interest expense | (171) | 32 | 520 | ||||||||
Provision for taxes | (4,678) | (2,124) | (2,288) | ||||||||
Net income | 5,435 | 2,719 | 2,455 | ||||||||
Identifiable assets | 25,717 | 24,981 | 25,717 | 24,981 | 27,724 | ||||||
Investments | $ 20,278 | $ 19,030 | 20,278 | 19,030 | 19,644 | ||||||
Depreciation & amortization | 0 | 0 | 0 | ||||||||
Capital expenditures | $ 0 | $ 0 | $ 0 |
Operating Segment and Geograp80
Operating Segment and Geographic Information (Details 1) - USD ($) $ in Thousands | 3 Months Ended | 4 Months Ended | 12 Months Ended | ||||||||
Dec. 30, 2017 | Oct. 07, 2017 | Mar. 25, 2017 | Dec. 31, 2016 | Oct. 01, 2016 | Jul. 09, 2016 | Mar. 19, 2016 | Jul. 15, 2017 | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Segment Reporting Information [Line Items] | |||||||||||
Net Sales | $ 48,685 | $ 42,861 | $ 31,866 | $ 46,663 | $ 39,657 | $ 49,822 | $ 35,520 | $ 53,921 | $ 177,333 | $ 171,662 | $ 159,463 |
North America [Member] | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Net Sales | 175,065 | 168,998 | 156,744 | ||||||||
Europe [Member] | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Net Sales | 974 | 1,302 | 1,265 | ||||||||
Other | |||||||||||
Segment Reporting Information [Line Items] | |||||||||||
Net Sales | $ 1,294 | $ 1,362 | $ 1,454 |
Operating Segment and Geograp81
Operating Segment and Geographic Information (Details 2) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 |
Segment Reporting Information [Line Items] | |||
Identifiable assets | $ 156,105 | $ 150,761 | $ 143,737 |
North America [Member] | |||
Segment Reporting Information [Line Items] | |||
Identifiable assets | 156,105 | 150,761 | 143,737 |
Europe [Member] | |||
Segment Reporting Information [Line Items] | |||
Identifiable assets | $ 0 | $ 0 | $ 0 |
Operating Segment and Geograp82
Operating Segment and Geographic Information (Details Textual) | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Sales Revenue, Net [Member] | Customer Concentration Risk [Member] | |||
Segment Reporting Information [Line Items] | |||
Entity-Wide Revenue, Major Customer, Percentage | 18.00% | 18.00% | |
Accounts Receivable [Member] | Customer Concentration Risk [Member] | |||
Segment Reporting Information [Line Items] | |||
Percentage Of Accounts Receivables | 22.00% | ||
Customer One [Member] | Sales Revenue, Net [Member] | |||
Segment Reporting Information [Line Items] | |||
Entity-Wide Revenue, Major Customer, Percentage | 17.00% | ||
Customer One [Member] | Accounts Receivable [Member] | |||
Segment Reporting Information [Line Items] | |||
Percentage Of Accounts Receivables | 22.00% | ||
Customer Two [Member] | Sales Revenue, Net [Member] | |||
Segment Reporting Information [Line Items] | |||
Entity-Wide Revenue, Major Customer, Percentage | 18.00% | 13.00% | |
Customer Two [Member] | Accounts Receivable [Member] | |||
Segment Reporting Information [Line Items] | |||
Percentage Of Accounts Receivables | 25.00% | 20.00% | |
Consolidated Total Revenues [Member] | |||
Segment Reporting Information [Line Items] | |||
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent | 39.40% | ||
Percentage Of Consolidated Revenues For Remaining Customers | No other customer accounted for 10% or more of consolidated total revenues. |
Summary of Quarterly Results (D
Summary of Quarterly Results (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 4 Months Ended | 12 Months Ended | ||||||||
Dec. 30, 2017 | Oct. 07, 2017 | Mar. 25, 2017 | Dec. 31, 2016 | Oct. 01, 2016 | Jul. 09, 2016 | Mar. 19, 2016 | Jul. 15, 2017 | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Quarterly Financial Information Disclosure [Line Items] | |||||||||||
Net Sales | $ 48,685 | $ 42,861 | $ 31,866 | $ 46,663 | $ 39,657 | $ 49,822 | $ 35,520 | $ 53,921 | $ 177,333 | $ 171,662 | $ 159,463 |
Operating Income | 5,144 | 4,128 | 1,996 | 3,771 | 5,329 | 3,005 | 2,478 | 3,332 | 14,600 | 14,583 | 12,818 |
Net income | $ 7,459 | $ 3,118 | $ 1,388 | $ 3,463 | $ 4,243 | $ 2,090 | $ 1,697 | $ 2,096 | $ 14,061 | $ 11,493 | $ 11,606 |
Basic Earnings Per Share Data: | |||||||||||
Net Income (in dollars per share) | $ 0.52 | $ 0.22 | $ 0.1 | $ 0.24 | $ 0.30 | $ 0.15 | $ 0.12 | $ 0.15 | $ 0.98 | $ 0.81 | $ 0.82 |
Diluted Earnings Per Share Data: | |||||||||||
Net Income (in dollars per share) | $ 0.52 | $ 0.22 | $ 0.1 | $ 0.24 | $ 0.30 | $ 0.15 | $ 0.12 | $ 0.15 | $ 0.98 | $ 0.80 | $ 0.82 |
Summary of Quarterly Results 84
Summary of Quarterly Results (Details Textual) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Quarterly Financial Information Disclosure [Line Items] | |||
Effective Income Tax Rate Reconciliation, Change in Enacted Tax Rate, Amount | $ 2,986 | $ 0 | $ 0 |
Acquisitions (Details)
Acquisitions (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | |
Assets acquired and liabilities assumed: | |||
Goodwill | $ 21,548 | $ 21,456 | |
Total consideration paid | (1,500) | ||
Gain on bargain purchase | 256 | $ 0 | $ 0 |
Goalsetter & Onix [Member] | |||
Assets acquired and liabilities assumed: | |||
Accounts receivable | 795 | ||
Inventories | 966 | ||
Other assets | 50 | ||
Goodwill | 5,172 | ||
Intangible assets | 6,286 | ||
Accounts payable | (271) | ||
Other liabilities | (74) | ||
Income tax liability - deferred | (2,046) | ||
Gain on bargain purchase | 10,878 | ||
Acquisition One [Member] | |||
Assets acquired and liabilities assumed: | |||
Accounts receivable | 852 | ||
Inventories | 737 | ||
Other assets | 64 | ||
Intangible assets | 413 | ||
Total fair value of assets acquired | 2,066 | ||
Total liabilities assumed | (563) | ||
Net assets acquired | 1,503 | ||
Total consideration paid | (1,101) | ||
Gain before deferred income tax liability | 402 | ||
Income tax liability - deferred | (146) | ||
Gain on bargain purchase | $ 256 |
Acquisitions (Details Textual)
Acquisitions (Details Textual) - USD ($) $ in Thousands | 1 Months Ended | 12 Months Ended | ||
Jan. 21, 2016 | Dec. 30, 2017 | Dec. 26, 2015 | Dec. 31, 2016 | |
Business Acquisition [Line Items] | ||||
Goodwill | $ 21,548 | $ 21,456 | ||
Business Combination, Consideration Transferred, Total | $ 1,500 | |||
Triumph Sports USA [Member] | ||||
Business Acquisition [Line Items] | ||||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Inventory | $ 1,400 | |||
Goodwill | 1,400 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Receivables | 1,400 | |||
Business Combination, Consideration Transferred, Total | 10,000 | |||
Payments to Acquire Businesses, Gross | 9,500 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Contingent Liability | 500 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Prepaid Expense and Other Assets | 100 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities, Accounts Payable | 600 | |||
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill, Total | $ 6,300 | |||
Onix Sports & Goalsetter Systems, Inc. [Member] | ||||
Business Acquisition [Line Items] | ||||
Business Combination, Consideration Transferred, Total | $ 10,300 | |||
Working Capital Adjustment | $ 600 |
Commitments and Contingencies87
Commitments and Contingencies (Details) $ in Thousands | Dec. 30, 2017USD ($) |
Commitments And Contingencies [Line Items] | |
2,018 | $ 480 |
2,019 | 120 |
2,020 | 135 |
2,021 | 0 |
2,022 | 0 |
Thereafter | 0 |
Royalty And License Future Minimum Payments Due | $ 735 |
Fair Values of Financial Inst88
Fair Values of Financial Instruments (Details) - USD ($) $ in Thousands | Dec. 30, 2017 | Dec. 31, 2016 | Dec. 26, 2015 | Dec. 27, 2014 |
Financial assets, Carrying Amount | ||||
Cash and cash equivalents, Carrying Amount | $ 1,572 | $ 1,013 | $ 1,982 | $ 3,232 |
Financial liabilities, Carrying Amount | ||||
Current portion of Long-term debt, Carrying Amount | 1,250 | 1,250 | ||
Long-term debt, Carrying Amount | 21,871 | 24,189 | ||
Fair Value, Inputs, Level 1 [Member] | ||||
Financial assets, Fair Value | ||||
Cash and cash equivalents, Fair Value | 1,572 | 1,013 | ||
Financial liabilities, Fair Value | ||||
Current portion of Long-term debt, Fair Value | 0 | 0 | ||
Long-term debt, Fair Value | 0 | 0 | ||
Fair Value, Inputs, Level 2 [Member] | ||||
Financial assets, Fair Value | ||||
Cash and cash equivalents, Fair Value | 0 | 0 | ||
Financial liabilities, Fair Value | ||||
Current portion of Long-term debt, Fair Value | 1,250 | 1,250 | ||
Long-term debt, Fair Value | 21,871 | 24,189 | ||
Fair Value, Inputs, Level 3 [Member] | ||||
Financial assets, Fair Value | ||||
Cash and cash equivalents, Fair Value | 0 | 0 | ||
Financial liabilities, Fair Value | ||||
Current portion of Long-term debt, Fair Value | 0 | 0 | ||
Long-term debt, Fair Value | $ 0 | $ 0 |