GlobeNewswire Inc | Mar 17, 2021 08:35AM EDT

March 17, 2021

TORONTO, March 17, 2021 (GLOBE NEWSWIRE) -- SMTC Corporation (Nasdaq:SMTX), a global electronics manufacturing services provider and winner of Frost & Sullivans 2019 Best Practices Award for Customer Value Leadership in the Electronics Manufacturing Services Industry, today announced its fourth quarter and full year 2020 financial results.

Fourth Quarter Financial Highlights

-- Fourth quarter 2020 revenue was $101.3 million, up 12.3% vs. the prior year. -- EPS was ($0.13) compared to $0.04 in the prior year. -- Adjusted EPS was $0.12 compared to $0.10 in the prior year. -- Net Loss was $3.6 million compared to $1.0 million net income in the prior year. -- Adjusted Net Income was $3.4 million compared to $2.9 million in the prior year. -- EBITDA was $0.6 million compared to $6.7 million in the prior year. -- Adjusted EBITDA was $7.2 million compared to $7.0 million in the prior year. In calculating Adjusted EBITDA, primary addbacks to EBITDA included $3.6 million of restructuring charges associated with the Companys Mexico site consolidation, in addition to, $1.3 million of merger and acquisitions related expenditures.

2020 Full Year Financial Highlights

-- 2020 revenue was $386.5 million, up 3.8% vs. the prior year. -- EPS was ($0.02) compared to ($0.23) the prior year. -- Adjusted EPS was $0.42 compared to $0.27 the prior year. -- Net Loss was $0.6 million compared to $6.0 million the prior year. -- Adjusted Net Income was $11.9 million compared to $6.9 million the prior year. -- EBITDA was $17.9 million compared to $19.1 million the prior year. -- Adjusted EBITDA was $27.4 million compared to $24.8 million the prior year.

$s millions (except Q4 2020 Q3 2020 Change Q4 2019 Change EPS)Revenue $ 101.3 $ 99.5 1.7 % $ 90.2 12.3 % GAAP Gross Profit $ 11.8 $ 11.1 6.7 % $ 10.5 12.9 % Gross Profit 11.7 % 11.2 % 11.6 % PercentageNet Income (Loss) $ (3.6 ) $ 1.2 (385.9 %) $ 1.0 (456.8 %) EPS $ (0.13 ) $ 0.04 0.0 % $ 0.04 (453.9 %) Non-GAAP Adjusted Gross Profit $ 12.8 $ 12.5 1.8 % $ 12.2 5.0 % Adjusted Gross Profit 12.6 % 12.6 % 13.5 % PercentageAdjusted Net Income $ 3.4 $ 3.8 (10.9 %) $ 2.9 17.6 % Adjusted EPS $ 0.12 $ 0.13 (6.9 %) $ 0.10 16.6 % Adjusted EBITDA $ 7.2 $ 7.5 (4.1 %) $ 7.0 3.9 % Adjusted EBITDA 7.1 % 7.6 % 7.7 % PercentageNet Debt $ 87.4 $ 85.9 1.8 % 82.1 $s millions (except 2020 2019 Change EPS)Revenue $ 386.5 $ 372.5 3.8 % GAAP Gross Profit $ 43.3 $ 37.0 16.9 % Gross Profit 11.2 % 9.9 % PercentageNet Loss $ (0.6 ) $ (6.0 ) (90.3 %) EPS $ (0.02 ) $ (0.23 ) (91.2 %) Non-GAAP Adjusted Gross Profit $ 48.7 $ 44.2 10.2 % Adjusted Gross Profit 12.6 % 11.9 % PercentageAdjusted Net Income $ 11.9 $ 6.9 73.6 % Adjusted EPS $ 0.42 $ 0.27 58.3 % Adjusted EBITDA $ 27.4 $ 24.8 10.5 % Adjusted EBITDA 7.1 % 7.6 % PercentageNet Debt $ 87.4 $ 82.1 6.5 %

Note: Adjusted Gross Profit, Adjusted Gross Profit Percentage, Adjusted Net Income, Adjusted Earnings Per Common Share (Adjusted EPS), EBITDA, Adjusted EBITDA, Adjusted EBITDA Percentage, and Net Debt (each as defined below) are non-GAAP measures. Please refer to the section below labeled Non-GAAP Information and the various reconciliations to the applicable most directly comparable GAAP measures shown below in this press release.

Management Commentary

I am proud that our organization did an outstanding job supporting our customers and employee wellness during the pandemic and we were able to successfully navigate through the challenges presented by the COVID-19 pandemic during the year, said Ed Smith, SMTCs President and Chief Executive Officer. We finished 2020 on a strong note with sales up 12.2% compared to the same quarter in the prior year and are looking forward to opportunities ahead for SMTC.

We saw a strong rebound and expansion in our semiconductor business in 2020 and our focus on the Industrial IoT market and our growth in the defense and aerospace industry enabled us to provide a stable and solid base to grow our business, noted Smith.

Twelve months ended Twelve months ended Change January 03, 2021 December 29, 2019Industry Sector $ % $ % $ % Industrial IoT,Power and Clean 154.2 39.9 147.3 39.5 6.9 4.7 TechnologySemiconductors 52.6 13.6 23.0 6.2 29.6 128.7 Medical and 44.2 11.4 45.5 12.2 (1.3) (2.9) SafetyRetail and 41.1 10.6 46.1 12.4 (5.0) (10.8) Payment SystemsAvionics,Aerospace and 37.3 9.7 24.7 6.6 12.6 51.0 DefenseTest and 35.4 9.2 48.7 13.1 (13.3) (27.3) MeasurementTelecom,Networking and 21.7 5.6 37.2 10.0 (15.5) (41.7) CommunicationsTotal 386.5 100.0 372.5 100.0 14.0 3.8%

The Company initiated its previously announced Mexican consolidation to enhance operational efficiencies and incurred $3.6 million of restructuring charges in the fourth quarter. The Company also generated $3.3 million in changes in working-capital from operations in the fourth quarter and capital expenditures were $2.4 million. During the fourth quarter, the Company also amended its credit facilities to provide increased covenant flexibility as it navigates through the COVID-19 pandemic.

As of the end of the fiscal year 2020, subject to borrowing base conditions, SMTC had $28.4 million available for borrowing under its asset-based lending facility and reduced its debt-to-adjusted EBITDA ratio to 2.62 (excluding leases).

Special Shareholder Meeting

The Company will conduct its previously announced special meeting of stockholders on March 31, 2021 at 12:00 p.m. Eastern Time. In light of the COVID-19 pandemic, to support the health and well-being of our stockholders, employees and directors, and taking into account recent federal, state and local guidance, the Special Meeting will be held in a virtual meeting format only, via the Internet, with no physical in-person meeting. Shareholders as of the stock market close on February 11, 2021, the record date, can attend and participate in the Special Meeting by visiting www.proxydocs.com/SMTX(the Virtual Special Meeting Website) where shareholders will be able to vote electronically and submit questions. In order to attend the Special Meeting, shareholders must register in advance atwww.proxydocs.com/SMTXprior to the deadline of March 29, 2021 at 5:00 p.m. Eastern Time. Shareholders will be asked to provide the control number located on their proxy card or voting instruction form. Upon completing their registration, shareholders will receive further instructions via email.

Additional Information and Where to Find It:

This communication relates to the proposed merger involving the Company. In connection with the proposed merger, the Company filed a definitive proxy statement and other documents related to the proposed merger, including a form of proxy, with the Securities and Exchange Commission (the SEC) on February18, 2021, and will file or furnish other relevant materials with the SEC. The definitive proxy statement and a form of proxy were first mailed or otherwise furnished to the stockholders of the Company on February18, 2021.BEFORE MAKING ANY VOTING DECISION, THE COMPANYS STOCKHOLDERS ARE URGED TO READ THE PROXY STATEMENT IN ITS ENTIRETY AND ANY OTHER DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED MERGER OR INCORPORATED BY REFERENCE IN THE PROXY STATEMENT, IF ANY, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED MERGER AND THE PARTIES TO THE PROPOSED MERGER. This communication is not a substitute for the proxy statement or any other document that may be filed by the Company with the SEC.Investors and stockholders are able to obtain the documents free of charge at the SECs website, http://www.sec.gov, and the Companys website, www.smtc.com. In addition, the documents may be obtained free of charge by directing a request by mail or telephone to: SMTC Corporation, 425 North Drive Melbourne, FL 32934, Attention: Secretary, (905)479-1810.

Participants in the Solicitation

The Company, H.I.G. Capital, LLC (H.I.G.) and certain of their respective directors, executive officers, certain other members of management and employees of the Company and H.I.G. and agents retained by the Company may be deemed to be participants in the solicitation of proxies from stockholders of the Company in favor of the proposed merger. Information about directors and executive officers of the Company and their beneficial ownership of the Companys common stock is set forth in the Companys definitive proxy statement on Schedule 14A for its 2020 annual meeting of stockholders, as filed with the SEC on June26, 2020. Certain directors, executive officers, other members of management and employees of the Company may have direct or indirect interests in the proposed merger due to securities holdings, vesting of equity awards, rights to severance payments or the purchase of equity in EMS Silver Topco Inc. Additional information regarding the direct and indirect interests of these individuals and other persons who may be deemed to be participants in the solicitation is included in the proxy statement with respect to the proposed merger the Company filed with the SEC and furnished to the Companys stockholders.

Non-GAAP Information

Adjusted Gross Profit, Adjusted Gross Profit Percentage, Adjusted Net Income, Adjusted Earnings Per Common Share (Adjusted EPS), EBITDA, Adjusted EBITDA, Adjusted EBITDA Percentage, and Net Debt are non-GAAP measures and are referred to herein as Non-GAAP Financial Measures. Adjusted Gross Profit is computed as gross profit excluding amortization of intangible assets, unrealized foreign exchange gains or losses on unsettled forward foreign exchange contracts and COVID-19 related expenses. COVID-19 related expenses include expenses associated with the retention of temporary replacement labor, additional sanitation, cleaning and disinfection of facilities, personal protective equipment and related supplies and costs associated with facilitating social distancing.

Adjusted Gross Profit Percentage is computed as Adjusted Gross Profit divided by revenue. Adjusted Net Income is computed as net income (loss) before amortization of intangible assets, restructuring charges (recovery), stock-based compensation, fair value adjustment of warrant liability, merger and acquisition related expenses, fair value adjustment to contingent consideration, COVID-19 related expenses and unrealized foreign exchange gains and losses on unsettled forward foreign exchange contracts. Adjusted EPS is computed as Adjusted Net Income divided by Diluted Weighted Average Shares Outstanding. EBITDA is computed as net income (loss) before interest, taxes, depreciation, and amortization. Adjusted EBITDA is computed as EBITDA as further adjusted to exclude restructuring charges, stock-based compensation, fair value adjustment of warrant liability, fair value adjustment to contingent consideration, merger and acquisition related expenses, COVID-19 related expenses and unrealized foreign exchange gains and losses on unsettled forward foreign exchange contracts. Adjusted EBITDA Percentage is computed as Adjusted EBITDA divided by revenue. Net Debt is computed as total debt minus cash. Reconciliations of Reconciliation of Adjusted Gross Profit and Adjusted Gross Profit Percentage, Reconciliation of Adjusted Net Income and Adjusted EPS, Reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Percentage, and Net Debt to total debt are each included in this press release below.

Management believes that these Non-GAAP Financial Measures, when used in conjunction with GAAP financial measures, provide useful information to investors about operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to the key metrics SMTC uses in its financial and operational decision making. The Companys management believes that adjusting for the additional temporary costs attributable to the COVID-19 pandemic allows for a better comparison of the Companys performance to prior periods, which is consistent with the Companys recent amendments to the financial covenants in its financing agreements. These Non-GAAP Financial Measures are used by management to manage and monitor SMTCs performance, and also frequently used by analysts, investors and other interested parties to evaluate companies in SMTCs industry. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and should not be construed as an inference that SMTCs future results will be unaffected by any items adjusted for in these Non-GAAP Financial Measures. In evaluating these non-GAAP measures, you should be aware that in the future SMTC may incur expenses that are the same as or similar to some of those adjusted in the presentation below. The Non-GAAP Financial Measures that SMTC uses are not necessarily comparable to similarly titled measures used by other companies due to different methods of calculation.

Forward-Looking Statements

This press releasecontains forward-looking statements within the meaning of Section27A of the Securities Act of 1933, as amended, and Section21E of the Exchange Act of 1934, as amended, including statements regarding the proposed merger and the ability to consummate the proposed merger. Forward-looking statements are indicated by words or phrases such as guidance, believes, expects, intends, forecasts, can, could, may, anticipates, estimates, plans, projects, seeks, should, targets, will, would, outlook, continuing, ongoing, and similar words or phrases and the negative of such words and phrases. Forward-looking statements are based on the Companys current plans and expectations and involve risks and uncertainties which are, in many instances, beyond the Companys control, and which could cause actual results to differ materially from those included in or contemplated or implied by the forward-looking statements. Actual results could differ materially from those contained in any forward-looking statement as a result of various factors, including, without limitation: (1)the Company may be unable to obtain stockholder approval as required for the proposed merger; (2)the conditions to the closing of the proposed merger and required regulatory approvals may not be obtained; (3)the proposed merger may involve unexpected costs, liabilities or delays, including the payment of a termination fee to EMS Silver Inc. (Parent) by the Company; (4)the business of the Company may suffer as a result of uncertainty surrounding the proposed merger; (5)the effect of the announcement or pendency of the proposed merger on the Companys business relationships, including with customers and suppliers; (6)the outcome of any legal proceedings related to the proposed merger; (7)the Company may be adversely affected by other economic, business, legislative, regulatory and/or competitive factors, including, but not limited to, future response to, and effects of, theCOVID-19pandemic, including the Companys continued operations, customer demand, supply chain availability and implementation of protective measures and public policy response to theCOVID-19pandemic, including legislation or restrictions, and access to additional funding under and compliance with its credit facilities; (8)the occurrence of any event, change or other circumstance that could give rise to the termination of the merger agreement; (9)the attention of the Companys management and employees may be diverted from ongoing business concerns as a result of the proposed merger; (10)limitations placed on the Companys ability to operate its business under the proposed merger agreement; (11)risks that the proposed merger disrupts current plans and operations and the potential difficulties in employee retention as a result of the proposed merger; (12)the fact that under the terms of the merger agreement, the Company is restricted from soliciting other acquisition proposals after the date of the merger agreement; (13)the failure by Parent or EMS Silver Merger Sub Inc. to obtain the necessary debt and equity financing arrangements set forth in the commitment letters received in connection with the proposed merger; and (14)other risks to consummation of the proposed merger, including the risk that the proposed merger will not be completed within the expected time period or at all, which may adversely affect the Companys business and the price of the Companys common stock.

The foregoing review of important factors that could cause actual results to differ from expectations should not be construed as exhaustive and should be read in conjunction with the information contained in the Companys SEC filings, including, but not limited to, the risk factors included in the Companys filings with the SEC, including the Companys Annual Report on Form10-Kfor the fiscal year ended January 3, 2021 . No assurance can be given that these are all of the factors that could cause actual results to vary materially from the forward-looking statements.

Except as required by applicable law, the Company does not intend, and assumes no obligation, to update any forward-looking statements. The Companys stockholders are advised, however, to consult any future disclosures the Company makes on related subjects as may be detailed in the Companys other filings made from time to time with the SEC.

About SMTC

SMTC Corporation was founded in 1985 and acquired MC Assembly Holdings, Inc. in November 2018. SMTC has more than 50 manufacturing and assembly lines in the United States and Mexico which creates a powerful low-to-medium volume, high-mix, end-to-end global electronics manufacturing services (EMS) provider. With local support and expanded manufacturing capabilities globally, including fully integrated contract manufacturing services with a focus on global original equipment manufacturers and emerging technology companies, including those in the Avionics, Aerospace and Defense, Industrial IoT, Power and Clean Technology, Medical and Safety, Retail and Payment Systems, Semiconductors, Telecom, Networking and Communications, and Test and Measurement industries. As a mid-size provider of end-to-end EMS, SMTC provides printed circuit board assembly production, systems integration and comprehensive testing services, enclosure fabrication, as well as product design, and sustaining engineering and supply chain management services. SMTC services extend over the entire electronic product life cycle from the development and introduction of new products through to the growth, maturity and end-of-life phases. For further information on SMTC Corporation, please visit our website at www.smtc.com.

Consolidated Statements of Operations and Comprehensive Income (Loss)(Unaudited) Three months ended Twelve months ended(Expressed inthousands of U.S.dollars, except January 3, 2021 December 29, January 3, 2021 December 29,number of shares 2019 2019and per shareamounts) Revenue $ 101,359 $ 90,244 $ 386,450 $ 372,511 Cost of sales 89,513 79,750 343,177 335,490 Gross profit 11,846 10,494 43,273 37,021 Selling,general and 8,566 7,132 29,602 27,040 administrativeexpensesChange in fairvalue of - - - (3,050 )contingentconsiderationRestructuring 3,600 (669 ) 4,125 7,955 charges Operatingearnings (320 ) 4,031 9,546 5,076 (loss)Fair valueloss (gain) on 837 640 852 (279 )warrantliabilityInterest 2,028 2,213 8,049 10,562 expenseNet income(loss) before (3,185 ) 1,178 645 (5,207 )income taxesIncome taxexpense (recovery)Current 383 356 1,255 948 Deferred (14 ) (174 ) (29 ) (160 ) 369 182 1,226 788 Net income(loss) and $ (3,554 ) $ 996 $ (581 ) $ (5,995 )comprehensiveincome (loss) Basic income(loss) per $ (0.13 ) $ 0.04 $ (0.02 ) $ (0.23 )shareDiluted income(loss) per $ (0.13 ) $ 0.04 $ (0.02 ) $ (0.23 )share Weightedaverage number of sharesoutstandingBasic 28,353,147 28,117,372 28,244,244 25,745,499 Diluted 28,353,147 28,117,372 28,244,244 25,745,499

Consolidated Balance Sheets (Unaudited) (Expressed in thousands of U.S. dollars) January 3, December 29, 2021 2019Assets Current assets: Cash $ 600 $ 1,368 Accounts receivable - net 69,627 69,919 Unbilled contract assets 39,336 26,271 Inventories - net 49,799 47,826 Prepaid expenses and other assets 7,872 7,044 Derivative assets 1,055 - Income taxes receivable 307 - 168,596 152,428 Property, plant and equipment - net 24,305 25,310 Operating lease right of use assets - 7,791 3,330 netGoodwill 18,165 18,165 Intangible assets - net 9,701 12,747 Deferred income taxes - net 569 540 Deferred financing costs - net 812 859 Total assets $ 229,939 $ 213,379 Liabilities and Shareholders' Equity Current liabilities: Revolving credit facility 34,694 34,701 Accounts payable 72,608 74,126 Accrued liabilities 21,946 11,164 Warrant liability 3,233 1,730 Restructuring liability 2,443 1,597 Income taxes payable 478 157 Current portion of long-term debt 2,500 1,250 Current portion of operating lease 2,590 1,128 obligationsCurrent portion of finance lease 2,245 1,226 obligations 142,737 127,079 Long-term debt 30,930 33,750 Operating lease obligations 5,590 2,615 Finance lease obligations 9,492 8,838 Total liabilities 188,749 172,282 Shareholders equity: Capital stock 511 508 Additional paid-in capital 294,060 293,389 Deficit (253,381 ) (252,800 ) 41,190 41,097 Total liabilities and shareholders' $ 229,939 $ 213,379 equity

ConsolidatedStatements of Cash Flows(Unaudited) (Expressed inthousands of Three months ended Twelve months endedU.S. dollars)Cash provided by January 3, December 29, January 3, December 29,(used in): 2021 2019 2021 2019Operations: Net income $ (3,554 ) $ 996 $ (581 ) $ (5,995 )(loss)Items not involving cash:Depreciation onproperty, plant 1,401 1,646 6,168 6,548 and equipmentAmortization ofacquired 328 1,656 3,046 7,188 IntangibleassetsUnrealizedforeign exchangegain on unsettledforwardexchange (335 ) - (1,055 ) - contractsDeferred income (14 ) (174 ) (29 ) (160 )taxes (recovery)Write down ofproperty, plant - (103 ) - 158 and equipmentAmortization ofdeferred 313 292 1,205 1,592 financing feesStock-based 286 237 761 775 compensationChange in fairvalue of warrant 837 640 852 (279 )liabilityChange in fairvalue of - - - (3,050 )contingentconsideration Change innon-cash operatingworking capital:Accounts 3,779 (8,711 ) 292 3,067 receivableUnbilled 3,400 519 (13,065 ) (5,866 )contract assetsInventories 1,738 1,709 (1,973 ) 5,377 Prepaidexpensesand (1,308 ) 77 (828 ) (1,018 )other assetsIncome taxes 77 421 14 305 payableAccounts payable (5,082 ) 7,233 (1,404 ) (2,612 )Accrued (1,167 ) (1,611 ) 10,800 (1,876 )liabilitiesRestructuring 2,137 (1,139 ) 901 1,597 liabilityNet change inoperating leaseright of use (208 ) (464 ) (24 ) (50 )asset andliability 2,628 3,224 5,080 5,701 Financing: Advances(repayments) of 338 (139 ) (7 ) 9,681 revolving creditfacilityRepayments of (625 ) (625 ) (1,562 ) (23,250 )long-term debtDebt issuanceand deferred (378 ) (569 ) (515 ) (940 )financing feesPrincipalrepayments of (545 ) (366 ) (1,542 ) (1,565 )finance leaseobligationsPurchase (464 ) (74 ) (464 ) (74 )treasury stockProceeds fromissuance of - - 14,044 common stockrights offeringsProceeds fromissuance of 377 1 377 46 stock options (1,297 ) (1,772 ) (3,713 ) (2,058 )Investing: Purchase ofproperty, plant (1,006 ) (685 ) (2,241 ) (3,876 )and equipmentProceeds fromsale of 106 - 106 - property, plantand equipment (900 ) (685 ) (2,135 ) (3,876 )Decrease in cash 431 767 (768 ) (233 )Cash, beginning 169 601 1,368 1,601 of periodCash, end of the $ 600 $ 1,368 $ 600 $ 1,368 period

Supplementary Information:Reconciliation of Adjusted Gross Profit and Adjusted Gross Profit Percentage(Unaudited) Three months ended Twelve months ended (Expressed in January 3, December 29, January 3, December 29,thousands of U.S. 2021 2019 2021 2019 dollars) Gross Profit $ 11,846 $ 10,494 $ 43,273 $ 37,021 Add (deduct): Amortizationof intangible 328 1,656 3,046 7,188 assetsUnrealized foreign exchange gainon unsettledforward exchange (335 ) - (1,055 ) - contractsCOVID-19 related 924 - 3,457 - expensesAdjusted Gross $ 12,763 $ 12,150 $ 48,721 $ 44,209 ProfitAdjusted Gross 12.6 % 13.5 % 12.6 % 11.9 % Profit Percentage

Supplementary Information:Reconciliation of Adjusted Net Income and Adjusted EPS(Unaudited) Three months ended Twelve months ended (Expressed in December 29, December 29,thousands of U.S. January 3, 2021 2019 January 3, 2021 2019 dollars) Net income (loss) $ (3,554 ) $ 996 $ (581 ) $ (5,995 ) Add (deduct): Amortizationof intangible 328 1,656 3,046 7,188 assetsRestructuring 3,600 (669 ) $ 4,125 7,955 charges (recovery)Stockcompensation 286 237 761 775 expenseFair valueadjustment of 837 640 852 (279 ) warrant liabilityFair valueadjustment of - - - (3,050 ) contingentconsisderationMerger andacquisitions 1,340 54 1,340 286 related expensesCOVID-19 924 - 3,457 - related expensesUnrealized foreign exchange gainon unsettledforward exchange (335 ) - (1,055 ) - contracts Adjusted Net income $ 3,426 $ 2,914 $ 11,945 $ 6,880 Adjusted EPS $ 0.12 $ 0.10 $ 0.42 $ 0.27 Weighted averagenumber of shares outstandingBasic 28,353,147 28,117,372 28,244,244 25,745,499 Diluted 28,353,147 28,117,372 28,244,244 25,745,499

Supplementary Information:Reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Percentage(Unaudited) Three months ended Twelve months ended (Expressed in January 3, December January 3, December 29,thousands of 2021 29, 2019 2021 2019 U.S. dollars) Net income $ (3,554 ) $ 996 $ (581 ) $ (5,995 ) (loss)Add (deduct): Depreciation ofproperty, plant 1,401 1,646 6,168 6,548 and equipmentAmortization ofIntangible 328 1,656 3,046 7,188 assetsInterest 2,028 2,213 8,049 10,562 Income tax 369 182 1,226 788 expense EBITDA $ 572 $ 6,693 $ 17,908 $ 19,091 Add (deduct): Restructuringcharges 3,600 (669 ) 4,125 7,955 (recovery)Stockcompensation 286 237 761 775 expenseFair valueadjustment of 837 640 852 (279 ) warrantliabilityFair valueadjustment of - - - (3,050 ) contingentconsiderationMerger andacquisitions 1,340 54 1,340 286 related expensesCOVID-19 related 924 - 3,457 - expensesUnrealizedforeign exchange gainonunsettled (335 ) - (1,055 ) - forward exchangecontracts Adjusted EBITDA $ 7,224 $ 6,955 $ 27,388 $ 24,778 Adjusted EBITDA 7.1 % 7.7 % 7.1 % 6.7 % Percentage

Supplementary Information: Reconciliation of Net Debt (Unaudited) (Expressed in thousands of U.S. dollars) January 3, 2021 December 29, 2019 Revolver $ 34,694 $ 34,701 Long-term debt 37,188 38,750 Discount (long-term debt) (3,758 ) (3,750 ) Finance lease obligations^1 11,737 10,064 Operating lease obligations^2 8,180 3,743 Total Debt $ 88,041 $ 83,508 Cash $ (600 ) $ (1,368 ) Net Debt $ 87,441 $ 82,140 ^1Capital lease obligations includes $1.4 million for new lease effective September 2020 and $1.7 million for new lease effective December 2020^2Operating lease obligations includes $4.9 million for new lease for Fremont facility effective July 2020 and Vandell office effective Nov 2020

Investor Relations Contact

Peter SeltzbergManaging DirectorDarrow Associates, Inc.516-419-9915pseltzberg@darrowir.com