----

----

|                                           |   | Three Months Ended June 30, |   |   | Six Months EndedJune 30, |   |
|------------------------------------------------|--------|-----------------------------|--------|--------|--------------------------|--------|
|                                           |   | 2011                        |   |   | 2012                     |   |   | 2011 |   |   | 2012 |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |
| Net sales                                      |   | $                           | 15,285 |   |                     | $      | 14,710 |   |   | $ | 32,640 |   |   | $ | 28,276 |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Cost of sales                                  |   |                        | 9,227  |   |                     |   | 9,838 |   |   |   | 19,174 |   |   |   | 19,328 |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Gross profit                                   |   |                        | 6,058  |   |                     |   | 4,872 |   |   |   | 13,466 |   |   |   | 8,948 |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Selling, general & administrative expenses |   |                        | 6,587  |   |                     |   | 5,923 |   |   |   | 13,769 |   |   |   | 12,201 |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Lease abandonment charge                       |   |                        | -      |   |                     |   | - |   |   |   | - |   |   |   | 3,977 |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Operating loss                                 |   |                        | (529   | )      |                     |   | (1,051 | ) |   |   | (303 | ) |   |   | (7,230 | ) |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Interest expense, net                          |   |                        | 571    |   |                     |   | 781 |   |   |   | 990 |   |   |   | 1,653 |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Loss before benefit for income tax             |   |                        | (1,100 | )      |                     |   | (1,832 | ) |   |   | (1,293 | ) |   |   | (8,883 | ) |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Income tax benefit                             |   |                        | -      |   |                     |   | - |   |   |   | (31 | ) |   |   | - |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Net loss                                       |   |                        | (1,100 | )      |                     |   | (1,832 | ) |   |   | (1,262 | ) |   |   | (8,883 | ) |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Loss per share (basic and diluted):            |   | $                           | (0.15  | )      |                     | $      | (0.25 | ) |   | $ | (0.17 | ) |   | $ | (1.23 | ) |
|                                           |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Weighted average number of shares              |   |                        |   |   |                     |   |   |   |   |   |   |   |   |   |   |   |
| Basic                                          |   |                        | 7,215  |   |                     |   | 7,215 |   |   |   | 7,215 |   |   |   | 7,215 |   |
| Diluted                                        |   |                        | 7,215  |   |                     |   | 7,215 |   |   |   | 7,215 |   |   |   | 7,215 |   |