|
Consolidating Financial Statements - Consolidating Statement of Cash Flows (Detail) (USD $) In Thousands, unless otherwise specified
|
12 Months Ended |
|
Feb. 24, 2013
|
Feb. 26, 2012
|
Feb. 27, 2011
|
| Cash flows (used in) provided by operating activities: |
|
|
|
| Net income (loss) |
$ (13,468) |
$ (19,002) |
$ (12,200) |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| Depreciation and amortization |
7,031 |
7,490 |
9,116 |
| Amortization of deferred financing cost and debt discount |
11,733 |
10,501 |
8,466 |
| Stock-based compensation |
216 |
336 |
468 |
| Non-cash portion of restructuring charges |
393 |
|
|
| Deferred tax (income) expense |
614 |
(8,585) |
(2,163) |
| Provision for doubtful accounts |
(93) |
121 |
163 |
| Inventory provision |
812 |
716 |
959 |
| Loss on extinguishment of debt |
939 |
1,222 |
3,751 |
| Premium on excess cash flow payment |
(999) |
(999) |
|
| Loss on change in fair value of embedded derivatives |
|
8,873 |
297 |
| Gain on change in fair value of embedded derivatives |
(4,752) |
(630) |
|
| (Gain) from sale of subsidiary |
|
|
(3,655) |
| Loss on sale of asset |
|
13 |
27 |
| Loss on retirement of property and equipment |
72 |
144 |
482 |
| Loss on abandoned patents |
|
45 |
|
| Interest payable-in-kind |
8,611 |
7,871 |
6,560 |
| Changes in assets and liabilities: |
|
|
|
| Accounts receivable |
(1,158) |
982 |
3,840 |
| Inventory |
(451) |
(2,012) |
(2,315) |
| Prepaid expenses and other current assets |
430 |
(84) |
1,211 |
| Accounts payable |
31 |
604 |
(721) |
| Accrued expenses |
2,399 |
309 |
(50) |
| Accrued interest |
(370) |
(1,017) |
7,735 |
| Income taxes payable |
(44) |
(142) |
184 |
| Deferred revenue |
(333) |
(37) |
(5,564) |
| Other long-term assets and liabilities |
2,377 |
1,068 |
3,158 |
| Net cash provided by (used in) operating activities |
13,990 |
8,417 |
19,749 |
| Cash flows (used in) investing activities: |
|
|
|
| Acquisition of property and equipment |
(6,249) |
(3,665) |
(6,238) |
| Proceeds from the disposition of property and equipment |
|
19 |
|
| Proceeds from sale of subsidiary |
|
|
3,555 |
| Acquisition of business, net of cash acquired of $34 |
(6,821) |
|
|
| Acquisition of other long lived assets |
(142) |
(100) |
(86) |
| Net cash (used in) provided by investing activities |
(13,212) |
(3,746) |
(2,769) |
| Cash flows used in financing activities: |
|
|
|
| Proceeds from issuance of long-term debt, Series B preferred stock and Series B ordinary stock |
|
|
207,281 |
| Payments on long-term debt |
(4,995) |
(4,997) |
(218,000) |
| Payment of debt and equity issuance fees |
|
(308) |
(13,515) |
| Proceeds from the exercise of stock options |
|
2 |
|
| Proceeds from revolving credit facility |
|
|
8,000 |
| Payments on revolving credit facility |
|
|
(30,000) |
| Net cash used in financing activities |
(4,995) |
(5,303) |
(46,234) |
| Effect of exchange rate changes on cash |
(1,130) |
42 |
586 |
| Net (decrease) increase in cash and cash equivalents |
(5,347) |
(590) |
(28,668) |
| Cash and cash equivalents at beginning of period |
27,510 |
28,100 |
56,768 |
| Cash and cash equivalents at end of period |
22,163 |
27,510 |
28,100 |
|
Bermuda Holdings [Member]
|
|
|
|
| Cash flows (used in) provided by operating activities: |
|
|
|
| Net income (loss) |
(13,468) |
(19,002) |
(12,200) |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| Amortization of deferred financing cost and debt discount |
209 |
177 |
|
| Loss on extinguishment of debt |
14 |
90 |
|
| Equity in profit (loss) subsidiaries |
12,531 |
17,670 |
11,991 |
| Changes in assets and liabilities: |
|
|
|
| Prepaid expenses and other current assets |
29 |
(29) |
(500) |
| Accounts payable |
80 |
1,554 |
1,464 |
| Accrued expenses |
62 |
(188) |
325 |
| Other long-term assets and liabilities |
500 |
63 |
27 |
| Net cash provided by (used in) operating activities |
(43) |
335 |
1,107 |
| Cash flows used in financing activities: |
|
|
|
| Payment of debt and equity issuance fees |
|
(264) |
(1,218) |
| Proceeds from the exercise of stock options |
|
2 |
|
| Net cash used in financing activities |
|
(262) |
(1,218) |
| Net (decrease) increase in cash and cash equivalents |
(43) |
73 |
(111) |
| Cash and cash equivalents at beginning of period |
93 |
20 |
131 |
| Cash and cash equivalents at end of period |
50 |
93 |
20 |
|
Bermuda Ltd [Member]
|
|
|
|
| Cash flows (used in) provided by operating activities: |
|
|
|
| Net income (loss) |
(13,248) |
(17,036) |
(13,907) |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| Depreciation and amortization |
381 |
90 |
133 |
| Amortization of deferred financing cost and debt discount |
5,380 |
4,798 |
3,918 |
| Loss on extinguishment of debt |
444 |
543 |
1,724 |
| Premium on excess cash flow payment |
(480) |
(480) |
|
| Loss on change in fair value of embedded derivatives |
|
4,260 |
142 |
| Gain on change in fair value of embedded derivatives |
(2,281) |
|
|
| (Gain) from sale of subsidiary |
|
|
(3,655) |
| Loss on abandoned patents |
|
45 |
|
| Interest payable-in-kind |
4,133 |
3,785 |
3,170 |
| Equity in profit (loss) subsidiaries |
7,928 |
4,302 |
9,806 |
| Changes in assets and liabilities: |
|
|
|
| Accounts receivable |
(26) |
|
(75) |
| Prepaid expenses and other current assets |
31 |
69 |
(9) |
| Accounts payable |
4,284 |
(14,924) |
4,031 |
| Accrued expenses |
194 |
(30) |
(20) |
| Accrued interest |
(177) |
(490) |
3,713 |
| Income taxes payable |
|
|
12 |
| Proceeds (payments) on intercompany dividend |
|
17,428 |
|
| Other long-term assets and liabilities |
(72) |
(179) |
(832) |
| Net cash provided by (used in) operating activities |
6,491 |
2,181 |
8,151 |
| Cash flows (used in) investing activities: |
|
|
|
| Proceeds from sale of subsidiary |
|
|
3,555 |
| Acquisition of business, net of cash acquired of $34 |
(4,069) |
|
|
| Acquisition of other long lived assets |
(142) |
(100) |
(86) |
| Net cash (used in) provided by investing activities |
(4,211) |
(100) |
3,469 |
| Cash flows used in financing activities: |
|
|
|
| Proceeds from issuance of long-term debt, Series B preferred stock and Series B ordinary stock |
|
|
99,495 |
| Payments on long-term debt |
(2,398) |
(2,399) |
(105,359) |
| Payment of debt and equity issuance fees |
|
|
(5,189) |
| Proceeds (payments) on intercompany financing |
|
(10,999) |
|
| Proceeds (payments) on intercompany financing |
|
10,999 |
|
| Net cash used in financing activities |
(2,398) |
(2,399) |
(11,053) |
| Effect of exchange rate changes on cash |
|
|
8 |
| Net (decrease) increase in cash and cash equivalents |
(118) |
(318) |
575 |
| Cash and cash equivalents at beginning of period |
262 |
580 |
5 |
| Cash and cash equivalents at end of period |
144 |
262 |
580 |
|
Stratus US [Member]
|
|
|
|
| Cash flows (used in) provided by operating activities: |
|
|
|
| Net income (loss) |
(10,906) |
(16,665) |
(9,959) |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| Depreciation and amortization |
5,141 |
6,097 |
7,380 |
| Amortization of deferred financing cost and debt discount |
6,144 |
5,526 |
4,548 |
| Stock-based compensation |
186 |
297 |
384 |
| Non-cash portion of restructuring charges |
393 |
|
|
| Deferred tax (income) expense |
|
|
(828) |
| Provision for doubtful accounts |
1 |
7 |
(18) |
| Inventory provision |
1,723 |
546 |
1,472 |
| Loss on extinguishment of debt |
481 |
589 |
2,027 |
| Premium on excess cash flow payment |
(519) |
(519) |
|
| Loss on change in fair value of embedded derivatives |
|
4,613 |
155 |
| Gain on change in fair value of embedded derivatives |
(2,471) |
|
|
| Loss on sale of asset |
|
13 |
27 |
| Loss on retirement of property and equipment |
72 |
144 |
482 |
| Interest payable-in-kind |
4,478 |
4,086 |
3,390 |
| Equity in profit (loss) subsidiaries |
(923) |
(1,457) |
(2,391) |
| Changes in assets and liabilities: |
|
|
|
| Accounts receivable |
(1,218) |
(1,318) |
3,149 |
| Inventory |
(1,578) |
(1,605) |
(3,055) |
| Prepaid expenses and other current assets |
84 |
303 |
715 |
| Accounts payable |
(7,854) |
7,587 |
(7,113) |
| Accrued expenses |
4,814 |
397 |
167 |
| Accrued interest |
(193) |
(527) |
4,022 |
| Income taxes payable |
(482) |
18 |
22 |
| Deferred revenue |
963 |
659 |
(1,172) |
| Other long-term assets and liabilities |
2,837 |
1,577 |
2,593 |
| Net cash provided by (used in) operating activities |
1,173 |
10,368 |
5,997 |
| Cash flows (used in) investing activities: |
|
|
|
| Acquisition of property and equipment |
(5,394) |
(3,233) |
(5,280) |
| Proceeds from the disposition of property and equipment |
|
19 |
|
| Acquisition of business, net of cash acquired of $34 |
(525) |
|
|
| Net cash (used in) provided by investing activities |
(5,919) |
(3,214) |
(5,280) |
| Cash flows used in financing activities: |
|
|
|
| Proceeds from issuance of long-term debt, Series B preferred stock and Series B ordinary stock |
|
|
107,786 |
| Payments on long-term debt |
(2,597) |
(2,598) |
(112,641) |
| Payment of debt and equity issuance fees |
|
(44) |
(7,108) |
| Proceeds (payments) on intercompany financing |
|
|
15,000 |
| Proceeds from revolving credit facility |
|
|
8,000 |
| Payments on revolving credit facility |
|
|
(30,000) |
| Net cash used in financing activities |
(2,597) |
(2,642) |
(18,963) |
| Effect of exchange rate changes on cash |
(115) |
58 |
(129) |
| Net (decrease) increase in cash and cash equivalents |
(7,458) |
4,570 |
(18,375) |
| Cash and cash equivalents at beginning of period |
8,389 |
3,819 |
22,194 |
| Cash and cash equivalents at end of period |
931 |
8,389 |
3,819 |
|
Guarantor Subsidiaries [Member]
|
|
|
|
| Cash flows (used in) provided by operating activities: |
|
|
|
| Net income (loss) |
2,977 |
13,124 |
1,503 |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| Depreciation and amortization |
635 |
387 |
426 |
| Stock-based compensation |
|
|
9 |
| Deferred tax (income) expense |
443 |
(8,954) |
(1,288) |
| Provision for doubtful accounts |
(93) |
118 |
270 |
| Inventory provision |
(254) |
48 |
(541) |
| Equity in profit (loss) subsidiaries |
(15) |
(16) |
(15) |
| Changes in assets and liabilities: |
|
|
|
| Accounts receivable |
(1,093) |
1,757 |
3,083 |
| Inventory |
103 |
249 |
1,468 |
| Prepaid expenses and other current assets |
92 |
(100) |
(240) |
| Accounts payable |
4,644 |
6,683 |
(59) |
| Accrued expenses |
(3,087) |
(20) |
(263) |
| Income taxes payable |
53 |
(17) |
57 |
| Deferred revenue |
(1,510) |
(612) |
(3,735) |
| Proceeds (payments) on intercompany dividend |
|
(17,428) |
|
| Other long-term assets and liabilities |
(552) |
(340) |
1,132 |
| Net cash provided by (used in) operating activities |
2,343 |
(5,121) |
1,807 |
| Cash flows (used in) investing activities: |
|
|
|
| Acquisition of property and equipment |
(3) |
|
(262) |
| Acquisition of business, net of cash acquired of $34 |
(2,265) |
|
|
| Net cash (used in) provided by investing activities |
(2,268) |
|
(262) |
| Cash flows used in financing activities: |
|
|
|
| Proceeds (payments) on intercompany financing |
|
10,999 |
(15,000) |
| Proceeds (payments) on intercompany financing |
|
(10,999) |
|
| Net cash used in financing activities |
|
|
(15,000) |
| Effect of exchange rate changes on cash |
83 |
58 |
(13) |
| Net (decrease) increase in cash and cash equivalents |
158 |
(5,063) |
(13,468) |
| Cash and cash equivalents at beginning of period |
11,767 |
16,830 |
30,298 |
| Cash and cash equivalents at end of period |
11,925 |
11,767 |
16,830 |
|
Non Guarantor Subsidiaries [Member]
|
|
|
|
| Cash flows (used in) provided by operating activities: |
|
|
|
| Net income (loss) |
940 |
712 |
1,057 |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| Depreciation and amortization |
966 |
916 |
1,159 |
| Stock-based compensation |
30 |
39 |
75 |
| Deferred tax (income) expense |
171 |
369 |
(47) |
| Provision for doubtful accounts |
(1) |
(4) |
(89) |
| Inventory provision |
(657) |
122 |
28 |
| Changes in assets and liabilities: |
|
|
|
| Accounts receivable |
1,369 |
308 |
(2,317) |
| Inventory |
1,428 |
(1,245) |
1,329 |
| Prepaid expenses and other current assets |
794 |
(1,247) |
1,599 |
| Accounts payable |
(1,561) |
661 |
561 |
| Accrued expenses |
284 |
303 |
(342) |
| Income taxes payable |
385 |
(143) |
93 |
| Deferred revenue |
214 |
(84) |
(657) |
| Other long-term assets and liabilities |
(336) |
(53) |
238 |
| Net cash provided by (used in) operating activities |
4,026 |
654 |
2,687 |
| Cash flows (used in) investing activities: |
|
|
|
| Acquisition of property and equipment |
(852) |
(432) |
(696) |
| Acquisition of business, net of cash acquired of $34 |
38 |
|
|
| Net cash (used in) provided by investing activities |
(814) |
(432) |
(696) |
| Cash flows used in financing activities: |
|
|
|
| Effect of exchange rate changes on cash |
(1,098) |
(74) |
720 |
| Net (decrease) increase in cash and cash equivalents |
2,114 |
148 |
2,711 |
| Cash and cash equivalents at beginning of period |
6,999 |
6,851 |
4,140 |
| Cash and cash equivalents at end of period |
9,113 |
6,999 |
6,851 |
|
Eliminations [Member]
|
|
|
|
| Cash flows (used in) provided by operating activities: |
|
|
|
| Net income (loss) |
20,237 |
19,865 |
21,306 |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| Depreciation and amortization |
(92) |
|
18 |
| Equity in profit (loss) subsidiaries |
(19,521) |
(20,499) |
(19,391) |
| Changes in assets and liabilities: |
|
|
|
| Accounts receivable |
(190) |
235 |
|
| Inventory |
(404) |
589 |
(2,057) |
| Prepaid expenses and other current assets |
(600) |
920 |
(354) |
| Accounts payable |
438 |
(957) |
395 |
| Accrued expenses |
$ 132 |
$ (153) |
$ 83 |