ESCA Escalade Inc

PART I - FINANCIAL INFORMATION

 

Item 1. FINANCIAL STATEMENTS

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

 

 

See notes to Consolidated Condensed Financial Statements.

 

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)

 

 

See notes to Consolidated Condensed Financial Statements.

 

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENT OF STOCKHOLDERS’ EQUITY (UNAUDITED)

 

 

 

 

 

See notes to Consolidated Condensed Financial Statements.

 

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

 

See notes to Consolidated Condensed Financial Statements.

 

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

 

Note A – Summary of Significant Accounting Policies

---

 

Presentation of Consolidated Condensed Financial Statements – The significant accounting policies followed by the Company and its wholly owned subsidiaries for interim financial reporting are consistent with the accounting policies followed for its annual financial reporting. All adjustments that are of a normal recurring nature and are in the opinion of management necessary for a fair statement of the results for the periods reported have been included in the accompanying consolidated condensed financial statements. The consolidated condensed balance sheet of the Company as of December 31, 2022 has been derived from the audited consolidated balance sheet of the Company as of that date. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) have been condensed or omitted. These consolidated condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Form 10-K annual report for 2022 filed with the Securities and Exchange Commission.

 

On August 10, 2022, Escalade’s Board of Directors approved a change in its fiscal year end from the last Saturday in December of each year to December 31 of each year. Escalade’s fiscal quarters will end on March 31, June 30, and September 30. The fiscal year change is effective beginning with Escalade’s 2023 fiscal calendar, which began on January 1, 2023. Consistent with SEC guidance, no transition report is required in connection with the change in Escalade’s fiscal year end.

 

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.

 

 

Note B ‑ Seasonal Aspects

---

 

The results of operations for the third quarter and three quarter periods ended September 30, 2023 and October 1, 2022 are not necessarily indicative of the results to be expected for the full year.

 

 

Note C ‑ Inventories

---

 

In thousands		September 30, 2023				December 31, 2022				October 1, 2022
Raw materials		$	5,048			$	7,789			$	9,988
Work in progress			2,874				3,478				4,537
Finished goods			97,345				110,603				120,432
		$	105,267			$	121,870			$	134,957

 

 

Note D – 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

 

Fair values of cash and cash equivalents approximate cost due to the short period of time to maturity.

 

Long-term Debt

 

Fair values of long-term debt is estimated based on borrowing rates currently available to the Company for bank loans with similar terms and maturities and determined through the use of a discounted cash flow model.

 

7

---

 

 

The following table presents estimated fair values of the Company’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall in accordance with FASB ASC 825 at September 30, 2023, December 31, 2022 and October 1, 2022.

 

						Fair Value Measurements Using
September 30, 2023 In thousands		Carrying Amount				Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Unobservable Inputs (Level 3)
Financial assets
Cash and cash equivalents		$	919			$	919			$	--			$	--
Financial liabilities
Current portion of long-term debt		$	7,143			$	--			$	7,143			$	--
Long-term debt		$	64,896			$	--			$	64,896			$	--

 

						Fair Value Measurements Using
December 31, 2022 In thousands		Carrying Amount				Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Unobservable Inputs (Level 3)
Financial assets
Cash and cash equivalents		$	3,967			$	3,967			$	--			$	--
Financial liabilities
Current portion of long-term debt		$	7,143			$	--			$	7,143			$	--
Long-term debt		$	87,738			$	--			$	87,738			$	--

 

						Fair Value Measurements Using
October 1, 2022 In thousands		Carrying Amount				Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Unobservable Inputs (Level 3)
Financial assets
Cash and cash equivalents		$	4,000			$	4,000			$	--			$	--
Financial liabilities
Current portion of long-term debt		$	7,143			$	--			$	7,143			$	--
Long-term debt		$	99,568			$	--			$	99,568			$	--

 

 

Note E – Stock Compensation

---

 

The fair value of stock-based compensation is recognized in accordance with the provisions of FASB ASC 718, Stock Compensation.

 

During the three quarters ended September 30, 2023, and pursuant to the 2017 Incentive Plan, the Company issued 30,921 shares of common stock with a fair market value of $395 thousand in lieu of accrued and unpaid annual cash incentives for fiscal year 2022 to certain officers. During the three quarters ended September 30, 2023 and pursuant to the 2017 Incentive Plan, in lieu of cash payments of director fees, the Company awarded to certain directors 4,441 shares of common stock.

 

During the three quarters ended September 30, 2023, the Company awarded 21,200 restricted stock units to directors and 145,563 restricted stock units to employees. The restricted stock units awarded to directors time vest over two years (one-half one year from grant date and one-half two years from grant date) provided that the director is still a director of the Company at the vest date. Director restricted stock units are subject to forfeiture, except for termination of services as a result of retirement, death or disability, if on the vesting date the director no longer holds a position with the Company. The 2023 restricted stock units awarded to employees time vest over three years (one-third one year from grant, one-third two years from grant and one-third three years from grant) provided that the employee is still employed by the Company on the vesting date.

 

8

---

 

 

For the third quarter and three quarters ended September 30, 2023, the Company recognized stock based compensation expense of $546 thousand and $1,463 thousand, respectively compared to stock based compensation expense of $377 thousand and $1,453 thousand for the same periods in the prior year. At September 30, 2023 and October 1, 2022, respectively, there was $1,979 thousand and $1,937 thousand in unrecognized stock-based compensation expense related to non-vested stock awards.

 

 

Note F ‑ Segment Information

---

 

		For the Third Quarter Ended September 30, 2023
In thousands		Sporting Goods				Corp.				Total
Revenues from external customers		$	73,358			$	--			$	73,358
Operating income (loss)			6,958				(513	)			6,445
Net income			4,089				186				4,275

 

		As of and for the Three Quarters Ended September 30, 2023
In thousands		Sporting Goods				Corp.				Total
Revenues from external customers		$	198,060			$	--			$	198,060
Operating income (loss)			14,485				(1,633	)			12,852
Net income (loss)			7,422				(457	)			6,965
Total assets		$	279,805			$	3,568			$	283,373

 

 

		For the Third Quarter Ended October 1, 2022
In thousands		Sporting Goods				Corp.				Total
Revenues from external customers		$	74,904			$	--			$	74,904
Operating income (loss)			4,661				(441	)			4,220
Net income			2,387				571				2,958

 

		As of and for the Three Quarters Ended October 1, 2022
In thousands		Sporting Goods				Corp.				Total
Revenues from external customers		$	241,621			$	--			$	241,621
Operating income (loss)			23,026				(1,594	)			21,432
Net income			14,665				620				15,285
Total assets		$	312,418			$	7,906			$	320,324

 

9

---

 

 

Note G – Dividend Payment

---

 

On September 5, 2023, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on August 29, 2023. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.

 

On June 19, 2023, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on June 12, 2023. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.

 

On March 20, 2023, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on March 13, 2023. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.

 

 

Note H ‑ Earnings Per Share

---

 

The shares used in computation of the Company’s basic and diluted earnings per common share are as follows:

 

		Third Quarter Ended								Three Quarters Ended
In thousands		September 30, 2023				October 1, 2022				September 30, 2023				October 1, 2022
Weighted average common shares outstanding			13,737				13,590				13,706				13,565
Dilutive effect of stock options and restricted stock units			150				62				140				82
Weighted average common shares outstanding, assuming dilution			13,887				13,652				13,846				13,647

 

 

Note I – New Accounting Standards and Changes in Accounting Principles

---

 

With the exception of that discussed below, there have been no recent accounting pronouncements or changes in accounting pronouncements during the third quarter and three quarters ended September 30, 2023, as compared to the recent accounting pronouncements described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, that are of significance, or potential significance to the Company.

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. This amendment requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss model which requires the use of forward-looking information to calculate credit loss estimates. It also eliminates the concept of other-than-temporary impairment and requires credit losses related to available-for-sale debt securities to be recorded through an allowance for credit losses rather than as a reduction in the amortized cost basis of the securities. These changes will result in earlier recognition of credit losses.

 

The Company adopted this standard on January 1, 2023. The adoption of this standard did not have a material impact on the financial statements of the Company.

 

Note J – Revenue from Contracts with Customers

---

 

Revenue Recognition – Revenue is recognized when obligations under the terms of a contract with our customer are satisfied; generally this occurs with the transfer of control of our goods at a point in time based on shipping terms and transfer of title. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods. Sales, value add, and other taxes we collect concurrent with revenue-producing activities are excluded from revenue. Shipping and handling fees charged to customers are reported within revenue.

 

Gross-to-net sales adjustments – We recognize revenue net of various sales adjustments to arrive at net sales as reported on the statement of operations. These adjustments are referred to as gross-to-net sales adjustments and primarily fall into one of three categories: returns, warranties and customer allowances.

 

10

---

 

 

Returns – The Company records an accrued liability and reduction in sales for estimated product returns based upon historical experience. An accrued liability and reduction in sales is also recorded for approved return authorizations that have been communicated by the customer.

 

Warranties – Limited warranties are provided on certain products for varying periods. We record 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.

 

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.

 

Disaggregation of Revenue – We generate revenue from the sale of widely recognized sporting goods brands in basketball goals, archery, indoor and outdoor game recreation and fitness products. These products are sold through multiple sales channels that include: mass merchants, specialty dealers, key on-line retailers (“E-commerce”) and international. The following table depicts the disaggregation of revenue according to sales channel:

 

		Third Quarter Ended								Three Quarters Ended
All Amounts in Thousands		September 30, 2023				October 1, 2022				September 30, 2023				October 1, 2022
Gross Sales by Channel:
Mass Merchants		$	35,931			$	29,849			$	72,101			$	85,804
Specialty Dealers			19,669				20,298				65,134				74,631
E-commerce			21,785				26,090				69,512				87,441
International			2,961				4,032				9,189				12,643
Other			892				1,188				3,206				3,454
Total Gross Sales			81,238				81,457				219,142				263,973
Less: Gross-to-Net Sales Adjustments
Returns			2,493				892				6,039				3,740
Warranties			358				663				988				1,985
Customer Allowances			5,029				4,998				14,055				16,627
Total Gross-to-Net Sales Adjustments			7,880				6,553				21,082				22,352
Total Net Sales		$	73,358			$	74,904			$	198,060			$	241,621

 

 

Note K – Leases

---

 

We have operating leases for office, manufacturing and distribution facilities as well as for certain equipment. Our leases have remaining lease terms of 1 year to 9 years. As of September 30, 2023, the Company has not entered into any lease arrangements classified as a finance lease.

 

We determine if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, current operating lease liabilities and operating lease liabilities on our consolidated balance sheet. The Company has elected an accounting policy to not recognize short-term leases (one year or less) on the balance sheet. The Company also elected the package of practical expedients which applies to leases that commenced before the adoption date.

 

11

---

 

 

ROU assets and operating lease liabilities are recognized based on the present value of future minimum lease payments over the lease term at commencement date. When the implicit rate of the lease is not provided or cannot be determined, we use our incremental borrowing rate based on the information available at the commencement date to determine the present value of future payments. Lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise those options. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term. Components of lease expense and other information is as follows:

 

		Third Quarter Ended								Three Quarters Ended
All Amounts in Thousands		September 30, 2023				October 1, 2022				September 30, 2023				October 1, 2022
Lease Expense
Operating Lease Cost		$	388			$	393			$	1,137			$	1,073
Short-term Lease Cost			388				658				1,611				1,882
Variable Lease Cost			117				81				415				393
Total Operating Lease Cost		$	893			$	1,132			$	3,163			$	3,348
Operating Lease – Operating Cash Flows		$	266			$	100			$	759			$	712
New ROU Assets – Operating Leases		$	242			$	30			$	325			$	7,773

 

Other information about lease amounts recognized in our consolidated financial statements is summarized as follows:

 

		Three Quarters Ended
All Amounts in Thousands		September 30, 2023				October 1, 2022
Weighted Average Remaining Lease Term – Operating Leases (in years)			8.29				9.29
Weighted Average Discount Rate – Operating Leases			5.21	%			5.00	%

 

Future minimum lease payments under non-cancellable leases as of September 30, 2023 were as follows:

 

All Amounts in Thousands
Year 1		$	381
Year 2			1,480
Year 3			1,445
Year 4			1,401
Year 5			1,314
Thereafter			5,331
Total future minimum lease payments			11,352
Less imputed interest			(2,152	)
Total		$	9,200
Reported as of September 30, 2023
Current operating lease liabilities			1,037
Long-term operating lease liabilities			8,163
Total		$	9,200

 

 

Note L – Commitments and Contingencies

---

 

The Company is involved in litigation arising in the normal course of 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.

 

12

---

 

 

Note M – Debt

---

 

On January 21, 2022, the Company entered into an 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, Old National Bank has been added as a Lender. The Lenders made available to the Company a senior revolving credit facility with increased maximum availability of $65.0 million (the “Revolving Facility”), up from $50.0 million, plus an accordion feature that would allow borrowings up to $90.0 million under the Revolving Facility subject to certain terms and conditions. The maturity date of the revolving credit facility was extended to January 21, 2027. The Company may prepay the Revolving Facility, in whole or in part, and reborrow prior to the revolving loan maturity date. The Restated Credit Agreement further extended the maturity date for the term loan facility to January 21, 2027.

 

On July 18, 2022, the Company entered into the First Amendment to the Restated Credit Agreement. Under the terms of the First Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $65.0 million to $75.0 million pursuant to the accordion feature in the Restated Credit Agreement. The First Amendment also adjusted the funded debt to EBITDA ratio financial covenant to 3:00 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022.

 

On October 26, 2022, the Company entered into the Second Amendment ("Second Amendment”) to the Restated Credit Agreement. Under the terms of the Second Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $75.0 million to $90.0 million pursuant to the accordion feature in the Restated Credit Agreement. The Second Amendment adjusted the funded debt to EBITDA ratio financial covenant to 3:25 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022 and 3:00 to 1:00 as of the end of the Company’s first fiscal quarter of 2023. The Second Amendment also modified the EBITDA definition to permit add-backs of a) up to $2.0 million for disposition related expenses; and b) up to $2.0 million for unusual or non-recurring expenses which are incurred prior to the end of fiscal year 2023 and which are subject to the approval of the Administrative Agent.

 

On May 8, 2023, the Company entered into the Third Amendment (the “Third Amendment”) to the Restated Credit Agreement. The Third Amendment adjusted the funded debt to EBITDA ratio financial covenant to 4:25 to 1:00 as of the end of the Company’s second fiscal quarter of 2023, 3:00 to 1:00 as of the end of the Company’s third fiscal quarter of 2023, and 2:75 to 1:00 as of the end of the Company’s fourth fiscal quarter of 2023 and thereafter. The Third Amendment adjusted the fixed charge coverage ratio covenant to 1:10 to 1:00 commencing as of the Company’s fourth fiscal quarter of 2023 and 1:25 to 1:00 as of the end of the Company’s first fiscal quarter of 2024 and thereafter. For the Company’s second and third fiscal quarters in 2023, the Third Amendment suspended the fixed charge coverage ratio covenant and added a minimum EBITDA covenant of $22.5 million as of the end of each such fiscal quarter. Under the terms of the Third Amendment, the Company and the Lender also agreed to decrease the maximum availability under the senior revolving credit facility from $90.0 million to $75.0 million, upon the consummation of the sale of the Company’s Mexican subsidiary and the dissolution of Escalade Insurance, Inc. The proceeds from such sale and dissolution, respectively, will be used to partially prepay the amounts outstanding under the revolving credit facility. As reflected in the Fourth Amendment to the Restated Credit Agreement effective September 1, 2023, the maximum availability of the senior revolving credit facility was reduced to $85.0 million following the dissolution of Escalade Insurance, Inc.

 

As of September 30, 2023, the outstanding principal amount of the term loan was $34.5 million and total amount drawn under the Revolving Facility was $37.5 million.

 

13

---

 

 

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Forward-Looking Statements

 

This report contains forward-looking statements relating to present or future trends or factors that are subject to risks and uncertainties. These risks include, but are not limited to: specific and overall impacts and residual effects of the COVID-19 global pandemic on Escalade’s financial condition and results of operations; the impact of competitive products and pricing; product demand and market acceptance; new product development; Escalade’s ability to achieve its business objectives; Escalade’s ability to successfully achieve the anticipated results of strategic transactions, including the integration of the operations of acquired assets and businesses and of divestitures or discontinuances of certain operations, assets, brands, and products; the continuation and development of key customer, supplier, licensing and other business relationships; Escalade’s ability to develop and implement our own direct to consumer e-commerce distribution channel; Escalade’s ability to successfully negotiate the shifting retail environment and changes in consumer buying habits; the financial health of our customers; disruptions or delays in our business operations, including without limitation disruptions or delays in our supply chain, arising from political unrest, war, labor strikes, natural disasters, public health crises such as the coronavirus pandemic, and other events and circumstances beyond our control; Escalade’s ability to control costs; Escalade’s ability to successfully implement actions to lessen the potential impacts of tariffs and other trade restrictions applicable to our products and raw materials, including impacts on the costs of producing our goods, importing products and materials into our markets for sale, and on the pricing of our products; general economic conditions, including inflationary pressures; fluctuation in operating results; changes in foreign currency exchange rates; changes in the securities markets; continued listing of the Company’s common stock on the NASDAQ Global Market; the Company’s inclusion or exclusion from certain market indices; Escalade’s ability to obtain financing and to maintain compliance with the terms of such financing; the availability, integration and effective operation of information systems and other technology, and the potential interruption of such systems or technology; the potential impact of actual or perceived defects in, or safety of, our products, including any impact of product recalls or legal or regulatory claims, proceedings or investigations involving our products; risks related to data security of privacy breaches; the potential impact of regulatory claims, proceedings or investigations involving our products; and other risks detailed from time to time in Escalade’s filings with the Securities and Exchange Commission. Escalade’s future financial performance could differ materially from the expectations of management contained herein. Escalade undertakes no obligation to release revisions to these forward-looking statements after the date of this report.

 

Overview

 

Escalade, Incorporated (Escalade, the Company, we, us or our) is focused on growing its Sporting Goods business through organic growth of existing categories, strategic acquisitions, and new product development. The Sporting Goods business competes in a variety of categories including basketball goals, archery, billiards, indoor and outdoor game recreation and fitness products. Strong brands and on-going investment in product development provide a solid foundation for building customer loyalty and continued growth.

 

Within the sporting goods industry, the Company has successfully built a robust market presence in several niche markets. This strategy is heavily dependent on expanding our customer base, barriers to entry, strong brands, excellent customer service and a commitment to innovation. A key strategic advantage is the Company’s established relationships with major customers that allow the Company to bring new products to market in a cost effective manner while maintaining a diversified portfolio of products to meet the demands of consumers. In addition to strategic customer relations, the Company has substantial manufacturing and import experience that enable it to be a low cost supplier.

 

To enhance growth opportunities, the Company has focused on promoting new product innovation and development and brand marketing. In addition, the Company has embarked on a strategy of acquiring companies or product lines that complement or expand the Company's existing product lines or provide expansion into new or emerging categories in sporting goods. A key objective is the acquisition of product lines with barriers to entry that the Company can take to market through its established distribution channels or through new market channels. Significant synergies are achieved through assimilation of acquired product lines into the existing Company structure.

 

In January 2022, the Company acquired the assets of the Brunswick Billiards® business, complementing its existing portfolio of billiards brands and other offerings in the Company’s indoor recreation market. These and other acquisitions strengthen the Company’s leadership in various product categories, while providing exciting new opportunities within the growing water sports market. The Company also sometimes divests or discontinues certain operations, assets, and products that do not perform to the Company's expectations or no longer fit with the Company's strategic objectives.

 

 

Management believes that key indicators in measuring the success of these strategies are revenue growth, earnings growth, new product introductions, and the expansion of channels of distribution.

 

Notwithstanding that the World Health Organization has declared that COVID-19 no longer constitutes a public health emergency, the impact of the COVID-19 pandemic continues to evolve and the Company continues to respond to the challenges and opportunities arising from the residual effects of the pandemic. Even though the pandemic may not have had a material adverse direct effect on the Company, the pandemic’s effects on the global supply chain, higher freight and materials costs, supplier product delays, workforce availability and labor costs have caused operational challenges for the Company. The ultimate extent of the effects of the COVID-19 pandemic on the Company is highly uncertain and will depend on future developments, and such effects could exist for an extended period of time. Consumer demand for the Company’s products may be slowing due to additional factors such as general economic conditions, inflation, recessionary fears, rising interest rates, changes in the housing market and declining consumer confidence. Management cannot predict the full impact of these factors on the Company. Due to the above circumstances and as described generally in this Form 10-Q, the Company’s results of operations for the period ended September 30, 2023 are not necessarily indicative of the results to be expected for fiscal year 2023.

 

Results of Operations

 

The following schedule sets forth certain consolidated statement of operations data as a percentage of net revenue:

 

		Third Quarter Ended								Three Quarters Ended
		September 30, 2023				October 1, 2022				September 30, 2023				October 1, 2022
Net revenue			100.0	%			100.0	%			100.0	%			100.0	%
Cost of products sold			75.3	%			81.8	%			76.9	%			76.2	%
Gross margin			24.7	%			18.2	%			23.1	%			23.8	%
Selling, administrative and general expenses			15.1	%			11.7	%			15.7	%			14.0	%
Amortization			0.8	%			0.9	%			0.9	%			0.9	%
Operating income			8.8	%			5.6	%			6.5	%			8.9	%

 

Revenue and Gross Margin

 

Sales decreased by 2.1% for the third quarter of 2023, compared with the same period in the prior year. The decrease in sales was primarily due to softer consumer demand across the majority of the Company’s product categories, partially offset by improved demand in our basketball and pickleball product categories and the impact of the change in the Company’s reporting calendar which resulted in more business days during the third quarter of 2023. Excluding the impact of the change in the Company’s reporting calendar, net sales declined 11.6%. For the three quarters ended September 30, 2023, sales were down 18.0% on a year-over-year basis due to softer consumer demand and the impact of the change in the Company’s reporting calendar, which has resulted in seven fewer days in the first three quarters of 2023 compared to the first three quarters of 2022. Excluding the impact of the change in the Company’s reporting calendar, net sales declined 15.5%.

 

Gross margin percentage increased to 24.7% for the third quarter of 2023 compared to 18.2% in 2022, due to favorable product mix, lower costs associated with supply chain disruption and nonrecurring product recall expenses in the prior year quarter that did not recur in the third quarter of 2023.

 

Gross margin percentage decreased to 23.1% for the first three quarters ended September 30, 2023, compared to 23.8% for the same period in the prior year. The decline was primarily due to less favorable product mix and lower operating leverage with the lower sales level.

 

Selling, General and Administrative Expenses

 

Selling, general and administrative expenses (SG&A) were $11.1 million for the third quarter of 2023 compared to $8.8 million for the same period in the prior year, an increase of $2.3 million or 26.3%. SG&A as a percent of sales is 15.1% for the third quarter of 2023 compared with 11.7% for the same period in the prior year. For the first three quarters of 2023, SG&A were $31.1 million compared to $34.0 million for the same period in 2022, a decrease of $2.9 million or 8.4%. As a percent of sales, SG&A is 15.7% for the first three quarters of 2023 compared with 14.0% for the same period in the prior year.

 

 

Provision (Benefit) for Income Taxes

 

The effective tax rate for the first three quarters of 2023 was 19.0% compared to 19.6% for the same period last year.

 

Financial Condition and Liquidity

 

Total debt as of September 30, 2023 was $72.0 million, a decrease of $22.8 million from December 31, 2022. The following schedule summarizes the Company’s total debt:

 

In thousands		September 30, 2023				December 31, 2022				October 1, 2022
Current portion of long-term debt		$	7,143			$	7,143			$	7,143
Long term debt			64,896				87,738				99,568
Total Debt		$	72,039			$	94,881			$	106,711

 

As a percentage of stockholders’ equity, total debt was 44.7%, 59.9% and 67.8% at September 30, 2023, December 31, 2022, and October 1, 2022 respectively.

 

On January 21, 2022, the Company and its wholly owned subsidiary, Indian Industries, Inc. (“Indian”), entered into an Amended and Restated Credit Agreement (the “2022 Restated Credit Agreement”) with its issuing bank, JPMorgan Chase Bank, N.A. (“Chase”), and the other lenders identified in the Restated Credit Agreement (collectively, the “Lenders”). The 2022 Restated Credit Agreement amended and restated the Amended and Restated Credit Agreement dated as of January 21, 2019, as amended, in its entirety, and continues the existing Company’s credit facilities which have been in place since April 30, 2009. The Company’s indebtedness under the 2022 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 (excluding real estate). Under the terms of the 2022 Restated Credit Agreement, Old National Bank was added as a Lender. The Lenders made available to Escalade and Indian a senior revolving credit facility with increased maximum availability of $65.0 million (the “Revolving Facility”), up from $50.0 million, plus an accordion feature that would allow borrowings up to $90.0 million under the Revolving Facility subject to certain terms and conditions. The maturity date of the revolving credit facility was extended to January 21, 2027. The Company may prepay the Revolving Facility, in whole or in part, and reborrow prior to the revolving loan maturity date. The 2022 Restated Credit Agreement further extended the maturity date for the existing $50.0 million term loan facility to January 21, 2027.

 

In addition to the increased borrowing amount and extended maturity date, the 2022 Restated Credit Agreement provided a $7.5 million swingline commitment by Chase, replaced LIBOR with the replacement benchmark secured overnight financing rate, and adjusted certain financial covenants relating to the fixed charge coverage ratio.

 

On July 18, 2022, the Company entered into the First Amendment to the 2022 Restated Credit Agreement. Under the terms of the First Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $65.0 million to $75.0 million pursuant to the accordion feature in the 2022 Restated Credit Agreement. The First Amendment also adjusted the funded debt to EBITDA ratio financial covenant to 3:00 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022.

 

On October 26, 2022, the Company entered into the Second Amendment ("Second Amendment”) to the 2022 Restated Credit Agreement. Under the terms of the Second Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $75.0 million to $90.0 million pursuant to the accordion feature in the 2022 Restated Credit Agreement. The Second Amendment adjusted the funded debt to EBITDA ratio financial covenant to 3:25 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022 and 3:00 to 1:00 as of the end of the Company’s first fiscal quarter of 2023. The Second Amendment also modified the EBITDA definition to permit add-backs of a) up to $2.0 million for disposition related expenses; and b) up to $2.0 million for unusual or non-recurring expenses which are incurred prior to the end of fiscal year 2023 and which are subject to the approval of the Administrative Agent.

 

On May 8, 2023, the Company entered into the Third Amendment (the “Third Amendment”) to the Restated Credit Agreement. The Third Amendment adjusted the funded debt to EBITDA ratio financial covenant to 4:25 to 1:00 as of the end of the Company’s second fiscal quarter of 2023, 3:00 to 1:00 as of the end of the Company’s third fiscal quarter of 2023, and 2:75 to 1:00 as of the end of the Company’s fourth fiscal quarter of 2023 and thereafter. The Third Amendment adjusted the fixed charge coverage ratio covenant to 1:10 to 1:00 commencing as of the Company’s fourth fiscal quarter of 2023 and 1:25 to 1:00 as of the end of the Company’s first fiscal quarter of 2024 and thereafter.

 

 

For the Company’s second and third fiscal quarters in 2023, the Third Amendment suspended the fixed charge coverage ratio covenant and added a minimum EBITDA covenant of $22.5 million as of the end of each such fiscal quarter. Under the terms of the Third Amendment, the Company and the Lender also agreed to decrease the maximum availability under the senior revolving credit facility from $90.0 million to $75.0 million, upon the consummation of the sale of the Company’s Mexican subsidiary and the dissolution of Escalade Insurance, Inc. The proceeds from such sale and dissolution, respectively, will be used to partially prepay the amounts outstanding under the revolving credit facility. As reflected in the Fourth Amendment to the Restated Credit Agreement effective September 1, 2023, the maximum availability of the senior revolving credit facility was reduced to $85.0 million following the dissolution of Escalade Insurance, Inc.

 

As of September 30, 2023, the outstanding principal amount of the term loan was $34.5 million and total amount drawn under the Revolving Facility was $37.5 million.

 

The Company funds working capital requirements, shareholder dividends, and stock repurchases through operating cash flows and revolving credit agreements with its Lenders. The Company expects that cash generated from its 2023 operations and its access to adequate levels of revolving credit will provide it with sufficient cash flows for its operations and to meet growth needs.

 

Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not Required.

 

Item 4.   CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Escalade maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company’s Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure based closely on the definition of “disclosure controls and procedures” in Rules 13a-15(e) and 15d-15(e). In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, could provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

 

The Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective.

 

Changes in Internal Control over Financial Reporting

 

Management of the Company has evaluated, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, changes in the Company’s internal controls over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act) during the third quarter of 2023.

There have been no changes to the Company’s internal control over financial reporting that occurred since the beginning of the Company’s first quarter of 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

PART II.  OTHER INFORMATION

 

Item 1.   LEGAL PROCEEDINGS.

 

None.

 

 

Item 1A.   RISK FACTORS.

 

In addition to the other information set forth in this report, you should carefully consider the risks and uncertainties disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022. These risks and uncertainties could materially and adversely affect our business, consolidated financial condition, results of operations, or cash flows. Our operations could also be affected by additional risks or uncertainties that are not presently known to us or that we currently do not consider material to our business. As of the date of this filing, there have been no material changes in our risk factors from those disclosed in the above-referenced Form 10-K, which risk factors are incorporated herein by reference.

 

Item 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

c) Issuer Purchases of Equity Securities

 

Period

(a) Total Number of Shares (or Units) Purchased

(b) Average Price Paid per Share (or Unit)

(c) Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs

(d) Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs

Share purchases prior to 6/30/2023 under the current repurchase program.

2,153,132

$

13.38

2,153,132

$

4,153,252

Third quarter purchases:

7/1/2023-7/31/2023

None

None

No Change

No Change

8/1/2023-8/31/2023

None

None

No Change

No Change

9/1/2023-9/30/2023

None

None

No Change

No Change

Total share purchases under the current program

2,153,132

$

13.38

2,153,132

$

4,153,252

 

The Company has one stock repurchase program which was established in February 2003 by the Board of Directors and which initially authorized management to expend up to $3,000,000 to repurchase shares on the open market as well as in private negotiated transactions. In February 2005, February 2006, August 2007 and February 2008 the Board of Directors increased the remaining balance on this plan to its original level of $3,000,000. In September 2019, the Board of Directors increased the stock repurchase program from $3,000,000 to $5,000,000. In December 2020, the Board of Directors increased the stock repurchase program to $15,000,000. From its inception date through September 30, 2023, the Company has repurchased 2,153,132 shares of its common stock under this repurchase program for an aggregate price of $28,812,686. The repurchase program has no termination date and there have been no share repurchases that were not part of a publicly announced program.

 

Item 3.  DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

Item 4. MINE SAFETY DISCLOSURES.

 

Not applicable.

 

Item 5.   OTHER INFORMATION.

 

None.

 

 

Item 6.   EXHIBITS

 

Number	Description
3.1	Articles of Incorporation of Escalade, Incorporated. Incorporated by reference from the Company’s 2007 First Quarter Report on Form 10-Q.
3.2	Amended By-laws of Escalade, Incorporated, as amended August 10, 2022. Incorporated by reference from the Company’s 2022 Third Quarter Report on Form 10-Q.
31.1	Chief Executive Officer Rule 13a-14(a)/15d-14(a) Certification.
31.2	Chief Financial Officer Rule 13a-14(a)/15d-14(a) Certification.
32.1	Chief Executive Officer Section 1350 Certification.
32.2	Chief Financial Officer Section 1350 Certification.
99.1	Fourth Amendment effective September 1, 2023 to the Amended and Restated Credit Agreement dated as of January 21, 2022 among Escalade, Incorporated, Indian Industries, Inc., each of their domestic subsidiaries, and JPMorgan Chase Bank, N.A., as Administrative Agent (without exhibits and schedules, which Escalade has determined are not material).
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document
101.INS	Inline XBRL Instance Document
101.SCH	Inline XBRL Taxonomy Extension Schema Document
104	Cover Page Interactive Data File (embedded within the Inline XBRL and contained in Exhibit 101)

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

ESCALADE, INCORPORATED

 

 

 

Date: October 26, 2023	/s/ Stephen R. Wawrin
	Vice President and Chief Financial Officer
	(On behalf of the registrant and in his
	capacities as Principal Financial Officer
	and Principal Accounting Officer)

 

 

Exhibit 31.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

 

I, Walter P. Glazer, Jr., certify that:

 

1.	I have reviewed this quarterly report on Form 10-Q of Escalade, Incorporated;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15-15(f)) for the registrant and we have:

 

a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)

evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d)

disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.	The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

 

a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

 

Date: October 26, 2023	/s/ Walter P. Glazer, Jr.
	Chief Executive Officer

 

 

Exhibit 31.2

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER

 

I, Stephen R. Wawrin, certify that:

 

1.	I have reviewed this quarterly report on Form 10-Q of Escalade, Incorporated;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.

The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15-15(f)) for the registrant and we have:

 

a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)

evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d)

disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.	The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

 

a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

 

Date: October 26, 2023	/s/ Stephen R. Wawrin
	Vice President and Chief Financial Officer
	(On behalf of the registrant and in his
	capacities as Principal Financial Officer
	and Principal Accounting Officer)

 

 

Exhibit 32.1

 

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

 

In connection with the Quarterly Report of Escalade, Incorporated (the “Company”) on Form 10-Q for the period ended September 30, 2023 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Walter P. Glazer, Jr., Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1)

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

/s/ Walter P. Glazer, Jr.

Chief Executive Officer

October 26, 2023

 

 

Exhibit 32.2

 

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

 

In connection with the Quarterly Report of Escalade, Incorporated (the “Company”) on Form 10-Q for the period ended September 30, 2023 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Stephen R. Wawrin, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1)

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

 

 

 

/s/ Stephen R. Wawrin

Vice President and Chief Financial Officer

(On behalf of the registrant and in his

capacities as Principal Financial Officer

and Principal Accounting Officer)

October 26, 2023

 

 

Exhibit 99.1

 

---

 

 

Fourth Amendment To Amended and Restated Credit Agreement

 

 

---

 

 

By And Among

 

 

Escalade, Incorporated

 

And

 

Indian Industries, Inc.

 

And

 

The Other Loan Parties Hereto

 

And

 

The Lenders Party Hereto

 

And

 

JPMorgan Chase Bank, N.A.,
As Administrative Agent

 

 

 

---

 

Effective As Of September 1, 2023

 

---

 

 

Fourth Amendment To Amended and Restated

Credit Agreement

 

 

This Fourth Amendment To Amended and Restated Credit Agreement (this “Fourth Amendment”) is executed as of September 11, 2023 but effective for all purposes as of September 1, 2023, by and among Escalade, Incorporated, and Indian Industries, Inc., as Borrowers, the other Loan Parties party hereto, the Lenders party hereto, and JPMorgan Chase Bank, N.A., as administrative agent (in such capacity, the “Administrative Agent”).  The parties hereto agree as follows:

 

W I T N E S S E T H:

 

Whereas, as of January 21, 2022, the parties hereto entered into a certain Amended and Restated Credit Agreement (as amended, the “Agreement”);

 

Whereas, the parties desire to amend the Agreement to, among other things, reduce the amount of the Revolving Commitment by an amount equal to $5,000,0000 as a result of the dissolution of Escalade Insurance as required pursuant to the terms of Section 2.11(g) of the Agreement and to amend certain definitions, covenants and other provisions, all subject to and as provided in this Fourth Amendment;

 

Now, Therefore, in consideration of the premises, and the mutual promises herein contained, the parties agree that the Agreement shall be, and it hereby is, amended as provided herein and the parties further agree as follows:

 

 

Part I. Amendatory Provisions

 

Article I

 

Definitions

 

Section 1.01   Defined Terms. Section 1.01 of the Agreement is hereby amended by substituting the following definition in lieu of the like existing definition:

 

“Revolving Commitment” means, with respect to each Lender, the amount set forth on the Commitment Schedule opposite such Lender’s name, or in the Assignment and Assumption or other documentation or record (as such term is defined in Section 9-102(a)(70) of the New York Uniform Commercial Code) as provided in Section 9.04(b)(ii)(C), pursuant to which such Lender shall have assumed its Revolving Commitment, as applicable, as such Revolving Commitment may be reduced or increased from time to time pursuant to (a) Section 2.09 and (b) assignments by or to such Lender pursuant to Section 9.04; provided, that at no time shall the Revolving Exposure of any Lender exceed its Revolving Commitment. As of the Fourth Amendment Effective Date, the aggregate amount of the Lenders’ Revolving Commitments is $85,000,000.

 

 

Fourth Amendment to Amended and Restated Credit Agreement

Page 1

 

 

Section 1.01 of the Agreement is hereby further amended by adding the following new definition thereto:

 

“Fourth Amendment Effective Date” means September 1, 2023.

 

Section 2.09   Termination of Commitments; Increase in Revolving Commitments. Section 2.09 of the Agreement is hereby amended by (i) substituting the following new Section Heading in lieu of the like existing Section Heading, (ii) substituting the following new clause (c) in lieu of the like existing clause (c) and (iii) add the following new clause (g) thereto:

 

Section 2.09    Termination and Reduction of Commitments; Increase in Revolving Commitments.

 

(c)         The Borrower Representative shall notify the Administrative Agent of any election to terminate or reduce the Revolving Commitments under paragraph (b) or (g) of this Section at least three (3) Business Days prior to the effective date of such termination or reduction, specifying such election and the effective date thereof. Promptly following receipt of any notice, the Administrative Agent shall advise the Lenders of the contents thereof. Each notice delivered by the Borrower Representative pursuant to this Section shall be irrevocable; provided that a notice of termination of the Revolving Commitments delivered by the Borrower Representative may state that such notice is conditioned upon the effectiveness of other credit facilities, in which case such notice may be revoked by the Borrower Representative (by notice to the Administrative Agent on or prior to the specified effective date) if such condition is not satisfied. Any termination or reduction of the Revolving Commitments shall be permanent. Each reduction of the Commitments shall be made ratably among the Lenders in accordance with their respective Revolving Commitments.

 

(g)         The Borrowers may from time to time reduce the Revolving Commitments; provided that (i) each reduction of the Revolving Commitments shall be in an amount that is an integral multiple of $500,000 and not less than $5,000,000 and (ii) the Borrowers shall not terminate or reduce the Revolving Commitments if, after giving effect to any concurrent prepayment of the Revolving Loans in accordance with Section 2.11, (A) any Lender’s Revolving Exposure would exceed such Lender’s Revolving Commitment or (B) the Aggregate Revolving Exposure would exceed the aggregate Revolving Commitments.

 

SECTION 2.11   Prepayment of Loans. Section 2.11 of the Agreement is hereby amended by substituting the following new clause (f) in the lieu of the like existing clause (f):

 

(f)         Upon the consummation of the Harvard Mexico Sale, Borrowers shall prepay the Revolving Loans in an amount equal to 100% of the net proceeds received by Borrowers from the Harvard Mexico Sale. The Borrower Representative shall notify the Administrative Agent within three (3) Business Days of the consummation of the Harvard Mexico Sale, which notice shall also constitute the notice required under Section 2.09(c) from the Borrowers to the Administrative Agent indicating that a corresponding reduction in the Revolving Commitment is to then be made in an aggregate amount of $10,000,000. Within two (2) Business Days following the receipt of such notice, the Revolving Commitment shall be reduced by such aggregate amount equal to $10,000,000, and such reduction of the Revolving Commitment shall be made ratably among the Lenders in accordance with their respective Revolving Commitments.

 

 

Fourth Amendment to Amended and Restated Credit Agreement

Page 2

 

 

Part II. Agreement Regarding Extension of Time

 

Pursuant to Part VIII of the Third Amendment, within thirty (30) days following engagement of the Consultant (as defined in the Third Amendment), the Borrowers and the Consultant were obligated to meet with the Lenders in order to review the Consultant’s initial findings and results. Such a meeting of the parties has not yet occurred, and the Lenders and the Borrowers hereby agree that the required date to hold such meeting shall be extended and the meeting shall be required to occur not later than September 29, 2023.

 

 

Part III. Continuing Effect

 

Except as expressly modified herein:

 

(a)     All terms, conditions, representations, warranties and covenants contained in the Agreement shall remain the same and shall continue in full force and effect, interpreted, wherever possible, in a manner consistent with this Fourth Amendment; provided, however, in the event of any irreconcilable inconsistency, this Fourth Amendment shall control;

 

(b)     The representations and warranties contained in the Agreement shall survive this Fourth Amendment in their original form as continuing representations and warranties of Borrowers; and

 

(c)     Capitalized terms used in this Fourth Amendment, and not specifically herein defined, shall have the meanings ascribed to them in the Agreement.

 

In consideration hereof, each Borrower represents, warrants, covenants and agrees that:

 

(aa)    Each representation and warranty set forth in the Agreement, as hereby amended, remains true and correct as of the date hereof in all material respects, except to the extent that such representation and warranty is expressly intended to apply solely to an earlier date and except changes reflecting transactions permitted by the Agreement;

 

(bb)    There currently exist no offsets, counterclaims or defenses to the performance of the Obligations (such offsets, counterclaims or defenses, if any, being hereby expressly waived);

 

(cc)    Except as expressly waived in this Fourth Amendment, there does not exist any Default or Event of Default; and

 

(dd)    After giving effect to this Fourth Amendment and any transactions contemplated hereby, no Default or Event of Default is or will be occasioned hereby or thereby.

 

 

Part IV. Independent Credit Decision

 

Each Lender acknowledges that it has, independently and without reliance upon the Administrative Agent or any other Lender, based on such documents and information as it has deemed appropriate, made its own credit analysis and decision to enter into this Fourth Amendment.

 

 

Fourth Amendment to Amended and Restated Credit Agreement

Page 3

 

 

Part V. Commitment Schedule

 

Subject to Part V hereof, the Agreement is hereby amended by substituting the Commitment Schedule attached hereto in lieu of the Commitment Schedule attached to the Agreement.

 

 

Part VI. Conditions Precedent

 

Notwithstanding anything contained in this Fourth Amendment to the contrary, this Fourth Amendment shall not become effective until each of the following conditions precedent have been fulfilled to the satisfaction of the Administrative Agent:

 

(a)    The Administrative Agent shall have received counterparts of this Fourth Amendment, duly executed by the Administrative Agent, Borrowers, the Loan Guarantors and the Lenders;

 

(b)    The Administrative Agent shall have received a Replacement Revolving Note, duly executed by Borrowers;

 

(c)    The Administrative Agent shall have received a Consent and Reaffirmation, duly executed by Guarantors;

 

(d)    The Administrative Agent shall have received a duly executed certificate of the Secretary of each Borrower and Guarantor (A) certifying as to the authorizing resolutions of such Borrower and Guarantor, and (B) certifying as complete and correct as to attached copies of its Articles of Incorporation and By‑Laws or Articles of Organization and Operating Agreement, as applicable, or certifying that such Articles of Incorporation or By‑Laws or Articles of Organization or Operating Agreement, as applicable, have not been amended (except as shown) since the previous delivery thereof to the Administrative Agent;

 

(e)    The Administrative Agent shall have received such documentation and other information requested in connection with applicable “know your customer” and anti-money laundering rules and regulations, including the USA Patriot Act; and

 

(f)    All legal matters incident to this Fourth Amendment shall be reasonably satisfactory to the Administrative Agent and its counsel.

 

 

Part VII. Expenses

 

The Borrowers agree to pay or reimburse the Administrative Agent for all reasonable expenses of the Administrative Agent (including, without limitation, reasonable attorneys’ fees) incurred in connection with this Fourth Amendment.

 

 

Fourth Amendment to Amended and Restated Credit Agreement

Page 4

 

 

Part VIII. Counterparts

 

This Fourth Amendment may be executed in any number of counterparts, each of which shall be an original, but all of which taken together shall constitute one and the same agreement. Delivery of an executed counterpart of this Fourth Amendment by telefacsimile or other electronic method of transmission shall have the same force and delivery of an original executed counterpart of this Fourth Amendment. Any party delivering an executed counterpart of this Fourth Amendment by telefacsimile or other electronic method of transmission shall also deliver an original executed counterpart of this Fourth Amendment, but the failure to do so shall not affect the validity, enforceability, and binding effect of this Fourth Amendment.

 

In Witness Whereof, the parties hereto have caused this Fourth Amendment to be executed by their respective officers duly authorized as of the date first above written.

 

 

[This Space Intentionally Left Blank]

 

 

Fourth Amendment to Amended and Restated Credit Agreement

Page 5

 

 

Signature Page Of

Escalade, Incorporated

To Fourth Amendment to Amended and Restated Credit Agreement

 

 

 

	Escalade, Incorporated
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

Signature Page Of

Indian Industries, Inc.

To Fourth Amendment to Amended and Restated Credit Agreement

 

 

 

	Indian Industries, Inc.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

CONSENT AND REAFFIRMATION

 

Each of the undersigned Loan Guarantors hereby consents to the foregoing Fourth Amendment, and further agrees that the execution and delivery of such Fourth Amendment shall in no way affect, impair, discharge, relieve or release the obligations of the undersigned under its Loan Guaranty, which obligations are hereby ratified, confirmed and reaffirmed in all respects and shall continue in full force and effect, until all obligations of the Borrowers to the Lenders, the Issuing Bank and the Administrative Agent are fully, finally and irrevocably paid and performed. Each Loan Guarantor further acknowledges that the failure to consent to any subsequent amendment shall not affect the liability of such Loan Guarantor under its Loan Guaranty. Capitalized terms used herein and not defined have the meanings ascribed thereto in the Agreement.

 

 

	BEAR ARCHERY, INC.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	EIM COMPANY, INC.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	ESCALADE SPORTS PLAYGROUND, INC.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	HARVARD SPORTS, INC.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	SOP SERVICES, INC.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	U.S. WEIGHT, INC.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	WEDCOR HOLDINGS, INC.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

 

	GOALSETTER SYSTEMS, INC.
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	LIFELINE PRODUCTS, LLC
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	VICTORY MADE, LLC
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

	VICTORY TAILGATE, LLC
	By:	/s/ STEPHEN R. WAWRIN
		Stephen R. Wawrin, Chief Financial Officer

 

 

Signature Page Of

JPMorgan Chase Bank, N.A.

To Fourth Amendment to Amended and Restated Credit Agreement

 

 

	JPMORGAN CHASE BANK, N.A.,
	individually and as Administrative Agent,
	Swingline Lender and Issuing Bank
	By:    /s/ JACOB THURSTON
	Name: Jacob Thurston
	Title: Authorized Officer

 

 

Signature Page Of

Old National Bank

To Fourth Amendment to Amended and Restated Credit Agreement

 

 

	OLD NATIONAL BANK,
	as a Lender
	By:      /s/ JEFF BONE
	Jeff Bone, Corporate Banking RM IV, VP

 

 

COMMITMENT SCHEDULE

 

Lender	Revolving Commitment	Term  Commitment	Swingline Commitment	Total Commitment
JPMorgan Chase Bank, N.A.	$58,301,282.18	$24,496,338.60	$7,500,000.00*	$82,797,620.78
Old National Bank	$26,698,717.82	$11,217,949.40	$0.00	$37,916,667.22
Total	$85,000,000.00	$35,714,288.00	$7,500,000.00	$120,714,288.00

 

 

 

*The Swingline Commitment is part of JPMorgan Chase Bank, N.A.’s Revolving Commitment.

 

 

 

 

v3.23.3

Document And Entity Information - shares	9 Months Ended
	Sep. 30, 2023	Oct. 23, 2023
Document Information [Line Items]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Sep. 30, 2023
Document Transition Report	false
Entity File Number	0-6966
Entity Registrant Name	ESCALADE, INCORPORATED
Entity Incorporation, State or Country Code	IN
Entity Tax Identification Number	13-2739290
Entity Address, Address Line One	817 Maxwell Ave
Entity Address, City or Town	Evansville
Entity Address, State or Province	IN
Entity Address, Postal Zip Code	47711
City Area Code	812
Local Phone Number	467-1358
Title of 12(b) Security	Common Stock, No Par Value
Trading Symbol	ESCA
Security Exchange Name	NASDAQ
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding (in shares)		13,736,800
Entity Central Index Key	0000033488
Current Fiscal Year End Date	--12-31
Document Fiscal Year Focus	2023
Document Fiscal Period Focus	Q3
Amendment Flag	false

v3.23.3

Consolidated Condensed Balance Sheets (Current Period Unaudited) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022	Oct. 01, 2022
Current Assets:
Cash and cash equivalents	$ 919	$ 3,967	$ 4,000
Receivables, less allowance of $367; $492; and $729; respectively	63,378	57,419	65,258
Inventories	105,267	121,870	134,957
Prepaid expenses	4,303	4,942	4,143
Prepaid income tax	2,080	0	1,075
TOTAL CURRENT ASSETS	175,947	188,198	209,433
Property, plant and equipment, net	23,949	24,751	27,618
Assets held for sale	2,823	2,823	0
Operating lease right-of-use assets	8,645	9,100	9,074
Intangible assets, net	29,260	31,120	34,712
Goodwill	42,326	42,326	39,226
Other assets	423	400	261
TOTAL ASSETS	283,373	298,718	320,324
Current Liabilities:
Current portion of long-term debt	7,143	7,143	7,143
Trade accounts payable	24,050	9,414	22,684
Accrued liabilities	11,991	21,320	19,060
Income tax payable	0	71	0
Current operating lease liabilities	1,037	993	816
TOTAL CURRENT LIABILITIES	44,221	38,941	49,703
Other Liabilities:
Long‑term debt	64,896	87,738	99,568
Deferred income tax liability	4,516	4,516	4,759
Operating lease liabilities	8,163	8,641	8,557
Other liabilities	407	407	448
TOTAL LIABILITIES	122,203	140,243	163,035
Stockholders' Equity:
Authorized 30,000,000 shares; no par value, issued and outstanding – 13,736,800; 13,594,407; and 13,590,407; shares respectively	13,737	13,594	13,590
Retained earnings	147,433	144,881	143,699
TOTAL STOCKHOLDERS' EQUITY	161,170	158,475	157,289
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$ 283,373	$ 298,718	$ 320,324

v3.23.3

Consolidated Condensed Balance Sheets (Current Period Unaudited) (Parentheticals) - USD ($) $ / shares in Thousands, $ in Thousands	Sep. 30, 2023	Dec. 31, 2022	Oct. 01, 2022
Receivables, allowance	$ 367	$ 492	$ 729
Preferred stock, shares authorized (in shares)	1,000,000	1,000,000	1,000,000
Preferred Stock, No Par Value (in dollars per share)	$ 0	$ 0	$ 0
Preferred Stock, Shares Issued (in shares)	0	0	0
Common stock, shares authorized (in shares)	30,000,000	30,000,000	30,000,000
Common stock, par value (in dollars per share)	$ 0	$ 0	$ 0
Common Stock, Shares, Issued (in shares)	13,736,800	13,594,407	13,590,407
Common stock, shares outstanding (in shares)	13,736,800	13,594,407	13,590,407

v3.23.3

Consolidated Condensed Statements of Operations (Unaudited) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Oct. 01, 2022	Sep. 30, 2023	Oct. 01, 2022
Net sales	$ 73,358	$ 74,904	$ 198,060	$ 241,621
Costs and Expenses
Cost of products sold	55,222	61,273	152,225	184,147
Selling, administrative and general expenses	11,071	8,769	31,123	33,975
Amortization	620	642	1,860	2,067
Operating Income	6,445	4,220	12,852	21,432
Other Income (Expense)
Interest expense	(1,325)	(954)	(4,280)	(2,462)
Other income (expense)	5	(22)	30	50
Income Before Income Taxes	5,125	3,244	8,602	19,020
Provision for Income Taxes	850	286	1,637	3,735
Net Income	$ 4,275	$ 2,958	$ 6,965	$ 15,285
Earnings (Loss) Per Share Data:
Basic earnings per share (in dollars per share)	$ 0.31	$ 0.22	$ 0.51	$ 1.13
Diluted earnings per share (in dollars per share)	0.31	0.22	0.50	1.12
Dividends declared (in dollars per share)	$ 0.15	$ 0.15	$ 0.45	$ 0.45

v3.23.3

Consolidated Condensed Statement of Stockholders' Equity (Unaudited) - USD ($) shares in Thousands, $ in Thousands	Common Stock [Member]	Retained Earnings [Member]	Total
Balances (in shares) at Dec. 25, 2021	13,493
Balances at Dec. 25, 2021	$ 13,493	$ 133,122	$ 146,615
Net income		15,285	15,285
Expense of restricted stock units		1,453	1,453
Dividends declared		(6,115)	(6,115)
Settlement of restricted stock units (in shares)	93
Settlement of restricted stock units	$ 93	(93)	0
Stock issued to directors as compensation (in shares)	4
Stock issued to directors as compensation	$ 4	47	51
Balances (in shares) at Oct. 01, 2022	13,590
Balances at Oct. 01, 2022	$ 13,590	143,699	157,289
Balances (in shares) at Jul. 09, 2022	13,590
Balances at Jul. 09, 2022	$ 13,590	142,403	155,993
Net income		2,958	2,958
Expense of restricted stock units		377	377
Dividends declared		(2,039)	(2,039)
Balances (in shares) at Oct. 01, 2022	13,590
Balances at Oct. 01, 2022	$ 13,590	143,699	157,289
Balances (in shares) at Dec. 31, 2022	13,594
Balances at Dec. 31, 2022	$ 13,594	144,881	158,475
Net income		6,965	6,965
Expense of restricted stock units		1,463	1,463
Dividends declared		(6,180)	(6,180)
Settlement of restricted stock units (in shares)	108
Settlement of restricted stock units	$ 108	(108)	0
Stock issued to directors as compensation (in shares)	4
Stock issued to directors as compensation	$ 4	48	52
Issuance of common stock for service (in shares)	31
Issuance of common stock for service	$ 31	364	395
Balances (in shares) at Sep. 30, 2023	13,737
Balances at Sep. 30, 2023	$ 13,737	147,433	161,170
Balances (in shares) at Jun. 30, 2023	13,737
Balances at Jun. 30, 2023	$ 13,737	144,672	158,409
Net income		4,275	4,275
Expense of restricted stock units		546	546
Dividends declared		(2,060)	(2,060)
Balances (in shares) at Sep. 30, 2023	13,737
Balances at Sep. 30, 2023	$ 13,737	$ 147,433	$ 161,170

v3.23.3

Consolidated Condensed Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Oct. 01, 2022
Operating Activities:
Net income	$ 6,965	$ 15,285
Depreciation and amortization	4,221	5,207
Provision for doubtful accounts	171	258
Stock-based compensation	1,463	1,453
(Gain) loss on disposal of property and equipment	4	(22)
Adjustments necessary to reconcile net income to net cash provided by operating activities	14,435	(27,974)
Net cash provided (used) by operating activities	27,706	(5,742)
Investing Activities:
Purchase of property and equipment	(1,568)	(1,792)
Proceeds from sale of property and equipment	5	40
Acquisitions	0	(35,757)
Net cash used by investing activities	(1,563)	(37,509)
Financing Activities:
Proceeds from issuance of long-term debt	76,062	180,355
Payments on long-term debt	(98,904)	(131,183)
Deferred financing fees	(169)	(180)
Cash dividends paid	(6,180)	(6,115)
Net cash provided (used) by financing activities	(29,191)	42,877
Net decrease in cash and cash equivalents	(3,048)	(374)
Cash and cash equivalents, beginning of period	3,967	4,374
Cash and cash equivalents, end of period	919	4,000
Officer [Member]
Operating Activities:
Stock compensation	395	0
Director [Member]
Operating Activities:
Stock compensation	$ 52	$ 51

v3.23.3

Note A - Summary of Significant Accounting Policies	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Organization, Consolidation and Presentation of Financial Statements Disclosure and Significant Accounting Policies [Text Block]	Note A – Summary of Significant Accounting Policies   Presentation of Consolidated Condensed Financial Statements – The significant accounting policies followed by the Company and its wholly owned subsidiaries for interim financial reporting are consistent with the accounting policies followed for its annual financial reporting. All adjustments that are of a normal recurring nature and are in the opinion of management necessary for a fair statement of the results for the periods reported have been included in the accompanying consolidated condensed financial statements. The consolidated condensed balance sheet of the Company as of December 31, 2022 has been derived from the audited consolidated balance sheet of the Company as of that date. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) have been condensed or omitted. These consolidated condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Form 10-K annual report for 2022 filed with the Securities and Exchange Commission.   On August 10, 2022, Escalade’s Board of Directors approved a change in its fiscal year end from the last Saturday in December of each year to December 31 of each year. Escalade’s fiscal quarters will end on March 31, June 30, and September 30. The fiscal year change is effective beginning with Escalade’s 2023 fiscal calendar, which began on January 1, 2023. Consistent with SEC guidance, no transition report is required in connection with the change in Escalade’s fiscal year end.   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.

v3.23.3

Note B - Seasonal Aspects	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Seasonal Aspects [Text Block]	Note B ‑ Seasonal Aspects   The results of operations for the third quarter and three quarter periods ended September 30, 2023 and October 1, 2022 are not necessarily indicative of the results to be expected for the full year.

v3.23.3

Note C - Inventories	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Inventory Disclosure [Text Block]	Note C ‑ Inventories   In thousands   September 30, 2023     December 31, 2022     October 1, 2022                             Raw materials   $ 5,048     $ 7,789     $ 9,988   Work in progress     2,874       3,478       4,537   Finished goods     97,345       110,603       120,432       $ 105,267     $ 121,870     $ 134,957

v3.23.3

Note D - Fair Values of Financial Instruments	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Fair Value Disclosures [Text Block]	Note D – 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   Fair values of cash and cash equivalents approximate cost due to the short period of time to maturity.   Long-term Debt   Fair values of long-term debt is estimated based on borrowing rates currently available to the Company for bank loans with similar terms and maturities and determined through the use of a discounted cash flow model.     The following table presents estimated fair values of the Company’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall in accordance with FASB ASC 825 at September 30, 2023, December 31, 2022 and October 1, 2022.               Fair Value Measurements Using   September 30, 2023 In thousands   Carrying Amount     Quoted Prices in Active Markets for Identical Assets (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)   Financial assets                                 Cash and cash equivalents   $ 919     $ 919     $ --     $ --                                     Financial liabilities                                 Current portion of long-term debt   $ 7,143     $ --     $ 7,143     $ --   Long-term debt   $ 64,896     $ --     $ 64,896     $ --                 Fair Value Measurements Using   December 31, 2022 In thousands   Carrying Amount     Quoted Prices in Active Markets for Identical Assets (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)   Financial assets                                 Cash and cash equivalents   $ 3,967     $ 3,967     $ --     $ --                                     Financial liabilities                                 Current portion of long-term debt   $ 7,143     $ --     $ 7,143     $ --   Long-term debt   $ 87,738     $ --     $ 87,738     $ --                 Fair Value Measurements Using   October 1, 2022 In thousands   Carrying Amount     Quoted Prices in Active Markets for Identical Assets (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)   Financial assets                                 Cash and cash equivalents   $ 4,000     $ 4,000     $ --     $ --                                     Financial liabilities                                 Current portion of long-term debt   $ 7,143     $ --     $ 7,143     $ --   Long-term debt   $ 99,568     $ --     $ 99,568     $ --

v3.23.3

Note E - Stock Compensation	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Share-Based Payment Arrangement [Text Block]	Note E – Stock Compensation   The fair value of stock-based compensation is recognized in accordance with the provisions of FASB ASC 718, Stock Compensation.   During the three quarters ended September 30, 2023, and pursuant to the 2017 Incentive Plan, the Company issued 30,921 shares of common stock with a fair market value of $395 thousand in lieu of accrued and unpaid annual cash incentives for fiscal year 2022 to certain officers. During the three quarters ended September 30, 2023 and pursuant to the 2017 Incentive Plan, in lieu of cash payments of director fees, the Company awarded to certain directors 4,441 shares of common stock.   During the three quarters ended September 30, 2023, the Company awarded 21,200 restricted stock units to directors and 145,563 restricted stock units to employees. The restricted stock units awarded to directors time vest over two years (one-half one year from grant date and one-half two years from grant date) provided that the director is still a director of the Company at the vest date. Director restricted stock units are subject to forfeiture, except for termination of services as a result of retirement, death or disability, if on the vesting date the director no longer holds a position with the Company. The 2023 restricted stock units awarded to employees time vest over three years (one-third one year from grant, one-third two years from grant and one-third three years from grant) provided that the employee is still employed by the Company on the vesting date.     For the third quarter and three quarters ended September 30, 2023, the Company recognized stock based compensation expense of $546 thousand and $1,463 thousand, respectively compared to stock based compensation expense of $377 thousand and $1,453 thousand for the same periods in the prior year. At September 30, 2023 and October 1, 2022, respectively, there was $1,979 thousand and $1,937 thousand in unrecognized stock-based compensation expense related to non-vested stock awards.

v3.23.3

Note F - Segment Information	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Segment Reporting Disclosure [Text Block]	Note F ‑ Segment Information       For the Third Quarter Ended September 30, 2023   In thousands   Sporting Goods     Corp.     Total                             Revenues from external customers   $ 73,358     $ --     $ 73,358   Operating income (loss)     6,958       (513 )     6,445   Net income     4,089       186       4,275         As of and for the Three Quarters Ended September 30, 2023   In thousands   Sporting Goods     Corp.     Total                             Revenues from external customers   $ 198,060     $ --     $ 198,060   Operating income (loss)     14,485       (1,633 )     12,852   Net income (loss)     7,422       (457 )     6,965   Total assets   $ 279,805     $ 3,568     $ 283,373           For the Third Quarter Ended October 1, 2022   In thousands   Sporting Goods     Corp.     Total                             Revenues from external customers   $ 74,904     $ --     $ 74,904   Operating income (loss)     4,661       (441 )     4,220   Net income     2,387       571       2,958         As of and for the Three Quarters Ended October 1, 2022   In thousands   Sporting Goods     Corp.     Total                             Revenues from external customers   $ 241,621     $ --     $ 241,621   Operating income (loss)     23,026       (1,594 )     21,432   Net income     14,665       620       15,285   Total assets   $ 312,418     $ 7,906     $ 320,324

v3.23.3

Note G - Dividend Payment	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Dividend Payment Terms [Text Block]	Note G – Dividend Payment   On September 5, 2023, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on August 29, 2023. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.   On June 19, 2023, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on June 12, 2023. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.   On March 20, 2023, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on March 13, 2023. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.

v3.23.3

Note H - Earnings Per Share	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Earnings Per Share [Text Block]	Note H ‑ Earnings Per Share   The shares used in computation of the Company’s basic and diluted earnings per common share are as follows:       Third Quarter Ended     Three Quarters Ended   In thousands   September 30, 2023     October 1, 2022     September 30, 2023     October 1, 2022                                     Weighted average common shares outstanding     13,737       13,590       13,706       13,565   Dilutive effect of stock options and restricted stock units     150       62       140       82   Weighted average common shares outstanding, assuming dilution     13,887       13,652       13,846       13,647

v3.23.3

Note I - New Accounting Standards and Changes in Accounting Principles	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Accounting Standards Update and Change in Accounting Principle [Text Block]	Note I – New Accounting Standards and Changes in Accounting Principles   With the exception of that discussed below, there have been no recent accounting pronouncements or changes in accounting pronouncements during the third quarter and three quarters ended September 30, 2023, as compared to the recent accounting pronouncements described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, that are of significance, or potential significance to the Company.   In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. This amendment requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss model which requires the use of forward-looking information to calculate credit loss estimates. It also eliminates the concept of other-than-temporary impairment and requires credit losses related to available-for-sale debt securities to be recorded through an allowance for credit losses rather than as a reduction in the amortized cost basis of the securities. These changes will result in earlier recognition of credit losses.   The Company adopted this standard on January 1, 2023. The adoption of this standard did not have a material impact on the financial statements of the Company.

v3.23.3

Note J - Revenue From Contracts With Customers	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Revenue from Contract with Customer [Text Block]	Note J – Revenue from Contracts with Customers   Revenue Recognition – Revenue is recognized when obligations under the terms of a contract with our customer are satisfied; generally this occurs with the transfer of control of our goods at a point in time based on shipping terms and transfer of title. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods. Sales, value add, and other taxes we collect concurrent with revenue-producing activities are excluded from revenue. Shipping and handling fees charged to customers are reported within revenue.   Gross-to-net sales adjustments – We recognize revenue net of various sales adjustments to arrive at net sales as reported on the statement of operations. These adjustments are referred to as gross-to-net sales adjustments and primarily fall into one of three categories: returns, warranties and customer allowances.     Returns – The Company records an accrued liability and reduction in sales for estimated product returns based upon historical experience. An accrued liability and reduction in sales is also recorded for approved return authorizations that have been communicated by the customer.   Warranties – Limited warranties are provided on certain products for varying periods. We record 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.   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.   Disaggregation of Revenue – We generate revenue from the sale of widely recognized sporting goods brands in basketball goals, archery, indoor and outdoor game recreation and fitness products. These products are sold through multiple sales channels that include: mass merchants, specialty dealers, key on-line retailers (“E-commerce”) and international. The following table depicts the disaggregation of revenue according to sales channel:       Third Quarter Ended     Three Quarters Ended   All Amounts in Thousands   September 30, 2023     October 1, 2022     September 30, 2023     October 1, 2022                                     Gross Sales by Channel:                                 Mass Merchants   $ 35,931     $ 29,849     $ 72,101     $ 85,804   Specialty Dealers     19,669       20,298       65,134       74,631   E-commerce     21,785       26,090       69,512       87,441   International     2,961       4,032       9,189       12,643   Other     892       1,188       3,206       3,454   Total Gross Sales     81,238       81,457       219,142       263,973                                     Less: Gross-to-Net Sales Adjustments                                 Returns     2,493       892       6,039       3,740   Warranties     358       663       988       1,985   Customer Allowances     5,029       4,998       14,055       16,627   Total Gross-to-Net Sales Adjustments     7,880       6,553       21,082       22,352   Total Net Sales   $ 73,358     $ 74,904     $ 198,060     $ 241,621

v3.23.3

Note K - Leases	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Lessee, Operating Leases [Text Block]	Note K – Leases   We have operating leases for office, manufacturing and distribution facilities as well as for certain equipment. Our leases have remaining lease terms of 1 year to 9 years. As of September 30, 2023, the Company has not entered into any lease arrangements classified as a finance lease.   We determine if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, current operating lease liabilities and operating lease liabilities on our consolidated balance sheet. The Company has elected an accounting policy to not recognize short-term leases (one year or less) on the balance sheet. The Company also elected the package of practical expedients which applies to leases that commenced before the adoption date.     ROU assets and operating lease liabilities are recognized based on the present value of future minimum lease payments over the lease term at commencement date. When the implicit rate of the lease is not provided or cannot be determined, we use our incremental borrowing rate based on the information available at the commencement date to determine the present value of future payments. Lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise those options. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term. Components of lease expense and other information is as follows:       Third Quarter Ended     Three Quarters Ended   All Amounts in Thousands   September 30, 2023     October 1, 2022     September 30, 2023     October 1, 2022                                     Lease Expense                                 Operating Lease Cost   $ 388     $ 393     $ 1,137     $ 1,073   Short-term Lease Cost     388       658       1,611       1,882   Variable Lease Cost     117       81       415       393   Total Operating Lease Cost   $ 893     $ 1,132     $ 3,163     $ 3,348                                     Operating Lease – Operating Cash Flows   $ 266     $ 100     $ 759     $ 712   New ROU Assets – Operating Leases   $ 242     $ 30     $ 325     $ 7,773     Other information about lease amounts recognized in our consolidated financial statements is summarized as follows:       Three Quarters Ended   All Amounts in Thousands   September 30, 2023     October 1, 2022                     Weighted Average Remaining Lease Term – Operating Leases (in years)     8.29       9.29   Weighted Average Discount Rate – Operating Leases     5.21 %     5.00 %   Future minimum lease payments under non-cancellable leases as of September 30, 2023 were as follows:   All Amounts in Thousands                   Year 1   $ 381   Year 2     1,480   Year 3     1,445   Year 4     1,401   Year 5     1,314   Thereafter     5,331   Total future minimum lease payments     11,352   Less imputed interest     (2,152 ) Total   $ 9,200             Reported as of September 30, 2023         Current operating lease liabilities     1,037   Long-term operating lease liabilities     8,163   Total   $ 9,200

v3.23.3

Note L - Commitments and Contingencies	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Commitments and Contingencies Disclosure [Text Block]	Note L – Commitments and Contingencies   The Company is involved in litigation arising in the normal course of 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.

v3.23.3

Note M - Debt	9 Months Ended
	Sep. 30, 2023
Notes to Financial Statements
Debt Disclosure [Text Block]	Note M – Debt   On January 21, 2022, the Company entered into an 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, Old National Bank has been added as a Lender. The Lenders made available to the Company a senior revolving credit facility with increased maximum availability of $65.0 million (the “Revolving Facility”), up from $50.0 million, plus an accordion feature that would allow borrowings up to $90.0 million under the Revolving Facility subject to certain terms and conditions. The maturity date of the revolving credit facility was extended to January 21, 2027. The Company may prepay the Revolving Facility, in whole or in part, and reborrow prior to the revolving loan maturity date. The Restated Credit Agreement further extended the maturity date for the term loan facility to January 21, 2027.   On July 18, 2022, the Company entered into the First Amendment to the Restated Credit Agreement. Under the terms of the First Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $65.0 million to $75.0 million pursuant to the accordion feature in the Restated Credit Agreement. The First Amendment also adjusted the funded debt to EBITDA ratio financial covenant to 3:00 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022.   On October 26, 2022, the Company entered into the Second Amendment ("Second Amendment”) to the Restated Credit Agreement. Under the terms of the Second Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $75.0 million to $90.0 million pursuant to the accordion feature in the Restated Credit Agreement. The Second Amendment adjusted the funded debt to EBITDA ratio financial covenant to 3:25 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022 and 3:00 to 1:00 as of the end of the Company’s first fiscal quarter of 2023. The Second Amendment also modified the EBITDA definition to permit add-backs of a) up to $2.0 million for disposition related expenses; and b) up to $2.0 million for unusual or non-recurring expenses which are incurred prior to the end of fiscal year 2023 and which are subject to the approval of the Administrative Agent.   On May 8, 2023, the Company entered into the Third Amendment (the “Third Amendment”) to the Restated Credit Agreement. The Third Amendment adjusted the funded debt to EBITDA ratio financial covenant to 4:25 to 1:00 as of the end of the Company’s second fiscal quarter of 2023, 3:00 to 1:00 as of the end of the Company’s third fiscal quarter of 2023, and 2:75 to 1:00 as of the end of the Company’s fourth fiscal quarter of 2023 and thereafter. The Third Amendment adjusted the fixed charge coverage ratio covenant to 1:10 to 1:00 commencing as of the Company’s fourth fiscal quarter of 2023 and 1:25 to 1:00 as of the end of the Company’s first fiscal quarter of 2024 and thereafter. For the Company’s second and third fiscal quarters in 2023, the Third Amendment suspended the fixed charge coverage ratio covenant and added a minimum EBITDA covenant of $22.5 million as of the end of each such fiscal quarter. Under the terms of the Third Amendment, the Company and the Lender also agreed to decrease the maximum availability under the senior revolving credit facility from $90.0 million to $75.0 million, upon the consummation of the sale of the Company’s Mexican subsidiary and the dissolution of Escalade Insurance, Inc. The proceeds from such sale and dissolution, respectively, will be used to partially prepay the amounts outstanding under the revolving credit facility. As reflected in the Fourth Amendment to the Restated Credit Agreement effective September 1, 2023, the maximum availability of the senior revolving credit facility was reduced to $85.0 million following the dissolution of Escalade Insurance, Inc.   As of September 30, 2023, the outstanding principal amount of the term loan was $34.5 million and total amount drawn under the Revolving Facility was $37.5 million.

v3.23.3

Note C - Inventories (Tables)	9 Months Ended
	Sep. 30, 2023
Notes Tables
Schedule of Inventory, Current [Table Text Block]	In thousands   September 30, 2023     December 31, 2022     October 1, 2022                             Raw materials   $ 5,048     $ 7,789     $ 9,988   Work in progress     2,874       3,478       4,537   Finished goods     97,345       110,603       120,432       $ 105,267     $ 121,870     $ 134,957

v3.23.3

Note D - Fair Values of Financial Instruments (Tables)	9 Months Ended
	Sep. 30, 2023
Notes Tables
Fair Value, by Balance Sheet Grouping [Table Text Block]	Fair Value Measurements Using   September 30, 2023 In thousands   Carrying Amount     Quoted Prices in Active Markets for Identical Assets (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)   Financial assets                                 Cash and cash equivalents   $ 919     $ 919     $ --     $ --                                     Financial liabilities                                 Current portion of long-term debt   $ 7,143     $ --     $ 7,143     $ --   Long-term debt   $ 64,896     $ --     $ 64,896     $ --               Fair Value Measurements Using   December 31, 2022 In thousands   Carrying Amount     Quoted Prices in Active Markets for Identical Assets (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)   Financial assets                                 Cash and cash equivalents   $ 3,967     $ 3,967     $ --     $ --                                     Financial liabilities                                 Current portion of long-term debt   $ 7,143     $ --     $ 7,143     $ --   Long-term debt   $ 87,738     $ --     $ 87,738     $ --               Fair Value Measurements Using   October 1, 2022 In thousands   Carrying Amount     Quoted Prices in Active Markets for Identical Assets (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)   Financial assets                                 Cash and cash equivalents   $ 4,000     $ 4,000     $ --     $ --                                     Financial liabilities                                 Current portion of long-term debt   $ 7,143     $ --     $ 7,143     $ --   Long-term debt   $ 99,568     $ --     $ 99,568     $ --

v3.23.3

Note F - Segment Information (Tables)	9 Months Ended
	Sep. 30, 2023
Notes Tables
Schedule of Segment Reporting Information, by Segment [Table Text Block]	For the Third Quarter Ended September 30, 2023   In thousands   Sporting Goods     Corp.     Total                             Revenues from external customers   $ 73,358     $ --     $ 73,358   Operating income (loss)     6,958       (513 )     6,445   Net income     4,089       186       4,275       As of and for the Three Quarters Ended September 30, 2023   In thousands   Sporting Goods     Corp.     Total                             Revenues from external customers   $ 198,060     $ --     $ 198,060   Operating income (loss)     14,485       (1,633 )     12,852   Net income (loss)     7,422       (457 )     6,965   Total assets   $ 279,805     $ 3,568     $ 283,373       For the Third Quarter Ended October 1, 2022   In thousands   Sporting Goods     Corp.     Total                             Revenues from external customers   $ 74,904     $ --     $ 74,904   Operating income (loss)     4,661       (441 )     4,220   Net income     2,387       571       2,958       As of and for the Three Quarters Ended October 1, 2022   In thousands   Sporting Goods     Corp.     Total                             Revenues from external customers   $ 241,621     $ --     $ 241,621   Operating income (loss)     23,026       (1,594 )     21,432   Net income     14,665       620       15,285   Total assets   $ 312,418     $ 7,906     $ 320,324

v3.23.3

Note H - Earnings Per Share (Tables)	9 Months Ended
	Sep. 30, 2023
Notes Tables
Schedule of Weighted Average Number of Shares [Table Text Block]	Third Quarter Ended     Three Quarters Ended   In thousands   September 30, 2023     October 1, 2022     September 30, 2023     October 1, 2022                                     Weighted average common shares outstanding     13,737       13,590       13,706       13,565   Dilutive effect of stock options and restricted stock units     150       62       140       82   Weighted average common shares outstanding, assuming dilution     13,887       13,652       13,846       13,647

v3.23.3

Note J - Revenue From Contracts With Customers (Tables)	9 Months Ended
	Sep. 30, 2023
Notes Tables
Disaggregation of Revenue [Table Text Block]	Third Quarter Ended     Three Quarters Ended   All Amounts in Thousands   September 30, 2023     October 1, 2022     September 30, 2023     October 1, 2022                                     Gross Sales by Channel:                                 Mass Merchants   $ 35,931     $ 29,849     $ 72,101     $ 85,804   Specialty Dealers     19,669       20,298       65,134       74,631   E-commerce     21,785       26,090       69,512       87,441   International     2,961       4,032       9,189       12,643   Other     892       1,188       3,206       3,454   Total Gross Sales     81,238       81,457       219,142       263,973                                     Less: Gross-to-Net Sales Adjustments                                 Returns     2,493       892       6,039       3,740   Warranties     358       663       988       1,985   Customer Allowances     5,029       4,998       14,055       16,627   Total Gross-to-Net Sales Adjustments     7,880       6,553       21,082       22,352   Total Net Sales   $ 73,358     $ 74,904     $ 198,060     $ 241,621

v3.23.3

Note K - Leases (Tables)	9 Months Ended
	Sep. 30, 2023
Notes Tables
Lease, Cost [Table Text Block]	Third Quarter Ended     Three Quarters Ended   All Amounts in Thousands   September 30, 2023     October 1, 2022     September 30, 2023     October 1, 2022                                     Lease Expense                                 Operating Lease Cost   $ 388     $ 393     $ 1,137     $ 1,073   Short-term Lease Cost     388       658       1,611       1,882   Variable Lease Cost     117       81       415       393   Total Operating Lease Cost   $ 893     $ 1,132     $ 3,163     $ 3,348                                     Operating Lease – Operating Cash Flows   $ 266     $ 100     $ 759     $ 712   New ROU Assets – Operating Leases   $ 242     $ 30     $ 325     $ 7,773       Three Quarters Ended   All Amounts in Thousands   September 30, 2023     October 1, 2022                     Weighted Average Remaining Lease Term – Operating Leases (in years)     8.29       9.29   Weighted Average Discount Rate – Operating Leases     5.21 %     5.00 %
Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block]	All Amounts in Thousands                   Year 1   $ 381   Year 2     1,480   Year 3     1,445   Year 4     1,401   Year 5     1,314   Thereafter     5,331   Total future minimum lease payments     11,352   Less imputed interest     (2,152 ) Total   $ 9,200             Reported as of September 30, 2023         Current operating lease liabilities     1,037   Long-term operating lease liabilities     8,163   Total   $ 9,200

v3.23.3

Note C - Inventories - Inventories (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022	Oct. 01, 2022
Raw materials	$ 5,048	$ 7,789	$ 9,988
Work in progress	2,874	3,478	4,537
Finished goods	97,345	110,603	120,432
Inventory, Net	$ 105,267	$ 121,870	$ 134,957

v3.23.3

Note D - Fair Values of Financial Instruments - Fair Value of Financial Instruments (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022	Oct. 01, 2022
Cash and cash equivalents	$ 919	$ 3,967	$ 4,000
Current portion of long-term debt	7,143	7,143	7,143
Long-term debt	64,896	87,738	99,568
Fair Value, Inputs, Level 1 [Member]
Cash and cash equivalents	919	3,967	4,000
Fair Value, Inputs, Level 2 [Member]
Current portion of long-term debt	7,143	7,143	7,143
Long-term debt	$ 64,896	$ 87,738	$ 99,568

v3.23.3

Note E - Stock Compensation (Details Textual) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Oct. 01, 2022	Sep. 30, 2023	Oct. 01, 2022
Shares Issued, Value, Share-Based Payment Arrangement, before Forfeiture			$ 52	$ 51
Share-Based Payment Arrangement, Expense	$ 546	$ 377	1,463	1,453
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Amount	$ 1,979	$ 1,937	$ 1,979	$ 1,937
Restricted Stock Units (RSUs) [Member] | Share-Based Payment Arrangement, Employee [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Grants in Period			145,563
Director [Member] | Restricted Stock Units (RSUs) [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Grants in Period			21,200
Incentive Plan 2017 [Member]
Shares Issued, Shares, Share-Based Payment Arrangement, before Forfeiture			30,921
Shares Issued, Value, Share-Based Payment Arrangement, before Forfeiture			$ 395
Incentive Plan 2017 [Member] | Director [Member]
Shares Issued, Shares, Share-Based Payment Arrangement, before Forfeiture			4,441

v3.23.3

Note F - Segment Information - Segment Information (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Oct. 01, 2022	Sep. 30, 2023	Oct. 01, 2022	Dec. 31, 2022
Revenues from external customers	$ 73,358	$ 74,904	$ 198,060	$ 241,621
Operating income (loss)	6,445	4,220	12,852	21,432
Net income (loss)	4,275	2,958	6,965	15,285
Total assets	283,373	320,324	283,373	320,324	$ 298,718
Sporting Goods [Member]
Revenues from external customers	73,358	74,904	198,060	241,621
Operating income (loss)	6,958	4,661	14,485	23,026
Net income (loss)	4,089	2,387	7,422	14,665
Total assets	279,805	312,418	279,805	312,418
Corporate Segment [Member]
Operating income (loss)	(513)	(441)	(1,633)	(1,594)
Net income (loss)	186	571	(457)	620
Total assets	$ 3,568	$ 7,906	$ 3,568	$ 7,906

v3.23.3

Note G - Dividend Payment (Details Textual) - USD ($) $ / shares in Units, $ in Thousands				3 Months Ended		9 Months Ended
	Sep. 05, 2023	Jun. 19, 2023	Mar. 20, 2023	Sep. 30, 2023	Oct. 01, 2022	Sep. 30, 2023	Oct. 01, 2022
Common Stock, Dividends, Per Share, Cash Paid	$ 0.15	$ 0.15	$ 0.15
Dividends, Common Stock, Cash	$ 2,100	$ 2,100	$ 2,100	$ 2,060	$ 2,039	$ 6,180	$ 6,115

v3.23.3

Note H - Earnings Per Share - Earnings Per Share (Details) - shares shares in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Oct. 01, 2022	Sep. 30, 2023	Oct. 01, 2022
Weighted average common shares outstanding (in shares)	13,737	13,590	13,706	13,565
Dilutive effect of stock options and restricted stock units (in shares)	150	62	140	82
Weighted average common shares outstanding, assuming dilution (in shares)	13,887	13,652	13,846	13,647

v3.23.3

Note J - Revenue From Contracts With Customers - Disaggregation of Revenue (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Oct. 01, 2022	Sep. 30, 2023	Oct. 01, 2022
Total Gross Sales	$ 81,238	$ 81,457	$ 219,142	$ 263,973
Returns	2,493	892	6,039	3,740
Warranties	358	663	988	1,985
Customer Allowances	5,029	4,998	14,055	16,627
Total Gross-to-Net Sales Adjustments	7,880	6,553	21,082	22,352
Total Net Sales	73,358	74,904	198,060	241,621
Mass Merchants [Member]
Total Gross Sales	35,931	29,849	72,101	85,804
Specialty Dealers [Member]
Total Gross Sales	19,669	20,298	65,134	74,631
E-commerce [Member]
Total Gross Sales	21,785	26,090	69,512	87,441
International [Member]
Total Gross Sales	2,961	4,032	9,189	12,643
Other Channels [Member]
Total Gross Sales	$ 892	$ 1,188	$ 3,206	$ 3,454

v3.23.3

Note K - Leases (Details Textual)	Sep. 30, 2023
Minimum [Member]
Lessee, Operating Lease, Remaining Lease Term	1 year
Maximum [Member]
Lessee, Operating Lease, Remaining Lease Term	9 years

v3.23.3

Note K - Leases - Lease Cost (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Oct. 01, 2022	Sep. 30, 2023	Oct. 01, 2022
Weighted Average Remaining Lease Term – Operating Leases (in years) (Year)	8 years 3 months 14 days	9 years 3 months 14 days	8 years 3 months 14 days	9 years 3 months 14 days
Operating Lease Cost	$ 388	$ 393	$ 1,137	$ 1,073
Weighted Average Discount Rate – Operating Leases	5.21%	5.00%	5.21%	5.00%
Short-term Lease Cost	$ 388	$ 658	$ 1,611	$ 1,882
Variable Lease Cost	117	81	415	393
Total Operating Lease Cost	893	1,132	3,163	3,348
Operating Lease – Operating Cash Flows	266	100	759	712
New ROU Assets – Operating Leases (non-cash)	$ 242	$ 30	$ 325	$ 7,773

v3.23.3

Note K - Leases - Future Minimum Lease Payments (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022	Oct. 01, 2022
Year 1	$ 381
Year 2	1,480
Year 3	1,445
Year 4	1,401
Year 5	1,314
Thereafter	5,331
Total future minimum lease payments	11,352
Less imputed interest	(2,152)
Total	9,200
Current operating lease liabilities	1,037	$ 993	$ 816
Long-term operating lease liabilities	8,163	$ 8,641	$ 8,557
Total	$ 9,200

v3.23.3

Note M - Debt (Details Textual) - Revolving Credit Facility [Member] - Restated Credit Agreement [Member] $ in Millions		3 Months Ended				6 Months Ended
	Jul. 18, 2022 USD ($)	Dec. 31, 2023	Sep. 30, 2023 USD ($)	Jun. 30, 2023	Mar. 31, 2023	Dec. 31, 2022	Jan. 01, 2024	Sep. 01, 2023 USD ($)	May 08, 2023 USD ($)	Oct. 26, 2022 USD ($)	Jan. 21, 2022 USD ($)	Dec. 25, 2021 USD ($)
Line of Credit Facility, Maximum Borrowing Capacity	$ 75.0							$ 85.0	$ 75.0	$ 90.0	$ 65.0	$ 50.0
Line of Credit Facility, Maximum Borrowing Capacity, Accordion Feature											$ 90.0
Debt to EBITDA Ratio	3.00	2.75	3.00	4.25	3.00	3.25
EBITDA Add-backs for Disposition Expenses										2.0
EBITDA Add-backs for Unusual or Non Recurring Expenses										$ 2.0
Debt Instrument, Covenant, Fixed Charge Coverage Ratio		1.10					1.25
Debt Instrument, Covenant, Minimum EBITDA			$ 22.5
Long-Term Debt, Gross			34.5
Amount Drawn Under the Revolving Facility, Total			$ 37.5

---