EXHIBIT 12.1

Statement re: Computation of Ratios (in thousands, except ratio of earnings)

	Years ended
	July 3, 2005		June 27, 2004		June 29, 2003
Income (loss) from continuing operations before taxes	$	16,485	$	1,428	$	(62,394	)
Fixed charges from continuing operations:
Interest expense and amortization of debt discount on all indebtedness		8,355		8,354		8,191
Interest included in rent		2,300		2,400		2,700
Total fixed charges from continuing operations		10,655		10,754		10,891
Income (loss) before taxes and fixed charges	$	27,140	$	12,182	$	(51,503	)
Deficiency of earnings (as defined) to fixed charges		—		—	$	(62,394	)
Ratio of earnings to fixed charges (1)		2.55		1.13		—

(1) For purposes of computing the ratio of earnings to fixed charges, earnings consist of income (loss) before provision for income taxes plus fixed charges. Fixed charges consist of interest charges and that portion of rental expense that we believe to be representative of interest. Earnings were inadequate to cover fixed charges in fiscal 2003.