QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1

										Fiscal Year Ended							Three Months Ended
	Fiscal Year Ended Oct. 3, 1999			Fiscal Year Ended Oct. 1, 2000			Three Months Ended Dec. 31, 2000			2001			2002		2003		March 30, 2003			March 28, 2004
	($ in thousands)
Ratio of earnings to fixed charges:
Fixed Charges:
Interest expensed & capitalized	$	4,161		$	7,735		$	4,285		$	16,922		$	14,290	$	13,372	$	3,392		$	3,242
Amortized premiums, discounts & capitalized expenses related to indebtedness		—			—			—			—			—		—		—			—
Estimate of interest within rental expense		1,737			2,749			1,296			5,707			5,845		5,780		1,459			1,495
Preference security dividend requirements		—			—			—			—			—		—		—			—
Total Fixed Charges	$	5,898		$	10,484		$	5,581		$	22,629		$	20,135	$	19,152	$	4,851		$	4,737
Earnings:
Pretax Income		(301	)		(2,246	)		(3,203	)		(13,822	)		2,257		3,315		(57	)		1,020
Fixed Charges		5,898			10,484			5,581			22,629			20,135		19,152		4,851			4,737
Amortization of capitalized interest		—			—			—			—			—		—		—			—
Distributed income of equity investees		—			—			—			—			—		—		—			—
Co. share of pre-tax losses of equity investees for which charges arriving from guarantees are included in fixed charges		—			—			—			—			—		—		—			—
Subtotal		5,597			8,238			2,378			8,807			22,392		22,467		4,794			5,757
Interest capitalized		—			—			—			—			—		—		—			—
Preference security dividend requirements of consolidated subsidiaries		—			—			—			—			—		—		—			—
Minority interest in pre-tax income of minority subsidiaries that have not incurred fixed charges		—			—			—			—			—		—		—			—
Total	$	5,597		$	8,238		$	2,378		$	8,807		$	22,392	$	22,467	$	4,794		$	5,757
Ratio:		0.9			0.8			0.4			0.4			1.1		1.2		1.0			1.2

QuickLinks

Exhibit 12.1 Computation of Ratio of Earnings to Fixed Charges