|
Delaware
(State or Other Jurisdiction of Incorporation or Organization) |
| |
3089
(Primary Standard Industrial Classification Code Number) |
| |
83-2797583
(I.R.S. Employer Identification Number) |
|
|
John C. Kennedy, Esq.
Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, New York 10019-6064 (212) 373-3000 |
| |
Ian D. Schuman, Esq.
Erika Weinberg, Esq. Latham & Watkins LLP 885 Third Avenue New York, New York 10022-4834 (212) 906-1200 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||
Title of each Class of
Securities to be Registered |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||
Common Stock, par value $0.0001 per share
|
| | | | $ | | | | | | $ | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 22 | | | |
| | | | | 44 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 50 | | | |
| | | | | 53 | | | |
| | | | | 56 | | | |
| | | | | 77 | | | |
| | | | | 98 | | | |
| | | | | 106 | | | |
| | | | | 117 | | | |
| | | | | 121 | | | |
| | | | | 123 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 137 | | | |
| | | | | 144 | | | |
| | | | | 144 | | | |
| | | | | 144 | | | |
| | | | | F-1 | | |
| | |
Three Months Ended
|
| |||||||||||||||
| | |
April 3, 2021
(estimated low) |
| |
April 3, 2021
(estimated high) |
| |
March 28, 2020
(actual) |
| |||||||||
Net sales
|
| | | $ | | | | | $ | | | | | $ | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| ||||||||||||||||||||||||||||||
| | |
Year ended
December 31, |
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
| ||||||||||||||||||
Net sales
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | |
Cost of sales
|
| | | | 168,021 | | | | | | 178,761 | | | | | | 190,834 | | | | | | | 2,881 | | | | | | 219,819 | | | | | | 260,616 | | |
Gross profit
|
| | | | 79,475 | | | | | | 86,486 | | | | | | 95,004 | | | | | | | (1,507) | | | | | | 98,156 | | | | | | 142,773 | | |
Selling, general and administrative expense
|
| | | | 47,268 | | | | | | 43,931 | | | | | | 67,466 | | | | | | | 2,689 | | | | | | 57,388 | | | | | | 85,527 | | |
Amortization
|
| | | | 8,990 | | | | | | 8,288 | | | | | | 7,992 | | | | | | | 1,068 | | | | | | 15,643 | | | | | | 17,347 | | |
Income (loss) from operations
|
| | | | 23,217 | | | | | | 34,267 | | | | | | 19,546 | | | | | | | (5,264) | | | | | | 25,125 | | | | | | 39,899 | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | |
Other expense (income), net
|
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | |
Total other expense (income), net
|
| | | | 14,597 | | | | | | 12,547 | | | | | | 13,428 | | | | | | | 749 | | | | | | 22,339 | | | | | | 17,140 | | |
Income (loss) before income taxes
|
| | | | 8,620 | | | | | | 21,720 | | | | | | 6,118 | | | | | | | (6,013) | | | | | | 2,786 | | | | | | 22,759 | | |
Income tax (benefit) expense
|
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | |
Net income (loss)
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income (loss) per share attributable to common stockholders:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | $ | (5,032.00) | | | | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | $ | (5,032.00) | | | | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| |||||||||||||||||||||
| | |
Year ended
December 31, |
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended
December 31, |
| |||||||||||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
| |||||||||
Weighted-average common shares outstanding:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,061 | | |
Diluted
|
| | | | | | | | | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,061 | | |
Pro forma net income per share attributable to common stockholders:(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted-average common shares outstanding:(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 35,655 | | | | | $ | 63,161 | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | 54,302 | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| ||||||||||||||||||||||||||||||
| | |
Year ended
December 31, |
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| | |
2018
|
| |
2019(2)
|
| |
2020(2)
|
| ||||||||||||||||||
Adjusted EBITDA(5)
|
| | | $ | 39,063 | | | | | $ | 47,252 | | | | | $ | 57,324 | | | | | | $ | (3,185) | | | | | $ | 61,050 | | | | | $ | 83,836 | | |
Adjusted EBITDA margin(6)
|
| | | | 15.8% | | | | | | 17.8% | | | | | | 20.1% | | | | | | | (231.8)% | | | | | | 19.2% | | | | | | 20.8% | | |
Acquisition Adjusted EBITDA(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 97,046 | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As Further
Adjusted(7) |
| ||||||
Cash
|
| | | $ | 59,310 | | | | | $ | | | |
Working capital(8)
|
| | | | 73,389 | | | | | | | | |
Total assets
|
| | | | 646,676 | | | | | | | | |
Total debt(9)
|
| | | | 286,434 | | | | | | | | |
Total liabilities
|
| | | | 430,005 | | | | | | | | |
Total stockholders’ equity
|
| | | | 216,671 | | | | | | | | |
| | |
Predecessor
|
| | |
Successor(2)
|
| ||||||||||||||||||||||||||||||
| | |
Year ended December 31,
|
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(1)
|
| |
2020(1)
|
| ||||||||||||||||||
Net income
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | |
Depreciation and amortization
|
| | | | 14,162 | | | | | | 14,587 | | | | | | 14,767 | | | | | | | 1,228 | | | | | | 21,659 | | | | | | 25,365 | | |
Interest expense
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | |
Income tax (benefit) expense
|
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | |
Loss (gain) on sale and disposal of property and equipment
|
| | | | 233 | | | | | | (204) | | | | | | 914 | | | | | | | 34 | | | | | | 680 | | | | | | 332 | | |
Restructuring charges(a)
|
| | | | 609 | | | | | | 176 | | | | | | 1,271 | | | | | | | 47 | | | | | | 980 | | | | | | 1,265 | | |
Management fees(b)
|
| | | | 500 | | | | | | 500 | | | | | | 482 | | | | | | | 18 | | | | | | 500 | | | | | | — | | |
Stock-based compensation expense
|
| | | | 9 | | | | | | 9 | | | | | | (18) | | | | | | | — | | | | | | 808 | | | | | | 1,827 | | |
Other expense (income),
net(c) |
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | |
Other non-cash items(d)
|
| | | | — | | | | | | — | | | | | | 1.050 | | | | | | | 39 | | | | | | 6,331 | | | | | | 1,338 | | |
Strategic initiative costs(e)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | 964 | | | | | | 6,264 | | |
Acquisition and integration related costs(f)
|
| | | | 592 | | | | | | 239 | | | | | | 19,135 | | | | | | | 707 | | | | | | 3,612 | | | | | | 5,497 | | |
Other(g) | | | | | (259) | | | | | | (2,322) | | | | | | 177 | | | | | | | 6 | | | | | | 391 | | | | | | 1,007 | | |
IPO costs(h)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,731 | | |
COVID-19-related expenses (income)(i)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (689) | | |
Adjusted EBITDA (unaudited)
|
| | | $ | 39,063 | | | | | $ | 47,252 | | | | | $ | 57,324 | | | | | | $ | (3,185) | | | | | $ | 61,050 | | | | | $ | 83,836 | | |
Acqusition EBITDA adjustments(j)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,210 | | |
Acquisition Adjusted EBITDA (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 97,046 | | |
Net Sales
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | |
Adjusted EBITDA margin (unaudited)
|
| | | | 15.8% | | | | | | 17.8% | | | | | | 20.1% | | | | | | | (231.8)% | | | | | | 19.2% | | | | | | 20.8% | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further Adjusted
|
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash
|
| | | $ | 59,310 | | | | | $ | | | | | $ | | | ||
Long-term debt, including current portion:
|
| | | | | | | | | | | | | | | | | | |
Amended Term Loan(1)
|
| | | | 221,496 | | | | | | | | | | | | | | |
Revolving Credit Facility(2)
|
| | | | — | | | | | | | | | | | | | | |
Parent Note(3)
|
| | | | 64,938 | | | | | | | | | | | | | | |
Total debt, net of discount and debt issuance costs
|
| | | $ | 286,434 | | | | | $ | | | | | | $ | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; no shares authorized, issued or outstanding, actual or as adjusted; shares authorized, no shares issued or outstanding, as further adjusted
|
| | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 1,000 shares authorized,
issued and outstanding, actual; shares authorized, shares issued and outstanding, as adjusted; shares authorized, shares issued and outstanding, as further adjusted |
| | | | | | | | | | | | | | | | | | |
Additional paid-in capital(4)
|
| | | | 200,552 | | | | | | | | | | | | | | |
Retained earnings(4)
|
| | | | 13,765 | | | | | | | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 2,354 | | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | 216,671 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 503,105 | | | | | $ | | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Historical net tangible book value (deficit) per share as of December 31, 2020
|
| | | $ | (189,593.00) | | | | | | | | |
|
Increase in as adjusted net tangible book value (deficit) per share attributable
to the Reorganization and the 2021 Financing Transactions |
| | | | | | | | | | | | |
|
As adjusted net tangible book value per share before this offering
|
| | | | | | | | | | | | |
|
Increase in as adjusted net tangible book value per share attributable to new investors purchasing common stock in this offering
|
| | | | | | | | | | | | |
|
As further adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors purchasing common stock in this offering
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
|
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| |
Per Share
|
| |||||||||||||||
Existing stockholders
|
| | | | 1,000 | | | | | | % | | | | | $ | 200,552,000 | | | | | | % | | | | | $ | 200,552.00 | | |
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Total
|
| | | | | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| ||||||||||||||||||||||||||||||
| | |
Year ended December 31,
|
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
| ||||||||||||||||||
Net sales
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | |
Cost of sales
|
| | | | 168,021 | | | | | | 178,761 | | | | | | 190,834 | | | | | | | 2,881 | | | | | | 219,819 | | | | | | 260,616 | | |
Gross profit
|
| | | | 79,475 | | | | | | 86,486 | | | | | | 95,004 | | | | | | | (1,507) | | | | | | 98,156 | | | | | | 142,773 | | |
Selling, general and administrative expense
|
| | | | 47,268 | | | | | | 43,931 | | | | | | 67,466 | | | | | | | 2,689 | | | | | | 57,388 | | | | | | 85,527 | | |
Amortization
|
| | | | 8,990 | | | | | | 8,288 | | | | | | 7,992 | | | | | | | 1,068 | | | | | | 15,643 | | | | | | 17,347 | | |
Income (loss) from operations
|
| | | | 23,217 | | | | | | 34,267 | | | | | | 19,546 | | | | | | | (5,264) | | | | | | 25,125 | | | | | | 39,899 | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | |
Other expense (income), net
|
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | |
Total other expense (income), net
|
| | | | 14,597 | | | | | | 12,547 | | | | | | 13,428 | | | | | | | 749 | | | | | | 22,339 | | | | | | 17,140 | | |
Income (loss) before income taxes
|
| | | | 8,620 | | | | | | 21,720 | | | | | | 6,118 | | | | | | | (6,013) | | | | | | 2,786 | | | | | | 22,759 | | |
Income tax (benefit) expense
|
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | |
Net income (loss)
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income (loss) per share attributable to common stockholders:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | $ | (5,032.00) | | | | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | $ | (5,032.00) | | | | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Weighted-average common shares outstanding:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,061 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,061 | | |
Pro forma net income per share attributable
to common stockholders:(4) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| ||||||||||||
| | |
Year ended
December 31, |
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended
December 31, |
| ||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
|
Pro forma weighted-average common shares outstanding:(4)
|
| | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 35,655 | | | | | $ | 63,161 | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | 54,302 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash
|
| | | $ | 56,655 | | | | | $ | 59,310 | | |
Working capital(5)
|
| | | | 77,496 | | | | | | 73,389 | | |
Total assets
|
| | | | 525,711 | | | | | | 646,676 | | |
Total debt(6)
|
| | | | 223,223 | | | | | | 286,434 | | |
Total liabilities
|
| | | | 331,916 | | | | | | 430,005 | | |
Total stockholders’ equity
|
| | | | 193,795 | | | | | | 216,671 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
% of
Net Sales |
| |
2020
|
| |
% of
Net Sales |
| |
Change
Amount |
| |
Change %
of Net Sales |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 317,975 | | | | | | 100% | | | | | $ | 403,389 | | | | | | 100% | | | | | $ | 85,414 | | | | | | 0% | | |
Cost of sales
|
| | | | 219,819 | | | | | | 69.1% | | | | | | 260,616 | | | | | | 64.6% | | | | | | 40,797 | | | | | | (4.5)% | | |
Gross profit
|
| | | | 98,156 | | | | | | 30.9% | | | | | | 142,773 | | | | | | 35.4% | | | | | | 44,617 | | | | | | 4.5% | | |
Selling, general and administrative expense
|
| | | | 57,388 | | | | | | 18.0% | | | | | | 85,527 | | | | | | 21.2% | | | | | | 28,139 | | | | | | 3.2% | | |
Amortization
|
| | | | 15,643 | | | | | | 4.9% | | | | | | 17,347 | | | | | | 4.3% | | | | | | 1,704 | | | | | | (0.6)% | | |
Income from operations
|
| | | | 25,125 | | | | | | 7.9% | | | | | | 39,899 | | | | | | 9.9% | | | | | | 14,774 | | | | | | 2.0% | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 22,639 | | | | | | 7.1% | | | | | | 18,251 | | | | | | 4.5% | | | | | | (4,388) | | | | | | (2.6)% | | |
Other expense (income), net
|
| | | | (300) | | | | | | 0.1% | | | | | | (1,111) | | | | | | 0.3% | | | | | | (811) | | | | | | 0.2% | | |
Total other expense (income), net
|
| | | | 22,339 | | | | | | 7.0% | | | | | | 17,140 | | | | | | 4.2% | | | | | | (5,199) | | | | | | (2.8)% | | |
Income before income taxes
|
| | | | 2,786 | | | | | | 0.9% | | | | | | 22,759 | | | | | | 5.6% | | | | | | 19,973 | | | | | | 4.8% | | |
Income tax (benefit) expense
|
| | | | (4,671) | | | | | | 1.5% | | | | | | 6,776 | | | | | | 1.7% | | | | | | 11,447 | | | | | | 0.2% | | |
Net income
|
| | | $ | 7,457 | | | | | | 2.3% | | | | | $ | 15,983 | | | | | | 4.0% | | | | | $ | 8,526 | | | | | | 1.6% | | |
Adjusted EBITDA
|
| | | $ | 61,050 | | | | | | 19.2% | | | | | $ | 83,836 | | | | | | 20.8% | | | | | $ | 22,786 | | | | | | 1.6% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Depreciation and amortization
|
| | | | 21,659 | | | | | | 25,365 | | |
Interest expense
|
| | | | 22,639 | | | | | | 18,251 | | |
Income tax (benefit) expense
|
| | | | (4,671) | | | | | | 6,776 | | |
Loss on sale and disposal of property and equipment
|
| | | | 680 | | | | | | 332 | | |
Restructuring charges(a)
|
| | | | 980 | | | | | | 1,265 | | |
Management fees(b)
|
| | | | 500 | | | | | | — | | |
Stock-based compensation expense
|
| | | | 808 | | | | | | 1,827 | | |
Other expense (income), net(c)
|
| | | | (300) | | | | | | (1,111) | | |
Other non-cash items(d)
|
| | | | 6,331 | | | | | | 1,338 | | |
Strategic initiative costs(e)
|
| | | | 964 | | | | | | 6,264 | | |
Acquisition and integration related costs(f)
|
| | | | 3,612 | | | | | | 5,497 | | |
Other(g) | | | | | 391 | | | | | | 1,007 | | |
IPO costs(h)
|
| | | | — | | | | | | 1,731 | | |
COVID-19-related expenses (income)(i)
|
| | | | — | | | | | | (689) | | |
Adjusted EBITDA
|
| | | $ | 61,050 | | | | | $ | 83,836 | | |
Acquisition EBITDA adjustments(j)
|
| | | | | | | | | | 13,210 | | |
Acquisition Adjusted EBITDA
|
| | | | | | | | | $ | 97,046 | | |
Net sales
|
| | | $ | 317,975 | | | | | $ | 403,389 | | |
Adjusted EBITDA margin
|
| | | | 19.2% | | | | | | 20.8% | | |
Leverage Ratio
|
| |
Mandatory
Prepayment Percentage |
| |||
> 3.50:1.00
|
| | | | 90% | | |
> 3.00:1.00 and ≤ 3.50:1.00
|
| | | | 75% | | |
> 2.50:1.00 and ≤ 3.00:1.00
|
| | | | 50% | | |
> 2.00:1.00 and ≤ 2.50:1.00
|
| | | | 25% | | |
≤ 2.00:1.00
|
| | | | 0% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 35,655 | | | | | $ | 63,161 | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | 54,302 | | |
Effect of exchange rate changes on cash
|
| | | | (956) | | | | | | 997 | | |
Net increase in cash
|
| | | $ | 24,167 | | | | | $ | 2,655 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 to 3 Years
|
| |
4 to 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
Long-term indebtedness, excluding interest(1)(5)
|
| | | $ | 293,085 | | | | | $ | 13,042 | | | | | $ | 91,022 | | | | | $ | 189,021 | | | | | $ | — | | |
Interest on long-term indebtedness(2)(5)
|
| | | | 64,593 | | | | | | 15,940 | | | | | | 29,282 | | | | | | 19,371 | | | | | | — | | |
Operating lease obligations(3)
|
| | | | 29,329 | | | | | | 6,484 | | | | | | 10,426 | | | | | | 7,325 | | | | | | 5,094 | | |
Total(4)
|
| | | $ | 387,007 | | | | | $ | 35,466 | | | | | $ | 130,730 | | | | | $ | 215,717 | | | | | $ | 5,094 | | |
Location
|
| |
Purpose
|
| |
Size (Sq. ft.)
|
| |
Ownership
(owned or leased) |
|
Adelaide, Australia
|
| | Storage facility | | |
21,097*
|
| | Leased | |
Melbourne, Australia
|
| | Storage facility and office | | |
5,942
|
| | Leased | |
Picton, Australia
|
| | Fiberglass facility | | |
41,818
|
| | Leased | |
Sydney, Australia
|
| | Office | | |
6,889
|
| | Leased | |
Yalta, Australia
|
| | Fiberglass facility | | |
28,266
|
| | Leased | |
Ajax, Canada
|
| | Fiberglass steps | | |
25,641
|
| | Leased | |
Brantford, Canada
|
| | Liners, steel panels and covers facility | | |
113,360
|
| | Leased | |
Kingston, Canada
|
| | Fiberglass facility | | |
3,600
|
| | Leased | |
Terrebonne, Canada
|
| | Warehouse/distribution | | |
35,000
|
| | Leased | |
Hamilton, New Zealand
|
| | Fiberglass facility | | |
18,912
|
| | Leased | |
Hamilton, New Zealand
|
| | Mold building facility | | |
12,701
|
| | Leased | |
Williams, California
|
| | Fiberglass facility | | |
67,734
|
| | Leased | |
Zephyrhills, Florida
|
| | Fiberglass facility | | |
42,000
|
| | Leased | |
Suwanee, Georgia
|
| | Liners and covers facility | | |
84,466
|
| | Leased | |
Fort Wayne, Indiana
|
| | Liners, kits and covers facility | | |
161,000
|
| | Leased | |
Plainfield, Indiana
|
| | Automatic safety covers facility | | |
99,288
|
| | Leased | |
De Witt, Iowa
|
| | Fiberglass facility | | |
40,000
|
| | Leased | |
Bossier City, Louisiana
|
| | Liners and covers facility | | |
47,334
|
| | Leased | |
Breaux Bridge, Louisiana
|
| | Fiberglass facility | | |
22,463
|
| | Leased | |
Latham, New York
|
| |
Headquarters, polymer panels and thermoformed steps facility
|
| |
97,000
|
| | Owned | |
Queensbury, New York
|
| | Fiberglass depot | | |
2,400
|
| | Leased | |
Scotia, New York
|
| | Liners and covers facility | | |
122,543
|
| | Leased | |
Powells Point, North Carolina
|
| | Fiberglass depot | | |
964
|
| | Leased | |
Rockingham, North Carolina
|
| | Fiberglass facility | | |
45,330
|
| | Owned | |
Youngstown, Ohio
|
| | Warehouse — finished products | | |
105,000
|
| | Leased | |
Youngstown, Ohio
|
| | Warehouse — raw materials | | |
85,868
|
| | Leased | |
Youngstown, Ohio
|
| | Liners and covers facility | | |
16,992
|
| | Leased | |
Fayetteville, Tennessee
|
| | Fiberglass facility | | |
58,631
|
| | Owned | |
Odessa, Texas
|
| | Fiberglass facility | | |
33,500
|
| | Leased | |
Lindon, Utah
|
| | Automatic safety covers facility | | |
55,789
|
| | Leased | |
Jane Lew, West Virginia
|
| | Fiberglass facility | | |
67,100
|
| | Leased | |
Jane Lew, West Virginia
|
| | Storage facility and office | | |
18,000
|
| | Leased | |
Name
|
| |
Age
|
| |
Position
|
|
Scott M. Rajeski | | |
54
|
| | Director and Chief Executive Officer | |
J. Mark Borseth | | |
62
|
| | Chief Financial Officer | |
Jeff Leake | | |
59
|
| | Chief Operating Officer | |
Joel Culp | | |
56
|
| | Chief Marketing Officer | |
Kaushal Dhruv | | |
45
|
| | Chief Information Officer | |
Melissa Feck | | |
49
|
| | Chief Human Resource Officer | |
Jason Duva | | |
48
|
| | General Counsel and Chief Administrative Officer | |
Joshua D. Cowley | | |
44
|
| | Chief Commercial Officer | |
James Cline | | |
69
|
| | Chairman and Director | |
Robert D. Evans | | |
61
|
| | Director | |
Alexander L. Hawkinson | | |
47
|
| | Director | |
Mark Laven | | |
67
|
| | Vice Chairman and Director | |
William Pruellage | | |
47
|
| | Director | |
Andrew Singer | | |
31
|
| | Director | |
Christopher O’Brien | | |
45
|
| | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Stock
Awards(1) ($) |
| |
Non-Equity
Incentive Plan Compensation(2) |
| |
All Other
Compensation(3) ($) |
| |
Total
($) |
| ||||||||||||||||||
Scott Rajeski
Chief Executive Officer |
| | | | 2020 | | | | | | 400,000 | | | | | | — | | | | | | 800,000 | | | | | | 16,551 | | | | | | 1,216,551 | | |
J. Mark Borseth(4)
Chief Financial Officer |
| | | | 2020 | | | | | | 297,260 | | | | | | 546,844 | | | | | | 420,000 | | | | | | 310,600 | | | | | | 1,574,704 | | |
Joel Culp
Chief Marketing Officer |
| | | | 2020 | | | | | | 315,000 | | | | | | 226,837 | | | | | | 378,000 | | | | | | 37,592 | | | | | | 957,429 | | |
Name
|
| |
Company
401(k) Match ($) |
| |
Company
Automobile Reimbursement ($) |
| |
Signing
Bonus ($) |
| |
Executive
Medical Program ($) |
| |
Relocation
Reimbursement ($) |
| |
Total
($) |
| |||||||||||||||
Scott Rajeski
|
| | | | 1,551 | | | | | | 15,000 | | | | | | — | | | | | | | | | — | | | | | | 16,551 | | |
J. Mark Borseth
|
| | | | 3,600 | | | | | | 7,000 | | | | | | 250,000 | | | | | | | | | 50,000 | | | | | | 310,600 | | |
Joel Culp
|
| | | | 363 | | | | | | 8,400 | | | | | | — | | | | | | | | | 28,829 | | | | | | 37,592 | | |
Name
|
| |
Grant
Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#)(1)(4) |
| |
Market Value
of Shares or Units of Stock That Have Not Vested ($)(2) |
| |
Number of
Unearned Shares, Units or Other Rights That Have Not Vested (#)(3) |
| |
Market or
Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(2) |
| |||||||||||||||
Scott Rajeski
|
| | | | 12/20/2018 | | | | | | 1,688,091 | | | | | | 1,738,734 | | | | | | 5,626,971 | | | | | | 4,895,464 | | |
J. Mark Borseth
|
| | | | 5/26/2020 | | | | | | 703,371 | | | | | | 724,472 | | | | | | 1,406,742 | | | | | | 1,223,866 | | |
| | | 5/26/2020 | | | | | | 239,464 | | | | | | 246,648 | | | | | | — | | | | | | — | | | ||
Joel Culp
|
| | | | 2/13/2020 | | | | | | 422,023 | | | | | | 434,683 | | | | | | 1,055,057 | | | | | | 917,899 | | |
Name
|
| |
Grant Date
|
| |
Vesting Schedule
|
|
Scott Rajeski
|
| | 12/20/2018 | | | Vests 20% per year over 5 years. Approximately 562,697 Class B Units are scheduled to vest on each of December 20, 2021, 2022 and 2023 | |
J. Mark Borseth
|
| |
5/26/2020
|
| |
Vests 20% per year over 5 years. Approximately 140,674 Class B Units are scheduled to vest on each of May 26, 2021, 2022, 2023, 2024 and 2025
|
|
| 5/26/2020 | | | Vests 100% in May 26, 2021 | | ||
Joel Culp
|
| | 2/13/2020 | | | Vests 20% per year over 5 years beginning on May 11, 2019. Approximately 105,506 Class B Units are scheduled to vest on each of May 11, 2021, 2022, 2023 and 2024 | |
Name
|
| |
Fiscal
Year |
| |
Fees
Earned ($) |
| |
Stock
Awards(1) ($) |
| |
Other
Compensation(2) ($) |
| |
Total
($) |
| |||||||||||||||
Jim Cline
|
| | | | 2020 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | 100,000 | | |
Mark Laven(3)
|
| | | | 2020 | | | | | | 200,000 | | | | | | — | | | | | | 148,284 | | | | | | 348,284 | | |
Robert Evans
|
| | | | 2020 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | 100,000 | | |
Alex Hawkinson(4)
|
| | | | 2020 | | | | | | 20,924 | | | | | | 362,236 | | | | | | — | | | | | | 383,160 | | |
Russel Gehrett
|
| | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Singer
|
| | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher O’Brien
|
| | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Grant Date
|
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| ||||||
Jim Cline
|
| | | | 3/4/2019 | | | | | | 281,349 | | |
Mark Laven
|
| | | | 12/20/2018 | | | | | | 422,023 | | |
Robert Evans
|
| | | | 9/1/2019 | | | | | | 281,349 | | |
Alex Hawkinson
|
| | | | 10/16/2020 | | | | | | 351,686 | | |
Name
|
| |
Shares of
Common Stock |
|
Pamplona Fund
|
| | | |
Wynnchurch Funds
|
| | | |
Scott M. Rajeski
|
| | | |
J. Mark Borseth
|
| | | |
Joel Culp
|
| | | |
Jeff Leake
|
| | | |
Kaushal Dhruv
|
| | | |
Melissa Feck
|
| | | |
Jason Duva
|
| | | |
James Cline
|
| | | |
Robert D. Evans
|
| | | |
Alexander L. Hawkinson
|
| | | |
Mark Laven
|
| | | |
William Pruellage
|
| | | |
Andrew Singer
|
| | | |
Christopher O’Brien
|
| |
Name
|
| |
Number of shares of
common stock to be sold to us, assuming the underwriters’ option to purchase additional shares is not exercised |
| |
Cash
Proceeds ($) |
| |
Number of shares of
common stock to be sold to us, assuming the underwriters’ option to purchase additional shares is exercised |
| |
Cash
Proceeds ($) |
|
Pamplona Fund
|
| | | | | | | | | | | | |
Wynnchurch Funds
|
| | | | | ||||||||
Scott M. Rajeski
|
| | | | | ||||||||
J. Mark Borseth
|
| | | | | ||||||||
Joel Culp
|
| | | | | ||||||||
Jeff Leake
|
| | | | | ||||||||
Kaushal Dhruv
|
| | | | | ||||||||
Melissa Feck
|
| | | | | ||||||||
Jason Duva
|
| | | | | ||||||||
James Cline
|
| | | | | ||||||||
Robert D. Evans
|
| | | | | ||||||||
Alexander L.Hawkinson
|
| | | | | ||||||||
Mark Laven
|
| | | | | ||||||||
William Pruellage
|
| | | | | ||||||||
Andrew Singer
|
| | | | | ||||||||
Christopher O’Brien
|
| | | | |
| | |
Shares of Common Stock
Beneficially Owned Before the Offering |
| |
Shares of
Common Stock Beneficially Owned After the Offering Assuming Underwriters’ Option Is Not Exercised |
| |
Shares of
Common Stock Beneficially Owned After the Offering Assuming Underwriters’ Option Is Exercised |
| |||||||||
| | |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
|
5% Stockholders
|
| | | | | | | | | | | | | | | | | | |
Pamplona Funds(1)
|
| | | | | | | | | | | | | | | | | | |
Wynnchurch Funds(2)
|
| | | | | | | | | | | | | | | | | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | |
Scott M. Rajeski
|
| | | | | | | | | | | | | | | | | | |
J. Mark Borseth
|
| | | | | | | | | | | | | | | | | | |
Joel Culp
|
| | | | | | | | | | | | | | | | | | |
James Cline
|
| | | | | | | | | | | | | | | | | | |
Robert D. Evans
|
| | | | | | | | | | | | | | | | | | |
Alexander L. Hawkinson
|
| | | | | | | | | | | | | | | | | | |
Mark Laven
|
| | | | | | | | | | | | | | | | | | |
William Pruellage
|
| | | | | | | | | | | | | | | | | | |
Andrew Singer
|
| | | | | | | | | | | | | | | | | | |
Christopher O’Brien(2)
|
| | | | | | | | | | | | | | | | | | |
All current directors and executive officers as a group (10 persons)
|
| | | | | | | | | | | | | | | | | | |
Underwriters
|
| |
Number of Shares
|
| |||
Barclays Capital Inc.
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
Goldman Sachs & Co. LLC
|
| | | | | | |
Total
|
| | | | | |
| | |
Company
|
| |||||||||
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | | | | F-2 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 56,655 | | | | | $ | 59,310 | | |
Trade receivables, net
|
| | | | 31,427 | | | | | | 32,758 | | |
Inventories, net
|
| | | | 35,611 | | | | | | 64,818 | | |
Income tax receivable
|
| | | | — | | | | | | 4,377 | | |
Prepaid expenses and other current assets
|
| | | | 3,998 | | | | | | 6,063 | | |
Total current assets
|
| | | | 127,691 | | | | | | 167,326 | | |
Property and equipment, net
|
| | | | 37,845 | | | | | | 47,357 | | |
Equity method investment
|
| | | | — | | | | | | 25,384 | | |
Deferred tax assets
|
| | | | 206 | | | | | | 345 | | |
Deferred offering costs
|
| | | | — | | | | | | 1,041 | | |
Goodwill
|
| | | | 101,672 | | | | | | 115,750 | | |
Intangible assets, net
|
| | | | 258,297 | | | | | | 289,473 | | |
Total assets
|
| | | $ | 525,711 | | | | | $ | 646,676 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 12,093 | | | | | $ | 29,789 | | |
Accounts payable – related party
|
| | | | — | | | | | | 500 | | |
Current maturities of long-term debt
|
| | | | 6,891 | | | | | | 13,042 | | |
Accrued expenses and other current liabilities
|
| | | | 22,233 | | | | | | 50,606 | | |
Contingent consideration liability
|
| | | | 8,978 | | | | | | — | | |
Total current liabilities
|
| | | | 50,195 | | | | | | 93,937 | | |
Long-term debt, net of discount and current portion
|
| | | | 216,332 | | | | | | 208,454 | | |
Related party note payable
|
| | | | — | | | | | | 64,938 | | |
Deferred income tax liabilities, net
|
| | | | 60,008 | | | | | | 55,193 | | |
Liability for uncertain tax positions
|
| | | | 5,075 | | | | | | 5,540 | | |
Other long-term liabilities
|
| | | | 306 | | | | | | 1,943 | | |
Total liabilities
|
| | | | 331,916 | | | | | | 430,005 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 1,000 shares authorized as of December 31, 2019 and 2020; 1,000 shares issued and outstanding as of December 31, 2019 and 2020
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 196,484 | | | | | | 200,552 | | |
Retained earnings (accumulated deficit)
|
| | | | (2,218) | | | | | | 13,765 | | |
Accumulated other comprehensive income (loss)
|
| | | | (471) | | | | | | 2,354 | | |
Total stockholders’ equity
|
| | | | 193,795 | | | | | | 216,671 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 525,711 | | | | | $ | 646,676 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net sales
|
| | | $ | 317,975 | | | | | $ | 403,389 | | |
Cost of sales
|
| | | | 219,819 | | | | | | 260,616 | | |
Gross profit
|
| | | | 98,156 | | | | | | 142,773 | | |
Selling, general and administrative expense
|
| | | | 57,388 | | | | | | 85,527 | | |
Amortization
|
| | | | 15,643 | | | | | | 17,347 | | |
Income from operations
|
| | | | 25,125 | | | | | | 39,899 | | |
Other expense (income): | | | | | | | | | | | | | |
Interest expense
|
| | | | 22,639 | | | | | | 18,251 | | |
Other expense (income), net
|
| | | | (300) | | | | | | (1,111) | | |
Total other expense (income), net
|
| | | | 22,339 | | | | | | 17,140 | | |
Income before income taxes
|
| | | | 2,786 | | | | | | 22,759 | | |
Income tax (benefit) expense
|
| | | | (4,671) | | | | | | 6,776 | | |
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income per share attributable to common stockholders: | | | | | | | | | | | | | |
Basic
|
| | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Diluted
|
| | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Weighted-average common shares outstanding – basic and diluted | | | | | | | | | | | | | |
Basic
|
| | | | 1,000 | | | | | | 1,061 | | |
Diluted
|
| | | | 1,000 | | | | | | 1,061 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (664) | | | | | | 2,825 | | |
Benefit pension plan adjustments
|
| | | | (6) | | | | | | — | | |
Total other comprehensive income (loss), net of tax
|
| | | | (670) | | | | | | 2,825 | | |
Comprehensive income
|
| | | $ | 6,787 | | | | | $ | 18,808 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances at December 31, 2018
|
| | | | 1,000 | | | | | $ | — | | | | | $ | 188,059 | | | | | $ | (7,978) | | | | | $ | 199 | | | | | $ | 180,280 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,457 | | | | | | — | | | | | | 7,457 | | |
Cumulative effect of adoption of new
revenue recognition standard (Note 2) |
| | | | — | | | | | | — | | | | | | — | | | | | | (1,697) | | | | | | — | | | | | | (1,697) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (664) | | | | | | (664) | | |
Defined benefit pension plan adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6) | | | | | | (6) | | |
Capital contribution from parent
|
| | | | — | | | | | | — | | | | | | 7,817 | | | | | | — | | | | | | — | | | | | | 7,817 | | |
Distributions to parent
|
| | | | — | | | | | | — | | | | | | (200) | | | | | | — | | | | | | — | | | | | | (200) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 808 | | | | | | — | | | | | | — | | | | | | 808 | | |
Balances at December 31, 2019
|
| | | | 1,000 | | | | | | — | | | | | | 196,484 | | | | | | (2,218) | | | | | | (471) | | | | | | 193,795 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,983 | | | | | | — | | | | | | 15,983 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,825 | | | | | | 2,825 | | |
Issuance of common stock
|
| | | | 300 | | | | | | — | | | | | | 64,938 | | | | | | — | | | | | | — | | | | | | 64,938 | | |
Capital contribution from parent
|
| | | | — | | | | | | — | | | | | | 615 | | | | | | — | | | | | | — | | | | | | 615 | | |
Distributions to parent
|
| | | | — | | | | | | — | | | | | | (582) | | | | | | — | | | | | | — | | | | | | (582) | | |
Purchases and retirement of treasury
stock |
| | | | (300) | | | | | | — | | | | | | (64,938) | | | | | | — | | | | | | — | | | | | | (64,938) | | |
Contingent consideration settlement
|
| | | | — | | | | | | — | | | | | | 2,208 | | | | | | — | | | | | | — | | | | | | 2,208 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,827 | | | | | | — | | | | | | — | | | | | | 1,827 | | |
Balances at December 31, 2020
|
| | | | 1,000 | | | | | $ | — | | | | | $ | 200,552 | | | | | $ | 13,765 | | | | | $ | 2,354 | | | | | $ | 216,671 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 21,659 | | | | | | 25,365 | | |
Amortization of deferred financing costs and debt discount
|
| | | | 3,151 | | | | | | 2,317 | | |
Bad debt expense
|
| | | | 253 | | | | | | 358 | | |
Change in fair value of interest rate swap
|
| | | | — | | | | | | 334 | | |
Deferred income taxes
|
| | | | (10,226) | | | | | | (4,670) | | |
Stock-based compensation expense
|
| | | | 808 | | | | | | 1,827 | | |
Loss on sale and disposal of property and equipment
|
| | | | 680 | | | | | | 332 | | |
Provision on liability for uncertain tax positions
|
| | | | 5,075 | | | | | | 465 | | |
Change in fair value of contingent consideration for Narellan Group Pty Limited
|
| | | | 1,441 | | | | | | (204) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Trade receivables
|
| | | | (7,104) | | | | | | 9,462 | | |
Inventories
|
| | | | 12,960 | | | | | | (17,023) | | |
Prepaid expenses and other current assets
|
| | | | 1,460 | | | | | | 1,680 | | |
Income tax receivable
|
| | | | (503) | | | | | | (4,190) | | |
Accounts payable
|
| | | | (2,278) | | | | | | 12,647 | | |
Accrued expenses and other current liabilities
|
| | | | 699 | | | | | | 17,685 | | |
Other long-term liabilities
|
| | | | 123 | | | | | | 793 | | |
Net cash provided by operating activities
|
| | | | 35,655 | | | | | | 63,161 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (8,165) | | | | | | (16,264) | | |
Proceeds from the sale of property and equipment
|
| | | | 1,296 | | | | | | 579 | | |
Acquisitions of businesses, net of cash acquired
|
| | | | (20,214) | | | | | | (74,736) | | |
Equity method investment in Premier Pools & Spas
|
| | | | — | | | | | | (25,384) | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from long-term debt borrowings
|
| | | | 22,310 | | | | | | 20,000 | | |
Payments on long-term debt borrowings
|
| | | | (5,809) | | | | | | (24,044) | | |
Proceeds from capital contributions from parent
|
| | | | 250 | | | | | | 615 | | |
Distributions to parent
|
| | | | (200) | | | | | | (582) | | |
Proceeds from issuance of common stock
|
| | | | — | | | | | | 64,938 | | |
Payments of initial public offering costs
|
| | | | — | | | | | | (1) | | |
Payments of Narellan Group Pty Limited contingent consideration
|
| | | | — | | | | | | (6,624) | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | 54,302 | | |
Effect of exchange rate changes on cash
|
| | | | (956) | | | | | | 997 | | |
Net increase in cash
|
| | | | 24,167 | | | | | | 2,655 | | |
Cash at beginning of period
|
| | | | 32,488 | | | | | | 56,655 | | |
Cash at end of period
|
| | | $ | 56,655 | | | | | $ | 59,310 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 19,488 | | | | | $ | 15,625 | | |
Income taxes paid, net
|
| | | $ | 168 | | | | | $ | 14,815 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Purchases of property and equipment included in accounts payable and accrued expenses
|
| | | $ | 312 | | | | | $ | 1,235 | | |
Capitalized internal-use software included in accounts payable – related party .
|
| | | $ | — | | | | | $ | 500 | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 1,040 | | |
Related party note entered into for purchase of treasury stock
|
| | | $ | — | | | | | $ | 64,938 | | |
Fair value of contingent consideration recorded in connection with acquisition of Narellan Group Pty Limited
|
| | | $ | 8,869 | | | | | $ | — | | |
Fair value of equity issued by Parent to settle contingent consideration in connection with the
acquisition of Narellan Group Pty Limited |
| | | $ | 7,567 | | | | | $ | 2,208 | | |
Change in defined benefit pension plan liability
|
| | | $ | 31 | | | | | $ | (149) | | |
Net working capital adjustment receivable
|
| | | $ | — | | | | | $ | 750 | | |
| | |
Estimated Useful Life
|
|
Building and improvements | | |
25 years
|
|
Molds and dyes | | |
5 – 10 years
|
|
Machinery and equipment (including computer equipment and software) | | |
3 – 10 years
|
|
Furniture and fixtures | | |
5 – 7 years
|
|
Vehicles | | |
5 years
|
|
Asset
|
| |
Estimated Useful
Life |
|
Patented technology | | |
5 – 10 years
|
|
Trade names and trademarks | | |
9 – 25 years
|
|
Pool designs | | |
14 years
|
|
Franchise relationships | | |
4 years
|
|
Dealer relationships | | |
5 – 15 years
|
|
Non-competition agreements | | |
5 years
|
|
(in thousands)
|
| |
May 31, 2019
|
| |||
Total consideration
|
| | | $ | 35,233 | | |
Allocation of purchase price: | | | | | | | |
Cash
|
| | | | 24 | | |
Trade receivables
|
| | | | 1,420 | | |
Inventories
|
| | | | 4,501 | | |
Prepaid expenses and other current assets
|
| | | | 472 | | |
Property and equipment
|
| | | | 4,861 | | |
Intangible assets
|
| | | | 18,332 | | |
Deferred tax asset
|
| | | | 126 | | |
Total assets acquired
|
| | | | 29,736 | | |
Accounts payable
|
| | | | 3,379 | | |
Accrued expenses and other current liabilities
|
| | | | 442 | | |
Deferred tax liabilities
|
| | | | 470 | | |
Total liabilities assumed
|
| | | | 4,291 | | |
Total fair value of net assets acquired, excluding goodwill:
|
| | | | 25,445 | | |
Goodwill
|
| | | $ | 9,788 | | |
(in thousands)
|
| |
Amount
|
| |||
Cash consideration
|
| | | $ | 20,238 | | |
Fair value of equity consideration
|
| | | | 7,567 | | |
Fair value of contingent consideration
|
| | | | 7,428 | | |
Total consideration
|
| | | $ | 35,233 | | |
Definite-lived intangible assets:
|
| |
Fair Value
(in thousands) |
| |
Amortization Period
(in years) |
| ||||||
Trade names and trademarks
|
| | | $ | 9,535 | | | | | | 25 | | |
Pool designs
|
| | | | 5,728 | | | | | | 14 | | |
Patented technology
|
| | | | 1,410 | | | | | | 5 | | |
Franchise relationships
|
| | | | 1,187 | | | | | | 4 | | |
Dealer relationships
|
| | | | 472 | | | | | | 5 | | |
(in thousands)
|
| |
Year Ended
December 31, 2019 |
| |||
Net sales
|
| | | $ | 15,893 | | |
Net loss
|
| | | $ | (1,047) | | |
(in thousands)
|
| |
October 22, 2020
|
| |||
Total consideration
|
| | | $ | 79,743 | | |
Allocation of purchase price: | | | | | | | |
Cash
|
| | | | 5,007 | | |
Trade receivables
|
| | | | 10,639 | | |
Inventories
|
| | | | 11,854 | | |
Prepaid expenses and other current assets
|
| | | | 3,949 | | |
Property and equipment
|
| | | | 1,402 | | |
Intangible assets
|
| | | | 46,700 | | |
Total assets acquired
|
| | | | 79,551 | | |
Accounts payable
|
| | | | 3,536 | | |
Accrued expenses and other current liabilities
|
| | | | 8,853 | | |
Other long-term liabilities
|
| | | | 524 | | |
Total liabilities assumed
|
| | | | 12,913 | | |
Total fair value of net assets acquired, excluding goodwill:
|
| | | | 66,638 | | |
Goodwill
|
| | | $ | 13,105 | | |
Definite-lived intangible assets:
|
| |
Fair Value
(in thousands) |
| |
Amortization Period
(in years) |
| ||||||
Trade names
|
| | | $ | 9,500 | | | | | | 9 | | |
Dealer relationships
|
| | | | 37,200 | | | | | | 8 | | |
| | | | $ | 46,700 | | | | | | | | |
(in thousands)
|
| |
Year Ended
December 31, 2020 |
| |||
Net sales
|
| | | $ | 7,689 | | |
Net loss
|
| | | $ | (1,123) | | |
| | |
Year Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2019
|
| |
2020
|
| ||||||
Net sales
|
| | | $ | 382,029 | | | | | $ | 462,802 | | |
Net income
|
| | | $ | 6,066 | | | | | $ | 26,344 | | |
| | |
Fair Value
|
| |||
Balance as of May 31, 2019
|
| | | $ | 7,428 | | |
Change in fair value of Contingent Consideration
|
| | | | 1,441 | | |
Foreign currency translation adjustment
|
| | | | 109 | | |
Balance as of December 31, 2019
|
| | | | 8,978 | | |
Change in fair value of Contingent Consideration
|
| | | | (204) | | |
Foreign currency translation adjustment
|
| | | | 58 | | |
Payment of Contingent Consideration and issuance of Class A units (see Note 3)
|
| | | | (8,832) | | |
Balance as of September 25, 2020
|
| | | $ | — | | |
| | |
Year Ended
December 31, 2019 |
| |||
EBITDA risk adjustment
|
| | | | 17.30% | | |
Annual EBITDA volatility
|
| | | | 55.00% | | |
Risk-free rate of return
|
| | | | 2.10% | | |
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Estimated
Fair Value |
| |
Carrying
Value |
| |
Estimated
Fair Value |
| ||||||||||||
Term loan
|
| | | $ | 223,223 | | | | | $ | 220,712 | | | | | $ | 221,496 | | | | | $ | 221,081 | | |
| | |
Amount
|
| |||
Balance as of December 31, 2018
|
| | | $ | 91,782 | | |
Acquisition
|
| | | | 9,788 | | |
Foreign currency translation adjustment
|
| | | | 102 | | |
Balance as of December 31, 2019
|
| | | | 101,672 | | |
Acquisition
|
| | | | 13,105 | | |
Foreign currency translation adjustment
|
| | | | 973 | | |
Balance as of December 31, 2020
|
| | | $ | 115,750 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Foreign
Currency Translation |
| |
Accumulated
Amortization |
| |
Net Amount
|
| ||||||||||||
Trade names and trademarks
|
| | | $ | 125,600 | | | | | $ | 99 | | | | | $ | 5,032 | | | | | $ | 120,667 | | |
Patented technology
|
| | | | 16,126 | | | | | | 14 | | | | | | 1,698 | | | | | | 14,442 | | |
Pool designs
|
| | | | 5,728 | | | | | | 59 | | | | | | 239 | | | | | | 5,548 | | |
Franchise relationships
|
| | | | 1,187 | | | | | | 12 | | | | | | 173 | | | | | | 1,026 | | |
Dealer relationships
|
| | | | 123,176 | | | | | | 5 | | | | | | 8,530 | | | | | | 114,651 | | |
Non-competition agreements
|
| | | | 2,476 | | | | | | — | | | | | | 513 | | | | | | 1,963 | | |
| | | | $ | 274,293 | | | | | $ | 189 | | | | | $ | 16,185 | | | | | $ | 258,297 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Foreign
Currency Translation |
| |
Accumulated
Amortization |
| |
Net Amount
|
| ||||||||||||
Trade names and trademarks
|
| | | $ | 135,100 | | | | | $ | 1,047 | | | | | $ | 10,258 | | | | | $ | 125,889 | | |
Patented technology
|
| | | | 16,126 | | | | | | 155 | | | | | | 3,452 | | | | | | 12,829 | | |
Pool designs
|
| | | | 5,728 | | | | | | 629 | | | | | | 648 | | | | | | 5,709 | | |
Franchise relationships
|
| | | | 1,187 | | | | | | 130 | | | | | | 470 | | | | | | 847 | | |
Dealer relationships
|
| | | | 160,376 | | | | | | 52 | | | | | | 17,697 | | | | | | 142,731 | | |
Non-competition agreements
|
| | | | 2,476 | | | | | | — | | | | | | 1,008 | | | | | | 1,468 | | |
| | | | $ | 320,993 | | | | | $ | 2,013 | | | | | $ | 33,533 | | | | | $ | 289,473 | | |
Year Ended
|
| |
Estimated Future
Amortization Expense |
| |||
2021
|
| | | $ | 21,959 | | |
2022
|
| | | | 21,959 | | |
2023
|
| | | | 21,768 | | |
2024
|
| | | | 20,948 | | |
2025
|
| | | | 20,791 | | |
Thereafter
|
| | | | 182,048 | | |
| | | | $ | 289,473 | | |
| | |
December 31,
|
| | | | |||||||||
| | |
2019
|
| |
2020
|
| | ||||||||
Raw materials
|
| | | $ | 19,035 | | | | | $ | 37,010 | | | | ||
Finished goods
|
| | | | 16,576 | | | | | | 27,808 | | | | ||
| | | | $ | 35,611 | | | | | $ | 64,818 | | | |
| | |
December 31,
|
| | | | |||||||||
| | |
2019
|
| |
2020
|
| | ||||||||
Land
|
| | | $ | 1,613 | | | | | $ | 1,613 | | | | ||
Building and improvements
|
| | | | 5,495 | | | | | | 5,898 | | | | ||
Machinery and equipment
|
| | | | 17,661 | | | | | | 21,478 | | | | ||
Furniture and fixtures
|
| | | | 511 | | | | | | 1,406 | | | | ||
Computer equipment and software
|
| | | | 5,090 | | | | | | 6,633 | | | | ||
Molds and dyes
|
| | | | 5,602 | | | | | | 9,051 | | | | ||
Leasehold improvements
|
| | | | 2,611 | | | | | | 3,573 | | | | ||
Vehicles
|
| | | | 2,338 | | | | | | 3,061 | | | | ||
Construction in progress
|
| | | | 3,046 | | | | | | 8,525 | | | | ||
| | | | | 43,967 | | | | | | 61,238 | | | | ||
Less: Accumulated depreciation
|
| | | | (6,122) | | | | | | (13,881) | | | | ||
| | | | $ | 37,845 | | | | | $ | 47,357 | | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Term loan
|
| | | $ | 232,191 | | | | | $ | 228,147 | | |
Less: Unamortized discount and debt issuance costs
|
| | | | (8,968) | | | | | | (6,651) | | |
Total debt
|
| | | | 223,223 | | | | | | 221,496 | | |
Less: Current portion of long-term debt
|
| | | | (6,891) | | | | | | (13,042) | | |
Total long-term debt
|
| | | $ | 216,332 | | | | | $ | 208,454 | | |
Leverage Ratio
|
| |
Mandatory
Prepayment Percentage |
| |||
> 3.50:1.00
|
| | | | 90% | | |
> 3.00:1.00 and ≤ 3.50:1.00
|
| | | | 75% | | |
> 2.50:1.00 and ≤ 3.00:1.00
|
| | | | 50% | | |
> 2.00:1.00 and ≤ 2.50:1.00
|
| | | | 25% | | |
≤ 2.00:1.00
|
| | | | 0% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash interest expense
|
| | | $ | 19,488 | | | | | $ | 15,625 | | |
Amortization of debt issuance costs
|
| | | | 2,968 | | | | | | 2,179 | | |
Amortization of original issue discount
|
| | | | 183 | | | | | | 138 | | |
Interest rate swap
|
| | | | — | | | | | | 334 | | |
Gain on extinguishment of debt
|
| | | | — | | | | | | (25) | | |
Total interest expense
|
| | | $ | 22,639 | | | | | $ | 18,251 | | |
Year Ended
|
| |
Term Loan Facility
|
| |||
2021
|
| | | $ | 13,042 | | |
2022
|
| | | | 13,042 | | |
2023
|
| | | | 13,042 | | |
2024
|
| | | | 13,042 | | |
2025
|
| | | | 175,979 | | |
| | | | $ | 228,147 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Accrued sales rebates
|
| | | $ | 6,520 | | | | | $ | 15,511 | | |
Accrued product warranties
|
| | | | 2,663 | | | | | | 2,705 | | |
Accrued incentives
|
| | | | 2,448 | | | | | | 11,244 | | |
Accrued vacation
|
| | | | 2,425 | | | | | | 3,805 | | |
Accrued payroll
|
| | | | 2,334 | | | | | | 6,098 | | |
Deferred offering costs
|
| | | | — | | | | | | 1,040 | | |
Accrued third-party services
|
| | | | 1,556 | | | | | | 2,172 | | |
Other
|
| | | | 4,287 | | | | | | 8,031 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 22,233 | | | | | $ | 50,606 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Balance at the beginning of the year
|
| | | $ | 1,977 | | | | | $ | 2,846 | | |
Accruals for warranties issued
|
| | | | 3,729 | | | | | | 3,966 | | |
Warranty liabilities assumed in GLI Acquisition
|
| | | | — | | | | | | 118 | | |
Less: Settlements made (in cash or in kind)
|
| | | | (2,860) | | | | | | (4,048) | | |
Balance at the end of the year
|
| | | | 2,846 | | | | | | 2,882 | | |
Less: Current portion of accrued warranty costs
|
| | | | (2,663) | | | | | | (2,705) | | |
Accrued warranty costs – less current portion
|
| | | $ | 183 | | | | | $ | 177 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
In-ground Swimming Pools
|
| | | $ | 175,033 | | | | | $ | 237,410 | | |
Covers
|
| | | | 70,984 | | | | | | 84,524 | | |
Liners
|
| | | | 71,958 | | | | | | 81,455 | | |
| | | | $ | 317,975 | | | | | $ | 403,389 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Balance at the beginning of the year
|
| | | $ | 1,535 | | | | | $ | 1,322 | | |
Bad debt expense
|
| | | | 253 | | | | | | 358 | | |
Write-offs
|
| | | | (466) | | | | | | (242) | | |
Balance at the end of the year
|
| | | $ | 1,322 | | | | | $ | 1,438 | | |
| | |
Year Ended December 31,
|
| ||||||
| | |
2019
|
| |
2020
|
| |||
Income (loss) before income taxes: | | | | | | | | | | |
Domestic
|
| |
$9,939
|
| | | $ | 19,609 | | |
Foreign
|
| |
(7,153)
|
| | | | 3,150 | | |
Total
|
| |
$2,786
|
| | | $ | 22,759 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Current income tax (benefit) expense: | | | | | | | | | | | | | |
Domestic
|
| | | $ | 5,424 | | | | | $ | 10,342 | | |
Foreign
|
| | | | 131 | | | | | | 1,104 | | |
Total current tax (benefit) expense
|
| | | | 5,555 | | | | | | 11,446 | | |
Deferred income tax (benefit) expense: | | | | | | | | | | | | | |
Domestic
|
| | | | (10,020) | | | | | | (4,532) | | |
Foreign
|
| | | | (206) | | | | | | (138) | | |
Total deferred tax (benefit) expense
|
| | | | (10,226) | | | | | | (4,670) | | |
Total income tax (benefit) expense
|
| | | $ | (4,671) | | | | | $ | 6,776 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Federal statutory tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Foreign taxes less than U.S. statutory rate
|
| | | | 1.1% | | | | | | 1.2% | | |
State income tax, net of federal benefit
|
| | | | (67.2)% | | | | | | 1.4% | | |
Uncertain tax positions
|
| | | | 348.2% | | | | | | 0.8% | | |
Change in valuation allowance
|
| | | | (5.9)% | | | | | | (1.1)% | | |
GILTI
|
| | | | 21.1% | | | | | | 1.5% | | |
Meals and entertainment
|
| | | | 6.8% | | | | | | 0.5% | | |
Foreign expenses not deductible for tax
|
| | | | 56.1% | | | | | | 1.7% | | |
Transaction costs not deductible for tax
|
| | | | 13.3% | | | | | | 2.0% | | |
Canadian restructuring
|
| | | | (562.4)% | | | | | | — | | |
Canadian Branch Income
|
| | | | 0.0% | | | | | | 1.8% | | |
Other expenses not deductible for tax
|
| | | | (0.1)% | | | | | | (1.0)% | | |
| | | | | (168.0)% | | | | | | 29.8% | | |
| | |
Year Ended December 31
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Balance at January 1
|
| | | $ | (12,300) | | | | | $ | (12,463) | | |
Additions
|
| | | | (163) | | | | | | (241) | | |
Balance at December 31
|
| | | $ | (12,463) | | | | | $ | (12,704) | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 12,110 | | | | | $ | 12,099 | | |
Inventories, net
|
| | | | 680 | | | | | | 473 | | |
Warranty reserve
|
| | | | 649 | | | | | | 789 | | |
Trade receivables
|
| | | | 477 | | | | | | 360 | | |
Profits interest units
|
| | | | 389 | | | | | | 760 | | |
Section 163(j)
|
| | | | 289 | | | | | | — | | |
Deferred taxes in equity
|
| | | | 257 | | | | | | 257 | | |
Accrued expenses
|
| | | | 224 | | | | | | 498 | | |
Transaction costs
|
| | | | 107 | | | | | | 607 | | |
Canadian tax credits
|
| | | | 86 | | | | | | 255 | | |
Other
|
| | | | 64 | | | | | | 216 | | |
Gross deferred tax assets
|
| | | | 15,332 | | | | | | 16,314 | | |
Valuation allowance
|
| | | | (12,463) | | | | | | (12,704) | | |
Total deferred tax asset
|
| | | | 2,869 | | | | | | 3,610 | | |
Less: Foreign deferred tax benefit
|
| | | | (206) | | | | | | (345) | | |
Total domestic deferred tax asset
|
| | | | 2,663 | | | | | | 3,265 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangible assets
|
| | | | (57,221) | | | | | | (53,874) | | |
Property and equipment, net
|
| | | | (4,677) | | | | | | (4,120) | | |
Prepaid expenses
|
| | | | (773) | | | | | | (464) | | |
Total deferred tax liabilities
|
| | | | (62,671) | | | | | | (58,458) | | |
Net deferred tax liabilities
|
| | | $ | (60,008) | | | | | $ | (55,193) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Balance at the beginning of the year
|
| | | $ | — | | | | | $ | 9,681 | | |
Additions for tax positions taken during prior years
|
| | | | — | | | | | | 181 | | |
Additions for tax positions taken during the current year
|
| | | | 9,681 | | | | | | — | | |
Balance at the end of the year
|
| | | $ | 9,681 | | | | | $ | 9,862 | | |
| Year Ended | | | | | | | |
|
2021
|
| | | $ | 6,484 | | |
|
2022
|
| | | | 5,971 | | |
|
2023
|
| | | | 4,455 | | |
|
2024
|
| | | | 3,834 | | |
|
2025
|
| | | | 3,491 | | |
|
Thereafter
|
| | | | 5,094 | | |
| | | | | $ | 29,329 | | |
| | |
Number of PIUs
|
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||
Balance at January 1, 2019
|
| | | | 20,890,124 | | | | | $ | 0.41 | | |
Granted
|
| | | | 3,692,699 | | | | | $ | 0.38 | | |
Forfeited
|
| | | | (2,848,653) | | | | | $ | 0.41 | | |
Balance at December 31, 2019
|
| | | | 21,734,170 | | | | | | | | |
Granted
|
| | | | 7,843,107 | | | | | $ | 0.60 | | |
Forfeited
|
| | | | (2,152,315) | | | | | $ | 0.35 | | |
Balance at December 31, 2020
|
| | | | 27,424,962 | | | | | $ | 0.43 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Expected volatility
|
| | | | 49.00% | | | | | | 55.00% | | |
Risk-free interest rate
|
| | | | 1.90% | | | | | | 0.20% | | |
Expected term (in years)
|
| | | | 4.6 | | | | | | 3.2 | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income attributable to common stockholders
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding, basic and diluted
|
| | | | 1,000 | | | | | | 1,061 | | |
Net income per share attributable to common stockholders, basic and diluted
|
| | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net sales | | | | | | | | | | | | | |
United States
|
| | | $ | 257,786 | | | | | $ | 325,716 | | |
Canada
|
| | | | 43,157 | | | | | | 50,499 | | |
Australia
|
| | | | 12,126 | | | | | | 20,181 | | |
New Zealand
|
| | | | 2,432 | | | | | | 3,984 | | |
Other
|
| | | | 2,474 | | | | | | 3,009 | | |
Total
|
| | | $ | 317,975 | | | | | $ | 403,389 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Long-lived assets | | | | | | | | | | | | | |
United States
|
| | | $ | 30,433 | | | | | $ | 37,680 | | |
Canada
|
| | | | 2,279 | | | | | | 3,050 | | |
Australia
|
| | | | 4,094 | | | | | | 4,979 | | |
New Zealand
|
| | | | 1,039 | | | | | | 1,648 | | |
Total
|
| | | $ | 37,845 | | | | | $ | 47,357 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Investment in subsidiary
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
Total assets
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Related party note payable
|
| | | $ | — | | | | | $ | 64,938 | | |
Total liabilities
|
| | | | — | | | | | | 64,938 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 1,000 shares authorized at December 31, 2019
and 2020; 1,000 shares issued and outstanding as of December 31, 2019 and 2020 |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 196,484 | | | | | | 200,552 | | |
Retained earnings (accumulated deficit)
|
| | | | (2,218) | | | | | | 13,765 | | |
Accumulated other comprehensive income (loss)
|
| | | | (471) | | | | | | 2,354 | | |
Total stockholders’ equity
|
| | | | 193,795 | | | | | | 216,671 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Equity in net income of subsidiary
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income per share | | | | | | | | | | | | | |
Net income per share attributable to common stockholders – basic and diluted
|
| | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Weighted-average common shares outstanding – basic and diluted
|
| | | | 1,000 | | | | | | 1,061 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Equity in other comprehensive income (loss) of subsidiary
|
| | | | (670) | | | | | | 2,825 | | |
Comprehensive income
|
| | | $ | 6,787 | | | | | $ | 18,808 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Equity in net income of subsidiary
|
| | | | (7,457) | | | | | | (15,983) | | |
Net cash provided by operating activities
|
| | | | — | | | | | | — | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Investment in subsidiary
|
| | | | — | | | | | | (64,938) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (64,938) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock
|
| | | | — | | | | | | 64,938 | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 64,938 | | |
Net increase in cash
|
| | | | — | | | | | | — | | |
Cash at beginning of period
|
| | | | — | | | | | | — | | |
Cash at end of period
|
| | | $ | — | | | | | $ | — | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Related party note entered into for purchase of treasury stock
|
| | | $ | — | | | | | $ | 64,938 | | |
|
SEC registration fee
|
| | | $ | * | | |
|
Stock exchange listing fee
|
| | | | * | | |
|
FINRA filing fee
|
| | | | * | | |
|
Printing expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Blue Sky fees and expenses
|
| | | | * | | |
|
Transfer agent and registrar fees
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
Exhibit
Number |
| |
Exhibit Description
|
|
1.1* | | | Form of Underwriting Agreement | |
2.1* | | | Merger Agreement by and between Latham Group, Inc. and Latham Investment Holdings, L.P., dated , 2021 | |
3.1 | | | Form of Amended and Restated Certificate of Incorporation of Latham Group, Inc., to become effective immediately prior to the completion of this offering | |
3.2 | | | Form of Amended and Restated Bylaws of Latham Group, Inc., to become effective immediately prior to the completion of this offering | |
5.1* | | | Opinion of Paul, Weiss, Rifkind, Wharton & Garrison LLP as to the validity of the securities being offered | |
10.1 | | | Credit Agreement, dated as of December 18, 2018, among Latham Pool Products, Inc., Latham International Manufacturing Corp., the lenders party thereto and Nomura Corporate Funding Americas, LLC., as administrative agent | |
10.2 | | | First Incremental Facility Amendment to the Credit Agreement, dated as of May 29, 2019, among Latham Pool Products, Inc., Latham International Manufacturing Corp., the lenders party thereto and Nomura Corporate Funding Americas, LLC, as administrative agent | |
10.3 | | | Second Incremental Facility Amendment to the Credit Agreement, dated as of October 14, 2020, among Latham Pool Products, Inc., Latham International Manufacturing Corp., the lenders party thereto and Nomura Corporate Funding Americas, LLC., as administrative agent | |
10.4 | | | Third Incremental Facility Amendment to the Credit Agreement, dated as of January 25, 2021 among Latham Pool Products, Inc., Latham International Manufacturing Corp., the lenders party thereto and Nomura Corporate Funding Americas, LLC., as administrative agent | |
10.5* | | | Form of Stockholders Agreement by and among Latham Group, Inc. and the stockholders party thereto | |
10.6 | | | Form of Registration Rights Agreement by and among Latham Group, Inc. and the stockholders party thereto | |
10.7 | | | Form of Indemnification Agreement by and among the Latham Group, Inc. and each of its directors and executive officers | |
10.8† | | | Employment Agreement by and between Scott Rajeski and Latham Pool Products, Inc., dated December 17, 2018 | |
10.9† | | | Offer Letter by and between J. Mark Borseth and Latham Pool Products, Inc., dated February 7, 2020, as amended February 11, 2020 | |
10.10† | | | Employment Agreement by and between J. Mark Borseth and Latham Pool Products, Inc., dated February 12, 2020, as amended April 6, 2020 | |
10.11† | | | Offer Letter by and between Joel Culp and Latham Pool Products, Inc., dated January 18, 2019 | |
10.12† | | | Employment Agreement by and between Joel Culp and Latham Pool Products, Inc., dated February 11, 2019 | |
10.13† | | | Latham Pool Products, Inc. Management Incentive Bonus Plan | |
10.14† | | | Latham Group, Inc. 2021 Omnibus Equity Incentive Plan | |
10.15† | | | Form of Nonqualified Option Award Agreement under the 2021 Omnibus Equity Incentive Plan | |
10.16† | | | Form of Restricted Stock Award Agreement under the 2021 Omnibus Equity Incentive Plan | |
10.17† | | | Form of Restricted Stock Unit Award Agreement under the 2021 Omnibus Equity Incentive Plan | |
10.18 | | | Form of Common Stock Purchase Agreement | |
16.1 | | | Letter regarding Change in Certifying Accountant | |
Exhibit
Number |
| |
Exhibit Description
|
|
21.1 | | | Subsidiaries of the registrant | |
23.1* | | | Consent of RSM US LLP, independent registered public accounting firm | |
23.2* | | | Consent of Deloitte & Touche LLP, independent registered public accounting firm | |
23.3* | | | Consent of Paul, Weiss, Rifkind, Wharton & Garrison LLP (included in Exhibit 5.1) | |
24.1 | | | Powers of Attorney (included in signature page) | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Scott M. Rajeski
|
| | Chief Executive Officer; Director (Principal Executive Officer) | | |
, 2021
|
|
|
James Mark Borseth
|
| |
Chief Financial Officer
(Principal Financial Officer) |
| |
, 2021
|
|
|
Suraj Kunchala
|
| |
Vice President and Controller
(Principal Accounting Officer) |
| |
, 2021
|
|
|
William Pruellage
|
| | Director | | |
, 2021
|
|
|
Andrew Singer
|
| | Director | | |
, 2021
|
|
|
Christopher O’Brien
|
| | Director | | |
, 2021
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Mark Laven
|
| | Director | | |
, 2021
|
|
|
James Cline
|
| | Director | | |
, 2021
|
|
|
Robert D. Evans
|
| | Director | | |
, 2021
|
|
|
Alexander L. Hawkinson
|
| | Director | | |
, 2021
|
|