|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
3842
(Primary Standard Industrial
Classification Code Number) |
| |
38-3873146
(I.R.S. Employer
Identification Number) |
|
|
Robert L. Lawrence, Esq.
Kane Kessler P.C. 600 Third Avenue, 35th Floor New York, New York 10016 (212) 519- 5103 |
| |
Robert E. Buckholz
Ekaterina Roze Sullivan & Cromwell LLP 125 Broad Street New York, NY 10004 (212) 558-4000 |
|
| | ||||||||||||||||
Title of Each Class of
Securities to be Registered |
| | |
Shares to be
Registered(1) |
| | |
Proposed Maximum
Aggregate Offering Price Per Share |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
|
common stock, par value $0.0001 per share
|
| | |
6,634,616
|
| | |
$14.00
|
| | |
$92,884,624.00
|
| | |
$17,028.00
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 15 | | | |
| | | | 31 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 61 | | | |
| | | | 72 | | | |
| | | | 76 | | | |
| | | | 90 | | | |
| | | | 93 | | | |
| | | | 95 | | | |
| | | | 99 | | | |
| | | | 101 | | | |
| | | | 105 | | | |
| | | | 112 | | | |
| | | | 112 | | | |
| | | | 112 | | | |
| | | | F-1 | | |
|
![]() |
| |
![]() |
|
| | |
Three Months Ended September 30,
|
| |||||||||||||||
| | |
2021
(estimated) |
| |
2020
|
| ||||||||||||
| | | | | High | | | | | | Low | | | | | | | | |
Net sales
|
| | | $ | 99,641 | | | | | $ | 96,681 | | | | | $ | 105,735 | | |
Gross profit
|
| | | | 39,702 | | | | | | 38,523 | | | | | | 39,996 | | |
Net (loss) income
|
| | | | (5,254) | | | | | | (5,573) | | | | | | 6,447 | | |
Adjusted EBITDA
|
| | | | 15,472 | | | | | | 14,797 | | | | | | 15,039 | | |
| | |
Three Months Ended September 30,
|
| | |||||||||||||||||
| | |
2021
(estimated) |
| |
2020
(actual) |
| | | | ||||||||||||
| | |
High
|
| |
Low
|
| | | | | | | | ||||||||
Net (loss) income
|
| | | $ | (5,254) | | | | | $ | (5,573) | | | | | $ | 6,447 | | | | ||
Add back: | | | | | | | | | | | | | | | | | | | | | ||
Depreciation and amortization
|
| | | | 3,406 | | | | | | 3,406 | | | | | | 3,537 | | | | ||
Interest expense
|
| | | | 3,464 | | | | | | 3,464 | | | | | | 5,668 | | | | ||
Provision for income taxes
|
| | | | (2,122) | | | | | | (2,016) | | | | | | 430 | | | | ||
EBITDA
|
| | | $ | (507) | | | | | $ | (719) | | | | | $ | 16,082 | | | | ||
Add back: | | | | | | | | | | | | | | | | | | | | | ||
Restructuring and transaction costs
|
| | | | (48) | | | | | | (208) | | | | | | 171 | | | | ||
Loss on extinguishment of debt
|
| | | | 15,155 | | | | | | 14,852 | | | | | | — | | | | ||
Other (expense) income, net
|
| | | | 353 | | | | | | 353 | | | | | | 213 | | | | ||
Contingent consideration
|
| | | | — | | | | | | — | | | | | | (1,427) | | | | ||
LTIP bonus
|
| | | | 520 | | | | | | 520 | | | | | | — | | | | ||
Adjusted EBITDA
|
| | | $ | 15,472 | | | | | $ | 14,797 | | | | | $ | 15,039 | | | |
| | |
Three Months Ended September 30,
|
| | |||||||||||||||||
| | |
2021
(estimated) |
| |
2020
(actual) |
| | | | ||||||||||||
| | |
High
|
| |
Low
|
| | | | | | | | ||||||||
Less: Capital expenditures
|
| | | | (740) | | | | | | (700) | | | | | | (1,275) | | | | ||
Adjusted EBITDA less capital expenditures
|
| | | $ | 14,732 | | | | | $ | 14,097 | | | | | $ | 13,764 | | | | ||
Adjusted EBITDA conversion rate
|
| | | | 95% | | | | | | 95% | | | | | | 92% | | | |
| | |
As of September 30, 2021
|
| |||||||||||||||||||||
| | |
Estimated
|
| |
Pro Forma
|
| ||||||||||||||||||
| | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 15,500 | | | | | $ | 14,500 | | | | | $ | 22,516 | | | | | $ | 21,016 | | |
Debt: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolver
|
| | | $ | 25,300 | | | | | $ | 25,800 | | | | | $ | — | | | | | $ | — | | |
Current portion of long-term debt
|
| | | | 9,900 | | | | | | 10,200 | | | | | | 8,394 | | | | | | 8,429 | | |
Long-term debt.
|
| | | | 190,000 | | | | | | 190,400 | | | | | | 159,191 | | | | | | 159,856 | | |
Unamortized debt discounts and debt issuance costs
|
| | | | (2,666) | | | | | | (2,666) | | | | | | (2,235) | | | | | | (2,235) | | |
Total debt, net (including current portion of
long-term debt) |
| | | $ | 222,534 | | | | | $ | 223,734 | | | | | $ | 165,349 | | | | | $ | 166,049 | | |
Net Debt (Total debt net of cash)
|
| | | $ | 207,034 | | | | | $ | 209,234 | | | | | $ | 142,833 | | | | | $ | 145,033 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
2020
|
| |
2019
|
| ||||||||||||
Net sales
|
| | | $ | 225,097 | | | | | $ | 191,284 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Cost of goods sold
|
| | | | 132,910 | | | | | | 118,130 | | | | | | 251,704 | | | | | | 274,699 | | |
Gross profit
|
| | | | 92,187 | | | | | | 73,154 | | | | | | 152,938 | | | | | | 146,037 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 59,495 | | | | | | 53,055 | | | | | | 106,627 | | | | | | 124,270 | | |
Restructuring and transaction costs
|
| | | | 1,540 | | | | | | 2,972 | | | | | | 5,822 | | | | | | 918 | | |
Related party expense
|
| | | | 295 | | | | | | 321 | | | | | | 1,635 | | | | | | 1,096 | | |
Other general income
|
| | | | — | | | | | | (10,950) | | | | | | (10,950) | | | | | | (7,630) | | |
Total operating expenses
|
| | | | 61,330 | | | | | | 45,398 | | | | | | 103,134 | | | | | | 118,654 | | |
Operating income
|
| | | | 30,857 | | | | | | 27,756 | | | | | | 49,804 | | | | | | 27,383 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (10,665) | | | | | | (12,607) | | | | | | (24,388) | | | | | | (29,848) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | (200) | | | | | | — | | |
Other (expense) income, net
|
| | | | (529) | | | | | | 2,138 | | | | | | 2,659 | | | | | | 395 | | |
Total other expense, net
|
| | | | (11,194) | | | | | | (10,469) | | | | | | (21,929) | | | | | | (29,453) | | |
Income (loss) before (provision) benefit for income taxes
|
| | | | 19,663 | | | | | | 17,287 | | | | | | 27,875 | | | | | | (2,070) | | |
(Provision) benefit for income taxes
|
| | | | (5,984) | | | | | | (1,061) | | | | | | 10,578 | | | | | | 142 | | |
Net income (loss)
|
| | | $ | 13,679 | | | | | $ | 16,226 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.50 | | | | | $ | 0.59 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted
|
| | | $ | 0.50 | | | | | $ | 0.59 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,402,082 | | |
Diluted
|
| | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,402,082 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
2020
|
| |
2019
|
| ||||||||||||
Cash flows provided by operating activities
|
| | | $ | 28,707 | | | | | $ | 14,436 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
| | |
As of June 30, 2021
(Unaudited) |
| |||
Cash and cash equivalents
|
| | | $ | 15,183 | | |
Total assets
|
| | | | 293,945 | | |
Total liabilities
|
| | | | 270,877 | | |
Total shareholders’ equity
|
| | | | 23,068 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
EBITDA
|
| | | $ | 37,348 | | | | | $ | 37,564 | | | | | $ | 66,996 | | | | | $ | 43,221 | | |
Adjusted EBITDA
|
| | | | 40,697 | | | | | | 27,448 | | | | | | 57,982 | | | | | | 43,699 | | |
Capital expenditures
|
| | | | 1,506 | | | | | | 2,638 | | | | | | 4,708 | | | | | | 3,082 | | |
Adjusted EBITDA conversion rate
|
| | | | 96% | | | | | | 90% | | | | | | 92% | | | | | | 93% | | |
| | |
As of
June 30, 2021(1) |
| | ||||||||||||||
|
Actual
|
| |
Pro Forma
|
| |
Pro Forma as Adjusted(2)(3)
|
| |||||||||||
|
(Unaudited)
|
| | | | | | | | | | | | | |||||
(In thousands) | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 15,183 | | | | | $ | 998 | | | | | $ | 17,814 | | |
Debt: | | | | | | | | | | | | | | | |||||
Revolver
|
| | | | — | | | | | $ | 15,500 | | | | | | — | | |
Current portion of long-term debt
|
| | | $ | 2,271 | | | | | $ | 10,021 | | | | | $ | 8,405 | | |
Long-term debt
|
| | | | 197,494 | | | | | | 187,392 | | | | | | 157,133 | | |
Total debt
|
| | | | 199,765 | | | | | | 212,913 | | | | | | 165,538 | | |
Preferred Stock, par value $0.0001 per share, 10,000,000 shares authorized, no shares issued and outstanding actual, pro forma and pro forma as adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Shareholders’ equity (deficit): | | | | | | | | | | | | | | | |||||
Common Stock, $0.0001 par value per share, 190,000,000 shares authorized, 27,483,350 shares issued and outstanding actual and pro forma; $0.0001 par value per share, 190,000,000 shares authorized, 33,252,581 shares issued and outstanding pro forma as adjusted
|
| | | | 3 | | | | | | 3 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 48,670 | | | | | | 48,670 | | | | | | 113,702 | | |
Accumulated other comprehensive loss
|
| | | | (2,322) | | | | | | (2,322) | | | | | | (2,322) | | |
Accumulated deficit
|
| | | | (23,283) | | | | | | (48,793) | | | | | | (50,064) | | |
Total shareholders’ equity (deficit)
|
| | | | 23,068 | | | | | | (2,442) | | | | | | 61,319 | | |
Capitalization
|
| | | $ | 222,833 | | | | | $ | 210,471 | | | | | $ | 226,857 | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | 13.00 | | |
|
Net tangible book value per share as of June 30, 2021
|
| | | $ | (3.28) | | | | | | | | |
|
Decrease per share attributable to the pro forma adjustments described above
|
| | | $ | (0.93) | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2021
|
| | | $ | (4.21) | | | | | | | | |
|
Increase in net tangible book value per share attributable to this offering
|
| | | $ | 2.65 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | $ | (1.56) | | |
|
Dilution in net tangible book value per share to purchasers in this offering
|
| | | | | | | | | $ | 14.56 | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average
Price per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | ||||||||||||
Existing stockholders
|
| | | | 27,483,350 | | | | | | 83% | | | | | $ | 61,650,015 | | | | | | 45% | | | | | $ | 2.24 | | |
Investors in the offering
|
| | | | 5,769,231 | | | | | | 17% | | | | | $ | 75,000,000 | | | | | | 55% | | | | | $ | 13.00 | | |
Total | | | | | 33,252,581 | | | | | | 100% | | | | | $ | 136,650,015 | | | | | | 100% | | | | | $ | 4.11 | | |
| | |
Six months ended
June 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
Net sales
|
| | | $ | 225,097 | | | | | $ | 191,284 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Cost of goods sold
|
| | | | 132,910 | | | | | | 118,130 | | | | | | 251,704 | | | | | | 274,699 | | |
Gross profit
|
| | | | 92,187 | | | | | | 73,154 | | | | | | 152,938 | | | | | | 146,037 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 59,495 | | | | | | 53,055 | | | | | | 106,627 | | | | | | 124,270 | | |
Restructuring and transaction costs
|
| | | | 1,540 | | | | | | 2,972 | | | | | | 5,822 | | | | | | 918 | | |
Related party expense
|
| | | | 295 | | | | | | 321 | | | | | | 1,635 | | | | | | 1,096 | | |
Other general income
|
| | | | — | | | | | | (10,950) | | | | | | (10,950) | | | | | | (7,630) | | |
Total operating expenses
|
| | | | 61,330 | | | | | | 45,398 | | | | | | 103,134 | | | | | | 118,654 | | |
Operating income
|
| | | | 30,857 | | | | | | 27,756 | | | | | | 49,804 | | | | | | 27,383 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (10,665) | | | | | | (12,607) | | | | | | (24,388) | | | | | | (29,848) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | (200) | | | | | | — | | |
Other (expense) income, net
|
| | | | (529) | | | | | | 2,138 | | | | | | 2,659 | | | | | | 395 | | |
Total other expense, net
|
| | | | (11,194) | | | | | | (10,469) | | | | | | (21,929) | | | | | | (29,453) | | |
Income (loss) before (provision) benefit for income taxes
|
| | | | 19,663 | | | | | | 17,287 | | | | | | 27,875 | | | | | | (2,070) | | |
(Provision) benefit for income taxes
|
| | | | (5,984) | | | | | | (1,061) | | | | | | 10,578 | | | | | | 142 | | |
Net income (loss)
|
| | | $ | 13,679 | | | | | $ | 16,226 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.50 | | | | | $ | 0.59 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted
|
| | | $ | 0.50 | | | | | $ | 0.59 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,402,082 | | |
Diluted
|
| | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,402,082 | | |
| | |
Six months ended
June 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
Cash flows provided by operating activities
|
| | | $ | 28,707 | | | | | $ | 14,436 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
| | |
As of
June 30, 2021 |
| |||
| | |
(Unaudited)
|
| |||
Cash and cash equivalents
|
| | | $ | 15,183 | | |
Total assets
|
| | | | 293,945 | | |
Total liabilities
|
| | | | 270,877 | | |
Total shareholders’ equity
|
| | | | 23,068 | | |
| | |
Six months ended
June 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
EBITDA | | | | $ | 37,348 | | | | | $ | 37,564 | | | | | $ | 66,996 | | | | | $ | 43,221 | | |
Adjusted EBITDA
|
| | | | 40,697 | | | | | | 27,448 | | | | | | 57,982 | | | | | | 43,699 | | |
Capital expenditures
|
| | | | 1,506 | | | | | | 2,638 | | | | | | 4,708 | | | | | | 3,082 | | |
Adjusted EBITDA conversion rate
|
| | | | 96% | | | | | | 90% | | | | | | 92% | | | | | | 93% | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net sales
|
| | | $ | 225,097 | | | | | $ | 191,284 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Net income (loss)
|
| | | $ | 13,679 | | | | | $ | 16,226 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Adjusted EBITDA(1)
|
| | | $ | 40,697 | | | | | $ | 27,448 | | | | | $ | 57,982 | | | | | $ | 43,699 | | |
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Orders backlog
|
| | | $ | 125,523 | | | | | $ | 127,379 | | | | | $ | 131,814 | | | | | $ | 108,199 | | |
| | |
Six months ended June 30,
|
| | | | | | | |
Year ended December 31,
|
| | | | | | | ||||||||||||||||||
|
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
% Chg
|
| |
2020
|
| |
2019
|
| |
% Chg
|
| ||||||||||||||||||||
Net sales
|
| | | $ | 225,097 | | | | | $ | 191,284 | | | | | | 17.7% | | | | | $ | 404,642 | | | | | $ | 420,736 | | | | | | (3.8)% | | |
Cost of goods sold
|
| | | | 132,910 | | | | | | 118,130 | | | | | | 12.5% | | | | | | 251,704 | | | | | | 274,699 | | | | | | (8.4)% | | |
Gross profit
|
| | | | 92,187 | | | | | | 73,154 | | | | | | 26.0% | | | | | | 152,938 | | | | | | 146,037 | | | | | | 4.7% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 59,495 | | | | | | 53,055 | | | | | | 12.1% | | | | | | 106,627 | | | | | | 124,270 | | | | | | (14.2)% | | |
Restructuring and transaction costs
|
| | | | 1,540 | | | | | | 2,972 | | | | | | (48.2)% | | | | | | 5,822 | | | | | | 918 | | | | | | 534.2% | | |
Related party expense
|
| | | | 295 | | | | | | 321 | | | | | | (8.1)% | | | | | | 1,635 | | | | | | 1,096 | | | | | | 49.2% | | |
Other general income
|
| | | | — | | | | | | (10,950) | | | | | | 100% | | | | | | (10,950) | | | | | | (7,630) | | | | | | 43.5% | | |
Total operating expenses
|
| | | | 61,330 | | | | | | 45,398 | | | | | | 35.1% | | | | | | 103,134 | | | | | | 118,654 | | | | | | (13.1)% | | |
Operating income
|
| | | | 30,857 | | | | | | 27,756 | | | | | | 11.2% | | | | | | 49,804 | | | | | | 27,383 | | | | | | 81.9% | | |
Other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (10,665) | | | | | | (12,607) | | | | | | (15.4)% | | | | | | (24,388) | | | | | | (29,848) | | | | | | (18.3)% | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | | | | | | | (200) | | | | | | — | | | | | | | | |
Other (expense) income, net
|
| | | | (529) | | | | | | 2,138 | | | | | | (124.7)% | | | | | | 2,659 | | | | | | 395 | | | | | | 573.2% | | |
Total other expense, net
|
| | | | (11,194) | | | | | | (10,469) | | | | | | 6.9% | | | | | | (21,929) | | | | | | (29,453) | | | | | | (25.5)% | | |
Income (loss) before (provision) benefit
for income taxes |
| | | | 19,663 | | | | | | 17,287 | | | | | | 13.7% | | | | | | 27,875 | | | | | | (2,070) | | | | | | 1,446.6% | | |
(Provision) benefit for income taxes
|
| | | | (5,984) | | | | | | (1,061) | | | | | | 464.0% | | | | | | 10,578 | | | | | | 142 | | | | | | 7,349.3% | | |
Net income (loss)
|
| | | $ | 13,679 | | | | | $ | 16,226 | | | | | | (15.7)% | | | | | $ | 38,453 | | | | | $ | (1,928) | | | | | | 2,094.5% | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income (loss)
|
| | | $ | 13,679 | | | | | $ | 16,226 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Add back:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 7,020 | | | | | | 7,670 | | | | | | 14,733 | | | | | | 15,443 | | |
Interest expense
|
| | | | 10,665 | | | | | | 12,607 | | | | | | 24,388 | | | | | | 29,848 | | |
Provision (benefit) for income taxes
|
| | | | 5,984 | | | | | | 1,061 | | | | | | (10,578) | | | | | | (142) | | |
EBITDA
|
| | | $ | 37,348 | | | | | $ | 37,564 | | | | | $ | 66,996 | | | | | $ | 43,221 | | |
Add back:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Restructuring and transaction costs(1)
|
| | | | 1,540 | | | | | | 2,972 | | | | | | 5,822 | | | | | | 918 | | |
Other general income(2)
|
| | | | — | | | | | | (10,950) | | | | | | (10,950) | | | | | | (7,630) | | |
Other (expense) income, net(3)
|
| | | | 529 | | | | | | (2,138) | | | | | | (2,659) | | | | | | (395) | | |
Contingent consideration and other(4)
|
| | | | — | | | | | | — | | | | | | (1,227) | | | | | | — | | |
LTIP bonus(5)
|
| | | | 1,280 | | | | | | — | | | | | | — | | | | | | — | | |
Goodwill impairment(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,585 | | |
Adjusted EBITDA
|
| | | $ | 40,697 | | | | | $ | 27,448 | | | | | $ | 57,982 | | | | | $ | 43,699 | | |
Less: Capital expenditures
|
| | | | (1,506) | | | | | | (2,638) | | | | | | (4,708) | | | | | | (3,082) | | |
Adjusted EBITDA less capital expenditures
|
| | | $ | 39,191 | | | | | $ | 24,810 | | | | | $ | 53,274 | | | | | $ | 40,617 | | |
Adjusted EBITDA conversion rate
|
| | | | 96% | | | | | | 90% | | | | | | 92% | | | | | | 93% | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash provided by operating activities
|
| | | $ | 28,707 | | | | | $ | 14,436 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
Net cash (used in) provided by investing activities
|
| | | | (1,506) | | | | | | 15,339 | | | | | | 19,784 | | | | | | 26,372 | | |
Net cash used in financing activities
|
| | | | (14,933) | | | | | | (20,703) | | | | | | (64,902) | | | | | | (32,417) | | |
Effects of foreign exchange rates on cash and cash equivalents
|
| | | | 42 | | | | | | (33) | | | | | | 52 | | | | | | (139) | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
2020
|
| |
2019
|
| ||||||||||||
Change in cash and cash equivalents
|
| | | | 12,310 | | | | | | 9,039 | | | | | | 353 | | | | | | 1,230 | | |
Cash and cash equivalents, beginning of period
|
| | | | 2,873 | | | | | | 2,520 | | | | | | 2,520 | | | | | | 1,290 | | |
Cash and cash equivalents, end of period
|
| | | $ | 15,183 | | | | | $ | 11,559 | | | | | $ | 2,873 | | | | | $ | 2,520 | | |
|
(in thousands)
|
| |
Total
|
| |
Less than
1 year |
| |
1-3 Years
|
| |
3-5 Years
|
| |
More than
5 Years |
| |||||||||||||||
Lease obligations(1)
|
| | | $ | 16,692 | | | | | | 4,513 | | | | | | 7,917 | | | | | | 3,865 | | | | | | 397 | | |
Debt(2) | | | | | 225,811 | | | | | | 3,496 | | | | | | 4,544 | | | | | | 4,545 | | | | | | 213,226 | | |
Interest on debt(3)
|
| | | | 90,125 | | | | | | 17,033 | | | | | | 33,520 | | | | | | 32,868 | | | | | | 6,704 | | |
Total contractual obligations
|
| | | $ | 332,628 | | | | | | 25,042 | | | | | | 45,981 | | | | | | 41,278 | | | | | | 220,327 | | |
|
![]() |
| |
![]() |
|
Primary Activity
|
| |
Location
|
| |
Country
|
| |
Owned/Leased
|
| |
Sq Ft
|
| |||
Corporate HQ and Manufacturing
|
| | Jacksonville, Florida | | | USA | | | Owned | | | | | 132,224 | | |
Manufacturing and R&D
|
| | Jacksonville, Florida | | | USA | | | Owned | | | | | 63,000 | | |
Warehouse and Distribution
|
| | Jacksonville, Florida | | | USA | | | Leased | | | | | 27,405 | | |
Manufacturing and R&D
|
| | Ontario, California | | | USA | | | Leased | | | | | 41,475 | | |
Manufacturing
|
| | Casper, Wyoming | | | USA | | | Owned | | | | | 73,700 | | |
Manufacturing
|
| | Dalton, Massachusetts | | | USA | | | Leased | | | | | 33,862 | | |
Manufacturing
|
| | Dover, Tennessee | | | USA | | | Leased | | | | | 87,652 | | |
Manufacturing
|
| | Ogdensburg, New York | | | USA | | | Leased | | | | | 23,220 | | |
Manufacturing
|
| | Tijuana, Baja California | | | Mexico | | | Leased | | | | | 158,614 | | |
Sales, R&D & Manufacturing
|
| | Ottawa, Ontario | | | Canada | | | Leased | | | | | 39,273 | | |
Manufacturing
|
| | Pembroke, Ontario | | | Canada | | | Leased | | | | | 26,154 | | |
Manufacturing
|
| | Arnprior, Ontario | | | Canada | | | Leased | | | | | 48,853 | | |
Manufacturing
|
| | Warrington, Cheshire | | | UK | | | Leased | | | | | 21,958 | | |
Manufacturing & Sales
|
| |
Daventry, Northhamptonshire
|
| | UK | | | Leased/Owned | | | | | 19,429 | | |
Manufacturing
|
| | Vilnius | | | Lithuania | | | Leased | | | | | 19,160 | | |
Product Category
|
| |
Ownership
|
| |
Number of
Patents Granted |
| |
Range of
Expiration Dates for Granted Patents |
| |
Number of
Pending Patent Applications |
| |
Range of
Expiration Dates (if Pending Patent Granted) |
|
Body Armor | | | Safariland, LLC | | | 36 | | | 2022 – 2037 | | | 1 | | | 2040 | |
Body Armor | | | Pacific Safety Products, Inc. | | | 1 | | | 2023 | | | — | | | — | |
Duty Gear | | | Safariland, LLC | | | 61 | | | 2022 – 2040 | | | 7 | | | 2036 – 2041 | |
EOD | | | Med-Eng, LLC | | | 75 | | | 2022 – 2045 | | | 6 | | | 2036 – 2040 | |
Crowd Control | | | Safariland, LLC | | | 26 | | | 2026 – 2038 | | | 3 | | | 2035 – 2041 | |
Other – Diversified | | | Safariland, LLC | | | 24 | | | 2021 – 2038 | | | 7 | | | 2036 – 2041 | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
Warren B. Kanders | | |
63
|
| | Chief Executive Officer | |
Brad Williams | | |
47
|
| | President | |
Blaine Browers | | |
42
|
| | Chief Financial Officer | |
Directors: | | | | | | | |
Warren B. Kanders | | |
63
|
| | Director | |
Hamish Norton | | |
62
|
| | Director | |
Nicholas Sokolow | | |
71
|
| | Director | |
William Quigley | | |
60
|
| | Director | |
Name and
Principal Position |
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Deferred Compensation Earnings |
| |
Non-qualified
Deferred Compensation Earnings |
| |
Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||||||||
Warren B. Kanders
|
| | | | 2020 | | | | | | 1,000,000 | | | | | | 700,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 74,562(1) | | | | | | 1,774,562 | | |
Brad Williams
|
| | | | 2020 | | | | | | 445,693 | | | | | | 540,338 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 29,558(2) | | | | | | 1,015.589 | | |
Blaine Browers
|
| | | | 2020 | | | | | | 334,954 | | | | | | 402,112 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 33,097(3) | | | | | | 770,163 | | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Change in
Pension Value and Non-qualified Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Nicholas Sokolow
|
| | | | 200,000(1) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 200,000 | | |
James Harpel(2)
|
| | | | 20,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 20,000 | | |
Hamish Norton
|
| | | | 40,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 40,000 | | |
William Quigley
|
| | | | 66,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 66,000 | | |
Nate Ward(2)
|
| | | | 20,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 20,000 | | |
Roger Werner
|
| | | | 40,000 | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 40,000 | | |
Name of Beneficial Owner
|
| |
Prior to Offering
|
| |
After Offering(5)
|
| ||||||||||||||||||
|
Amount and
Nature of Beneficial Ownership |
| |
Approximate
Percentage of Outstanding Common Stock |
| |
Amount and
Nature of Beneficial Ownership |
| |
Approximate
Percentage of Outstanding Common Stock |
| ||||||||||||||
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warren B. Kanders(1)(4)
|
| | | | 25,653,550 | | | | | | 93.34% | | | | | | 25,653,550 | | | | | | 77.15% | | |
Nicholas Sokolow(2)
|
| | | | 1,374,331 | | | | | | 5.00% | | | | | | 1,374,331 | | | | | | 4.13% | | |
Hamish Norton
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William Quigley
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brad Williams
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Blaine Browers
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Directors and Named Executive Officers as a Group (6 Individuals)(3)
|
| | | | 27,027,881 | | | | | | 98.34% | | | | | | 27,027,881 | | | | | | 81.28% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Maui Holdings, LLC(4)
|
| | | | 24,324,450 | | | | | | 88.51% | | | | | | 24,324,450 | | | | | | 73.15% | | |
Name
|
| |
Number of
Shares |
| |||
Stifel, Nicolaus & Company, Incorporated | | | | | | | |
Raymond James & Associates, Inc. | | | | | | | |
B. Riley Securities, Inc. | | | | | | | |
Stephens Inc. | | | | | | | |
Roth Capital Partners, LLC | | | | | | | |
Lake Street Capital Markets, LLC | | | | | | | |
| | | | | | | |
Total:
|
| | | | | | |
| | | | | | |
| | |
No
Exercise |
| |
Full
Exercise |
|
Per Share | | | $ | | | $ | |
Total | | | $ | | | $ | |
| | |
Page(s)
|
| |||
| | | | F-2 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 – 32 | | |
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,873 | | | | | $ | 2,520 | | |
Accounts receivable, net
|
| | | | 43,646 | | | | | | 55,568 | | |
Inventories
|
| | | | 60,923 | | | | | | 62,126 | | |
Prepaid expenses
|
| | | | 6,665 | | | | | | 7,333 | | |
Other current assets
|
| | | | 3,362 | | | | | | 9,150 | | |
Assets held for sale
|
| | | | — | | | | | | 6,168 | | |
Total current assets
|
| | | | 117,469 | | | | | | 142,865 | | |
Property and equipment, net
|
| | | | 35,437 | | | | | | 36,048 | | |
Deferred tax assets, net
|
| | | | 12,900 | | | | | | 1,900 | | |
Intangible assets, net
|
| | | | 51,009 | | | | | | 59,955 | | |
Goodwill
|
| | | | 66,314 | | | | | | 66,180 | | |
Other assets
|
| | | | 150 | | | | | | 385 | | |
Total assets
|
| | | $ | 283,279 | | | | | $ | 307,333 | | |
Liabilities and Shareholders’ Equity (Deficit) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 21,978 | | | | | $ | 25,695 | | |
Accrued liabilities
|
| | | | 36,004 | | | | | | 32,206 | | |
Income tax payable
|
| | | | 1,005 | | | | | | 678 | | |
Current portion of long-term debt
|
| | | | 3,496 | | | | | | 4,328 | | |
Total current liabilities
|
| | | | 62,483 | | | | | | 62,907 | | |
Long-term debt
|
| | | | 209,310 | | | | | | 270,313 | | |
Deferred tax liabilities
|
| | | | 2,085 | | | | | | 3,333 | | |
Other liabilities
|
| | | | 550 | | | | | | 802 | | |
Total liabilities
|
| | | | 274,428 | | | | | | 337,355 | | |
Commitments and contingencies (Note 13) | | | | | | | | | | | | | |
Mezzanine equity | | | | | | | | | | | | | |
Preferred stock ($0.0001 par value, 10,000,000 shares authorized, no shares issued
and outstanding as of December 31, 2020 and 2019) |
| | | | — | | | | | | — | | |
Shareholders’ equity (deficit) | | | | | | | | | | | | | |
Common stock ($0.0001 par value, 190,000,000 shares authorized, 27,483,350 issued and outstanding as of December 31, 2020 and 2019)
|
| | | | 3 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 48,670 | | | | | | 48,670 | | |
Accumulated other comprehensive loss
|
| | | | (2,860) | | | | | | (3,280) | | |
Accumulated deficit
|
| | | | (36,962) | | | | | | (75,415) | | |
Total shareholders’ equity (deficit)
|
| | | | 8,851 | | | | | | (30,022) | | |
Total liabilities and shareholders’ equity (deficit)
|
| | | $ | 283,279 | | | | | $ | 307,333 | | |
| | |
2020
|
| |
2019
|
| ||||||
Net sales
|
| | | $ | 404,642 | | | | | $ | 420,736 | | |
Cost of goods sold
|
| | | | 251,704 | | | | | | 274,699 | | |
Gross profit
|
| | | | 152,938 | | | | | | 146,037 | | |
Operating expenses | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 106,627 | | | | | | 124,270 | | |
Restructuring and transaction costs
|
| | | | 5,822 | | | | | | 918 | | |
Related party expense
|
| | | | 1,635 | | | | | | 1,096 | | |
Other general income
|
| | | | (10,950) | | | | | | (7,630) | | |
Total operating expenses
|
| | | | 103,134 | | | | | | 118,654 | | |
Operating income
|
| | | | 49,804 | | | | | | 27,383 | | |
Other income (expense) | | | | | | | | | | | | | |
Interest expense
|
| | | | (24,388) | | | | | | (29,848) | | |
Loss on extinguishment of debt
|
| | | | (200) | | | | | | — | | |
Other income, net
|
| | | | 2,659 | | | | | | 395 | | |
Total other expense, net
|
| | | | (21,929) | | | | | | (29,453) | | |
Income (loss) before benefit for income taxes
|
| | | | 27,875 | | | | | | (2,070) | | |
Benefit for income taxes
|
| | | | 10,578 | | | | | | 142 | | |
Net income (loss)
|
| | | $ | 38,453 | | | | | $ | (1,928) | | |
Net income (loss) per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted
|
| | | $ | 1.40 | | | | | $ | (0.07) | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 27,483,350 | | | | | | 27,402,082 | | |
Diluted
|
| | | | 27,483,350 | | | | | | 27,402,082 | | |
Net income (loss)
|
| | | $ | 38,453 | | | | | $ | (1,928) | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments arising during the period
|
| | | | 420 | | | | | | 1,883 | | |
Comprehensive income (loss), net of tax
|
| | | $ | 38,873 | | | | | $ | (45) | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 38,453 | | | | | $ | (1,928) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 14,733 | | | | | | 15,443 | | |
Amortization of original issue discount and debt issue costs
|
| | | | 2,216 | | | | | | 1,340 | | |
Loss on extinguishment of debt
|
| | | | 200 | | | | | | — | | |
Non cash consideration received from sale of business
|
| | | | (9,197) | | | | | | (5,175) | | |
Deferred income taxes
|
| | | | (12,248) | | | | | | (817) | | |
Impairment
|
| | | | — | | | | | | 7,585 | | |
(Gain) loss on sale of fixed assets
|
| | | | (6,240) | | | | | | 428 | | |
Gain on sale of business
|
| | | | — | | | | | | (3,019) | | |
Gain on settlement of contingent consideration
|
| | | | (1,427) | | | | | | — | | |
Loss on settlement of equity securities
|
| | | | 2,288 | | | | | | — | | |
Provision for losses on accounts receivable
|
| | | | 177 | | | | | | 2,651 | | |
Foreign exchange gain
|
| | | | (940) | | | | | | (1,859) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 11,811 | | | | | | 8,663 | | |
Inventories
|
| | | | 1,639 | | | | | | 5,716 | | |
Prepaid expenses and other assets
|
| | | | 1,837 | | | | | | (1,918) | | |
Accounts payable and other liabilities
|
| | | | 2,117 | | | | | | (19,696) | | |
Net cash provided by operating activities
|
| | | | 45,419 | | | | | | 7,414 | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (4,708) | | | | | | (3,082) | | |
Proceeds from disposition of property and equipment
|
| | | | 12,408 | | | | | | 70 | | |
Proceeds from sale of equity securities
|
| | | | 14,372 | | | | | | 2,531 | | |
Payments on settlement of equity securities
|
| | | | (2,288) | | | | | | — | | |
Proceeds from sale of business
|
| | | | — | | | | | | 26,853 | | |
Net cash provided by investing activities
|
| | | | 19,784 | | | | | | 26,372 | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | |
Proceeds from revolving credit facility
|
| | | | 382,056 | | | | | | 383,516 | | |
Principal payments on revolving credit facility
|
| | | | (384,215) | | | | | | (406,381) | | |
Proceeds from term loan
|
| | | | 219,586 | | | | | | — | | |
Principal payments on term loan
|
| | | | (276,444) | | | | | | (9,357) | | |
Proceeds from insurance premium financing
|
| | | | 2,733 | | | | | | 2,484 | | |
Principal payments on insurance premium financing
|
| | | | (2,897) | | | | | | (2,437) | | |
Payment of capital leases
|
| | | | (43) | | | | | | (242) | | |
Payment of contingent consideration
|
| | | | (240) | | | | | | — | | |
Payment of debt modification costs
|
| | | | (5,438) | | | | | | — | | |
Net cash used in by financing activities
|
| | | | (64,902) | | | | | | (32,417) | | |
Effect of foreign exchange rates on cash and cash equivalents
|
| | | | 52 | | | | | | (139) | | |
Change in cash and cash equivalents
|
| | | | 353 | | | | | | 1,230 | | |
Cash and cash equivalents, beginning of period
|
| | | | 2,520 | | | | | | 1,290 | | |
Cash and cash equivalents, end of period
|
| | | | 2,873 | | | | | | 2,520 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2018
|
| | | | 27,369,700 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (5,163) | | | | | $ | (73,487) | | | | | $ | (29,977) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,928) | | | | | | (1,928) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 732 | | | | | | — | | | | | | 732 | | |
Amounts reclassified from accumulated other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,151 | | | | | | — | | | | | | 1,151 | | |
Exercise of warrants
|
| | | | 113,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance, December 31, 2019
|
| | | | 27,483,350 | | | | | | 3 | | | | | | 48,670 | | | | | | (3,280) | | | | | | (75,415) | | | | | | (30,022) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,453 | | | | | | 38,453 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 420 | | | | | | — | | | | | | 420 | | |
Balance, December 31, 2020
|
| | | | 27,483,350 | | | | | | 3 | | | | | | 48,670 | | | | | | (2,860) | | | | | | (36,962) | | | | | | 8,851 | | |
|
Buildings and improvements
|
| |
5 to 39 years
|
|
|
Furniture and fixtures
|
| |
10 years
|
|
|
Computer hardware and software
|
| |
3 to 5 years
|
|
|
Machinery and equipment
|
| |
3 to 8 years
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Beginning accrued warranty expense
|
| | | $ | 2,114 | | | | | $ | 2,330 | | |
Current period claims
|
| | | | (442) | | | | | | (456) | | |
Provision for current period sales
|
| | | | 307 | | | | | | 490 | | |
Impact of accounting estimate change
|
| | | | (846) | | | | | | — | | |
Mustang disposal
|
| | | | — | | | | | | (250) | | |
Ending accrued warranty expense
|
| | | $ | 1,133 | | | | | $ | 2,114 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Numerator for basic and diluted earnings per share: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 38,453 | | | | | $ | (1,928) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average shares outstanding – basic
|
| | | | 27,483,350 | | | | | | 27,402,082 | | |
Dilutive effect of warrants
|
| | | | — | | | | | | — | | |
Diluted weighted average shares outstanding
|
| | | | 27,483,350 | | | | | | 27,402,082 | | |
Anti-dilutive warrants excluded
|
| | | | — | | | | | | 81,268 | | |
Net income (loss) per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted
|
| | | $ | 1.40 | | | | | $ | (0.07) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Beginning allowance for doubtful accounts
|
| | | $ | 1,345 | | | | | $ | 1,260 | | |
Provision
|
| | | | 177 | | | | | | 2,651 | | |
Write-offs, net of recoveries
|
| | | | (409) | | | | | | (2,488) | | |
Mustang disposal
|
| | | | — | | | | | | (78) | | |
Ending allowance for doubtful accounts
|
| | | $ | 1,113 | | | | | $ | 1,345 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net gains recognized during the year
|
| | | $ | 2,178 | | | | | $ | 2,175 | | |
Less: Net gains recognized during the year related to equity securities sold during the year
|
| | | | (2,178) | | | | | | — | | |
Net unrealized gains recognized during the year related to equity securities
still held at the end of the year |
| | | $ | — | | | | | $ | 2,175 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
U.S state and local agencies(a)
|
| | | $ | 230,706 | | | | | $ | 219,482 | | |
Commercial
|
| | | | 35,648 | | | | | | 32,837 | | |
U.S. federal agencies
|
| | | | 63,267 | | | | | | 74,756 | | |
International
|
| | | | 68,669 | | | | | | 89,367 | | |
Other
|
| | | | 6,352 | | | | | | 4,294 | | |
Net sales
|
| | | $ | 404,642 | | | | | $ | 420,736 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
United States
|
| | | $ | 335,973 | | | | | $ | 331,369 | | |
International
|
| | | | 68,669 | | | | | | 89,367 | | |
| | | | $ | 404,642 | | | | | $ | 420,736 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity investments
|
| | | $ | 5,175 | | | | | | — | | | | | | — | | | | | | 5,175 | | |
Total assets at fair value
|
| | | $ | 5,175 | | | | | | — | | | | | | — | | | | | | 5,175 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration(a)
|
| | | $ | — | | | | | | — | | | | | | 1,667 | | | | | | 1,667 | | |
Total liabilities at fair value
|
| | | $ | — | | | | | | — | | | | | | 1,667 | | | | | | 1,667 | | |
| | |
Valuation technique
|
| |
Significant
unobservable inputs |
| |
Range
|
| |||
Contingent Consideration
|
| |
Discounted Cash Flows
|
| |
Discount rate
|
| | | | 17.00% | | |
| | |
Level 3
Instruments |
| |||
Balance, December 31, 2018
|
| | | $ | 1,667 | | |
Settlement of obligation
|
| | | | — | | |
Balance, December 31, 2019
|
| | | $ | 1,667 | | |
Settlement of obligation
|
| | | | (240) | | |
Fair value adjustment included in earnings
|
| | | | (1,427) | | |
Balance, December 31, 2020
|
| | | $ | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Finished goods
|
| | | $ | 25,986 | | | | | $ | 21,458 | | |
Work-in-process
|
| | | | 3,741 | | | | | | 4,614 | | |
Raw materials and supplies
|
| | | | 31,196 | | | | | | 36,054 | | |
| | | | $ | 60,923 | | | | | $ | 62,126 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Land
|
| | | $ | 4,620 | | | | | $ | 4,620 | | |
Building and improvements
|
| | | | 17,367 | | | | | | 15,030 | | |
Furniture and fixtures
|
| | | | 1,288 | | | | | | 1,191 | | |
Computer hardware and software
|
| | | | 23,125 | | | | | | 22,273 | | |
Machinery and equipment
|
| | | | 22,162 | | | | | | 20,066 | | |
Construction in progress
|
| | | | 518 | | | | | | 1,096 | | |
| | | | | 69,080 | | | | | | 64,276 | | |
Less accumulated depreciation
|
| | | | (33,643) | | | | | | (28,228) | | |
| | | | $ | 35,437 | | | | | $ | 36,048 | | |
| | |
Products
|
| |
Distribution
|
| |
Total
|
| |||||||||
Balance, December 31, 2018
|
| | | $ | 66,780 | | | | | $ | 10,201 | | | | | $ | 76,981 | | |
Impairment losses
|
| | | | — | | | | | | (7,585) | | | | | | (7,585) | | |
Foreign currency translation adjustments
|
| | | | 93 | | | | | | — | | | | | | 93 | | |
Mustang disposal
|
| | | | (3,309) | | | | | | — | | | | | | (3,309) | | |
Balance, December 31, 2019
|
| | | | 63,564 | | | | | | 2,616 | | | | | | 66,180 | | |
Foreign currency translation adjustments
|
| | | | 134 | | | | | | — | | | | | | 134 | | |
Balance, December 31, 2020
|
| | | $ | 63,698 | | | | | $ | 2,616 | | | | | $ | 66,314 | | |
| | |
December 31, 2020
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 74,123 | | | | | | (45,815) | | | | | | 28,308 | | | |
12
|
|
Technology
|
| | | | 11,991 | | | | | | (10,333) | | | | | | 1,658 | | | |
7
|
|
Tradenames
|
| | | | 6,490 | | | | | | (2,135) | | | | | | 4,355 | | | |
1
|
|
Non-compete agreements
|
| | | | 1,041 | | | | | | (1,027) | | | | | | 14 | | | |
4
|
|
| | | | $ | 93,645 | | | | | | (59,310) | | | | | | 34,335 | | | | | |
| | |
December 31, 2020
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 16,674 | | | | | | — | | | | | | 16,674 | | | | | |
Total
|
| | | $ | 110,319 | | | | | | (59,310) | | | | | | 51,009 | | | | | |
|
| | |
December 31, 2019
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 73,825 | | | | | | (39,010) | | | | | | 34,815 | | | |
12
|
|
Technology
|
| | | | 11,913 | | | | | | (8,991) | | | | | | 2,922 | | | |
7
|
|
Tradenames
|
| | | | 3,640 | | | | | | (913) | | | | | | 2,727 | | | |
1
|
|
Non-compete agreements
|
| | | | 1,020 | | | | | | (944) | | | | | | 76 | | | |
4
|
|
| | | | $ | 90,398 | | | | | | (49,858) | | | | | | 40,540 | | | | | |
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 19,415 | | | | | | — | | | | | | 19,415 | | | | | |
Total
|
| | | $ | 109,813 | | | | | | (49,858) | | | | | | 59,955 | | | | | |
|
2021
|
| | | $ | 8,366 | | |
|
2022
|
| | | | 7,608 | | |
|
2023
|
| | | | 6,601 | | |
|
2024
|
| | | | 3,603 | | |
|
2025
|
| | | | 1,650 | | |
|
Thereafter
|
| | | | 6,507 | | |
| | | | | $ | 34,335 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Accrued expenses
|
| | | $ | 4,257 | | | | | $ | 2,760 | | |
Accrued compensation and payroll tax
|
| | | | 18,745 | | | | | | 15,570 | | |
Accrued interest payable
|
| | | | 703 | | | | | | 2,043 | | |
Accrued warranty expense
|
| | | | 1,133 | | | | | | 2,368 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred revenue and customer credit balances
|
| | | | 7,262 | | | | | | 4,870 | | |
Other accrued liabilities
|
| | | | 3,904 | | | | | | 4,595 | | |
| | | | $ | 36,004 | | | | | $ | 32,206 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Short-term debt: | | | | | | | | | | | | | |
Insurance premium financing
|
| | | $ | 1,225 | | | | | $ | 1,389 | | |
Current portion of term loan
|
| | | | 2,251 | | | | | | 2,920 | | |
Current portion of other
|
| | | | 20 | | | | | | 19 | | |
| | | | $ | 3,496 | | | | | $ | 4,328 | | |
Long-term debt: | | | | | | | | | | | | | |
Revolving credit facility
|
| | | $ | — | | | | | $ | 2,159 | | |
Term loan
|
| | | | 222,187 | | | | | | 273,254 | | |
Other
|
| | | | 128 | | | | | | 145 | | |
| | | | $ | 222,315 | | | | | $ | 275,558 | | |
Unamortized debt discount and debt issuance costs
|
| | | | (13,005) | | | | | | (5,245) | | |
Total long-term debt, net
|
| | | $ | 209,310 | | | | | $ | 270,313 | | |
|
2021
|
| | | $ | 2,271 | | |
|
2022
|
| | | | 2,272 | | |
|
2023
|
| | | | 2,272 | | |
|
2024
|
| | | | 2,272 | | |
|
2025
|
| | | | 2,273 | | |
|
Thereafter
|
| | | | 213,226 | | |
|
Total principal payments
|
| | | $ | 224,586 | | |
| | |
Capital Leases
|
| |
Operating Leases
|
| ||||||
2021
|
| | | $ | 43 | | | | | $ | 4,470 | | |
2022
|
| | | | 43 | | | | | | 4,139 | | |
2023
|
| | | | 3 | | | | | | 3,732 | | |
2024
|
| | | | — | | | | | | 2,602 | | |
2025
|
| | | | — | | | | | | 1,263 | | |
Thereafter
|
| | | | — | | | | | | 397 | | |
Total minimum lease payments
|
| | | $ | 89 | | | | | $ | 16,603 | | |
Less: Amount representing interest
|
| | | | (18) | | | | | | | | |
Capital lease obligation
|
| | | $ | 71 | | | | | | | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
U.S. operations
|
| | | $ | 23,776 | | | | | $ | (12,989) | | |
Foreign operations
|
| | | | 4,099 | | | | | | 10,919 | | |
Income (loss) before benefit for income taxes
|
| | | $ | 27,875 | | | | | $ | (2,070) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Current tax provision: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | (188) | | | | | | (10) | | |
Foreign
|
| | | | (1,482) | | | | | | (665) | | |
Total current provision
|
| | | | (1,670) | | | | | | (675) | | |
Deferred tax benefit: | | | | | | | | | | | | | |
Federal
|
| | | | 10,233 | | | | | | 149 | | |
State
|
| | | | 1,949 | | | | | | 27 | | |
Foreign
|
| | | | 66 | | | | | | 641 | | |
Total deferred benefit
|
| | | | 12,248 | | | | | | 817 | | |
Total income tax benefit
|
| | | $ | 10,578 | | | | | $ | 142 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Increase (decrease) in income taxes resulting from: | | | | | | | | | | | | | |
State income taxes, net of federal income taxes
|
| | | | 7.7 | | | | | | (7.7) | | |
Change in valuation allowance
|
| | | | (71.1) | | | | | | (53.3) | | |
Current year tax credits
|
| | | | (2.3) | | | | | | 34.1 | | |
Difference between foreign and federal tax rate
|
| | | | 2.0 | | | | | | 23.4 | | |
Permanent items
|
| | | | 2.8 | | | | | | 43.3 | | |
Reserve for uncertain tax positions
|
| | | | 1.3 | | | | | | (57.9) | | |
Other
|
| | | | 0.7 | | | | | | 4.0 | | |
Effective tax rate
|
| | | | (37.9)% | | | | | | 6.9% | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss and other carry forwards
|
| | | $ | 15,531 | | | | | $ | 25,756 | | |
Accrued liabilities
|
| | | | 4,201 | | | | | | 3,359 | | |
Reserves and other
|
| | | | 3,587 | | | | | | 3,124 | | |
263A uniform capitalization costs
|
| | | | 1,067 | | | | | | 1,106 | | |
Other deferred tax assets
|
| | | | 2,122 | | | | | | 2,064 | | |
Total deferred tax assets
|
| | | | 26,508 | | | | | | 35,409 | | |
Valuation allowance
|
| | | | (1,729) | | | | | | (21,562) | | |
Net deferred tax assets
|
| | | | 24,779 | | | | | | 13,847 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangibles
|
| | | | (3,626) | | | | | | (4,580) | | |
Depreciation
|
| | | | (3,667) | | | | | | (4,217) | | |
Goodwill
|
| | | | (6,182) | | | | | | (5,171) | | |
Other
|
| | | | (489) | | | | | | (1,312) | | |
Total deferred tax liabilities
|
| | | | (13,964) | | | | | | (15,280) | | |
Total deferred income taxes
|
| | | $ | 10,815 | | | | | $ | (1,433) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Beginning unrecognized tax benefits
|
| | | $ | 1,754 | | | | | $ | 556 | | |
Current period unrecognized tax benefits
|
| | | | 368 | | | | | | 1,198 | | |
Ending unrecognized tax benefits
|
| | | $ | 2,122 | | | | | $ | 1,754 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Beginning accrued restructuring cost
|
| | | $ | — | | | | | $ | 2,884 | | |
Additions
|
| | | | 160 | | | | | | (69) | | |
Payments
|
| | | | (160) | | | | | | (2,815) | | |
Ending accrued restructuring cost
|
| | | $ | — | | | | | $ | — | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Employee severance and other benefits
|
| | | $ | 160 | | | | | $ | (177) | | |
Other shutdown costs
|
| | | | — | | | | | | 108 | | |
| | | | $ | 160 | | | | | $ | (69) | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling Items(1)
|
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 343,689 | | | | | $ | 84,922 | | | | | $ | (23,969) | | | | | $ | 404,642 | | |
Cost of goods sold
|
| | | | 211,048 | | | | | | 64,761 | | | | | | (24,105) | | | | | | 251,704 | | |
Gross profit
|
| | | $ | 132,641 | | | | | $ | 20,161 | | | | | $ | 136 | | | | | $ | 152,938 | | |
| | |
Year ended December 31, 2019
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling Items(1)
|
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 365,903 | | | | | $ | 78,171 | | | | | $ | (23,338) | | | | | $ | 420,736 | | |
Cost of goods sold
|
| | | | 236,355 | | | | | | 61,657 | | | | | | (23,313) | | | | | | 274,699 | | |
Gross profit
|
| | | $ | 129,548 | | | | | $ | 16,514 | | | | | $ | (25) | | | | | $ | 146,037 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Supplemental disclosures: | | | | | | | | | | | | | |
Cash paid for income taxes, net of refunds
|
| | | $ | 879 | | | | | $ | 307 | | |
Cash paid for interest
|
| | | $ | 23,316 | | | | | $ | 27,907 | | |
Non-cash transactions: | | | | | | | | | | | | | |
Stock received in the sale of business
|
| | | $ | 4,731 | | | | | $ | 4,611 | | |
| | |
Page(s)
|
| |||
Consolidated Financial Statements (unaudited): | | | | | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 15,183 | | | | | $ | 2,873 | | |
Accounts receivable, net of allowance for doubtful accounts of $648 and $1,113, respectively
|
| | | | 46,450 | | | | | | 43,646 | | |
Inventories
|
| | | | 68,364 | | | | | | 60,923 | | |
Prepaid expenses
|
| | | | 4,704 | | | | | | 6,665 | | |
Other current assets
|
| | | | 2,945 | | | | | | 3,362 | | |
Total current assets
|
| | | | 137,646 | | | | | | 117,469 | | |
Property and equipment, net of accumulated depreciation and amortization
of $36,395 and $33,643, respectively |
| | | | 34,340 | | | | | | 35,437 | | |
Deferred tax assets, net
|
| | | | 8,709 | | | | | | 12,900 | | |
Intangible assets, net
|
| | | | 46,887 | | | | | | 51,009 | | |
Goodwill
|
| | | | 66,269 | | | | | | 66,314 | | |
Other assets
|
| | | | 94 | | | | | | 150 | | |
Total assets
|
| | | $ | 293,945 | | | | | $ | 283,279 | | |
Liabilities, Mezzanine Equity and Shareholders’ Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 24,929 | | | | | $ | 21,978 | | |
Accrued liabilities
|
| | | | 40,127 | | | | | | 36,004 | | |
Income tax payable
|
| | | | 1,789 | | | | | | 1,005 | | |
Current portion of long-term debt
|
| | | | 2,271 | | | | | | 3,496 | | |
Total current liabilities
|
| | | | 69,116 | | | | | | 62,483 | | |
Long-term debt
|
| | | | 197,494 | | | | | | 209,310 | | |
Deferred tax liabilities
|
| | | | 2,499 | | | | | | 2,085 | | |
Other liabilities
|
| | | | 1,768 | | | | | | 550 | | |
Total liabilities
|
| | | | 270,877 | | | | | | 274,428 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Mezzanine equity | | | | | | | | | | | | | |
Preferred stock ($0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of June 30, 2021 and December 31, 2020)
|
| | | | — | | | | | | — | | |
Shareholders’ equity
|
| | | | | | | | | | | | |
Common stock ($0.0001 par value, 190,000,000 shares authorized, 27,483,350 issued and outstanding as of June 30, 2021 and December 31, 2020)
|
| | | | 3 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 48,670 | | | | | | 48,670 | | |
Accumulated other comprehensive loss
|
| | | | (2,322) | | | | | | (2,860) | | |
Accumulated deficit
|
| | | | (23,283) | | | | | | (36,962) | | |
Total shareholders’ equity
|
| | | | 23,068 | | | | | | 8,851 | | |
Total liabilities, mezzanine equity and shareholders’ equity
|
| | | $ | 293,945 | | | | | $ | 283,279 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net sales
|
| | | $ | 225,097 | | | | | $ | 191,284 | | |
Cost of goods sold
|
| | | | 132,910 | | | | | | 118,130 | | |
Gross profit
|
| | | | 92,187 | | | | | | 73,154 | | |
Operating expenses | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 59,495 | | | | | | 53,055 | | |
Restructuring and transaction costs
|
| | | | 1,540 | | | | | | 2,972 | | |
Related party expense
|
| | | | 295 | | | | | | 321 | | |
Other general income
|
| | | | — | | | | | | (10,950) | | |
Total operating expenses
|
| | | | 61,330 | | | | | | 45,398 | | |
Operating income
|
| | | | 30,857 | | | | | | 27,756 | | |
Other expense | | | | | | | | | | | | | |
Interest expense
|
| | | | (10,665) | | | | | | (12,607) | | |
Other (expense) income, net
|
| | | | (529) | | | | | | 2,138 | | |
Total other expense, net
|
| | | | (11,194) | | | | | | (10,469) | | |
Income before provision for income taxes
|
| | | | 19,663 | | | | | | 17,287 | | |
Provision for income taxes
|
| | | | (5,984) | | | | | | (1,061) | | |
Net income
|
| | | $ | 13,679 | | | | | $ | 16,226 | | |
Net income per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.50 | | | | | $ | 0.59 | | |
Diluted
|
| | | $ | 0.50 | | | | | $ | 0.59 | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 27,483,350 | | | | | | 27,483,350 | | |
Diluted
|
| | | | 27,483,350 | | | | | | 27,483,350 | | |
Net income
|
| | | $ | 13,679 | | | | | $ | 16,226 | | |
Other comprehensive income, net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments arising during the period
|
| | | | 538 | | | | | | (1,607) | | |
Comprehensive income, net of tax
|
| | | $ | 14,217 | | | | | $ | 14,619 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 13,679 | | | | | $ | 16,226 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 7,020 | | | | | | 7,670 | | |
Amortization of original issue discount and debt issue costs
|
| | | | 2,029 | | | | | | 677 | | |
Non cash consideration received from sale of business
|
| | | | — | | | | | | (7,346) | | |
Deferred income taxes
|
| | | | 4,607 | | | | | | 319 | | |
Gain on sale of fixed assets
|
| | | | — | | | | | | (6,218) | | |
Provision for losses on accounts receivable
|
| | | | (308) | | | | | | 24 | | |
Foreign exchange gain
|
| | | | (267) | | | | | | (645) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,429) | | | | | | 7,803 | | |
Inventories
|
| | | | (7,124) | | | | | | (6,760) | | |
Prepaid expenses and other assets
|
| | | | 2,292 | | | | | | (2,075) | | |
Accounts payable and other liabilities
|
| | | | 9,208 | | | | | | 4,761 | | |
Net cash provided by operating activities
|
| | | | 28,707 | | | | | | 14,436 | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (1,506) | | | | | | (2,638) | | |
Proceeds from disposition of property and equipment
|
| | | | — | | | | | | 12,386 | | |
Proceeds from sale of equity securities
|
| | | | — | | | | | | 5,591 | | |
Net cash (used in) provided by investing activities
|
| | | | (1,506) | | | | | | 15,339 | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | |
Proceeds from revolving credit facility
|
| | | | 176,548 | | | | | | 191,522 | | |
Principal payments on revolving credit facility
|
| | | | (176,548) | | | | | | (193,677) | | |
Principal payments on term loan
|
| | | | (13,687) | | | | | | (17,139) | | |
Principal payments on insurance premium financing
|
| | | | (1,225) | | | | | | (1,389) | | |
Payment of capital leases
|
| | | | (21) | | | | | | (20) | | |
Net used in financing activities
|
| | | | (14,933) | | | | | | (20,703) | | |
Effect of foreign exchange rates on cash and cash equivalents
|
| | | | 42 | | | | | | (33) | | |
Change in cash and cash equivalents
|
| | | | 12,310 | | | | | | 9,039 | | |
Cash and cash equivalents, beginning of period
|
| | | | 2,873 | | | | | | 2,520 | | |
Cash and cash equivalents, end of period
|
| | | | 15,183 | | | | | | 11,559 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2020
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (2,860) | | | | | $ | (36,962) | | | | | | 8,851 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,679 | | | | | | 13,679 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 538 | | | | | | — | | | | | | 538 | | |
Balance, June 30, 2021
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | | 48,670 | | | | | $ | (2,322) | | | | | $ | (23,283) | | | | | $ | 23,068 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Shareholders’
Deficit |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2019
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (3,280) | | | | | $ | (75,415) | | | | | | (30,022) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,226 | | | | | | 16,226 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,607) | | | | | | — | | | | | | (1,607) | | |
Balance, June 30, 2020
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | | 48,670 | | | | | $ | (4,887) | | | | | $ | (59,189) | | | | | $ | (15,403) | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Beginning accrued warranty expense
|
| | | $ | 1,133 | | | | | $ | 2,114 | | |
Current period claims
|
| | | | (141) | | | | | | (245) | | |
Provision for current period sales
|
| | | | 152 | | | | | | 409 | | |
Ending accrued warranty expense
|
| | | $ | 1,144 | | | | | $ | 2,278 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator for basic and diluted earnings per share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 13,679 | | | | | $ | 16,226 | | |
Denominator: | | | | | | | | | | | | | |
Weighted average shares outstanding – basic
|
| | | | 27,483,350 | | | | | | 27,483,350 | | |
Diluted weighted average shares outstanding
|
| | | | 27,483,350 | | | | | | 27,483,350 | | |
Net income per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.50 | | | | | $ | 0.59 | | |
Diluted
|
| | | $ | 0.50 | | | | | $ | 0.59 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
U.S. state and local agencies(a)
|
| | | $ | 123,826 | | | | | $ | 107,046 | | |
Commercial
|
| | | | 19,433 | | | | | | 14,682 | | |
U.S. federal agencies
|
| | | | 26,079 | | | | | | 30,455 | | |
International
|
| | | | 52,034 | | | | | | 35,437 | | |
Other
|
| | | | 3,725 | | | | | | 3,664 | | |
Net sales
|
| | | $ | 225,097 | | | | | $ | 191,284 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
United States
|
| | | $ | 173,063 | | | | | $ | 155,847 | | |
International
|
| | | | 52,034 | | | | | | 35,437 | | |
| | | | $ | 225,097 | | | | | $ | 191,284 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
Finished goods
|
| | | $ | 28,943 | | | | | $ | 25,986 | | |
Work-in-process
|
| | | | 6,886 | | | | | | 3,741 | | |
Raw materials and supplies
|
| | | | 32,535 | | | | | | 31,196 | | |
| | | | $ | 68,364 | | | | | $ | 60,923 | | |
| | |
Products
|
| |
Distribution
|
| |
Total
|
| |||||||||
Balance, December 31, 2020
|
| | | $ | 63,698 | | | | | $ | 2,616 | | | | | $ | 66,314 | | |
Foreign currency translation adjustments
|
| | | | (45) | | | | | | — | | | | | | (45) | | |
Balance, June 30, 2021
|
| | | $ | 63,653 | | | | | $ | 2,616 | | | | | $ | 66,269 | | |
| | |
June 30, 2021
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 74,352 | | | | | | (49,279) | | | | | | 25,073 | | | |
12
|
|
Technology
|
| | | | 12,044 | | | | | | (10,757) | | | | | | 1,287 | | | |
7
|
|
Tradenames
|
| | | | 6,542 | | | | | | (2,721) | | | | | | 3,821 | | | |
1
|
|
Non-compete agreements
|
| | | | 1,053 | | | | | | (1,053) | | | | | | — | | | |
4
|
|
| | | | $ | 93,991 | | | | | | (63,810) | | | | | | 30,181 | | | | | |
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 16,706 | | | | | | — | | | | | | 16,706 | | | |
Indefinite
|
|
Total
|
| | | $ | 110,697 | | | | | | (63,810) | | | | | | 46,887 | | | | | |
| | |
December 31, 2020
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 74,123 | | | | | | (45,815) | | | | | | 28,308 | | | |
12
|
|
Technology
|
| | | | 11,991 | | | | | | (10,333) | | | | | | 1,658 | | | |
7
|
|
Tradenames
|
| | | | 6,490 | | | | | | (2,135) | | | | | | 4,355 | | | |
1
|
|
Non-compete agreements
|
| | | | 1,041 | | | | | | (1,027) | | | | | | 14 | | | |
4
|
|
| | | | $ | 93,645 | | | | | | (59,310) | | | | | | 34,335 | | | | | |
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 16,674 | | | | | | — | | | | | | 16,674 | | | |
Indefinite
|
|
Total
|
| | | $ | 110,319 | | | | | | (59,310) | | | | | | 51,009 | | | | | |
|
Remainder of 2021
|
| | | $ | 4,224 | | |
|
2022
|
| | | | 7,725 | | |
|
2023
|
| | | | 6,796 | | |
|
2024
|
| | | | 3,896 | | |
|
2025
|
| | | | 1,884 | | |
|
Thereafter
|
| | | | 5,656 | | |
| | | | | $ | 30,181 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
Short-term debt: | | | | | | | | | | | | | |
Insurance premium financing
|
| | | $ | — | | | | | $ | 1,225 | | |
Current portion of term loan
|
| | | | 2,250 | | | | | | 2,251 | | |
Current portion of other
|
| | | | 21 | | | | | | 20 | | |
| | | | $ | 2,271 | | | | | $ | 3,496 | | |
Long-term debt: | | | | | | | | | | | | | |
Term loan
|
| | | | 208,509 | | | | | | 222,187 | | |
Other
|
| | | | 121 | | | | | | 128 | | |
| | | | $ | 208,630 | | | | | $ | 222,315 | | |
Unamortized debt discount and debt issuance costs
|
| | | | (11,136) | | | | | | (13,005) | | |
Total long-term debt, net
|
| | | $ | 197,494 | | | | | $ | 209,310 | | |
|
Remainder of 2021
|
| | | $ | 1,135 | | |
|
2022
|
| | | | 2,272 | | |
|
2023
|
| | | | 2,272 | | |
|
2024
|
| | | | 2,273 | | |
|
2025
|
| | | | 2,274 | | |
|
Thereafter
|
| | | | 200,675 | | |
|
Total principal payments
|
| | | $ | 210,901 | | |
| | |
Capital Leases
|
| |
Operating Leases
|
| ||||||
Remainder of 2021
|
| | | $ | 21 | | | | | $ | 2,299 | | |
2022
|
| | | | 43 | | | | | | 4,269 | | |
2023
|
| | | | 4 | | | | | | 3,866 | | |
2024
|
| | | | — | | | | | | 2,741 | | |
2025
|
| | | | — | | | | | | 1,398 | | |
Thereafter
|
| | | | — | | | | | | 455 | | |
Total minimum lease payments
|
| | | $ | 68 | | | | | $ | 15,028 | | |
Less: Amount representing interest
|
| | | | (15) | | | | | | | | |
Capital lease obligation
|
| | | $ | 53 | | | | | | | | |
| | |
Six months ended June 30, 2021
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling Items(1)
|
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 190,121 | | | | | $ | 47,579 | | | | | $ | (12,603) | | | | | $ | 225,097 | | |
Cost of goods sold
|
| | | | 110,028 | | | | | | 35,476 | | | | | | (12,594) | | | | | | 132,910 | | |
Gross profit
|
| | | $ | 80,093 | | | | | $ | 12,103 | | | | | $ | (9) | | | | | $ | 92,187 | | |
| | |
Six months ended June 30, 2020
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling Items(1)
|
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 162,583 | | | | | $ | 39,017 | | | | | $ | (10,316) | | | | | $ | 191,284 | | |
Cost of goods sold
|
| | | | 98,908 | | | | | | 29,624 | | | | | | (10,402) | | | | | | 118,130 | | |
Gross profit
|
| | | $ | 63,675 | | | | | $ | 9,393 | | | | | $ | 86 | | | | | $ | 73,154 | | |
| Stifel | | |
Raymond James
|
| |
B. Riley Securities
|
|
Item
|
| |
Amount to be paid
|
| |||
SEC registration fee
|
| | | $ | 17,028 | | |
FINRA filing fee
|
| | | | 22,063 | | |
The New York Stock Exchange listing fee
|
| | | | 194,000 | | |
Printing and engraving expenses
|
| | | | 100,000 | | |
Legal fees and expenses
|
| | | | 1,300,000 | | |
Accounting fees and expenses
|
| | | | 1,200,000 | | |
Transfer Agent fees and expenses
|
| | | | 35,000 | | |
Miscellaneous expenses
|
| | | | 2,250,000 | | |
Total
|
| | | $ | 5,118,091 | | |
Exhibit No.
|
| |
Description
|
| |||
| | 10.28 | | | | Loan Agreement, dated as of October 14, 2021, by and among Med-Eng Holdings ULC and Pacific Safety Products Inc., as borrowers, and PNC Bank Canada Branch, as lender. # | |
| | 21.1 | | | | | |
| | 23.1 | | | | | |
| | 23.2 | | | | | |
| | 24.1 | | | | Power of Attorney (included on signature page of the original filing of this Registration Statement). # | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Warren B. Kanders
Warren B. Kanders
|
| | Chief Executive Officer (Principal Executive Officer) and Chairman | | | November 1, 2021 | |
|
*
Brad Williams
|
| | President | | | November 1, 2021 | |
|
*
Blaine Browers
|
| |
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
| | November 1, 2021 | |
|
*
Hamish Norton
|
| | Director | | | November 1, 2021 | |
|
*
Nicholas Sokolow
|
| | Director | | | November 1, 2021 | |
|
*
William Quigley
|
| | Director | | | November 1, 2021 | |
|
*
Nate Ward
|
| | Director | | | November 1, 2021 | |
|
*
Roger Werner
|
| | Director | | | November 1, 2021 | |