New York
|
|
001-33861
|
|
11-2153962
|
(State or other jurisdiction of incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer Identification No.)
|
2929 California Street, Torrance, CA
|
|
90503
|
(Address of principal executive offices)
|
|
(Zip Code)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule l4a-12 under the Exchange Act (17 CFR 240.l4a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 2.02.
|
Results of Operations and Financial Condition.
|
Item 9.01.
|
Financial Statements and Exhibits.
|
Exhibit No.
|
Description
|
|
Press Release, dated February 9, 2015
|
MOTORCAR PARTS OF AMERICA, INC.
|
||
|
|
|
Date: February 9, 2015
|
/s/ Michael M. Umansky
|
|
|
Michael M. Umansky
|
|
|
Vice President and General Counsel
|
NEWS RELEASE
|
CONTACT:
|
Gary S. Maier
|
Maier & Company, Inc.
|
|
|
(310) 471-1288
|
Motorcar Parts of America, Inc.
|
|
2-2-2
|
|
Motorcar Parts of America, Inc.
|
|
3-3-3
|
|
Three Months Ended
December 31, |
Nine Months Ended
December 31, |
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Net sales
|
$
|
83,992,000
|
$
|
65,568,000
|
$
|
217,807,000
|
$
|
181,987,000
|
||||||||
Cost of goods sold
|
59,564,000
|
43,642,000
|
157,143,000
|
124,342,000
|
||||||||||||
Gross profit
|
24,428,000
|
21,926,000
|
60,664,000
|
57,645,000
|
||||||||||||
Operating expenses:
|
||||||||||||||||
General and administrative
|
12,628,000
|
9,580,000
|
27,832,000
|
27,918,000
|
||||||||||||
Sales and marketing
|
2,281,000
|
1,905,000
|
5,944,000
|
5,779,000
|
||||||||||||
Research and development
|
601,000
|
452,000
|
1,662,000
|
1,399,000
|
||||||||||||
Total operating expenses
|
15,510,000
|
11,937,000
|
35,438,000
|
35,096,000
|
||||||||||||
Operating income
|
8,918,000
|
9,989,000
|
25,226,000
|
22,549,000
|
||||||||||||
Interest expense, net
|
3,165,000
|
6,524,000
|
9,917,000
|
15,112,000
|
||||||||||||
Income from continuing operations before income tax expense
|
5,753,000
|
3,465,000
|
15,309,000
|
7,437,000
|
||||||||||||
Income tax expense
|
2,826,000
|
2,317,000
|
6,958,000
|
4,022,000
|
||||||||||||
Income from continuing operations
|
2,927,000
|
1,148,000
|
8,351,000
|
3,415,000
|
||||||||||||
Income from discontinued operations
|
-
|
-
|
-
|
100,877,000
|
||||||||||||
Net income
|
$
|
2,927,000
|
$
|
1,148,000
|
$
|
8,351,000
|
$
|
104,292,000
|
||||||||
Basic net income per share from continuing operations
|
$
|
0.16
|
$
|
0.08
|
$
|
0.51
|
$
|
0.24
|
||||||||
Basic net income per share from discontinued operations
|
-
|
-
|
-
|
6.95
|
||||||||||||
Basic net income per share
|
$
|
0.16
|
$
|
0.08
|
$
|
0.51
|
$
|
7.19
|
||||||||
Diluted net income per share from continuing operations
|
$
|
0.16
|
$
|
0.07
|
$
|
0.49
|
$
|
0.23
|
||||||||
Diluted net income per share from discontinued operations
|
-
|
-
|
-
|
6.75
|
||||||||||||
Diluted net income per share
|
$
|
0.16
|
$
|
0.07
|
$
|
0.49
|
$
|
6.98
|
||||||||
Weighted average number of shares outstanding:
|
||||||||||||||||
Basic
|
17,921,682
|
14,618,930
|
16,331,168
|
14,513,864
|
||||||||||||
Diluted
|
18,822,664
|
15,429,756
|
17,206,069
|
14,944,937
|
December 31, 2014
|
March 31, 2014
|
|||||||
ASSETS
|
(Unaudited)
|
|||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
76,718,000
|
$
|
24,599,000
|
||||
Short-term investments
|
639,000
|
521,000
|
||||||
Accounts receivable — net
|
-
|
22,283,000
|
||||||
Inventory— net
|
58,531,000
|
47,246,000
|
||||||
Inventory unreturned
|
8,046,000
|
7,534,000
|
||||||
Deferred income taxes
|
19,083,000
|
18,767,000
|
||||||
Prepaid expenses and other current assets
|
3,613,000
|
4,316,000
|
||||||
Total current assets
|
166,630,000
|
125,266,000
|
||||||
Plant and equipment — net
|
11,767,000
|
11,025,000
|
||||||
Long-term core inventory — net
|
153,648,000
|
143,476,000
|
||||||
Long-term core inventory deposits
|
31,571,000
|
29,375,000
|
||||||
Long-term deferred income taxes
|
3,284,000
|
2,614,000
|
||||||
Intangible assets — net
|
2,734,000
|
3,244,000
|
||||||
Other assets
|
4,027,000
|
3,853,000
|
||||||
TOTAL ASSETS
|
$
|
373,661,000
|
$
|
318,853,000
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
60,472,000
|
$
|
59,509,000
|
||||
Accrued liabilities
|
9,101,000
|
8,316,000
|
||||||
Customer finished goods returns accrual
|
16,973,000
|
16,251,000
|
||||||
Revolving loan
|
-
|
10,000,000
|
||||||
Other current liabilities
|
3,949,000
|
1,270,000
|
||||||
Current portion of term loan
|
7,843,000
|
7,843,000
|
||||||
Total current liabilities
|
98,338,000
|
103,189,000
|
||||||
Term loan, less current portion
|
74,052,000
|
79,434,000
|
||||||
Deferred core revenue
|
-
|
15,065,000
|
||||||
Other liabilities
|
14,036,000
|
11,529,000
|
||||||
Total liabilities
|
186,426,000
|
209,217,000
|
||||||
Commitments and contingencies
|
||||||||
Shareholders' equity:
|
||||||||
Preferred stock; par value $.01 per share, 5,000,000 shares authorized; none issued
|
-
|
-
|
||||||
Series A junior participating preferred stock; par value $.01 per share, 20,000 shares authorized; none issued
|
-
|
-
|
||||||
Common stock; par value $.01 per share, 50,000,000 shares authorized; 17,960,098 and 15,067,645 shares issued and outstanding at December 31, 2014 and March 31, 2014, respectively
|
180,000
|
151,000
|
||||||
Additional paid-in capital
|
190,556,000
|
120,553,000
|
||||||
Accumulated other comprehensive loss
|
(1,661,000
|
)
|
(877,000
|
)
|
||||
Accumulated deficit
|
(1,840,000
|
)
|
(10,191,000
|
)
|
||||
Total shareholders' equity
|
187,235,000
|
109,636,000
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
373,661,000
|
$
|
318,853,000
|
Reconciliation of Non-GAAP Financial Measures
|
Exhibit 1
|
Three Months Ended December 31,
|
Nine Months Ended December 31,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
GAAP Results:
|
||||||||||||||||
Net sales
|
$
|
83,992,000
|
$
|
65,568,000
|
$
|
217,807,000
|
$
|
181,987,000
|
||||||||
Net income
|
2,927,000
|
1,148,000
|
8,351,000
|
104,292,000
|
||||||||||||
Diluted income per share (EPS)
|
0.16
|
0.07
|
0.49
|
6.98
|
||||||||||||
Gross margin
|
29.1
|
%
|
33.4
|
%
|
27.9
|
%
|
31.7
|
%
|
||||||||
Non-GAAP Adjusted Results:
|
||||||||||||||||
Non-GAAP adjusted net sales
|
$
|
85,047,000
|
$
|
65,568,000
|
$
|
229,849,000
|
$
|
183,399,000
|
||||||||
Non-GAAP adjusted net income
|
8,048,000
|
5,912,000
|
22,939,000
|
14,480,000
|
||||||||||||
Non-GAAP adjusted diluted earnings per share (EPS)
|
0.43
|
0.38
|
1.33
|
0.97
|
||||||||||||
Non-GAAP adjusted gross margin
|
29.7
|
%
|
33.4
|
%
|
31.7
|
%
|
32.2
|
%
|
||||||||
Non-GAAP adjusted EBITDA
|
16,975,000
|
14,081,000
|
49,387,000
|
37,479,000
|
Reconciliation of Non-GAAP Financial Measures
|
Exhibit 2
|
Three Months Ended December 31,
|
Nine Months Ended December 31,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Net sales, as reported
|
$
|
83,992,000
|
$
|
65,568,000
|
$
|
217,807,000
|
$
|
181,987,000
|
||||||||
Adjustments:
|
||||||||||||||||
Net sales
|
||||||||||||||||
Customer allowance - cost of new business
|
-
|
-
|
442,000
|
125,000
|
||||||||||||
Inventory purchases, returns and stock adjustment accruals related to new product lines and new business
|
1,055,000
|
-
|
11,600,000
|
1,287,000
|
||||||||||||
Adjusted net sales
|
$
|
85,047,000
|
$
|
65,568,000
|
$
|
229,849,000
|
$
|
183,399,000
|
Reconciliation of Non-GAAP Financial Measures
|
Exhibit 3
|
Three Months Ended December 31,
|
||||||||||||||||
2014
|
2013
|
|||||||||||||||
$
|
Per Diluted Share
|
|
$
|
Per Diluted Share
|
||||||||||||
GAAP net income, as reported
|
$
|
2,927,000
|
$
|
0.16
|
$
|
1,148,000
|
$
|
0.07
|
||||||||
Adjustments:
|
||||||||||||||||
Net sales
|
||||||||||||||||
Stock adjustment accruals related to new business
|
1,055,000
|
$
|
0.06
|
|||||||||||||
Cost of goods sold
|
||||||||||||||||
Lower of cost or market revaluation - cores on customers' shelves
|
302,000
|
$
|
0.02
|
|||||||||||||
Cost of stock adjustment accruals related to new business
|
(518,000
|
)
|
$
|
(0.03
|
)
|
|||||||||||
Operating expenses
|
||||||||||||||||
Disc. subsidiaries legal, severance and other costs
|
3,140,000
|
$
|
0.17
|
478,000
|
$
|
0.03
|
||||||||||
Share-based compensation expense
|
599,000
|
$
|
0.03
|
309,000
|
$
|
0.02
|
||||||||||
Mark-to-market losses (gains)
|
2,862,000
|
$
|
0.15
|
2,630,000
|
$
|
0.17
|
||||||||||
Interest
|
||||||||||||||||
Write-off of prior deferred loan fees
|
2,809,000
|
$
|
0.18
|
|||||||||||||
Tax effected at 39% tax rate (a)
|
(2,319,000
|
)
|
$
|
(0.12
|
)
|
(1,462,000
|
)
|
$
|
(0.09
|
)
|
||||||
Adjusted net income
|
$
|
8,048,000
|
$
|
0.43
|
$
|
5,912,000
|
$
|
0.38
|
(a)
|
Tax effect at 39% of the income from continuing operations before income tax expense (reflecting the adjustments)
|
Reconciliation of Non-GAAP Financial Measures
|
Exhibit 4
|
Nine Months Ended December 31,
|
||||||||||||||||
2014
|
2013
|
|||||||||||||||
$
|
Per Diluted Share
|
|
$
|
Per Diluted Share
|
||||||||||||
GAAP net income, as reported
|
$
|
8,351,000
|
$
|
0.49
|
$
|
104,292,000
|
$
|
6.98
|
||||||||
Adjustments:
|
||||||||||||||||
Income from discontinued operations
|
-
|
(100,877,000
|
)
|
$
|
(6.75
|
)
|
||||||||||
Net sales
|
||||||||||||||||
Customer allowance - cost of new business
|
442,000
|
$
|
0.03
|
125,000
|
$
|
0.01
|
||||||||||
Inventory purchases, returns and stock adjustment accruals related to new product lines and new business
|
11,600,000
|
$
|
0.67
|
1,287,000
|
$
|
0.09
|
||||||||||
Cost of goods sold
|
||||||||||||||||
New product line start-up costs
|
189,000
|
$
|
0.01
|
|||||||||||||
Lower of cost or market revaluation - cores on customers' shelves
|
1,033,000
|
$
|
0.06
|
|||||||||||||
Cost of returns and stock adjustment accruals related to new product lines and new business
|
(983,000
|
)
|
$
|
(0.06
|
)
|
(354,000
|
)
|
$
|
(0.02
|
)
|
||||||
Discontinued subsidiaries costs
|
-
|
325,000
|
$
|
0.02
|
||||||||||||
Operating expenses
|
||||||||||||||||
Disc. subsidiaries legal, severance and other costs
|
5,053,000
|
$
|
0.29
|
3,386,000
|
0.23
|
|||||||||||
Share-based compensation expense
|
1,697,000
|
$
|
0.10
|
550,000
|
$
|
0.04
|
||||||||||
Mark-to-market losses (gains)
|
3,265,000
|
$
|
0.19
|
7,424,000
|
$
|
0.50
|
||||||||||
Disc. subsidiaries sales and marketing expenses
|
-
|
21,000
|
$
|
0.001
|
||||||||||||
Consulting fees, research and development
|
-
|
75,000
|
$
|
0.01
|
||||||||||||
Interest
|
||||||||||||||||
Disc. subsidiaries supplier revolving credit line interest and write-off of prior deferred loan fees
|
-
|
3,462,000
|
$
|
0.23
|
||||||||||||
Tax effected at 39% tax rate (a)
|
(7,708,000
|
)
|
$
|
(0.45
|
)
|
(5,236,000
|
)
|
$
|
(0.35
|
)
|
||||||
Adjusted net income
|
$
|
22,939,000
|
$
|
1.33
|
$
|
14,480,000
|
$
|
0.97
|
(a)
|
Tax effect at 39% of the income from continuing operations before income tax expense (reflecting the adjustments)
|
Reconciliation of Non-GAAP Financial Measures
|
Exhibit 5
|
Three Months Ended December 31,
|
||||||||||||||||
2014
|
2013
|
|||||||||||||||
$
|
Gross Margin
|
|
$
|
Gross Margin
|
||||||||||||
GAAP gross profit, as reported
|
$
|
24,428,000
|
29.1
|
%
|
$
|
21,926,000
|
33.4
|
%
|
||||||||
Adjustments:
|
||||||||||||||||
Net sales
|
||||||||||||||||
Stock adjustment accruals related to new business
|
1,055,000
|
|||||||||||||||
Cost of goods sold
|
||||||||||||||||
Lower of cost or market revaluation - cores on customers' shelves
|
302,000
|
|||||||||||||||
Cost of stock adjustment accruals related to new business
|
(518,000
|
)
|
||||||||||||||
Total adjustments
|
839,000
|
0.6
|
%
|
-
|
||||||||||||
Adjusted gross profit
|
$
|
25,267,000
|
29.7
|
%
|
$
|
21,926,000
|
33.4
|
%
|
Reconciliation of Non-GAAP Financial Measures
|
Exhibit 6
|
Nine Months Ended December 31,
|
||||||||||||||||
2014
|
2013
|
|||||||||||||||
$
|
Gross Margin
|
|
$
|
Gross Margin
|
||||||||||||
GAAP gross profit, as reported
|
$
|
60,664,000
|
27.85
|
%
|
$
|
57,645,000
|
31.7
|
%
|
||||||||
Adjustments:
|
||||||||||||||||
Net sales
|
||||||||||||||||
Customer allowance - cost of new business
|
442,000
|
125,000
|
||||||||||||||
Inventory purchases, returns and stock adjustment accruals related to new product lines and new business
|
11,600,000
|
1,287,000
|
||||||||||||||
Cost of goods sold
|
||||||||||||||||
New product line start-up costs
|
189,000
|
|||||||||||||||
Lower of cost or market revaluation - cores on customers' shelves
|
1,033,000
|
|||||||||||||||
Cost of returns and stock adjustment accruals related to new product lines and new business
|
(983,000
|
)
|
(354,000
|
)
|
||||||||||||
Discontinued subsidiaries costs
|
-
|
325,000
|
||||||||||||||
Total adjustments
|
12,281,000
|
3.88
|
%
|
1,383,000
|
0.5
|
%
|
||||||||||
Adjusted gross profit
|
$
|
72,945,000
|
31.74
|
%
|
$
|
59,028,000
|
32.2
|
%
|
Reconciliation of Non-GAAP Financial Measures
|
Exhibit 7
|
Three Months Ended December 31,
|
Nine Months Ended December 31,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
GAAP net income, as reported
|
$
|
2,927,000
|
$
|
1,148,000
|
$
|
8,351,000
|
$
|
104,292,000
|
||||||||
Income from discontinued operations |
(100,877,000
|
)
|
||||||||||||||
Interest expense, net
|
3,165,000
|
6,524,000
|
9,917,000
|
15,112,000
|
||||||||||||
Income tax expense
|
2,826,000
|
2,317,000
|
6,958,000
|
4,022,000
|
||||||||||||
Depreciation and amortization
|
617,000
|
675,000
|
1,865,000
|
2,091,000
|
||||||||||||
EBITDA, as reported
|
$
|
9,535,000
|
$
|
10,664,000
|
$
|
27,091,000
|
$
|
24,640,000
|
||||||||
Adjustments:
|
||||||||||||||||
Net sales
|
||||||||||||||||
Customer allowance - cost of new business
|
-
|
442,000
|
125,000
|
|||||||||||||
Inventory purchases, returns and stock adjustment accruals related to new product lines and new business
|
1,055,000
|
11,600,000
|
1,287,000
|
|||||||||||||
Cost of goods sold
|
||||||||||||||||
New product line start-up costs
|
189,000
|
|||||||||||||||
Lower of cost or market revaluation - cores on customers' shelves
|
302,000
|
1,033,000
|
||||||||||||||
Cost of returns and stock adjustment accruals related to new product lines and new business
|
(518,000
|
)
|
(983,000
|
)
|
(354,000
|
)
|
||||||||||
Discontinued subsidiaries costs
|
-
|
325,000
|
||||||||||||||
Operating expenses
|
||||||||||||||||
Disc. subsidiaries legal, severance and other costs
|
3,140,000
|
478,000
|
5,053,000
|
3,386,000
|
||||||||||||
Share-based compensation expense
|
599,000
|
309,000
|
1,697,000
|
550,000
|
||||||||||||
Mark-to-market losses (gains)
|
2,862,000
|
2,630,000
|
3,265,000
|
7,424,000
|
||||||||||||
Disc. subsidiaries sales and marketing expenses
|
-
|
21,000
|
||||||||||||||
Consulting fees, research and development
|
-
|
75,000
|
||||||||||||||
Adjusted EBITDA
|
$
|
16,975,000
|
$
|
14,081,000
|
$
|
49,387,000
|
$
|
37,479,000
|
1_/\JZC5)WM=-NIXEW211,ZCU(
M&:!)(9<7]G9L(I9D1@,^6HR0/H.U265[;7R%[2>.95.&V-G!]#Z5C>!8A_PC
MMO=,WF7-WF::4\EV)]?;I4?C20:=HEQ+;CRFNIXTFD3@[20"?R&/QI#OU-6;
M6M.A?;+=Q+SMW$_+GTW=/UJS=7<-K!YT\@2+KOQD4-:V[V?V4Q(;8IL\O'R[
M?2N9\)M+;Z3K-C*QDBL)Y88F8Y^0#('X4`=-9W<%[;K/:3)-"W1T.0:9=:A:
MVDL4=S.D