0001140361-15-004689.txt : 20150209 0001140361-15-004689.hdr.sgml : 20150209 20150209060053 ACCESSION NUMBER: 0001140361-15-004689 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20150209 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150209 DATE AS OF CHANGE: 20150209 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MOTORCAR PARTS AMERICA INC CENTRAL INDEX KEY: 0000918251 STANDARD INDUSTRIAL CLASSIFICATION: MOTOR VEHICLE PARTS & ACCESSORIES [3714] IRS NUMBER: 112153962 STATE OF INCORPORATION: NY FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33861 FILM NUMBER: 15586615 BUSINESS ADDRESS: STREET 1: 2929 CALIFORNIA STREET CITY: TORRANCE STATE: CA ZIP: 90503 BUSINESS PHONE: 3109724015 MAIL ADDRESS: STREET 1: 2929 CALIFORNIA STREET CITY: TORRANCE STATE: CA ZIP: 90503 FORMER COMPANY: FORMER CONFORMED NAME: MOTORCAR PARTS AMERICA INC DATE OF NAME CHANGE: 20040112 FORMER COMPANY: FORMER CONFORMED NAME: MOTORCAR PARTS & ACCESSORIES INC DATE OF NAME CHANGE: 19940128 8-K 1 form8k.htm MOTORCAR PARTS OF AMERICA, INC 8-K 2-9-2015 form8k.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 


Form 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 9, 2015
Motorcar Parts of America, Inc.
(Exact name of registrant as specified in its charter)

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)

Registrant’s telephone number, including area code: (310) 212-7910
 
N/A
(Former name, former address and former fiscal year, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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.

On February 9, 2015, Motorcar Parts of America, Inc. issued a press release announcing its earnings for the fiscal quarter ended December 31, 2014 which is being furnished as Exhibit 99.1.

Item 9.01.
Financial Statements and Exhibits.

The following exhibit is furnished with this Current Report pursuant to Item 2.02:

(d) Exhibits

Exhibit No.
 
Description
 
Press Release, dated February 9, 2015
 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
MOTORCAR PARTS OF AMERICA, INC.
 
 
 
Date: February 9, 2015
/s/ Michael M. Umansky
 
 
Michael M. Umansky
 
 
Vice President and General Counsel
 
 


EX-99.1 2 ex99_1.htm EXHIBIT 99.1

 Exhibit 99.1
 
 
NEWS RELEASE
 
CONTACT:
Gary S. Maier
 
Maier & Company, Inc.
 
(310) 471-1288
 
MOTORCAR PARTS OF AMERICA REPORTS FISCAL 2015 THIRD QUARTER AND
NINE-MONTH RESULTS

-- Strong Momentum Continues; Business Outlook Favorable --

LOS ANGELES, CA –February 9, 2015 – Motorcar Parts of America, Inc. (Nasdaq: MPAA) today reported results for its fiscal 2015 third quarter ended December 31, 2014 – reflecting continued sales growth and profitability.
 
Net sales for the fiscal 2015 third quarter increased 28.1 percent to $84.0 million from $65.6 million for the same period a year earlier.  On an adjusted basis, net sales climbed 29.7 percent to $85.0 million from $65.6 million in fiscal 2014.  The company’s sales performance for the fiscal 2015 third quarter and year-to-date period reflects the benefits of recognizing net core revenue of $12.6 million that was previously deferred, as well as increased contributions from wheel hubs and the company’s emerging master cylinder business that commenced in late July 2014.
 
Net income for the quarter was $2.9 million, or $0.16 per diluted share, compared with net income of $1.1 million, or $0.07 per diluted share, a year ago – reflecting a 22.0 percent increase in the diluted weighted average number of shares outstanding in the fiscal 2015 period.
 
Adjusted net income for the fiscal 2015 third quarter increased 36.1 percent to $8.0 million, or $0.43 per diluted share, from $5.9 million, or $0.38 per diluted share, the same period a year earlier -- excluding certain expenses noted in the Reconciliation of Non-GAAP Financial Measures tables below.
 
Gross profit was $24.4 million compared with $21.9 million a year earlier. Gross profit as a percentage of sales for the fiscal 2015 third quarter was 29.1 percent compared with 33.4 percent a year earlier, primarily due to changes in the mix of products sold and ramp-up and related costs associated with new business that commenced in the fiscal 2015 fourth quarter.
 
Adjusted gross profit was $25.3 million compared with $21.9 million a year ago, representing a 15.2 percent increase.  Adjusted gross profit as a percentage of sales for the three months was 29.7 percent compared with 33.4 percent a year earlier.
 
(more)
 

Motorcar Parts of America, Inc.
 
2-2-2
 
 
Net sales for the fiscal 2015 nine-month period increased 19.7 percent to $217.8 million from $182.0 million for the same period a year earlier.  On an adjusted basis, net sales increased 25.3 percent to $229.8 million from $183.4 million in fiscal 2014.
 
Net income for the nine months was $8.4 million, or $0.49 per diluted share, compared with net income of $104.3 million, or $6.98 per diluted share, a year ago – reflecting the fiscal 2014 period impact of $100.9 million income from discontinued operations, as well as a 15.1 percent increase in the diluted weighted average number of shares outstanding in the fiscal 2015 nine-month period.
 
Adjusted net income for the fiscal 2015 nine-month period increased 58.4 percent to $22.9 million, or $1.33 per diluted share, from $14.5 million, or $0.97 per diluted share, for the same period a year earlier -- excluding certain expenses noted in the Reconciliation of Non-GAAP Financial Measures tables below.
 
Gross profit was $60.7 million compared with $57.6 million a year earlier. Gross profit as a percentage of sales for the fiscal 2015 nine-month period was 27.9 percent compared with 31.7 percent a year earlier.
 
Adjusted gross profit as a percentage of sales for the nine months was 31.7 percent compared with 32.2 percent a year earlier.  Adjusted gross profit was $72.9 million compared with $59.0 million a year ago, representing a 23.6 percent increase.
 
“Results for the quarter, while strong, were impacted by expenses related to the ramp up for new business that commenced in the current fourth quarter. We are well-positioned across expanding product lines, supported by new business wins, an aging vehicle population, lower fuel costs and positive operating synergies, as we complete our fiscal year and begin another.  Our team is passionate about building shareholder value through superior product quality and exemplary customer service levels,” said Selwyn Joffe, chairman, president and chief executive officer of Motorcar Parts of America.
 
Use of Non-GAAP Measures
 
We define adjusted net income (loss) as net income (loss) adjusted for certain items related to the company’s discontinued subsidiaries, as well as financing, consulting and other fees.  We define Adjusted EBITDA as adjusted net income (loss), plus interest expense, income tax expense and depreciation and amortization.  Adjusted net income (loss) does not reflect many items that affect the company’s net income (loss), including many items related to company’s discontinued subsidiaries.  Adjusted EBITDA does not reflect the impact of a number of items that affect the company’s net income, including financing costs and matters related to the company’s discontinued subsidiaries.  Adjusted EBITDA and adjusted net income (loss) are not measures of financial performance under GAAP, and should not be considered as alternatives to net income or income from operations as a measure of liquidity.  Adjusted EBITDA and adjusted net income (loss) have significant limitations as analytical tools, and should not be considered in isolation, or as a substitute for analysis of the company’s results as reported under GAAP.  For a reconciliation of Adjusted EBITDA and adjusted net income (loss) to net income (loss) see the financial tables included in the press release.
 
(more)
 

Motorcar Parts of America, Inc.
 
3-3-3
 
 
Teleconference and Web Cast
 
Selwyn Joffe, chairman, president and chief executive officer, and David Lee, chief financial officer, will host an investor conference call today at 10:00 a.m. Pacific time to discuss the company’s financial results and operations.
 
The call will be open to all interested investors either through a live audio Web broadcast at www.motorcarparts.com or live by calling (877)-776-4016 (domestic) or (973)-638-3231 (international).  For those who are not available to listen to the live broadcast, the call will be archived for seven days on Motorcar Parts of America’s website www.motorcarparts.com.  A telephone playback of the conference call will also be available from approximately 1:00 p.m. Pacific time today through 8:59 p.m. Pacific time on Monday, February 16, 2015 by calling (855)-859-2056 (domestic) or (404)-537-3406 (international) and using access code: 77062146
 
About Motorcar Parts of America, Inc. is a remanufacturer, manufacturer and distributor of automotive aftermarket parts -- including alternators, starters, wheel hub assembly products and brake master cylinders utilized in imported and domestic passenger vehicles, light trucks and heavy duty applications. Motorcar Parts of America’s products are sold to automotive retail outlets and the professional repair market throughout the United States and Canada, with production facilities located in California, Mexico, Malaysia and China, and administrative offices located in California, Tennessee, Mexico, Singapore and Malaysia.  Additional information is available at www.motorcarparts.com.
 
The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for certain forward-looking statements. The statements contained in this press release that are not historical facts are forward-looking statements based on the company’s current expectations and beliefs concerning future developments and their potential effects on the company. These forward-looking statements involve significant risks and uncertainties (some of which are beyond the control of the company) and are subject to change based upon various factors.  Reference is also made to the Risk Factors set forth in the company’s Form 10-K Annual Report filed with the Securities and Exchange Commission (SEC) in June 2014 and in its Forms 10-Q filed with the SEC for additional risks and uncertainties facing the company. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise.
 
#      #      #
(Financial tables follow)
 

MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)

   
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
 
 

MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Consolidated Balance Sheets

   
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

To supplement the consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), the Company has included the following non-GAAP adjusted financial measures in this press release and in the webcast to discuss the Company's financial results for the three and nine months ended December 31, 2014 and 2013. Each of these non-GAAP adjusted financial measures is adjusted from results based on GAAP to exclude certain expenses and gains.  Among other things, the Company uses such non-GAAP adjusted financial measures in addition to and in conjunction with corresponding GAAP measures to help analyze the performance of its business.
 
These non-GAAP adjusted financial measures reflect an additional way of viewing aspects of the Company's operations that, when viewed with the GAAP results and the reconciliations to corresponding GAAP financial measures, provide a more complete understanding of the Company's results of operations and the factors and trends affecting the Company's business. However, these non-GAAP adjusted financial measures should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP.

Income statement information for the three and nine months ended December 31, 2014 and 2013 are as follows:
 

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
 

Note: Results for the three and nine months ended December 31, 2014 include recognition of net revenue related to cores of $12,625,000, which was previously deferred (which has a $3,892,000 gross profit and EBITDA impact).
 

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
 

Note: Results for the three and nine months ended December 31, 2014 include recognition of net revenue related to cores of $12,625,000, which was previously deferred.
 

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)

Note: Results for the three months ended December 31, 2014 include recognition of net revenue related to cores of $12,625,000, which was previously deferred (which has a $0.11 earnings per share impact).
 

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)

Note: Results for the nine months ended December 31, 2014 include recognition of net revenue related to cores of $12,625,000, which was previously deferred (which has a $0.12 earnings per share impact).
 

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
%

Note: Results for the three months ended December 31, 2014 include recognition of net revenue related to cores of $12,625,000, which was previously deferred (which has a $3,892,000 gross profit impact and 0.2% gross margin impact).
 

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
%

Note: Results for the nine months ended December 31, 2014 include recognition of net revenue related to cores of $12,625,000, which was previously deferred (which has a $3,892,000 gross profit impact and (0.1%) gross margin impact).
 

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
 

Note: Results for the three and nine months ended December 31, 2014 include recognition of net revenue related to cores of $12,625,000, which was previously deferred (which has a $3,892,000 EBITDA impact).
 
 

GRAPHIC 3 image00002.jpg begin 644 image00002.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``8$!08%!`8&!08'!P8("A`*"@D) M"A0.#PP0%Q08&!<4%A8:'24?&ALC'!86("P@(R8G*2HI&1\M,"TH,"4H*2C_ MVP!#`0<'!PH("A,*"A,H&A8:*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H M*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"C_P``1"`!7`4`#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#ZIHHHH`** M**`"BBB@`HHHH`****`"BBB@`HHHH`"<#)K$DUX3N\>D6DNHLAVL\9"Q`^F\ M\?EFLSXG7TMGX;V0,RM<2")B./EP21^.,5K>$(K:'PUIZV9#1>4&W#NQZ_CG M-`KZV,*_\6ZEH]["-SE.!+%+O(_I^%=G'(LL:2(K7.D:A=^%-8S'+/$FH6 M88YW*R@D#\,'\#71&BI4W.+U70PE6<:BA);]3W:BBLSQ-K,&@:'>:G=99+=, MA%ZR,>%4>Y)`_&L$FW9&S:2NR^]Q#&2'EC4CJ"P%2`Y&1R*^??@UHYUOX@^* MKKQ9:Q7.HV[#?%,-ZQR,QS@'C@#%?0*J%4*H`4#``&`*UKTE2ERWN9T:CJ1Y MK6%HHHK$U"BL#PEJVJ:LNHG5]&DTHV]TT,`=]WG1CHXK?IRBXNS%%J2N@HHH MI#"BBJNIWL.G6$]W$K$#8PZ'FO+_#^ MNZAX=NYK6R*:E:;LE8\LI]U..*Z?0+&;QA,VK:Z6:Q5RMM:`X3CN?7^M=S;V M\-M&([>*.)!T5%``ID[ZE+0-3;5M/6Z>TFM"6*^7*,'CO]*TJ*9)+'$N971! MZLV*10^BJAU*Q!YO;7_OZO\`C5+4/$FCV43-/J%N<#[L;AV/M@4`:ZNK$A6! M*G!`/2EKBOAG9R);ZC?E9$@NYMT*N+M&7;J.A1PB3;_'#@=?8']&-=O\7)/+^'6M))?A=J_B7PK?+)<1H3/I2XR97;`1/^!97\5->R>!M$?0?#L%O=/YNH3, MUS>2]Y)WY<_GP/8"JJ4U1;DNNPJ=3VR47TW."^&J^7\9/'Z@\%D;'U.?ZUZS M<3Q6T#S7$B10QC<[NP55'J2:\E\"E4^/7C>-1C=;QO\`^@9_G7HWBO3](U+1 MWB\0F,::CK+()9?+0[3D;CD<9[5.(2=17[+\AT&U!V[O\RE;>-]!N-S+NA$L3QK-_N,P`;\*Z*>:.")I)Y$CC499W8*!]2:\<^-&J6.I6WA=M-\Q MYX]6A,5QY#J@!/\`"Y&#VZ>E>J^(;*VU#1;RWOH(KB!HF)CD4,#@''%3.FHJ M,MKE0J-N2[":#K>GZ]:RW.DW"W-O'*T)E3[K,O7![CGK2:UKEAHZ`WLK;V!9 M8HHVDD8#J0J@G`]>E<1^SR@3X7:>1_'+*Q^NXU4\"WNJZQXT\;7=LUFLL-ZM MD'N0S&*),A0JC'!.3U'-4Z*4Y+I$E56XQ?61Z%H&NZ;X@LOM>CWD=U`&*,4R M"K#J&!Y!]C5&7QEH2>(4T0:A"^H,CR.B,"L2J,DNW1?H>:K>'_!Z:3XDU#7# M?2O=WZJ+B*)%B@E&%.4FD]+7'*=2,4[:W.^\/^+M$\0ZA?6>CWR74]GCS0H..>X/<=LBL?XL M7#1Z#!"O`FG&[W`!/^%=9:Z=9VMU/<6UK!%//M$LB(`SX&!D]\5S7Q/L6NO# M?G1C)MI!(?\`=Z'^=8RY;^Z:KFM[QK>#45/"VF!.GD*?SY-;-<5\,=8CNM(& MG2,!<6N=H/\`$A/!'TZ?E7:U(UL87C#5I=+TU!9J&OKJ000#_:/?\*YI/A]/ M>?OM8U>62=N6VC=C\3_A6M\0='OM3M;*73!NN+6;>%S@\]Q],5U,6\1IYA!? M:-Q'3/>F%KO4\LMO!UFOC"72;J61_/\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+]# MU*7.+GSEB1OX8PORGZG.?QH"YU4NK6,-QY$EU&L^,^7_`!8^E6;:XANHA+;R MI+&>-R'(KF-8ECM_'NDRRG:/LLH)P3W]JDTH/;:MKFK.CV^FNJLJN-ID91\S MX[9_6@+G21S1R22(CAGC(#@'E21G^1J*6_M8;J.VEGC2XD^XC'!;Z>M<2+JT7FMSPDR]5_P"^?Y5K^*]-BU8Z?:S,Z;IF*R(<,C!&((_$"@+F MU<3QVT+2SMLC7JQ'2JDFM:=';QSR7L"P2<+(6PK?0UCZ3JUQ!,VC>(-JWVTB M&?HETOJ/]KU%:=MI]O?>&[>RN8P]N]NJ%3VX'(]Z`+DU_;0VHN99D2`_\M#T MJ6VGCN81+`X>,]&'0URNCM=2W4OA[4&$JV.UVFSS-%_`I]_7Z>]==0""BBB@ M84444`%%%%`'G?Q1T;Q5XITU])T>#3K:S\Y)'GN+EMTH4A@`H4X&0,Y/:NPT M&;5I+;;K=G:V\ZJH+6\YD1SWQE01_P#7K4HK1U+Q4+;$*G:3EPW<=H9BY8KUW28`&/0`_6NRNO[9E\/W"-!9MJ4J,BQI M,RQID8'S%BJ]M+F< MN^XO8QY5'ML96DC6)&\W5S:0#;@6UL2X!]2Y`S]`!7&ZCX=\37'Q,MO$\,6F MBUM;9K2.V>X?6Z]X.U#1[[[?X?:1XU.Y5C/[R+ MV']X59TWXBS6^(=:LF,B\%X_E;\5->DU6N[&TO!BZMH9O]]`:8K=CF1\0M#V M;B;H'^Z8N?YU5EUO5_$RFVT"TDL[1^'O9^"!_L^_TS^%=+;^'](MY/,ATVU5 M_7RP:U``!@#`]*069F>']'M]$TY+2VR>=SR'J[=R:TF`92&`((P0>]+10,P] M-TNZT??#ITD4M@S%TAFR&B)ZA6&VY>A/XBGMI1&W1@\@<$?B,TFJ:5?76L:?>6TMM% M'9%ML;*27##!R1TXK?HH"Q@WNEWTWB*UU.*2V"V\31"-@V6#=3GM5W6+6ZNT M@CMVA6-9%>59`3O`.=O'O6C10!B>)M*N-4BM/LDL4$]O,)DE<$E2.P`[&I;V MVU&:XL)HGM5-N2[A@Q#$J1QZ#FM:B@#,US2+?6M/:WNQAOO1R+]Z-^Q!JYI\ M+6UA;P.P9HXU0L.Y`QFIZ*`,.RTR[A\27FI220&.XC2,QKG*A>ASWK\\<+I]R2+.&P^TI%G`EQV4L0D`` M,F-KANZG?XOE;VXZT0>('N]3M;:QL6EAGM8[L3M($ MQ&S8/R]SD'/$W**Q_%U_<:=X5U2^LES< MP6SR1Y&=I`ZX]NN/:BTT>PDL+7>OGLJK(+AF)D9N#NW=>?\`/%+ETNPYM;(V M**PSXA3]S*MN[64MT;,3!AE7W%`2O]W<,9_2JL/B>:6:%/[+D5);N6R#&9`HTBJ(I(MVX$]P2IP11I MOB;[9]@W6$T0O$E,9+JV'CSN0_D<'OCM1[.0<\3HZ*YVU\2-<1Z6PL747]I) M=+^\'R;`IVGZ[AS2Z3XBDOIK19=/>!+NS-Y`WFABP&W*D=C\Z^U'LY!SQ.AH MKF]-U@/I%@NDV>^YN+7[7';33XVH2.KG/.6Q5Z36&AU:QL9K8HUT64-YBG#! M-_3KC`89]1[T.#&IHUJ*Y0:W+>>'C=ZA8#R9;M;=4AG(/,_E@D\8P<$XJ]>^ M(4MX[J=8&EM+2X%O<2*W*$[X^<9'UJYI^MI>ZQ>:>(_*DMIYSCVJCJOB62PGU)1ISRPZ M>(GFD$P&4?NH[D8/'%)0E+8'-+^&]4MX;=;B*)T MAG%=2DL/# M/A:SM[0W$MY9Y5C+M`94#'<3D\^O-7HO%F^.R)U5%8=YKK6ZWNVT,TEC$LUTB2# M*@@G"Y'S'`)[4L&MRW.L_8K6Q,D'DPW!N#*%'ER;L$+UR"O3WI&]1@M=-UW5':2#3TN'(LWY>U*`*ZD M=BS#=M''S#'6J]G>/,A<_O6.O+`#)(`]Z6N1U^.!CISFKK>(%!BE6W=[*2[^Q>Z0/?/8&7S02KKG!V^AV^O'I5S1];CU.^ MO;9(_*>U8HZ.V)`.K4.9U06#KN23:"2XX.#D\`T45<9/4B M26AJ3Z+92LC"(Q,L7D9BFD6B:@MY&KI*MN+4*KD((P<@;>G MXT45',^Y?*BE!X7TZ&WF@`G>*6U%FZO,QS&,X'U&3SUYJTVC6S26LK/<&>W4 MHDWG,'*G&58_Q#@'!]***?/+N+ECV-!D5D*L`RD8(/((K,@T*T@A2"%ITM8V M#)`)6V+@Y``_N_[/2BBDFUL-I/\[/,/\>WIGO]>:BA M\/V,1A*B?,5T]XN9F/[Q\[B>>1\QXZ3.\GGG.X]?6EM?#]C:_8?)$P^Q&0PYF8X+YW9YYSD]:**.>7<.6/8B MMO#.GVXA$7VD"!)(XOW['RT?&Y1STX&/3%36N@V5JUFT/G@VELUK#F9CMC., MCKR?E')YXHHHYY=PY(]B*/PW81+8"'[1$]C&88)$F8.(SC*$Y^8<#@^@J1=` MLEU`7H,_G"7<.2/83_A'K+["]IFX^SM.+@()F&Q@ M^\;?0;N<5-)HUE)L9!@)`X]J** M.9]Q\J[%?5]!LM5D9[L39:%K<[)64%"0>W?('-,NO#MC=+?B?[0POE1)_P!^ MPW!.F.>/PZT44*G0>']/AM;&W$3/'93&X@WN6*O\W.3R?O&BBGSR[BY8]BQ'I5M%>W% MU&)$>XYE59"$9L8W;>F<`#/L*K2>'K![:>)EE+3&,O,96,A,9RAW=<@BBBCF M?OJ:EATRWAU*2^C\Q9Y(EA8; MSLVKG:`O08R?SHHI