0001567619-18-000174.txt : 20180809 0001567619-18-000174.hdr.sgml : 20180809 20180809075816 ACCESSION NUMBER: 0001567619-18-000174 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20180809 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180809 DATE AS OF CHANGE: 20180809 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: 0331 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33861 FILM NUMBER: 181003461 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 8-K

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): August 9, 2018
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))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
 


Item 2.02.
Results of Operations and Financial Condition

On August 9, 2018, Motorcar Parts of America, Inc. (the “Company”) issued a press release announcing its earnings for the fiscal quarter ended June 30, 2018 which is being furnished as Exhibit 99.1. The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference to such filing. The information in this report, including the exhibit hereto, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.

The attached exhibit includes non-GAAP Adjusted net sales, non-GAAP adjusted net income (loss), non-GAAP adjusted EBITDA, non-GAAP adjusted gross profit and non-GAAP adjusted gross margin. The Company believes that these supplemental non-GAAP financial measures, when presented together with the corresponding GAAP financial measures, provide useful information to investors and management regarding financial and business trends relating to its results of operations. However, non-GAAP financial measures have certain limitations in that they do not reflect all of the costs associated with the operations of the Company’s business as determined in accordance with GAAP. Therefore, investors should consider non-GAAP financial measures in addition to, and not as a substitute for, or as superior to, measures of financial performance prepared in accordance with GAAP.

The Company makes adjustments to the following items to calculate its non-GAAP financial measures:

Initial return and stock adjustment accruals related to new business. In connection with new business, the Company may establish initial return and stock adjustment accruals to account for the anticipated increased levels of business activity. The Company excluded these initial up-front accruals from net sales because they do not reflect the Company’s operations on an ongoing basis and excluding such accruals enables period-over-period comparability.
 
Customer allowances related to new business. In connection with new business, the Company may purchase cores from customers, may purchase the customer’s prior supplier’s inventory, or may provide certain customer allowances. The allowances are granted on a negotiated basis, and the Company excluded these allowances from net sales because they do not reflect ongoing product pricing or net sales and excluding such allowances enables period-over-period comparability.
 
New product line start-up and ramp-up costs, and transition expenses. These are start-up costs incurred prior to recognizing sales for the launch of new product lines and costs of ramping up production. Transition expenses are costs incurred in connection with the expansion of the Company's operations in Mexico. The Company excluded start-up and ramp-up costs, and transition expenses because they do not reflect the Company’s operations on an ongoing basis and excluding such costs enables period-over-period comparability.
 
Lower of cost or net realizable value revaluation- cores on customers' shelves and inventory step-up amortization. On a quarterly basis, the Company revalues long-term core inventory based on lower of cost or net realizable value in accordance with the Company’s accounting policies. The impact of this revaluation is reflected in cost of goods sold. The Company excluded the lower of cost or net realizable value revaluation for cores on customers’ shelves because the core inventory on the customers’ shelves is not consumed or realized in cash during the Company’s normal operating cycle.  Additionally, amortization of inventory step-up relates to an acquisition and is excluded because it is not ongoing. Neither is used by management to assess the profitability of its business operations.
 

Cost of customer allowances and stock adjustment accruals related to new business. As described above for the adjustments to net sales, the Company also adds back the cost of customer allowances related to inventory purchases and stock adjustment accruals to cost of goods sold because they do not reflect the Company’s operations on an ongoing basis and excluding such costs enables period-over-period comparability.

Acquisition, financing, transition, severance and other costs. The Company has incurred acquisition, financing, transition, severance and other costs that are not related to current operations. The Company excluded these costs to enable period-over-period comparability.
 
Share-based compensation expenses. These expenses primarily consist of the cost to provide employee restricted stock and restricted stock units, and employee stock options. The Company excluded share-based compensation expense because it is not used by management to assess the profitability of its business operations.

Mark-to-market losses (gains). The Company excluded mark-to-market gains and losses because they are unrealized and are not reflective of actual current cash flows and operating results.
 
Write-off of debt issuance costs. The Company excludes the write-off of debt issuance costs because they are not related to the Company's ongoing business operations or financing arrangements.
 
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 August 9, 2018
 

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: August 9, 2018
/s/ David Lee
 
 
David Lee
 
 
Chief Financial Officer
 
 


EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1
 
 
NEWS RELEASE
 
CONTACT: 
Gary S. Maier
  (310) 471-1288
 
MOTORCAR PARTS OF AMERICA REPORTS FISCAL 2019
FIRST QUARTER RESULTS

--Record Sales Expected for the Balance of Fiscal Year; Annual Gross Margin Guidance Reaffirmed--

LOS ANGELES, CA –August 9, 2018 – Motorcar Parts of America, Inc. (Nasdaq: MPAA) today reported results for its fiscal 2019 first quarter ended June 30, 2018.

Net sales for the fiscal 2019 first quarter were $92.6 million compared with $95.5 million for the same period a year earlier -- reflecting various industry factors discussed below and during the fiscal year-end conference call, as well as additional factors highlighted below.

All results labeled as “adjusted” in this press release are non-GAAP measures as discussed more fully below under the heading “Use of Non-GAAP Measures.”

Adjusted net sales for the fiscal 2019 first quarter were $93.8 million compared with $95.5 million a year earlier.

“Notwithstanding weak results for the quarter, particularly in the month of April, we are encouraged by the industry regaining momentum and we expect a solid sales recovery in the quarters ahead,” said Selwyn Joffe, chairman, president and chief executive officer.

“The company has reached a positive inflection point for future growth, with the sales and profitability outlook for the short and long term very encouraging,” Joffe said.  He emphasized that sales for the quarter were impacted by customer allowances related to new business, customer stock adjustment accruals in connection with future update orders and the transition to the company’s new distribution center.

He indicated the company expects replenishment, update orders and new business to gain momentum throughout the fiscal year, with the company on track to report annual adjusted net sales at the upper end of its previously issued guidance of 6.5 percent to 8.5 percent revenue growth.
 
(more)
 

Motorcar Parts of America, Inc.
2-2-2
 
Net loss for the fiscal 2019 first quarter was $5.0 million, or $0.27 per share, compared with net income of $8.2 million, or $0.42 per diluted share, a year ago.

Adjusted net income for the fiscal 2019 first quarter was $2.8 million, or $0.15 per diluted share, compared with $8.3 million, or $0.43 per diluted share, a year earlier.  The current quarter net loss was impacted by a variety of factors, including non-cash expenses of $6.5 million and expenses related to future growth of $3.5 million, adjusted in the aggregate to $7.8 million after-tax, or $0.42 per diluted share, as further detailed in attached Exhibit 3.

In addition, the following items negatively impacted adjusted net income that have not been adjusted for: (1) customer stock adjustment accruals in connection with future update orders, (2) the impact to sales related to the transition to the company’s new distribution center, (3) lower overhead cost absorption, which is expected to reverse as sales increase, and (4) increased freight expenses related to external market rates.  The impact of the first three items is expected to diminish and have a positive impact in future quarters.  The above four items resulted in a combined negative impact of $0.15 per diluted share.

Gross profit for the fiscal 2019 first quarter was $17.3 million compared with $26.7 million a year earlier.  Gross profit as a percentage of net sales for the fiscal 2019 first quarter was 18.6 percent compared with 27.9 percent a year earlier.

Adjusted gross profit for the fiscal 2019 first quarter was $22.8 million compared with $28.0 million a year ago.  Adjusted gross profit as a percentage of adjusted net sales for the three months was 24.4 percent compared with 29.3 percent a year earlier.  Adjusted gross profit as a percentage of adjusted net sales for the quarter was further negatively impacted by the unadjusted items noted above.  These items resulted in a combined negative impact of 2.7 percent to the adjusted gross profit margin.

The company expects adjusted gross margins to sequentially improve through the fiscal year and the company reiterates its previously issued annual guidance of between 27 percent to 30 percent.

Increased Stock Repurchase Authorization

Under the authorized share repurchase program, as of June 30, 2018, $11.6 million of the $20.0 million common stock authorization has been purchased and $8.4 million is available to repurchase shares.  Subsequently, its board of directors increased the company’s share repurchase program authorization to $37.0 million from $20.0 million.  Thus, $25.4 million is available to repurchase shares in the open market and private transactions.  Motorcar Parts of America currently has 18.9 million shares outstanding.
 
(more)
 

Motorcar Parts of America, Inc.
3-3-3
 
Revenue Recognition
 
Effective April 1, 2018, the company adopted Accounting Standards Codification Topic 606, Revenue from Contracts with Customers, (“ASC 606”) using the full retrospective transition method. As a result, the prior year three months ended June 30, 2017 were revised to reflect the adoption of the new revenue recognition accounting standards.  The effects of the adoption were an increase to previously reported revenues for the three months ended June 30, 2017 of $456,000. The revenue changes were accompanied by related changes to cost of goods sold - a decrease to previously reported cost of goods sold for the three months ended June 30, 2017 of $381,000.

Also, as a result of the adoption of ASC 606 and the resultant changes in company policy, the effect of the adoption on the consolidated balance sheets was to create contract asset and contract liability accounts to document those balance sheet items being impacted by the new revenue recognition requirements.  Additional information will be available in the company’s Form 10-Q filing later today.
 
Use of Non-GAAP Measures

This press release includes the following non-GAAP measures - adjusted net sales, adjusted net income (loss), adjusted EBITDA, adjusted gross profit and adjusted gross margin, which are not measures of financial performance under GAAP, and should not be considered as alternatives to net sales, net income (loss), EBITDA, income from operations, gross profit or gross profit margin as a measure of financial performance.  The Company believes these non-GAAP measures, when considered together with the corresponding GAAP measures, provide useful information to investors and management regarding financial and business trends relating to the company’s results of operations.  However, these non-GAAP measures have significant limitations in that they do not reflect all of the costs associated with the operations of the company’s business as determined in accordance with GAAP.  Therefore, investors should consider non-GAAP measures in addition to, and not as a substitute for, or superior to, measures of financial performance in accordance with GAAP.  For a reconciliation of adjusted net sales, adjusted net income (loss), adjusted EBITDA, adjusted gross profit and adjusted gross margin to their corresponding GAAP measures, see the financial tables included in this press release.  Also, refer to our Form 8-K to which this release is attached, and other filings we make with the SEC, for further information regarding these adjustments.
 
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 on August 9, 2018 through 8:59 p.m. Pacific time on August 16, 2018 by calling (855)-859-2056 (domestic) or (404)-537-3406 (international) and using access code: 1974404.
 
(more)
 

Motorcar Parts of America, Inc.
4-4-4
 
About Motorcar Parts of America, Inc.

Motorcar Parts of America, Inc. is a remanufacturer, manufacturer and distributor of automotive aftermarket parts -- including alternators, starters, wheel bearing and hub assemblies, brake master cylinders, brake power boosters and turbochargers utilized in imported and domestic passenger vehicles, light trucks and heavy-duty applications.  In addition, the company designs and manufactures test equipment for performance, endurance and production testing of alternators, starters, electric motors, inverters and belt starter generators for both the OE and aftermarket. Motorcar Parts of America’s products are sold to automotive retail outlets and the professional repair market throughout the United States and Canada, with facilities located in California, Mexico, Malaysia and China, and administrative offices located in California, Tennessee, Mexico, Singapore, Malaysia and Canada.  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 2018 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)
 
(more)
 

MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
 
   
Three Months Ended
June 30,
 
   
2018
   
2017
 
             
Net sales
 
$
92,565,000
   
$
95,519,000
 
Cost of goods sold
   
75,314,000
     
68,843,000
 
Gross profit
   
17,251,000
     
26,676,000
 
Operating expenses:
               
General and administrative
   
12,340,000
     
6,187,000
 
Sales and marketing
   
4,392,000
     
3,394,000
 
Research and development
   
1,736,000
     
1,002,000
 
Total operating expenses
   
18,468,000
     
10,583,000
 
Operating (loss) income
   
(1,217,000
)
   
16,093,000
 
Interest expense, net
   
5,075,000
     
3,314,000
 
(Loss) income before income tax (benefit) expense
   
(6,292,000
)
   
12,779,000
 
Income tax (benefit) expense
   
(1,278,000
)
   
4,628,000
 
                 
Net (loss) income
 
$
(5,014,000
)
 
$
8,151,000
 
                 
Basic net (loss) income per share
 
$
(0.27
)
 
$
0.44
 
Diluted net (loss) income per share
 
$
(0.27
)
 
$
0.42
 
                 
Weighted average number of shares outstanding:
               
Basic
   
18,895,847
     
18,655,304
 
Diluted
   
18,895,847
     
19,421,352
 
 

MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
 
   
June 30, 2018
   
March 31, 2018
 
ASSETS
 
(Unaudited)
       
Current assets:
           
Cash and cash equivalents
 
$
12,242,000
   
$
13,049,000
 
Short-term investments
   
3,053,000
     
2,828,000
 
Accounts receivable — net
   
40,510,000
     
63,174,000
 
Inventory— net
   
187,342,000
     
161,210,000
 
Inventory unreturned
   
8,315,000
     
7,508,000
 
Contract assets
   
16,542,000
     
15,614,000
 
Income tax receivable
   
9,416,000
     
7,796,000
 
Prepaid expenses and other current assets
   
13,148,000
     
11,491,000
 
Total current assets
   
290,568,000
     
282,670,000
 
Plant and equipment — net
   
28,026,000
     
28,322,000
 
Long-term deferred income taxes
   
10,343,000
     
10,317,000
 
Long-term contract assets
   
207,792,000
     
205,998,000
 
Goodwill
   
2,551,000
     
2,551,000
 
Intangible assets — net
   
3,567,000
     
3,766,000
 
Other assets
   
6,406,000
     
7,392,000
 
TOTAL ASSETS
 
$
549,253,000
   
$
541,016,000
 
LIABILITIES AND SHAREHOLDERS’  EQUITY
               
Current liabilities:
               
Accounts payable
 
$
86,633,000
   
$
73,273,000
 
Accrued liabilities
   
9,358,000
     
11,799,000
 
Customer finished goods returns accrual
   
16,438,000
     
17,805,000
 
Contract liabilities
   
32,083,000
     
32,603,000
 
Revolving loan
   
45,406,000
     
54,000,000
 
Other current liabilities
   
6,159,000
     
4,471,000
 
Current portion of term loan
   
2,749,000
     
3,068,000
 
Total current liabilities
   
198,826,000
     
197,019,000
 
Term loan, less current portion
   
26,954,000
     
13,913,000
 
Long-term contract liabilities
   
45,666,000
     
48,183,000
 
Long-term deferred income taxes
   
216,000
     
226,000
 
Other liabilities
   
6,853,000
     
5,957,000
 
Total liabilities
   
278,515,000
     
265,298,000
 
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; 18,916,108 and 18,893,102 shares issued and outstanding at June 30, 2018 and March 31, 2018, respectively
   
189,000
     
189,000
 
Additional paid-in capital
   
214,358,000
     
213,609,000
 
Retained earnings
   
63,080,000
     
67,348,000
 
Accumulated other comprehensive loss
   
(6,889,000
)
   
(5,428,000
)
Total shareholders’ equity
   
270,738,000
     
275,718,000
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
549,253,000
   
$
541,016,000
 
 

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 months ended June 30, 2018 and 2017. 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 months ended June 30, 2018 and 2017 are as follows:
 

Reconciliation of Non-GAAP Financial Measures 
Exhibit 1
 
   
Three Months Ended June 30,
 
   
2018
   
2017
 
GAAP Results:
           
Net sales
 
$
92,565,000
   
$
95,519,000
 
Net income (loss)
   
(5,014,000
)
   
8,151,000
 
Diluted income (loss) per share (EPS)
   
(0.27
)
   
0.42
 
Gross margin
   
18.6
%
   
27.9
%
Non-GAAP Adjusted Results:
               
Non-GAAP adjusted net sales
 
$
93,772,000
   
$
95,519,000
 
Non-GAAP adjusted net income
   
2,801,000
     
8,310,000
 
Non-GAAP adjusted diluted earnings per share (EPS)
   
0.15
     
0.43
 
Non-GAAP adjusted gross margin
   
24.4
%
   
29.3
%
Non-GAAP adjusted EBITDA
 
$
10,093,000
   
$
17,236,000
 
 
Note: Prior year three months ended June 30, 2017 results reflect the adoption of the new revenue recognition accounting standards.  Effective April 1, 2018, the Company adopted Accounting Standards Codification Topic 606, Revenue from Contracts with Customers, (“ASC 606”) using the full retrospective transition method.  For further details, please refer to the Company’s June 30, 2018 10-Q filing.
 

Reconciliation of Non-GAAP Financial Measures 
Exhibit 2
 
   
Three Months Ended June 30,
 
   
2018
   
2017
 
GAAP net sales
 
$
92,565,000
   
$
95,519,000
 
Adjustments:
               
Net sales
               
Customer allowances related to new business
   
1,207,000
     
-
 
Adjusted net sales
 
$
93,772,000
   
$
95,519,000
 
 

Reconciliation of Non-GAAP Financial Measures 
Exhibit 3
 
   
Three Months Ended June 30,
 
   
2018
   
2017
 
   
$
   
Per Diluted
Share
   
$
   
Per Diluted
Share
 
GAAP net income (loss)
 
$
(5,014,000
)
 
$
(0.27
)
 
$
8,151,000
   
$
0.42
 
Adjustments:
                               
Net sales
                               
Customer allowances related to new business
   
1,207,000
   
$
0.06
     
-
   
$
-
 
Cost of goods sold
                               
New product line start-up and ramp-up costs, and transition expenses
   
1,755,000
   
$
0.09
     
-
   
$
-
 
Lower of cost or net realizable value revaluation - cores on customers’ shelves
   
2,624,000
   
$
0.14
     
1,350,000
   
$
0.07
 
Operating expenses
                               
Acquisition, financing, transition, severance and other costs
   
531,000
   
$
0.03
     
265,000
   
$
0.01
 
Share-based compensation expenses
   
941,000
   
$
0.05
     
834,000
   
$
0.04
 
Mark-to-market losses (gains)
   
2,666,000
   
$
0.14
     
(2,345,000
)
 
$
(0.12
)
Interest
                               
Write-off of debt issuance costs
   
303,000
   
$
0.02
     
-
   
$
-
 
Tax effected (a)
   
(2,212,000
)
 
$
(0.11
)
   
55,000
   
$
0.00
 
Adjusted net income
 
$
2,801,000
   
$
0.15
   
$
8,310,000
   
$
0.43
 
 
(a) Adjusted net income is calculated by applying an income tax rate of 25.0% for the three months ended June 30, 2018 and 35.5% for the three months ended June 30, 2017; this rate may differ from the period’s actual income tax rate
 

Reconciliation of Non-GAAP Financial Measures 
Exhibit 4
 
   
Three Months Ended June 30,
 
   
2018
   
2017
 
   
$
   
Gross
Margin
   
$
   
Gross
Margin
 
GAAP gross profit
 
$
17,251,000
     
18.6
%
 
$
26,676,000
     
27.9
%
Adjustments:
                               
Net sales
                               
Customer allowances related to new business
   
1,207,000
             
-
         
Cost of goods sold
                               
New product line start-up and ramp-up costs, and transition expenses
   
1,755,000
             
-
         
Lower of cost or net realizable value revaluation - cores on customers’ shelves
   
2,624,000
             
1,350,000
         
Total adjustments
   
5,586,000
     
5.8
%
   
1,350,000
     
1.4
%
Adjusted gross profit
 
$
22,837,000
     
24.4
%
 
$
28,026,000
     
29.3
%



Reconciliation of Non-GAAP Financial Measures 
Exhibit 5

   
Three Months Ended June 30,
 
   
2018
   
2017
 
GAAP net income (loss)
 
$
(5,014,000
)
 
$
8,151,000
 
Interest expense, net
   
5,075,000
     
3,314,000
 
Income tax expense (benefit)
   
(1,278,000
)
   
4,628,000
 
Depreciation and amortization
   
1,586,000
     
1,039,000
 
EBITDA
 
$
369,000
   
$
17,132,000
 
                 
Adjustments:
               
Net sales
               
Customer allowances related to new business
   
1,207,000
     
-
 
Cost of goods sold
               
New product line start-up and ramp-up costs, and transition expenses
   
1,755,000
     
-
 
Lower of cost or net realizable value revaluation - cores on customers’ shelves
   
2,624,000
     
1,350,000
 
Operating expenses
               
Acquisition, financing, transition, severance and other costs
   
531,000
     
265,000
 
Share-based compensation expenses
   
941,000
     
834,000
 
Mark-to-market losses (gains)
   
2,666,000
     
(2,345,000
)
Adjusted EBITDA
 
$
10,093,000
   
$
17,236,000
 
 
 

GRAPHIC 3 image00002.jpg begin 644 image00002.jpg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end