|
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
|
| | |
8,214,286
|
| | |
$19.00
|
| | |
$156,071,434
|
| | |
$17,028.00
|
|
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price | | | | $ | | | | | $ | | | ||
Underwriting discounts and/or commissions(1) | | | | $ | | | | | $ | | | ||
Proceeds, before expenses, to Cadre Holdings, Inc. | | | | $ | | | | | $ | | |
| Stifel | | |
Raymond James
|
| |
Truist Securities
|
|
| | |
Page
|
| |||
Important Introductory Information
|
| | | | | | |
| | | | 1 | | | |
| | | | 15 | | | |
| | | | 31 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 59 | | | |
| | | | 69 | | | |
| | | | 73 | | | |
| | | | 87 | | | |
| | | | 90 | | | |
| | | | 92 | | | |
| | | | 96 | | | |
| | | | 98 | | | |
| | | | 102 | | | |
| | | | 108 | | | |
| | | | 108 | | | |
| | | | 109 | | | |
| | | | F-1 | | |
|
![]() |
| |
![]() |
|
| | |
Three Months Ended
June 30, |
| |||||||||||||||
| | |
2021
(estimated) |
| |
2020
|
| ||||||||||||
| | |
High
|
| |
Low
|
| | | | | | | ||||||
Net sales
|
| | | $ | 115,000 | | | | | $ | 112,500 | | | | | $ | 93,344 | | |
Gross profit
|
| | | | 48,250 | | | | | | 47,150 | | | | | | 34,052 | | |
Net income
|
| | | | 6,825 | | | | | | 6,550 | | | | | | 11,974 | | |
Adjusted EBITDA
|
| | | | 20,505 | | | | | | 19,925 | | | | | | 11,293 | | |
| | |
Three Months Ended
June 30, |
| |||||||||||||||
| | |
2021
(estimated) |
| |
2020
(actual) |
| ||||||||||||
| | |
High
|
| |
Low
|
| | | | | | | ||||||
Net income
|
| | | $ | 6,825 | | | | | $ | 6,550 | | | | | $ | 11,974 | | |
Add back:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 3,482 | | | | | | 3,482 | | | | | | 3,819 | | |
Interest expense
|
| | | | 5,621 | | | | | | 5,621 | | | | | | 5,939 | | |
Provision for income taxes
|
| | | | 2,515 | | | | | | 2,420 | | | | | | 331 | | |
EBITDA
|
| | | $ | 18,443 | | | | | $ | 18,073 | | | | | $ | 22,063 | | |
Add back:
|
| | | | | | | | | | | | | | | | | | |
Restructuring and transaction costs
|
| | | | 1,250 | | | | | | 1,040 | | | | | | 1,638 | | |
Other general income
|
| | | | — | | | | | | — | | | | | | (10,950) | | |
Other (expense) income, net
|
| | | | 485 | | | | | | 485 | | | | | | (1,458) | | |
LTIP bonus
|
| | | | 327 | | | | | | 327 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 20,505 | | | | | $ | 19,925 | | | | | $ | 11,293 | | |
Less: Capital expenditures
|
| | | | (760) | | | | | | (700) | | | | | | (1,451) | | |
Adjusted EBITDA less capital expenditures
|
| | | $ | 19,745 | | | | | $ | 19,225 | | | | | $ | 9,842 | | |
Adjusted EBITDA conversion rate
|
| | | | 96% | | | | | | 96% | | | | | | 87% | | |
| | |
As of June 30, 2021
|
| |||||||||||||||||||||
| | |
Estimated
|
| |
Pro Forma
|
| ||||||||||||||||||
(in thousands)
|
| |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 15,500 | | | | | $ | 14,000 | | | | | $ | 8,000 | | | | | $ | 8,000 | | |
Debt: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revolver
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,582 | | | | | $ | 7,020 | | |
Term loan
|
| | | | 210,158 | | | | | | 212,058 | | | | | | 150,000 | | | | | | 150,000 | | |
Other
|
| | | | 142 | | | | | | 142 | | | | | | 142 | | | | | | 142 | | |
| | | | | 210,300 | | | | | | 212,200 | | | | | | 153,724 | | | | | | 157,162 | | |
Unamortized debt discounts and debt issuance costs
|
| | | | (11,136) | | | | | | (11,136) | | | | | | (1,150) | | | | | | (1,150) | | |
Total debt, net (including current portion of long-term debt)
|
| | | $ | 199,164 | | | | | $ | 201,064 | | | | | $ | 152,574 | | | | | $ | 156,012 | | |
Net Debt (Total debt net of cash)
|
| | | $ | 183,664 | | | | | $ | 187,064 | | | | | $ | 144,574 | | | | | $ | 148,012 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
2020
|
| |
2019
|
| ||||||||||||
Net sales
|
| | | $ | 110,536 | | | | | $ | 97,940 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Cost of goods sold
|
| | | | 66,577 | | | | | | 58,838 | | | | | | 251,704 | | | | | | 274,699 | | |
Gross profit
|
| | | | 43,959 | | | | | | 39,102 | | | | | | 152,938 | | | | | | 146,037 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 28,051 | | | | | | 27,050 | | | | | | 106,627 | | | | | | 124,270 | | |
Restructuring and transaction costs
|
| | | | 321 | | | | | | 1,334 | | | | | | 5,822 | | | | | | 918 | | |
Related party expense
|
| | | | 153 | | | | | | 162 | | | | | | 1,635 | | | | | | 1,096 | | |
Other general income
|
| | | | — | | | | | | — | | | | | | (10,950) | | | | | | (7,630) | | |
Total operating expenses
|
| | | | 28,525 | | | | | | 28,546 | | | | | | 103,134 | | | | | | 118,654 | | |
Operating income
|
| | | | 15,434 | | | | | | 10,556 | | | | | | 49,804 | | | | | | 27,383 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (5,044) | | | | | | (6,669) | | | | | | (24,388) | | | | | | (29,848) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | (200) | | | | | | — | | |
Other (expense) income, net
|
| | | | (44) | | | | | | 680 | | | | | | 2,659 | | | | | | 395 | | |
Total other expense, net
|
| | | | (5,088) | | | | | | (5,989) | | | | | | (21,929) | | | | | | (29,453) | | |
Income (loss) before (provision) benefit for income taxes
|
| | | | 10,346 | | | | | | 4,567 | | | | | | 27,875 | | | | | | (2,070) | | |
(Provision) benefit for income taxes
|
| | | | (3,482) | | | | | | (315) | | | | | | 10,578 | | | | | | 142 | | |
Net income (loss)
|
| | | $ | 6,864 | | | | | $ | 4,252 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.25 | | | | | $ | 0.15 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted
|
| | | $ | 0.25 | | | | | $ | 0.15 | | | | | $ | 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 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
2020
|
| |
2019
|
| ||||||||||||
Cash flows provided by operating activities
|
| | | $ | 16,832 | | | | | $ | 14,878 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
| | |
As of March 31, 2021
(Unaudited) |
| |||
Cash and cash equivalents
|
| | | $ | 17,440 | | |
Total assets
|
| | | | 300,479 | | |
Total liabilities
|
| | | | 284,480 | | |
Total shareholders’ equity
|
| | | | 15,999 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
EBITDA
|
| | | $ | 18,929 | | | | | $ | 15,086 | | | | | $ | 66,996 | | | | | $ | 43,221 | | |
Adjusted EBITDA
|
| | | | 20,246 | | | | | | 15,740 | | | | | | 57,982 | | | | | | 43,699 | | |
Capital expenditures
|
| | | | 788 | | | | | | 1,262 | | | | | | 4,708 | | | | | | 3,082 | | |
Adjusted EBITDA conversion rate
|
| | | | 96% | | | | | | 92% | | | | | | 92% | | | | | | 93% | | |
| | |
As of
March 31, 2021(1)(2) |
| |||||||||
|
Actual
|
| |
As Adjusted(3)
|
| ||||||||
|
(Unaudited)
|
| | | | | | | |||||
(In thousands) | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,440 | | | | | $ | 8,000 | | |
Debt: | | | | | | | | | | | | | |
Revolver
|
| | | | | | | | | $ | 15,719 | | |
Current portion of long-term debt
|
| | | $ | 2,579 | | | | | $ | 7,500 | | |
Long-term debt
|
| | | | 209,342 | | | | | | 141,804 | | |
Total debt
|
| | | | 211,921 | | | | | | 165,023 | | |
Preferred Stock, par value $0.0001 per share, 10,000,000 shares authorized, no shares issued and outstanding actual and as adjusted
|
| | | | — | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Common Stock, $0.0001 par value per share, 190,000,000 shares authorized,
27,483,350 shares issued and outstanding actual: $0.0001 par value per share 190,000,000 shares authorized, 34,626,207 shares issued and outstanding as adjusted |
| | | | 3 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 48,670 | | | | | | 105,665 | | |
Accumulated other comprehensive loss
|
| | | | (2,576) | | | | | | (2,576) | | |
Accumulated (deficit)
|
| | | | (30,098) | | | | | | (30,098) | | |
Total shareholders’ equity
|
| | | | 15,999 | | | | | | 72,994 | | |
Capitalization
|
| | | $ | 227,920 | | | | | $ | 238,017 | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | 17.50 | | |
|
Net tangible book value per share as of March 31, 2021
|
| | | $ | (3.61) | | | | | | | | |
|
Increase in net tangible book value per share attributable to this offering
|
| | | $ | 1.82 | | | | | | | | |
|
As adjusted net tangible book value per share after giving effect to this
offering |
| | | | | | | | | $ | (1.79) | | |
|
Dilution in net tangible book value per share to purchasers in this offering
|
| | | | | | | | | $ | 19.29 | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average
Price per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | ||||||||||||
Existing stockholders
|
| | | | 27,483,350 | | | | | | 79% | | | | | $ | 61,673,015 | | | | | | 33% | | | | | $ | 2.24 | | |
Investors in the offering
|
| | | | 7,142,857 | | | | | | 21% | | | | | | 125,000,000 | | | | | | 67% | | | | | | 17.50 | | |
Total | | | | | 34,626,207 | | | | | | 100% | | | | | $ | 186,673,015 | | | | | | 100% | | | | | $ | 5.39 | | |
| | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
Net sales
|
| | | $ | 110,536 | | | | | $ | 97,940 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Cost of goods sold
|
| | | | 66,577 | | | | | | 58,838 | | | | | | 251,704 | | | | | | 274,699 | | |
Gross profit
|
| | | | 43,959 | | | | | | 39,102 | | | | | | 152,938 | | | | | | 146,037 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 28,051 | | | | | | 27,050 | | | | | | 106,627 | | | | | | 124,270 | | |
Restructuring and transaction costs
|
| | | | 321 | | | | | | 1,334 | | | | | | 5,822 | | | | | | 918 | | |
Related party expense
|
| | | | 153 | | | | | | 162 | | | | | | 1,635 | | | | | | 1,096 | | |
Other general income
|
| | | | — | | | | | | — | | | | | | (10,950) | | | | | | (7,630) | | |
Total operating expenses
|
| | | | 28,525 | | | | | | 28,546 | | | | | | 103,134 | | | | | | 118,654 | | |
Operating income
|
| | | | 15,434 | | | | | | 10,556 | | | | | | 49,804 | | | | | | 27,383 | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (5,044) | | | | | | (6,669) | | | | | | (24,388) | | | | | | (29,848) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | (200) | | | | | | — | | |
Other (expense) income, net
|
| | | | (44) | | | | | | 680 | | | | | | 2,659 | | | | | | 395 | | |
Total other expense, net
|
| | | | (5,088) | | | | | | (5,989) | | | | | | (21,929) | | | | | | (29,453) | | |
Income (loss) before (provision) benefit for income taxes
|
| | | | 10,346 | | | | | | 4,567 | | | | | | 27,875 | | | | | | (2,070) | | |
(Provision) benefit for income taxes
|
| | | | (3,482) | | | | | | (315) | | | | | | 10,578 | | | | | | 142 | | |
Net income (loss)
|
| | | $ | 6,864 | | | | | $ | 4,252 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.25 | | | | | $ | 0.15 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted
|
| | | $ | 0.25 | | | | | $ | 0.15 | | | | | $ | 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 | | |
| | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
Cash flows provided by operating activities
|
| | | $ | 16,832 | | | | | $ | 14,878 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
| | |
As of
March 31, 2021 |
| |||
| | |
(Unaudited)
|
| |||
Cash and cash equivalents
|
| | | $ | 17,440 | | |
Total assets
|
| | | | 300,479 | | |
Total liabilities
|
| | | | 284,480 | | |
Total shareholders’ equity
|
| | | | 15,999 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net sales
|
| | | $ | 110,536 | | | | | $ | 97,940 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Net income (loss)
|
| | | $ | 6,864 | | | | | $ | 4,252 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Adjusted EBITDA(1)
|
| | | $ | 20,246 | | | | | $ | 15,740 | | | | | $ | 57,982 | | | | | $ | 43,699 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Orders backlog
|
| | | $ | 124,419 | | | | | $ | 111,749 | | | | | $ | 131,814 | | | | | $ | 108,199 | | |
| | |
Three months ended March 31,
|
| | | | | | | |
Year ended December 31,
|
| | | | | | | ||||||||||||||||||
|
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
% Chg
|
| |
2020
|
| |
2019
|
| |
% Chg
|
| ||||||||||||||||||||
Net sales
|
| | | $ | 110,536 | | | | | $ | 97,940 | | | | | | 12.9% | | | | | $ | 404,642 | | | | | $ | 420,736 | | | | | | (3.8)% | | |
Cost of goods sold
|
| | | | 66,577 | | | | | | 58,838 | | | | | | 13.2% | | | | | | 251,704 | | | | | | 274,699 | | | | | | (8.4)% | | |
Gross profit
|
| | | | 43,959 | | | | | | 39,102 | | | | | | 12.4% | | | | | | 152,938 | | | | | | 146,037 | | | | | | 4.7% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 28,051 | | | | | | 27,050 | | | | | | 3.7% | | | | | | 106,627 | | | | | | 124,270 | | | | | | (14.2)% | | |
Restructuring and transaction costs
|
| | | | 321 | | | | | | 1,334 | | | | | | (75.9)% | | | | | | 5,822 | | | | | | 918 | | | | | | 534.2% | | |
Related party expense
|
| | | | 153 | | | | | | 162 | | | | | | (5.6)% | | | | | | 1,635 | | | | | | 1,096 | | | | | | 49.2% | | |
Other general income
|
| | | | — | | | | | | — | | | | | | | | | | | | (10,950) | | | | | | (7,630) | | | | | | 43.5% | | |
Total operating expenses
|
| | | | 28,525 | | | | | | 28,546 | | | | | | (0.1)% | | | | | | 103,134 | | | | | | 118,654 | | | | | | (13.1)% | | |
Operating income
|
| | | | 15,434 | | | | | | 10,556 | | | | | | 46.2% | | | | | | 49,804 | | | | | | 27,383 | | | | | | 81.9% | | |
Other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (5,044) | | | | | | (6,669) | | | | | | (24.4)% | | | | | | (24,388) | | | | | | (29,848) | | | | | | (18.3)% | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | | | | | | | (200) | | | | | | — | | | | | | | | |
Other (expense) income, net
|
| | | | (44) | | | | | | 680 | | | | | | (106.5)% | | | | | | 2,659 | | | | | | 395 | | | | | | 573.2% | | |
Total other expense, net
|
| | | | (5,088) | | | | | | (5,989) | | | | | | (15.0)% | | | | | | (21,929) | | | | | | (29,453) | | | | | | (25.5)% | | |
Income (loss) before (provision) benefit for income taxes
|
| | | | 10,346 | | | | | | 4,567 | | | | | | 126.5% | | | | | | 27,875 | | | | | | (2,070) | | | | | | 1,446.6% | | |
(Provision) benefit for income taxes
|
| | | | (3,482) | | | | | | (315) | | | | | | 1,005.4% | | | | | | 10,578 | | | | | | 142 | | | | | | 7,349.3% | | |
Net income (loss)
|
| | | | 6,864 | | | | | | 4,252 | | | | | | 61.4% | | | | | | 38,453 | | | | | | (1,928) | | | | | | 2,094.5% | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income (loss)
|
| | | $ | 6,864 | | | | | $ | 4,252 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Add back:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 3,539 | | | | | | 3,850 | | | | | | 14,733 | | | | | | 15,443 | | |
Interest expense
|
| | | | 5,044 | | | | | | 6,669 | | | | | | 24,388 | | | | | | 29,848 | | |
Provision (benefit) for income taxes
|
| | | | 3,482 | | | | | | 315 | | | | | | (10,578) | | | | | | (142) | | |
EBITDA
|
| | | $ | 18,929 | | | | | $ | 15,086 | | | | | $ | 66,996 | | | | | $ | 43,221 | | |
Add back:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Restructuring and transaction costs(1)
|
| | | | 321 | | | | | | 1,334 | | | | | | 5,822 | | | | | | 918 | | |
Other general income(2)
|
| | | | — | | | | | | — | | | | | | (10,950) | | | | | | (7,630) | | |
Other (expense) income, net(3)
|
| | | | 44 | | | | | | (680) | | | | | | (2,659) | | | | | | (395) | | |
Contingent consideration and other(4)
|
| | | | — | | | | | | — | | | | | | (1,227) | | | | | | — | | |
LTIP bonus(5)
|
| | | | 952 | | | | | | — | | | | | | — | | | | | | — | | |
Goodwill impairment(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,585 | | |
Adjusted EBITDA
|
| | | $ | 20,246 | | | | | $ | 15,740 | | | | | $ | 57,982 | | | | | $ | 43,699 | | |
Less: Capital expenditures
|
| | | | (788) | | | | | | (1,262) | | | | | | (4,708) | | | | | | (3,082) | | |
Adjusted EBITDA less capital expenditures
|
| | | $ | 19,458 | | | | | $ | 14,478 | | | | | $ | 53,274 | | | | | $ | 40,617 | | |
Adjusted EBITDA conversion rate
|
| | | | 96% | | | | | | 92% | | | | | | 92% | | | | | | 93% | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| |
2020
|
| |
2019
|
| ||||||||||||
Net cash provided by operating activities
|
| | | $ | 16,832 | | | | | $ | 14,878 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
Net cash (used in) provided by investing activities
|
| | | | (788) | | | | | | 4,329 | | | | | | 19,784 | | | | | | 26,372 | | |
Net cash (used in) provided by financing activities
|
| | | | (1,490) | | | | | | 7,766 | | | | | | (64,902) | | | | | | (32,417) | | |
Effects of foreign exchange rates on cash and cash equivalents
|
| | | | 13 | | | | | | (110) | | | | | | 52 | | | | | | (139) | | |
Change in cash and cash equivalents
|
| | | | 14,567 | | | | | | 26,863 | | | | | | 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
|
| | | $ | 17,440 | | | | | $ | 29,383 | | | | | $ | 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 | | | 37 | | | 2021 – 2041 | | | 1 | | | 2040 | |
Body Armor | | | Pacific Safety Products, Inc. | | | 1 | | | 2023 | | | — | | | — | |
Duty Gear | | | Safariland, LLC | | | 60 | | | 2022 – 2040 | | | 7 | | | 2036 – 2041 | |
EOD | | | Med-Eng, LLC | | | 78 | | | 2021 – 2045 | | | 6 | | | 2036 – 2040 | |
Crowd Control | | | Safariland, LLC | | | 26 | | | 2026 – 2038 | | | 3 | | | 2035 – 2041 | |
Other – Diversified | | | Safariland, LLC | | | 24 | | | 2021 – 2038 | | | 5 | | | 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(4)
|
| ||||||||||||||||||
|
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)
|
| | | | 25,630,100 | | | | | | 93.26% | | | | | | 25,630,100 | | | | | | 74.02% | | |
Nicholas Sokolow
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hamish Norton
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William Quigley
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brad Williams
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Blaine Browers
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Directors and Named Executive Officers as a Group (6 Individuals)(2)
|
| | | | 25,630,100 | | | | | | 93.26% | | | | | | 25,630,100 | | | | | | 74.02% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Maui Holdings, LLC(3)
|
| | | | 24,324,450 | | | | | | 88.51% | | | | | | 24,324,450 | | | | | | 70.24% | | |
Name
|
| |
Number of
Shares |
| |||
Stifel, Nicolaus & Company, Incorporated | | | | | | | |
Raymond James & Associates, Inc. | | | | | | | |
Truist Securities, Inc. | | | | | | | |
Stephens Inc. | | | | | | | |
Roth Capital Partners, LLC | | | | | | | |
PNC Capital Markets LLC | | | | | | | |
Regions Securities 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 – 33 | | |
| | |
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-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,440 | | | | | $ | 2,873 | | |
Accounts receivable, net of allowance for doubtful accounts of $926 and $1,113, respectively
|
| | | | 49,285 | | | | | | 43,646 | | |
Inventories
|
| | | | 63,516 | | | | | | 60,923 | | |
Prepaid expenses
|
| | | | 7,399 | | | | | | 6,665 | | |
Other current assets
|
| | | | 2,429 | | | | | | 3,362 | | |
Total current assets
|
| | | | 140,069 | | | | | | 117,469 | | |
Property and equipment, net of accumulated depreciation and amortization of $35,026 and $33,643, respectively
|
| | | | 34,890 | | | | | | 35,437 | | |
Deferred tax assets, net
|
| | | | 9,811 | | | | | | 12,900 | | |
Intangible assets, net
|
| | | | 48,958 | | | | | | 51,009 | | |
Goodwill
|
| | | | 66,331 | | | | | | 66,314 | | |
Other assets
|
| | | | 420 | | | | | | 150 | | |
Total assets
|
| | | $ | 300,479 | | | | | $ | 283,279 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 27,177 | | | | | $ | 21,978 | | |
Accrued liabilities
|
| | | | 40,101 | | | | | | 36,004 | | |
Income tax payable
|
| | | | 1,342 | | | | | | 1,005 | | |
Current portion of long-term debt
|
| | | | 2,579 | | | | | | 3,496 | | |
Total current liabilities
|
| | | | 71,199 | | | | | | 62,483 | | |
Long-term debt
|
| | | | 209,342 | | | | | | 209,310 | | |
Deferred tax liabilities
|
| | | | 2,180 | | | | | | 2,085 | | |
Other liabilities
|
| | | | 1,759 | | | | | | 550 | | |
Total liabilities
|
| | | | 284,480 | | | | | | 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 March 31, 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 March 31, 2021 and December 31, 2020)
|
| | | | 3 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 48,670 | | | | | | 48,670 | | |
Accumulated other comprehensive loss
|
| | | | (2,576) | | | | | | (2,860) | | |
Accumulated deficit
|
| | | | (30,098) | | | | | | (36,962) | | |
Total shareholders’ equity
|
| | | | 15,999 | | | | | | 8,851 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 300,479 | | | | | $ | 283,279 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net sales
|
| | | $ | 110,536 | | | | | $ | 97,940 | | |
Cost of goods sold
|
| | | | 66,577 | | | | | | 58,838 | | |
Gross profit
|
| | | | 43,959 | | | | | | 39,102 | | |
Operating expenses | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 28,051 | | | | | | 27,050 | | |
Restructuring and transaction costs
|
| | | | 321 | | | | | | 1,334 | | |
Related party expense
|
| | | | 153 | | | | | | 162 | | |
Total operating expenses
|
| | | | 28,525 | | | | | | 28,546 | | |
Operating income
|
| | | | 15,434 | | | | | | 10,556 | | |
Other income (expense) | | | | | | | | | | | | | |
Interest expense
|
| | | | (5,044) | | | | | | (6,669) | | |
Other (expense) income, net
|
| | | | (44) | | | | | | 680 | | |
Total other expense, net
|
| | | | (5,088) | | | | | | (5,989) | | |
Income before provision for income taxes
|
| | | | 10,346 | | | | | | 4,567 | | |
Provision for income taxes
|
| | | | (3,482) | | | | | | (315) | | |
Net income
|
| | | $ | 6,864 | | | | | $ | 4,252 | | |
Net income per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.25 | | | | | $ | 0.15 | | |
Diluted
|
| | | $ | 0.25 | | | | | $ | 0.15 | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 27,483,350 | | | | | | 27,483,350 | | |
Diluted
|
| | | | 27,483,350 | | | | | | 27,483,350 | | |
Net income
|
| | | $ | 6,864 | | | | | $ | 4,252 | | |
Other comprehensive income, net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments arising during the period
|
| | | | 284 | | | | | | (1,870) | | |
Comprehensive income, net of tax
|
| | | $ | 7,148 | | | | | $ | 2,382 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,864 | | | | | $ | 4,252 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 3,539 | | | | | | 3,850 | | |
Amortization of original issue discount and debt issue costs
|
| | | | 677 | | | | | | 355 | | |
Non cash consideration received from sale of business
|
| | | | — | | | | | | (416) | | |
Deferred income taxes
|
| | | | 3,319 | | | | | | 83 | | |
Provision for losses on accounts receivable
|
| | | | (91) | | | | | | 15 | | |
Foreign exchange gain
|
| | | | 109 | | | | | | (227) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (5,626) | | | | | | 8,516 | | |
Inventories
|
| | | | (2,496) | | | | | | (3,905) | | |
Prepaid expenses and other assets
|
| | | | (141) | | | | | | 1,743 | | |
Accounts payable and other liabilities
|
| | | | 10,678 | | | | | | 612 | | |
Net cash provided by operating activities
|
| | | | 16,832 | | | | | | 14,878 | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (788) | | | | | | (1,262) | | |
Proceeds from sale of equity securities
|
| | | | — | | | | | | 5,591 | | |
Net cash (used in) provided by investing activities
|
| | | | (788) | | | | | | 4,329 | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | |
Proceeds from revolving credit facility
|
| | | | 88,593 | | | | | | 110,829 | | |
Principal payments on revolving credit facility
|
| | | | (88,593) | | | | | | (96,153) | | |
Proceeds from term loan
|
| | | | — | | | | | | (13) | | |
Principal payments on term loan
|
| | | | (566) | | | | | | (6,054) | | |
Principal payments on insurance premium financing
|
| | | | (917) | | | | | | (831) | | |
Payment of capital leases
|
| | | | (7) | | | | | | (12) | | |
Net cash (used in) provided by financing activities
|
| | | | (1,490) | | | | | | 7,766 | | |
Effect of foreign exchange rates on cash and cash equivalents
|
| | | | 13 | | | | | | (110) | | |
Change in cash and cash equivalents
|
| | | | 14,567 | | | | | | 26,863 | | |
Cash and cash equivalents, beginning of period
|
| | | | 2,873 | | | | | | 2,520 | | |
Cash and cash equivalents, end of period
|
| | | | 17,440 | | | | | | 29,383 | | |
| | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,864 | | | | | | 6,864 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 284 | | | | | | — | | | | | | 284 | | |
Balance, March 31, 2021
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | | 48,670 | | | | | $ | (2,576) | | | | | $ | (30,098) | | | | | $ | 15,999 | | |
| | |
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
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,252 | | | | | | 4,252 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,870) | | | | | | — | | | | | | (1,870) | | |
Balance, March 31, 2020
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | | 48,670 | | | | | $ | (5,150) | | | | | $ | (71,163) | | | | | $ | (27,640) | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Beginning accrued warranty expense
|
| | | $ | 1,133 | | | | | $ | 2,114 | | |
Current period claims
|
| | | | (56) | | | | | | (185) | | |
Provision for current period sales
|
| | | | 63 | | | | | | 286 | | |
Ending accrued warranty expense
|
| | | $ | 1,140 | | | | | $ | 2,215 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator for basic and diluted earnings per share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,864 | | | | | $ | 4,252 | | |
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
|
| | | $ | 0.25 | | | | | $ | 0.15 | | |
Diluted
|
| | | $ | 0.25 | | | | | $ | 0.15 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
U.S. state and local agencies(a)
|
| | | $ | 64,860 | | | | | | 53,878 | | |
Commercial
|
| | | | 8,095 | | | | | | 7,887 | | |
U.S. federal agencies
|
| | | | 14,620 | | | | | | 17,015 | | |
International
|
| | | | 21,231 | | | | | | 17,286 | | |
Other
|
| | | | 1,730 | | | | | | 1,874 | | |
Net sales
|
| | | $ | 110,536 | | | | | $ | 97,940 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
United States
|
| | | $ | 89,305 | | | | | $ | 80,654 | | |
International
|
| | | | 21,231 | | | | | | 17,286 | | |
| | | | $ | 110,536 | | | | | $ | 97,940 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Finished goods
|
| | | $ | 27,949 | | | | | $ | 25,986 | | |
Work-in-process
|
| | | | 4,600 | | | | | | 3,741 | | |
Raw materials and supplies
|
| | | | 30,967 | | | | | | 31,196 | | |
| | | | $ | 63,516 | | | | | $ | 60,923 | | |
| | |
Products
|
| |
Distribution
|
| |
Total
|
| |||||||||
Balance, December 31, 2020
|
| | | $ | 63,698 | | | | | $ | 2,616 | | | | | $ | 66,314 | | |
Foreign currency translation adjustments
|
| | | | 17 | | | | | | — | | | | | | 17 | | |
Balance, March 31, 2021
|
| | | $ | 63,715 | | | | | $ | 2,616 | | | | | $ | 66,331 | | |
| | |
March 31, 2021
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | $ | 74,247 | | | | | | (47,544) | | | | | | 26,703 | | | |
12
|
|
Technology
|
| | | | 12,021 | | | | | | (10,546) | | | | | | 1,475 | | | |
7
|
|
Tradenames
|
| | | | 6,522 | | | | | | (2,429) | | | | | | 4,093 | | | |
1
|
|
Non-compete agreements
|
| | | | 1,049 | | | | | | (1,049) | | | | | | — | | | |
4
|
|
| | | | $ | 93,839 | | | | | | (61,568) | | | | | | 32,271 | | | | | |
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 16,687 | | | | | | — | | | | | | 16,687 | | | |
Indefinite
|
|
Total
|
| | | $ | 110,526 | | | | | | (61,568) | | | | | | 48,958 | | | |
| | |
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
|
| | | $ | 6,387 | | |
|
2022
|
| | | | 7,710 | | |
|
2023
|
| | | | 6,781 | | |
|
2024
|
| | | | 3,881 | | |
|
2025
|
| | | | 1,873 | | |
|
Thereafter
|
| | | | 5,639 | | |
| | | | | $ | 32,271 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Short-term debt: | | | | | | | | | | | | | |
Insurance premium financing
|
| | | $ | 308 | | | | | $ | 1,225 | | |
Current portion of term loan
|
| | | | 2,251 | | | | | | 2,251 | | |
Current portion of other
|
| | | | 20 | | | | | | 20 | | |
| | | | $ | 2,579 | | | | | $ | 3,496 | | |
Long-term debt: | | | | | | | | | | | | | |
Term loan
|
| | | | 221,625 | | | | | | 222,187 | | |
Other
|
| | | | 126 | | | | | | 128 | | |
| | | | $ | 221,751 | | | | | $ | 222,315 | | |
Unamortized debt discount and debt issuance costs
|
| | | | (12,409) | | | | | | (13,005) | | |
Total long-term debt, net
|
| | | $ | 209,342 | | | | | $ | 209,310 | | |
|
Remainder of 2021
|
| | | $ | 1,703 | | |
|
2022
|
| | | | 2,271 | | |
|
2023
|
| | | | 2,272 | | |
|
2024
|
| | | | 2,273 | | |
|
2025
|
| | | | 2,274 | | |
|
Thereafter
|
| | | | 213,229 | | |
|
Total principal payments
|
| | | $ | 224,022 | | |
| | |
Capital Leases
|
| |
Operating Leases
|
| ||||||
Remainder of 2021
|
| | | $ | 32 | | | | | $ | 3,397 | | |
2022
|
| | | | 43 | | | | | | 4,210 | | |
2023
|
| | | | 4 | | | | | | 3,807 | | |
2024
|
| | | | — | | | | | | 2,682 | | |
2025
|
| | | | — | | | | | | 1,345 | | |
Thereafter
|
| | | | — | | | | | | 412 | | |
Total minimum lease payments
|
| | | $ | 79 | | | | | $ | 15,853 | | |
Less: Amount representing interest
|
| | | | (17) | | | | | | | | |
Capital lease obligation
|
| | | $ | 62 | | | | | | | | |
| | |
Three months ended March 31, 2021
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling Items(1)
|
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 93,818 | | | | | $ | 22,660 | | | | | $ | (5,942) | | | | | $ | 110,536 | | |
Cost of goods sold
|
| | | | 55,594 | | | | | | 16,921 | | | | | | (5,938) | | | | | | 66,577 | | |
Gross profit
|
| | | $ | 38,224 | | | | | $ | 5,739 | | | | | $ | (4) | | | | | $ | 43,959 | | |
| | |
Three months ended March 31, 2020
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling Items(1)
|
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 83,549 | | | | | $ | 19,412 | | | | | $ | (5,021) | | | | | $ | 97,940 | | |
Cost of goods sold
|
| | | | 49,139 | | | | | | 14,759 | | | | | | (5,060) | | | | | | 58,838 | | |
Gross profit
|
| | | $ | 34,410 | | | | | $ | 4,653 | | | | | $ | 39 | | | | | $ | 39,102 | | |
| Stifel | | |
Raymond James
|
| |
Truist 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
|
| | | | 700,000 | | |
Accounting fees and expenses
|
| | | | 745,000 | | |
Transfer Agent fees and expenses
|
| | | | 35,000 | | |
Miscellaneous expenses
|
| | | | 2,600,000 | | |
Total
|
| | | $ | 4,413,091 | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Warren B. Kanders
Warren B. Kanders
|
| | Chief Executive Officer (Principal Executive Officer) and Chairman | | | August 2, 2021 | |
|
*
Brad Williams
|
| | President | | | August 2, 2021 | |
|
*
Blaine Browers
|
| |
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
| | August 2, 2021 | |
|
*
Hamish Norton
|
| | Director | | | August 2, 2021 | |
|
*
Nicholas Sokolow
|
| | Director | | | August 2, 2021 | |
|
*
William Quigley
|
| | Director | | | August 2, 2021 | |
|
*
Nate Ward
|
| | Director | | | August 2, 2021 | |
|
*
Roger Werner
|
| | Director | | | August 2, 2021 | |