|
Delaware
(State or Other Jurisdiction of Incorporation or Organization) |
| |
3089
(Primary Standard Industrial Classification Code Number) |
| |
83-2797583
(I.R.S. Employer Identification Number) |
|
|
John C. Kennedy, Esq.
Paul, Weiss, Rifkind, Wharton & Garrison LLP 1285 Avenue of the Americas New York, New York 10019-6064 (212) 373-3000 |
| |
Ian D. Schuman, Esq.
Erika Weinberg, Esq. Latham & Watkins LLP 885 Third Avenue New York, New York 10022-4834 (212) 906-1200 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||
Title of each Class of
Securities to be Registered |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||
Common Stock, par value $0.0001 per share
|
| | | | $ | 100,000,000.00 | | | | | | $ | 10,910.00 | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 22 | | | |
| | | | | 43 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 49 | | | |
| | | | | 52 | | | |
| | | | | 55 | | | |
| | | | | 77 | | | |
| | | | | 98 | | | |
| | | | | 106 | | | |
| | | | | 117 | | | |
| | | | | 121 | | | |
| | | | | 124 | | | |
| | | | | 132 | | | |
| | | | | 134 | | | |
| | | | | 138 | | | |
| | | | | 145 | | | |
| | | | | 145 | | | |
| | | | | 145 | | | |
| | | | | F-1 | | |
| | |
Three Months Ended
|
| |||||||||||||||
| | |
April 3, 2021
(estimated low) |
| |
April 3, 2021
(estimated high) |
| |
March 28, 2020
(actual) |
| |||||||||
Net sales
|
| | | $ | | | | | $ | | | | | $ | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| ||||||||||||||||||||||||||||||
| | |
Year ended
December 31, |
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
| ||||||||||||||||||
Net sales
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | |
Cost of sales
|
| | | | 168,021 | | | | | | 178,761 | | | | | | 190,834 | | | | | | | 2,881 | | | | | | 219,819 | | | | | | 260,616 | | |
Gross profit
|
| | | | 79,475 | | | | | | 86,486 | | | | | | 95,004 | | | | | | | (1,507) | | | | | | 98,156 | | | | | | 142,773 | | |
Selling, general and administrative expense
|
| | | | 47,268 | | | | | | 43,931 | | | | | | 67,466 | | | | | | | 2,689 | | | | | | 57,388 | | | | | | 85,527 | | |
Amortization
|
| | | | 8,990 | | | | | | 8,288 | | | | | | 7,992 | | | | | | | 1,068 | | | | | | 15,643 | | | | | | 17,347 | | |
Income (loss) from operations
|
| | | | 23,217 | | | | | | 34,267 | | | | | | 19,546 | | | | | | | (5,264) | | | | | | 25,125 | | | | | | 39,899 | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | |
Other expense (income), net
|
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | |
Total other expense (income), net
|
| | | | 14,597 | | | | | | 12,547 | | | | | | 13,428 | | | | | | | 749 | | | | | | 22,339 | | | | | | 17,140 | | |
Income (loss) before income taxes
|
| | | | 8,620 | | | | | | 21,720 | | | | | | 6,118 | | | | | | | (6,013) | | | | | | 2,786 | | | | | | 22,759 | | |
Income tax (benefit) expense
|
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | |
Net income (loss)
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income (loss) per share attributable to common stockholders:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | $ | (5,032.00) | | | | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | $ | (5,032.00) | | | | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| |||||||||||||||||||||
| | |
Year ended
December 31, |
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended
December 31, |
| |||||||||||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
| |||||||||
Weighted-average common shares outstanding:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,061 | | |
Diluted
|
| | | | | | | | | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,061 | | |
Pro forma net income per share attributable to common stockholders:(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted-average common shares outstanding:(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 35,655 | | | | | $ | 63,161 | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | 54,302 | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| ||||||||||||
| | |
Year ended
December 31, |
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended December 31,
|
| ||||||
| | |
2016
|
| |
2017
|
| |
2018
|
| | |
2018
|
| |
2019(2)
|
| |
2020(2)
|
|
Net income margin(5)
|
| |
1.2%
|
| |
13.3%
|
| |
0.7%
|
| | |
(366.2)%
|
| |
2.3%
|
| |
4.0%
|
|
Adjusted EBITDA(6)
|
| |
$39,063
|
| |
$47,252
|
| |
$57,324
|
| | |
$(3,185)
|
| |
$61,050
|
| |
$83,836
|
|
Adjusted EBITDA margin(7)
|
| |
15.8%
|
| |
17.8%
|
| |
20.1%
|
| | |
(231.8)%
|
| |
19.2%
|
| |
20.8%
|
|
Acquisition Adjusted EBITDA(6)
|
| | | | | | | | | | | | | | | | | |
$97,046
|
|
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As Further
Adjusted(8) |
| ||||||
Cash
|
| | | $ | 59,310 | | | | | $ | | | |
Working capital(9)
|
| | |
|
73,389
|
| | | | | | | |
Total assets
|
| | | | 646,676 | | | | | | | | |
Total debt(10)
|
| | |
|
286,434
|
| | | | | | | |
Total liabilities
|
| | | | 430,005 | | | | | | | | |
Total stockholders’ equity
|
| | | | 216,671 | | | | | | | | |
| | |
Predecessor
|
| | |
Successor(2)
|
| ||||||||||||||||||||||||||||||
| | |
Year ended December 31,
|
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(1)
|
| |
2020(1)
|
| ||||||||||||||||||
Net income
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | |
Depreciation and amortization
|
| | | | 14,162 | | | | | | 14,587 | | | | | | 14,767 | | | | | | | 1,228 | | | | | | 21,659 | | | | | | 25,365 | | |
Interest expense
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | |
Income tax (benefit) expense
|
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | |
Loss (gain) on sale and disposal of property and equipment
|
| | | | 233 | | | | | | (204) | | | | | | 914 | | | | | | | 34 | | | | | | 680 | | | | | | 332 | | |
Restructuring charges(a)
|
| | | | 609 | | | | | | 176 | | | | | | 1,271 | | | | | | | 47 | | | | | | 980 | | | | | | 1,265 | | |
Management fees(b)
|
| | | | 500 | | | | | | 500 | | | | | | 482 | | | | | | | 18 | | | | | | 500 | | | | | | — | | |
Stock-based compensation expense
|
| | | | 9 | | | | | | 9 | | | | | | (18) | | | | | | | — | | | | | | 808 | | | | | | 1,827 | | |
Other expense (income),
net(c) |
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | |
Other non-cash items(d)
|
| | | | — | | | | | | — | | | | | | 1.050 | | | | | | | 39 | | | | | | 6,331 | | | | | | 1,338 | | |
Strategic initiative costs(e)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | 964 | | | | | | 6,264 | | |
Acquisition and integration related costs(f)
|
| | | | 592 | | | | | | 239 | | | | | | 19,135 | | | | | | | 707 | | | | | | 3,612 | | | | | | 5,497 | | |
Other(g) | | | | | (259) | | | | | | (2,322) | | | | | | 177 | | | | | | | 6 | | | | | | 391 | | | | | | 1,007 | | |
IPO costs(h)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,731 | | |
COVID-19-related expenses (income)(i)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (689) | | |
Adjusted EBITDA (unaudited)
|
| | | $ | 39,063 | | | | | $ | 47,252 | | | | | $ | 57,324 | | | | | | $ | (3,185) | | | | | $ | 61,050 | | | | | $ | 83,836 | | |
Acqusition EBITDA adjustments(j)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,210 | | |
Acquisition Adjusted EBITDA (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
$
|
97,046
|
| |
Net Sales
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | |
Adjusted EBITDA margin (unaudited)
|
| | | | 15.8% | | | | | | 17.8% | | | | | | 20.1% | | | | | | | (231.8)% | | | | | | 19.2% | | | | | | 20.8% | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further Adjusted
|
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash
|
| | | $ | 59,310 | | | | | $ | | | | | $ | | | ||
Long-term debt, including current portion:
|
| | | | | | | | | | | | | | | | | | |
Amended Term Loan(1)
|
| | | | 221,496 | | | | | | | | | | | | | | |
Revolving Credit Facility(2)
|
| | | | — | | | | | | | | | | | | | | |
Parent Note(3)
|
| | | | 64,938 | | | | | | | | | | | | | | |
Total debt, net of discount and debt issuance costs
|
| | | $ | 286,434 | | | | | $ | | | | | | $ | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; no shares authorized, issued or outstanding, actual or as adjusted; shares authorized, no shares issued or outstanding, as further adjusted
|
| | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 1,000 shares authorized,
issued and outstanding, actual; shares authorized, shares issued and outstanding, as adjusted; shares authorized, shares issued and outstanding, as further adjusted |
| | | | | | | | | | | | | | | | | | |
Additional paid-in capital(4)
|
| | | | 200,552 | | | | | | | | | | | | | | |
Retained earnings(4)
|
| | | | 13,765 | | | | | | | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 2,354 | | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | 216,671 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 503,105 | | | | | $ | | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Historical net tangible book value (deficit) per share as of December 31, 2020
|
| | | $ | (189,593.00) | | | | | | | | |
|
Increase in as adjusted net tangible book value (deficit) per share attributable
to the Reorganization and the 2021 Financing Transactions |
| | | | | | | | | | | | |
|
As adjusted net tangible book value per share before this offering
|
| | | | | | | | | | | | |
|
Increase in as adjusted net tangible book value per share attributable to new investors purchasing common stock in this offering
|
| | | | | | | | | | | | |
|
As further adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors purchasing common stock in this offering
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
|
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| |
Per Share
|
| |||||||||||||||
Existing stockholders
|
| | | | 1,000 | | | | | | % | | | | | $ | 200,552,000 | | | | | | % | | | | | $ | 200,552.00 | | |
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | |
Total
|
| | | | | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| ||||||||||||||||||||||||||||||
| | |
Year ended December 31,
|
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended December 31,
|
| ||||||||||||||||||||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
| ||||||||||||||||||
Net sales
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | |
Cost of sales
|
| | | | 168,021 | | | | | | 178,761 | | | | | | 190,834 | | | | | | | 2,881 | | | | | | 219,819 | | | | | | 260,616 | | |
Gross profit
|
| | | | 79,475 | | | | | | 86,486 | | | | | | 95,004 | | | | | | | (1,507) | | | | | | 98,156 | | | | | | 142,773 | | |
Selling, general and administrative expense
|
| | | | 47,268 | | | | | | 43,931 | | | | | | 67,466 | | | | | | | 2,689 | | | | | | 57,388 | | | | | | 85,527 | | |
Amortization
|
| | | | 8,990 | | | | | | 8,288 | | | | | | 7,992 | | | | | | | 1,068 | | | | | | 15,643 | | | | | | 17,347 | | |
Income (loss) from operations
|
| | | | 23,217 | | | | | | 34,267 | | | | | | 19,546 | | | | | | | (5,264) | | | | | | 25,125 | | | | | | 39,899 | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | |
Other expense (income), net
|
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | |
Total other expense (income), net
|
| | | | 14,597 | | | | | | 12,547 | | | | | | 13,428 | | | | | | | 749 | | | | | | 22,339 | | | | | | 17,140 | | |
Income (loss) before income taxes
|
| | | | 8,620 | | | | | | 21,720 | | | | | | 6,118 | | | | | | | (6,013) | | | | | | 2,786 | | | | | | 22,759 | | |
Income tax (benefit) expense
|
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | |
Net income (loss)
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income (loss) per share attributable to common stockholders:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | $ | (5,032.00) | | | | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | $ | (5,032.00) | | | | | $ | 7,457.00 | | | | | $ | 15,064.09 | | |
Weighted-average common shares outstanding:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,061 | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | 1,000 | | | | | | 1,000 | | | | | | 1,061 | | |
Pro forma net income per share attributable
to common stockholders:(4) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Predecessor
|
| | |
Successor(1)
|
| ||||||||||||
| | |
Year ended
December 31, |
| |
Period of
January 1, 2018 through December 18, |
| | |
Period of
December 19, 2018 through December 31, |
| |
Year ended
December 31, |
| ||||||
| | |
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
|
Pro forma weighted-average common shares outstanding:(4)
|
| | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 35,655 | | | | | $ | 63,161 | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | 54,302 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash
|
| | | $ | 56,655 | | | | | $ | 59,310 | | |
Working capital(5)
|
| | | | 77,496 | | | | | | 73,389 | | |
Total assets
|
| | | | 525,711 | | | | | | 646,676 | | |
Total debt(6)
|
| | | | 223,223 | | | | | | 286,434 | | |
Total liabilities
|
| | | | 331,916 | | | | | | 430,005 | | |
Total stockholders’ equity
|
| | | | 193,795 | | | | | | 216,671 | | |