|
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
|
| | | | $ | | | | | | $ | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 20 | | | |
| | | | | 41 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 50 | | | |
| | | | | 52 | | | |
| | | | | 73 | | | |
| | | | | 94 | | | |
| | | | | 102 | | | |
| | | | | 110 | | | |
| | | | | 114 | | | |
| | | | | 116 | | | |
| | | | | 124 | | | |
| | | | | 126 | | | |
| | | | | 130 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | 137 | | | |
| | | | | F-1 | | |
| | |
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
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 317,975 | | | | | $ | | | |||||
Cost of sales
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219,819 | | | | | | | | |
Gross profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98,156 | | | | | | | | |
Selling, general and administrative
expense |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57,388 | | | | | | | | |
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,643 | | | | | | | | |
Income from operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25,125 | | | | | | | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,639 | | | | | | | | |
Other expense (income), net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (300) | | | | | | | | |
Total other expense (income), net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,339 | | | | | | | | |
Income before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,786 | | | | | | | | |
Income tax (benefit) expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,671) | | | | | | | | |
Net income
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 7,457 | | | | | $ | | | |||||
Net income per share attributable
to common stockholders(3): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 7,457.00 | | | | | $ | | | |||||
Diluted
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 7,457.00 | | | | | $ | | | |||||
Weighted average common shares
outstanding(3): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000 | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000 | | | | | | | | |
| | |
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 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 | | | | | $ | | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | | | |
| | |
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)
|
| ||||||||||||||||||
Adjusted EBITDA(5)
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 61,050 | | | | | $ | | | |||||
Adjusted EBITA margin(6)
|
| | | | % | | | | | | % | | | | | | % | | | | | | | % | | | | | | 19.2% | | | | | | % | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(7)
|
| ||||||
Cash
|
| | | $ | | | | | $ | | | ||
Working capital(8)
|
| | | | | | | | | | | | |
Total assets
|
| | | | | | | | | | | | |
Total debt(9)
|
| | | | | | | | | | | | |
Total liabilities
|
| | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | | | | | | | | | |
| | |
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
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 7,457 | | | | | $ | | | |||||
Depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,659 | | | | | | | | |
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,639 | | | | | | | | |
Income tax (benefit) expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,671) | | | | | | | | |
Loss on sale and disposal of property and equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 680 | | | | | | | | |
Restructuring charges(a)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 980 | | | | | | | | |
Management fees(b)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500 | | | | | | | | |
Stock-based compensation expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 808 | | | | | | | | |
Other expense (income),
net(c) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (300) | | | | | | | | |
Other non-cash items(d)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,331 | | | | | | | | |
Strategic initiative costs(e)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 964 | | | | | | | | |
Acquisition and integration related costs(f)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,612 | | | | | | | | |
Other(g) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 391 | | | | | | | | |
Adjusted EBITDA (unaudited)
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 61,050 | | | | | $ | | | |||||
Net Sales
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 317,975 | | | | | $ | | | |||||
Adjusted EBITDA margin (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
19.2%
|
| | | |
|
%
|
| |
| | |
As of December 31, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further Adjusted
|
| |||||||||
| | |
(in thousands, except share data)
|
| |||||||||||||||
Cash
|
| | | $ | | | | | $ | | | | | $ | | | |||
Long-term debt, including current portion:
|
| | | | | | | | | | | | | | | | | | |
Amended Term Loan(1)
|
| | | | | | | | | | | | | | | | | | |
Revolving Credit Facility(2)
|
| | | | | | | | | | | | | | | | | | |
Related party note payable(3)
|
| | | | | | | | | | | | | | | | | | |
Total debt, net of discount and debt issuance costs
|
| | | $ | | | | | $ | | | | | | $ | | | ||
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; no shares authorized,
issued or outstanding, actual; shares authorized, no shares issued or outstanding, as adjusted |
| | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value; shares authorized,
shares issued and outstanding, actual; shares authorized, shares issued and outstanding, as adjusted |
| | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | | | | | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | | | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | | | | | $ | | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Historical net tangible book value per share as of December 31, 2020
|
| | | $ | | | | | | | | | |
|
Increase in as adjusted net tangible book value per share attributable to the Reorganization and 2021 Financing
|
| | | | | | | | | | | | |
|
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 adjusted and as further adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution in as adjusted net tangible book value 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
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
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
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 317,975 | | | | | $ | | | |||||
Cost of sales
|
| | | | | | | | | | | | | | | | | | | | | | | | | 219,819 | | | | | | | | |||||
Gross profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98,156 | | | | | | | | |
Selling, general and administrative expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57,388 | | | | |||||
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,643 | | | | |||||
Income from operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25,125 | | | | |||||
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,639 | | | | |||||
Other expense (income), net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (300) | | | | | | | | |
Total other expense (income), net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,339 | | | | | | | | |
Income before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,786 | | | | | | | | |
Income tax (benefit) expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,671) | | | | | | | | |
Net income
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 7,457 | | | | | $ | | | |||||
Net income per share attributable to common stockholders(3):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 7,457.00 | | | | | $ | | | |||||
Diluted
|
| | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | | $ | 7,457.00 | | | | | $ | | | |||||
Weighted average common shares outstanding(3):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000 | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000 | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 35,655 | | | | | $ | | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash
|
| | | $ | 56,655 | | | | | $ | | | |
Working capital(4)
|
| | | | 77,496 | | | | | | | | |
Total assets
|
| | | | 525,711 | | | | | | | | |
Total debt(5)
|
| | | | 223,223 | | | | | | | | |
Total liabilities
|
| | | | 331,916 | | | | | | | | |
Total stockholders’ equity
|
| | | | 193,795 | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
% of
Net Sales |
| |
2020
|
| |
% of
Net Sales |
| |
Change
Amount |
| |
Change %
of Net Sales |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 317,975 | | | | | | 100% | | | | | $ | | | | | | % | | | | | $ | | | | | | % | | | ||
Cost of sales
|
| | | | 219,819 | | | | | | 69.1 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit
|
| | | | 98,156 | | | | | | 30.9 | | | |