| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 19.50 | | | | | $ | 234,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.82875 | | | | | $ | 9,945,000 | | |
Proceeds to us, before expenses
|
| | | $ | 18.67125 | | | | | $ | 224,055,000 | | |
| Barclays | | | | | | | | | | | |
BofA Securities
|
|
|
Morgan Stanley
|
| | | | Goldman Sachs & Co. LLC | | |||||||
|
Wolfe | Nomura Alliance
|
| |
William Blair
|
| |
Baird
|
| |
KeyBanc Capital Markets
|
| |
Truist Securities
|
|
| | | | | 1 | | | |
| | | | | 23 | | | |
| | | | | 44 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 75 | | | |
| | | | | 97 | | | |
| | | | | 105 | | | |
| | | | | 116 | | | |
| | | | | 121 | | | |
| | | | | 123 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 137 | | | |
| | | | | 144 | | | |
| | | | | 144 | | | |
| | | | | 144 | | | |
| | | | | 144 | | | |
| | | | | F-1 | | |
(in millions)
|
| |
Fiscal Year Ended
|
| |||||||||||||||
|
December 31, 2021
(estimated low) |
| |
December 31, 2021
(estimated high) |
| |
December 31, 2020
(actual) |
| |||||||||||
Net sales
|
| | | $ | 623 | | | | | $ | 631 | | | | | $ | 403.4 | | |
Gross Profit
|
| | | | 199 | | | | | | 204 | | | | | | 142.8 | | |
(in millions)
|
| |
December 31, 2021
(estimated low) |
| |
December 31, 2021
(estimated high) |
| |
December 31, 2020
(actual) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 43 | | | | | $ | 45 | | | | | $ | 59.3 | | |
| | |
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,
|
| |
Three fiscal quarters ended,
|
| |||||||||||||||||||||||||||||||||||
|
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
| |
September 26,
2020 |
| |
October 2,
2021 |
| ||||||||||||||||||||||||||
Net sales
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | | | | $ | 291,468 | | | | | $ | 491,592 | | |
Cost of sales
|
| | | | 168,021 | | | | | | 178,761 | | | | | | 190,834 | | | | | | | 2,881 | | | | | | 219,819 | | | | | | 260,616 | | | | | | 186,699 | | | | | | 329,805 | | |
Gross profit
|
| | | | 79,475 | | | | | | 86,486 | | | | | | 95,004 | | | | | | | (1,507) | | | | | | 98,156 | | | | | | 142,773 | | | | | | 104,769 | | | | | | 161,787 | | |
Selling, general and administrative expense
|
| | | | 47,268 | | | | | | 43,931 | | | | | | 67,466 | | | | | | | 2,689 | | | | | | 57,388 | | | | | | 85,527 | | | | | | 50,888 | | | | | | 170,532 | | |
Amortization
|
| | | | 8,990 | | | | | | 8,288 | | | | | | 7,992 | | | | | | | 1,068 | | | | | | 15,643 | | | | | | 17,347 | | | | | | 12,173 | | | | | | 16,560 | | |
Income (loss) from operations
|
| | | | 23,217 | | | | | | 34,267 | | | | | | 19,546 | | | | | | | (5,264) | | | | | | 25,125 | | | | | | 39,899 | | | | | | 41,708 | | | | | | (25,305) | | |
Other expense (income):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | | | | | 13,633 | | | | | | 20,843 | | |
Other expense (income),net
|
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | | | | | 1,121 | | | | | | (3,877) | | |
Total other expense (income), net
|
| | | | 14,597 | | | | | | 12,547 | | | | | | 13,428 | | | | | | | 749 | | | | | | 22,339 | | | | | | 17,140 | | | | | | 14,754 | | | | | | 16,956 | | |
Earnings from equity method investment
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,808 | | |
Income (loss) before income taxes
|
| | | | 8,620 | | | | | | 21,720 | | | | | | 6,118 | | | | | | | (6,013) | | | | | | 2,786 | | | | | | 22,759 | | | | | | 26,954 | | | | | | (40,453) | | |
Income tax (benefit) expense
|
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | | | | | 8,251 | | | | | | 15,908 | | |
Net income (loss)
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | | | | $ | 18,703 | | | | | $ | (56,361) | | |
| | |
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,
|
| |
Three fiscal quarters ended,
|
| ||||||||||||||||||||||||||
|
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(2)
|
| |
2020(2)
|
| |
September 26,
2020 |
| |
October 2,
2021 |
| |||||||||||||||||
Net income (loss) per share attributable to common stockholders:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | $ | (0.05) | | | | | $ | 0.08 | | | | | $ | 0.16 | | | | | $ | 0.19 | | | | | $ | (0.51) | | |
Diluted
|
| | | | | | | | | | | | | | (0.05) | | | | | | 0.08 | | | | | | 0.16 | | | | | | 0.19 | | | | | | (0.51) | | |
Weighted-average common shares outstanding:(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | 92,925,353 | | | | | | 95,032,265 | | | | | | 101,606,966 | | | | | | 96,665,708 | | | | | | 110,121,240 | | |
Diluted
|
| | | | | | | | | | | | | | 92,925,353 | | | | | | 95,400,528 | | | | | | 102,602,738 | | | | | | 97,122,885 | | | | | | 110,121,240 | | |
| | |
Year ended December 31,
|
| |
Three fiscal quarters ended,
|
| ||||||||||||||||||
|
2019
|
| |
2020
|
| |
September 26, 2020
|
| |
October 2, 2021
|
| ||||||||||||||
Net cash provided by operating activities
|
| | | $ | 35,655 | | | | | $ | 63,161 | | | | | $ | 55,056 | | | | | $ | 29,426 | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | | | | | (9,117) | | | | | | (11,966) | | |
Net cash provided (used in) financing activities
|
| | | | 16,551 | | | | | | 54,302 | | | | | | (27,510) | | | | | | 14,323 | | |
| | |
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, |
| |
Three fiscal
quarters ended, |
| |
Fiscal quarter
ended |
| ||||||||||||||||||||||||||||||||||||||||||||
|
2016
|
| |
2017
|
| |
2018
|
| | |
2018
|
| |
2019(2)
|
| |
2020(2)
|
| |
September 26,
2020 |
| |
October 2,
2021 |
| |
September 26,
2020 |
| |
October 2,
2021 |
| ||||||||||||||||||||||||||||||||
Net income (loss) margin(4)
|
| | | | 1.2% | | | | | | 13.3% | | | | | | 0.7% | | | | | | | (366.2)% | | | | | | 2.3% | | | | | | 4.0% | | | | | | 6.4% | | | | | | (11.5)% | | | | | | 13.9% | | | | | | (7.0)% | | |
Adjusted
EBITDA(5) |
| | | $ | 39,063 | | | | | $ | 47,252 | | | | | $ | 57,324 | | | | | | $ | (3,185) | | | | | $ | 61,050 | | | | | $ | 83,836 | | | | | $ | 66,361 | | | | | $ | 112,475 | | | | | $ | 35,151 | | | | | $ | 36,107 | | |
Adjusted EBITDA margin(6)
|
| | | | 15.8% | | | | | | 17.8% | | | | | | 20.1% | | | | | | | (231.8)% | | | | | | 19.2% | | | | | | 20.8% | | | | | | 22.8% | | | | | | 22.9% | | | | | | 27.6% | | | | | | 22.3% | | |
| | |
As of October 2,
2021 |
| |||
Cash
|
| | | $ | 90,869 | | |
Working capital(7)
|
| | | | 149,034 | | |
Total assets
|
| | | | 733,745 | | |
Total debt(8)
|
| | | | 234,201 | | |
Total liabilities
|
| | | | 398,250 | | |
Total stockholders’ equity
|
| | | | 335,495 | | |
| | |
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, |
| |
Three fiscal quarters
ended, |
| |
Fiscal quarter ended
|
| ||||||||||||||||||||||||||||||||||||||||||||
|
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(1)
|
| |
2020(1)
|
| |
September 26,
2020 |
| |
October 2,
2021 |
| |
September 26,
2020 |
| |
October 2,
2021 |
| ||||||||||||||||||||||||||||||||
Net income (loss)
|
| | | $ | 2,900 | | | | | $ | 35,236 | | | | | $ | 1,889 | | | | | | $ | (5,032) | | | | | $ | 7,457 | | | | | $ | 15,983 | | | | | $ | 18,703 | | | | | $ | (56,361) | | | | | $ | 17,740 | | | | | $ | (11,296) | | |
Depreciation and amortization
|
| | | | 14,162 | | | | | | 14,587 | | | | | | 14,767 | | | | | | | 1,228 | | | | | | 21,659 | | | | | | 25,365 | | | | | | 17,461 | | | | | | 23,689 | | | | | | 5,852 | | | | | | 8,019 | | |
Interest expense
|
| | | | 14,550 | | | | | | 14,143 | | | | | | 11,116 | | | | | | | 664 | | | | | | 22,639 | | | | | | 18,251 | | | | | | 13,633 | | | | | | 20,843 | | | | | | 3,992 | | | | | | 4,271 | | |
Income tax (benefit)
expense |
| | | | 5,720 | | | | | | (13,516) | | | | | | 4,229 | | | | | | | (981) | | | | | | (4,671) | | | | | | 6,776 | | | | | | 8,251 | | | | | | 15,908 | | | | | | 5,811 | | | | | | 7,807 | | |
Loss (gain) on sale and disposal of property and equipment
|
| | | | 233 | | | | | | (204) | | | | | | 914 | | | | | | | 34 | | | | | | 680 | | | | | | 332 | | | | | | 211 | | | | | | 225 | | | | | | 211 | | | | | | 38 | | |
Restructuring charges(a)
|
| | | | 609 | | | | | | 176 | | | | | | 1,271 | | | | | | | 47 | | | | | | 980 | | | | | | 1,265 | | | | | | 832 | | | | | | 783 | | | | | | 199 | | | | | | 376 | | |
Management
fees(b) |
| | | | 500 | | | | | | 500 | | | | | | 482 | | | | | | | 18 | | | | | | 500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense(c)
|
| | | | 9 | | | | | | 9 | | | | | | (18) | | | | | | | — | | | | | | 808 | | | | | | 1,827 | | | | | | 1,442 | | | | | | 104,578 | | | | | | 978 | | | | | | 27,603 | | |
| | |
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, |
| |
Three fiscal quarters
ended, |
| |
Fiscal quarter ended
|
| ||||||||||||||||||||||||||||||||||||||||||||
|
2016
(unaudited) |
| |
2017
(unaudited) |
| |
2018
(unaudited) |
| | |
2018
(unaudited) |
| |
2019(1)
|
| |
2020(1)
|
| |
September 26,
2020 |
| |
October 2,
2021 |
| |
September 26,
2020 |
| |
October 2,
2021 |
| ||||||||||||||||||||||||||||||||
Unrealized (gains) losses on foreign currency transactions(d)
|
| | | | 47 | | | | | | (1,596) | | | | | | 2,312 | | | | | | | 85 | | | | | | (300) | | | | | | (1,111) | | | | | | 1,188 | | | | | | 948 | | | | | | (1,377) | | | | | | 1,740 | | |
Strategic initiative costs(e)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | 964 | | | | | | 6,264 | | | | | | 3,697 | | | | | | 1,154 | | | | | | 1,148 | | | | | | 778 | | |
Acquisition and
integration related costs(f) |
| | | | 592 | | | | | | 239 | | | | | | 19,135 | | | | | | | 707 | | | | | | 3,612 | | | | | | 5,497 | | | | | | 272 | | | | | | 378 | | | | | | 34 | | | | | | 306 | | |
Other(g) | | | | | (259) | | | | | | (2,322) | | | | | | 1,227 | | | | | | | 45 | | | | | | 6,722 | | | | | | 1,656 | | | | | | 671 | | | | | | (3,626) | | | | | | 563 | | | | | | (3,535) | | |
IPO costs(h)
|
| | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,731 | | | | | | — | | | | | | 3,956 | | | | | | — | | | | | | — | | |
Adjusted EBITDA (unaudited)
|
| | | $ | 39,063 | | | | | $ | 47,252 | | | | | $ | 57,324 | | | | | | $ | (3,185) | | | | | $ | 61,050 | | | | | $ | 83,836 | | | | | $ | 66,361 | | | | | $ | 112,475 | | | | | $ | 35,151 | | | | | $ | 36,107 | | |
Net Sales
|
| | | $ | 247,496 | | | | | $ | 265,247 | | | | | $ | 285,838 | | | | | | $ | 1,374 | | | | | $ | 317,975 | | | | | $ | 403,389 | | | | | $ | 291,468 | | | | | $ | 491,592 | | | | | $ | 127,512 | | | | | $ | 161,957 | | |
Net income (loss) margin
|
| | | | 1.2% | | | | | | 13.3% | | | | | | 0.7% | | | | | | | (366.2)% | | | | | | 2.3% | | | | | | 4.0% | | | | | | 6.4% | | | | | | (11.5)% | | | | | | 13.9% | | | | | | (7.0)% | | |
Adjusted EBITDA margin
(unaudited) |
| | | | 15.8% | | | | | | 17.8% | | | | | | 20.1% | | | | | | | (231.8)% | | | | | | 19.2% | | | | | | 20.8% | | | | | | 22.8% | | | | | | 22.9% | | | | | | 27.6% | | | | | | 22.3% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of October 2, 2021
|
| |||
| | |
(in thousands, except
share and per share data) |
| |||
Cash
|
| | | $ | 90,869 | | |
Long-term debt, including current portion: | | | | | | | |
Amended Term Loan(1)
|
| | | | 238,314 | | |
Revolving Credit Facility(2)
|
| | | | — | | |
Total debt, net of discount and debt issuance costs
|
| | | | 234,201 | | |
Stockholders’ equity: | | | | | | | |
Preferred stock, $0.0001 par value; 100,000,000 shares authorized, no shares issued or
outstanding |
| | | | — | | |
Common stock, $0.0001 par value; 900,000,000 shares authorized, 120,409,271 shares
issued and outstanding |
| | | | 12 | | |
Additional paid-in capital
|
| | | | 377,649 | | |
Accumulated deficit
|
| | | | (42,596) | | |
Accumulated other comprehensive income
|
| | | | 430 | | |
Total stockholders’ equity
|
| | | | 335,495 | | |
Total capitalization
|
| | | $ | 573,809 | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||||||||||||||||||||||||||
| | |
October 2,
2021 |
| |
% of
Net Sales |
| |
September 26,
2020 |
| |
% of
Net Sales |
| |
Change
Amount |
| |
Change
% of Net Sales |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Net sales
|
| | | $ | 491,592 | | | | | | 100.0% | | | | | $ | 291,468 | | | | | | 100.0% | | | | | $ | 200,124 | | | | | | 0.0% | | |
Cost of sales
|
| | | | 329,805 | | | | | | 67.1% | | | | | | 186,699 | | | | | | 64.1% | | | | | | 143,106 | | | | | | 3.0% | | |
Gross profit
|
| | | | 161,787 | | | | | | 32.9% | | | | | | 104,769 | | | | | | 35.9% | | | | | | 57,018 | | | | | | (3.0)% | | |
Selling, general and administrative
expense |
| | | | 170,532 | | | | | | 34.7% | | | | | | 50,888 | | | | | | 17.5% | | | | | | 119,644 | | | | | | 17.2% | | |
Amortization
|
| | | | 16,560 | | | | | | 3.3% | | | | | | 12,173 | | | | | | 4.1% | | | | | | 4,387 | | | | | | (0.8)% | | |
(Loss) income from operations
|
| | | | (25,305) | | | | | | (5.1)% | | | | | | 41,708 | | | | | | 14.3% | | | | | | (67,013) | | | | | | (19.4)% | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 20,843 | | | | | | 4.2% | | | | | | 13,633 | | | | | | 4.7% | | | | | | 7,210 | | | | | | (0.5)% | | |
Other (income) expense, net
|
| | | | (3,887) | | | | | | (0.7)% | | | | | | 1,121 | | | | | | 0.4% | | | | | | (5,008) | | | | | | (1.1)% | | |
Total other expense, net
|
| | | | 16,956 | | | | | | 3.5% | | | | | | 14,754 | | | | | | 5.1% | | | | | | 2,202 | | | | | | (1.6)% | | |
Earnings from equity method investment
|
| | | | 1,808 | | | | | | 0.4% | | | | | | — | | | | | | 0.0% | | | | | | 1,808 | | | | | | 0.4% | | |
(Loss) income before income taxes
|
| | | | (40,453) | | | | | | (8.2)% | | | | | | 26,954 | | | | | | 9.2% | | | | | | (67,407) | | | | | | (17.4)% | | |
Income tax expense
|
| | | | 15,908 | | | | | | 3.3% | | | | | | 8,251 | | | | | | 2.8% | | | | | | 7,657 | | | | | | 0.5% | | |
Net (loss) income
|
| | | $ | (56,361) | | | | | | (11.5)% | | | | | $ | 18,703 | | | | | | 6.4% | | | | | $ | (75,064) | | | | | | (17.9)% | | |
Adjusted EBITDA(a)
|
| | | $ | 112,475 | | | | | | 22.9% | | | | | $ | 66,361 | | | | | | 22.8% | | | | | $ | 46,114 | | | | | | 0.1% | | |
| | |
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% | | | | | $ | 403,389 | | | | | | 100% | | | | | $ | 85,414 | | | | | | 0% | | |
Cost of sales
|
| | | | 219,819 | | | | | | 69.1% | | | | | | 260,616 | | | | | | 64.6% | | | | | | 40,797 | | | | | | (4.5)% | | |
Gross profit
|
| | | | 98,156 | | | | | | 30.9% | | | | | | 142,773 | | | | | | 35.4% | | | | | | 44,617 | | | | | | 4.5% | | |
Selling, general and administrative expense
|
| | | | 57,388 | | | | | | 18.0% | | | | | | 85,527 | | | | | | 21.2% | | | | | | 28,139 | | | | | | 3.2% | | |
Amortization
|
| | | | 15,643 | | | | | | 4.9% | | | | | | 17,347 | | | | | | 4.3% | | | | | | 1,704 | | | | | | (0.6)% | | |
Income from operations
|
| | | | 25,125 | | | | | | 7.9% | | | | | | 39,899 | | | | | | 9.9% | | | | | | 14,774 | | | | | | 2.0% | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 22,639 | | | | | | 7.1% | | | | | | 18,251 | | | | | | 4.5% | | | | | | (4,388) | | | | | | (2.6)% | | |
Other expense (income), net
|
| | | | (300) | | | | | | 0.1% | | | | | | (1,111) | | | | | | 0.3% | | | | | | (811) | | | | | | 0.2% | | |
Total other expense (income), net
|
| | | | 22,339 | | | | | | 7.0% | | | | | | 17,140 | | | | | | 4.2% | | | | | | (5,199) | | | | | | (2.8)% | | |
Income before income taxes
|
| | | | 2,786 | | | | | | 0.9% | | | | | | 22,759 | | | | | | 5.6% | | | | | | 19,973 | | | | | | 4.8% | | |
Income tax (benefit) expense
|
| | | | (4,671) | | | | | | 1.5% | | | | | | 6,776 | | | | | | 1.7% | | | | | | 11,447 | | | | | | 0.2% | | |
Net income
|
| | | $ | 7,457 | | | | | | 2.3% | | | | | $ | 15,983 | | | | | | 4.0% | | | | | $ | 8,526 | | | | | | 1.6% | | |
Adjusted EBITDA
|
| | | $ | 61,050 | | | | | | 19.2% | | | | | $ | 83,836 | | | | | | 20.8% | | | | | $ | 22,786 | | | | | | 1.6% | | |
| | |
Year Ended December 31,
|
| |
Three fiscal quarters ended,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
September 26,
2020 |
| |
October 2,
2021 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income (loss)
|
| | | $ | 7,457 | | | | | $ | 15,983 | | | | | $ | 18,703 | | | | | $ | (56,361) | | |
Depreciation and amortization
|
| | | | 21,659 | | | | | | 25,365 | | | | | | 17,461 | | | | | | 23,689 | | |
Interest expense
|
| | | | 22,639 | | | | | | 18,251 | | | | | | 13,633 | | | | | | 20,843 | | |
Income tax (benefit) expense
|
| | | | (4,671) | | | | | | 6,776 | | | | | | 8,251 | | | | | | 15,908 | | |
Loss on sale and disposal of property and equipment
|
| | | | 680 | | | | | | 332 | | | | | | 211 | | | | | | 225 | | |
Restructuring charges(a)
|
| | | | 980 | | | | | | 1,265 | | | | | | 832 | | | | | | 783 | | |
Management fees(b)
|
| | | | 500 | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense(c)
|
| | | | 808 | | | | | | 1,827 | | | | | | 1,442 | | | | | | 104,578 | | |
Unrealized (gains) losses on foreign currency
transactions(d) |
| | | | (300) | | | | | | (1,111) | | | | | | 1,188 | | | | | | 948 | | |
Strategic initiative costs(e)
|
| | | | 964 | | | | | | 6,264 | | | | | | 3,697 | | | | | | 1,154 | | |
Acquisition and integration related costs(f)
|
| | | | 3,612 | | | | | | 5,497 | | | | | | 272 | | | | | | 378 | | |
Other(g) | | | | | 6,722 | | | | | | 1,656 | | | | | | 671 | | | | | | (3,626) | | |
IPO costs(h)
|
| | | | — | | | | | | 1,731 | | | | | | — | | | | | | 3,956 | | |
Adjusted EBITDA
|
| | | $ | 61,050 | | | | | $ | 83,836 | | | | | $ | 66,361 | | | | | $ | 112,475 | | |
Net sales
|
| | | $ | 317,975 | | | | | $ | 403,389 | | | | | $ | 291,468 | | | | | $ | 491,592 | | |
Net income (loss) margin
|
| | | | 2.3% | | | | | | 4.0% | | | | | | 6.4% | | | | | | (11.5)% | | |
Adjusted EBITDA margin
|
| | | | 19.2% | | | | | | 20.8% | | | | | | 22.8% | | | | | | 22.9% | | |
Leverage Ratio
|
| |
Mandatory
Prepayment Percentage |
| |||
> 3.50:1.00
|
| | | | 90% | | |
> 3.00:1.00 and ≤ 3.50:1.00
|
| | | | 75% | | |
> 2.50:1.00 and ≤ 3.00:1.00
|
| | | | 50% | | |
> 2.00:1.00 and ≤ 2.50:1.00
|
| | | | 25% | | |
≤ 2.00:1.00
|
| | | | 0% | | |
| | |
Year Ended December 31,
|
| |
Three fiscal quarters ended,
|
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
September 26
2020 |
| |
October 2,
2021 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash provided by/(used in) operating activities
|
| | | $ | 35,655 | | | | | $ | 63,161 | | | | | $ | 55,056 | | | | | $ | 29,426 | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | | | | | (9,117) | | | | | | (11,966) | | |
Net cash provided by (used in) financing activities
|
| | | | 16,551 | | | | | | 54,302 | | | | | | (27,510) | | | | | | 14,323 | | |
Effect of exchange rate changes on cash
|
| | | | (956) | | | | | | 997 | | | | | | 769 | | | | | | (224) | | |
Net increase in cash
|
| | | $ | 24,167 | | | | | $ | 2,655 | | | | | $ | 19,198 | | | | | $ | 31,559 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 to 3 Years
|
| |
4 to 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
Long-term indebtedness, excluding interest(1)(5)
|
| | | $ | 293,085 | | | | | $ | 13,042 | | | | | $ | 91,022 | | | | | $ | 189,021 | | | | | $ | — | | |
Interest on long-term indebtedness(2)(5)
|
| | | | 64,593 | | | | | | 15,940 | | | | | | 29,282 | | | | | | 19,371 | | | | | | — | | |
Operating lease obligations(3)
|
| | | | 29,329 | | | | | | 6,484 | | | | | | 10,426 | | | | | | 7,325 | | | | | | 5,094 | | |
Total(4) | | | | $ | 387,007 | | | | | $ | 35,466 | | | | | $ | 130,730 | | | | | $ | 215,717 | | | | | $ | 5,094 | | |
Location
|
| |
Purpose
|
| |
Size (Sq. ft.)
|
| |
Ownership
(owned or leased) |
| |||
Adelaide, Australia
|
| | Storage facility | | | | | 21,097* | | | |
Leased
|
|
Melbourne, Australia
|
| | Storage facility and office | | | | | 5,942 | | | |
Leased
|
|
Picton, Australia
|
| | Fiberglass facility | | | | | 41,818 | | | |
Leased
|
|
Sydney, Australia
|
| | Office | | | | | 6,889 | | | |
Leased
|
|
Yalta, Australia
|
| | Fiberglass facility | | | | | 28,266 | | | |
Leased
|
|
Ajax, Canada
|
| | Fiberglass steps | | | | | 25,641 | | | |
Leased
|
|
Brantford, Canada
|
| |
Liners, steel panels and covers facility
|
| | | | 113,360 | | | |
Leased
|
|
Kingston, Canada
|
| | Fiberglass facility | | | | | 3,600 | | | |
Leased
|
|
Terrebonne, Canada
|
| | Warehouse/distribution | | | | | 35,000 | | | |
Leased
|
|
Hamilton, New Zealand
|
| | Fiberglass facility | | | | | 18,912 | | | |
Leased
|
|
Location
|
| |
Purpose
|
| |
Size (Sq. ft.)
|
| |
Ownership
(owned or leased) |
| |||
Hamilton, New Zealand
|
| | Mold building facility | | | | | 12,701 | | | |
Leased
|
|
Williams, California
|
| | Fiberglass facility | | | | | 67,734 | | | |
Leased
|
|
Zephyrhills, Florida
|
| | Fiberglass facility | | | | | 42,000 | | | |
Leased
|
|
Suwanee, Georgia
|
| | Liners and covers facility | | | | | 84,466 | | | |
Leased
|
|
Fort Wayne, Indiana
|
| | Liners, kits and covers facility | | | | | 161,000 | | | |
Leased
|
|
Plainfield, Indiana
|
| | Automatic safety covers facility | | | | | 99,288 | | | |
Leased
|
|
De Witt, Iowa
|
| | Fiberglass facility | | | | | 40,000 | | | |
Leased
|
|
Bossier City, Louisiana
|
| | Liners and covers facility | | | | | 47,334 | | | |
Leased
|
|
Breaux Bridge, Louisiana
|
| | Fiberglass facility | | | | | 22,463 | | | |
Leased
|
|
Albany, New York
|
| | Aluminum kit facility | | | | | 100,000 | | | |
Leased
|
|
Albany, New York
|
| | Warehouse | | | | | 7,650 | | | |
Leased
|
|
Latham, New York
|
| |
Headquarters, polymer panels and thermoformed steps facility
|
| | | | 97,000 | | | |
Owned
|
|
Queensbury, New York
|
| | Fiberglass depot | | | | | 2,400 | | | |
Leased
|
|
Scotia, New York
|
| | Liners and covers facility | | | | | 122,543 | | | |
Leased
|
|
Powells Point, North Carolina
|
| | Fiberglass depot | | | | | 964 | | | |
Leased
|
|
Rockingham, North Carolina
|
| | Fiberglass facility | | | | | 45,330 | | | |
Owned
|
|
Youngstown, Ohio
|
| | Warehouse – finished products | | | | | 105,000 | | | |
Leased
|
|
Youngstown, Ohio
|
| | Warehouse – raw materials | | | | | 85,868 | | | |
Leased
|
|
Youngstown, Ohio
|
| | Liners and covers facility | | | | | 16,992 | | | |
Leased
|
|
Fayetteville, Tennessee
|
| | Fiberglass facility | | | | | 58,631 | | | |
Owned
|
|
Odessa, Texas
|
| | Fiberglass facility | | | | | 33,500 | | | |
Leased
|
|
Lindon, Utah
|
| | Automatic safety covers facility | | | | | 55,789 | | | |
Leased
|
|
Jane Lew, West Virginia
|
| | Fiberglass facility | | | | | 67,100 | | | |
Leased
|
|
Jane Lew, West Virginia
|
| | Storage facility and office | | | | | 18,000 | | | |
Leased
|
|
Name
|
| |
Age
|
| |
Position
|
|
Scott M. Rajeski | | |
55
|
| | Director and Chief Executive Officer | |
J. Mark Borseth | | |
63
|
| | Chief Financial Officer | |
Joel R. Culp | | |
57
|
| | Chief Marketing Officer | |
Kaushal B. Dhruv | | |
46
|
| | Chief Information Officer | |
Melissa C. Feck | | |
50
|
| | Chief Human Resource Officer | |
Jason A. Duva | | |
48
|
| |
General Counsel and Chief Administrative Officer
|
|
Joshua D. Cowley | | |
45
|
| | Chief Commercial Officer | |
James E. Cline | | |
70
|
| | Chairman and Director | |
Robert D. Evans | | |
62
|
| | Director | |
Alexander L. Hawkinson | | |
48
|
| | Director | |
Mark P. Laven | | |
68
|
| | Vice Chairman and Director | |
Suzan Morno-Wade | | |
54
|
| | Director | |
William M. Pruellage | | |
48
|
| | Director | |
Andrew D. Singer | | |
32
|
| | Director | |
Christopher P. O’Brien | | |
47
|
| | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Option
Awards(1) ($) |
| |
Stock
Awards(2) ($) |
| |
Non-Equity
Incentive Plan Compensation(3) ($) |
| |
All Other
Compensation(4) ($) |
| |
Total
($) |
| |||||||||||||||||||||
Scott M. Rajeski
Chief Executive Officer |
| | | | 2021 | | | | | | 400,000 | | | | | | 997,553 | | | | | | 68,242,399 | | | | | | | | | | | | 92,709 | | | | | | 69,732,661 | | |
| | | 2020 | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | 800,000 | | | | | | 16,551 | | | | | | 1,216,551 | | | ||
J. Mark Borseth
Chief Financial Officer |
| | | | 2021 | | | | | | 350,000 | | | | | | 523,714 | | | | | | 18,989,589 | | | | | | | | | | | | 49,939 | | | | | | 19,913,242 | | |
| | | 2020 | | | | | | 297,260 | | | | | | — | | | | | | 546,844 | | | | | | 420,000 | | | | | | 60,322 | | | | | | 1,324,426 | | | ||
Joel R. Culp
Chief Marketing Officer |
| | | | 2021 | | | | | | 315,000 | | | | | | 471,341 | | | | | | 12,832,930 | | | | | | | | | | | | 34,324 | | | | | | 13,653,594 | | |
| | | 2020 | | | | | | 315,000 | | | | | | — | | | | | | 226,837 | | | | | | 378,000 | | | | | | 39,046 | | | | | | 958,883 | | |
Name
|
| |
Company
401(k) Match ($) |
| |
Company
Automobile Reimbursement ($) |
| |
PTO
Payout ($) |
| |
Total ($)
|
| ||||||||||||
Scott M. Rajeski
|
| | | | 8,700 | | | | | | 15,000 | | | | | | 69,009 | | | | | | 92,709 | | |
J. Mark Borseth
|
| | | | 7,520 | | | | | | 8,400 | | | | | | 34,019 | | | | | | 49,939 | | |
Joel R. Culp
|
| | | | 8,700 | | | | | | 8,400 | | | | | | 17,224 | | | | | | 34,324 | | |
Name
|
| | | | | | | |
Option Awards(1)
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
|
Grant Date
|
| |
Number of
securities underlying exercised options exercisable (#) |
| |
Number of
securities underlying unexercised options (#) unexercisable (#)(2) |
| |
Option
Exercise Price |
| |
Options
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#)(3) |
| |
Market Value
of Shares or Units of Stock That Have Not Vested ($)(4) |
| |||||||||||||||||||||||
Scott M. Rajeski
|
| | | | 4/22/2021 | | | | | | — | | | | | | 138,549 | | | | | $ | 19 | | | | | | 4/22/2031 | | | | | | 2,158,433 | | | | | $ | 54,025,578 | | |
J. Mark Borseth
|
| | | | 4/22/2021 | | | | | | — | | | | | | 72,738 | | | | | $ | 19 | | | | | | 4/22/2031 | | | | | | 639,636 | | | | | $ | 16,010,089 | | |
Joel R. Culp
|
| | | | 4/22/2021 | | | | | | — | | | | | | 65,464 | | | | | $ | 19 | | | | | | 4/22/2031 | | | | | | 404,706 | | | | | $ | 10,129,791 | | |
Name
|
| |
Fiscal Year
|
| |
Fees Earned
($)(1) |
| |
Stock Awards($)
|
| |
Total
($) |
| ||||||||||||
James E. Cline
|
| | | | 2021 | | | | | | 130,000 | | | | | | 8,658,874(2) | | | | | | 8,788,874 | | |
Mark P. Laven
|
| | | | 2021 | | | | | | 88,750 | | | | | | 17,135,606(3) | | | | | | 17,224,350 | | |
Robert D. Evans
|
| | | | 2021 | | | | | | 96,250 | | | | | | 8,617,955(4) | | | | | | 8,714,205 | | |
Alexander L. Hawkinson
|
| | | | 2021 | | | | | | 81,250 | | | | | | 8,330,479(5) | | | | | | 8,411,729 | | |
Suzan Morno-Wade
|
| | | | 2021 | | | | | | 56,250 | | | | | | 375,003(6) | | | | | | 431,253 | | |
Christopher P. O’Brien
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | |
William M. Pruellage
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | |
Scott Rajeski
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | |
Andrew D. Singer
|
| | | | 2021 | | | | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Shares of Common Stock
|
| |||
Pamplona Fund
|
| | | | 70,561,013 | | |
Wynnchurch Funds
|
| | | | 20,392,663 | | |
Scott M. Rajeski
|
| | | | 4,422,388 | | |
J. Mark Borseth
|
| | | | 1,149,613 | | |
Joel R. Culp
|
| | | | 838,901 | | |
Jeff A. Leake
|
| | | | 829,657 | | |
Kaushal B. Dhruv
|
| | | | 200,135 | | |
Melissa C. Feck
|
| | | | 530,905 | | |
James E. Cline
|
| | | | 505,883 | | |
Robert D. Evans
|
| | | | 630,991 | | |
Name
|
| |
Shares of Common Stock
|
| |||
Alexander L. Hawkinson
|
| | | | 483,858 | | |
Mark P. Laven
|
| | | | 1,512,199 | | |
William M. Pruellage
|
| | | | — | | |
Andrew D. Singer
|
| | | | — | | |
Christopher P. O’Brien
|
| | | | — | | |
Name
|
| |
Number of shares of
common stock sold to us |
| |
Cash Proceeds
($) |
| |||
Pamplona Fund
|
| | | | 9,084,432 | | | |
160.5 million
|
|
Wynnchurch Funds
|
| | | | 2,625,465 | | | |
46.4 million
|
|
Name
|
| |
Number of shares of
common stock to be sold to us, assuming the underwriters’ option to purchase additional shares is not exercised |
| |
Cash Proceeds ($)
|
| |
Number of shares of
common stock to be sold to us, assuming the underwriters’ option to purchase additional shares is exercised |
| |
Cash Proceeds ($)
|
| ||||||||||||
Pamplona Fund
|
| | | | 8,352,534 | | | | | | 155,952,250.4 | | | | | | 9,630,896 | | | | | | 179,820,866.9 | | |
Wynnchurch Funds
|
| | | | 2,413,941 | | | | | | 45,071,295.9 | | | | | | 2,783,397 | | | | | | 51,969,501.2 | | |
Scott M. Rajeski
|
| | | | 299,554 | | | | | | 5,593,047.6 | | | | | | 344,487 | | | | | | 6,432,002.9 | | |
J. Mark Borseth
|
| | | | 67,477 | | | | | | 1,259,879.9 | | | | | | 77,599 | | | | | | 1,448,870.3 | | |
Joel R. Culp
|
| | | | 35,412 | | | | | | 661,186.3 | | | | | | 35,412 | | | | | | 661,186.3 | | |
Jason A. Duva
|
| | | | 2,500 | | | | | | 46,678.1 | | | | | | 2,500 | | | | | | 46,678.1 | | |
Kaushal B. Dhruv
|
| | | | 9,457 | | | | | | 176,574.0 | | | | | | 10,876 | | | | | | 203,068.5 | | |
Melissa C. Feck
|
| | | | 34,547 | | | | | | 645,035.7 | | | | | | 38,750 | | | | | | 723,510.9 | | |
Mark P. Laven
|
| | | | 100,000 | | | | | | 1,867,125.0 | | | | | | 100,000 | | | | | | 1,867,125.0 | | |
| | |
Shares of Common Stock
Beneficially Owned Before the Offering |
| |
Shares of
Common Stock Beneficially Owned After the Offering Assuming Underwriters’ Option Is Not Exercised |
| |
Shares of
Common Stock Beneficially Owned After the Offering Assuming Underwriters’ Option Is Exercised |
| |||||||||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pamplona Funds(1)
|
| | | | 61,476,581 | | | | | | 51.3% | | | | | | 53,124,047 | | | | | | 44.3% | | | | | | 51,845,685 | | | | | | 43.2% | | |
Wynnchurch Funds(2)
|
| | | | 17,767,168 | | | | | | 14.8% | | | | | | 15,353,227 | | | | | | 12.8% | | | | | | 14,983,771 | | | | | | 12.5% | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Scott M. Rajeski(3)
|
| | | | 4,437,388 | | | | | | 3.7% | | | | | | 4,137,834 | | | | | | 3.5% | | | | | | 4,092,901 | | | | | | 3.4% | | |
J. Mark Borseth
|
| | | | 1,159,613 | | | | | | 1.0% | | | | | | 1,092,136 | | | | | | 0.9% | | | | | | 1,082,014 | | | | | | 0.9% | | |
Joel R. Culp
|
| | | | 850,901 | | | | | | 0.7% | | | | | | 815,489 | | | | | | 0.7% | | | | | | 815,489 | | | | | | 0.7% | | |
James E. Cline(4)
|
| | | | 555,883 | | | | | | 0.5% | | | | | | 555,883 | | | | | | 0.5% | | | | | | 555,883 | | | | | | 0.5% | | |
Robert D. Evans
|
| | | | 655,991 | | | | | | 0.5% | | | | | | 655,991 | | | | | | 0.5% | | | | | | 655,991 | | | | | | 0.5% | | |
Alexander L. Hawkinson
|
| | | | 483,858 | | | | | | 0.4% | | | | | | 483,858 | | | | | | 0.4% | | | | | | 483,858 | | | | | | 0.4% | | |
Mark P. Laven(5)
|
| | | | 1,517,199 | | | | | | 1.3% | | | | | | 1,417,199 | | | | | | 1.2% | | | | | | 1,417,199 | | | | | | 1.2% | | |
Suzan Morno-Wade*
|
| | | | 2,500 | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | 2,500 | | | | | | — | | |
William M. Pruellage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew D. Singer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher P. O’Brien(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All current directors and
executive officers as a group (11 persons) |
| | | | 9,663,333 | | | | | | 8.1% | | | | | | 9,160,890 | | | | | | 7.6% | | | | | | 9,105,835 | | | | | | 7.6% | | |
Underwriters
|
| |
Number of Shares
|
| |||
Barclays Capital Inc.
|
| | | | 4,023,529 | | |
BofA Securities, Inc.
|
| | | | 2,682,353 | | |
Morgan Stanley & Co. LLC
|
| | | | 1,429,412 | | |
Goldman Sachs & Co. LLC
|
| | | | 952,941 | | |
Nomura Securities International, Inc.
|
| | | | 754,412 | | |
WR Securities, LLC
|
| | | | 39,706 | | |
William Blair & Company, L.L.C.
|
| | | | 794,118 | | |
Robert W. Baird & Co. Incorporated
|
| | | | 476,471 | | |
KeyBanc Capital Markets Inc.
|
| | | | 423,529 | | |
Truist Securities, Inc.
|
| | | | 423,529 | | |
Total
|
| | | | 12,000,000 | | |
| | |
Company
|
| |||||||||
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 0.82875 | | | | | $ | 0.82875 | | |
Total
|
| | | $ | 9,945,000 | | | | | $ | 11,436,750 | | |
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | | |
| | | | | F-47 | | | |
| | | | | F-48 | | | |
| | | | | F-49 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 56,655 | | | | | $ | 59,310 | | |
Trade receivables, net
|
| | | | 31,427 | | | | | | 32,758 | | |
Inventories, net
|
| | | | 35,611 | | | | | | 64,818 | | |
Income tax receivable
|
| | | | — | | | | | | 4,377 | | |
Prepaid expenses and other current assets
|
| | | | 3,998 | | | | | | 6,063 | | |
Total current assets
|
| | | | 127,691 | | | | | | 167,326 | | |
Property and equipment, net
|
| | | | 37,845 | | | | | | 47,357 | | |
Equity method investment
|
| | | | — | | | | | | 25,384 | | |
Deferred tax assets
|
| | | | 206 | | | | | | 345 | | |
Deferred offering costs
|
| | | | — | | | | | | 1,041 | | |
Goodwill
|
| | | | 101,672 | | | | | | 115,750 | | |
Intangible assets, net
|
| | | | 258,297 | | | | | | 289,473 | | |
Total assets
|
| | | $ | 525,711 | | | | | $ | 646,676 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 12,093 | | | | | $ | 29,789 | | |
Accounts payable—related party
|
| | | | — | | | | | | 500 | | |
Current maturities of long-term debt
|
| | | | 6,891 | | | | | | 13,042 | | |
Accrued expenses and other current liabilities
|
| | | | 22,233 | | | | | | 50,606 | | |
Contingent consideration liability
|
| | | | 8,978 | | | | | | — | | |
Total current liabilities
|
| | | | 50,195 | | | | | | 93,937 | | |
Long-term debt, net of discount and current portion
|
| | | | 216,332 | | | | | | 208,454 | | |
Deferred income tax liabilities, net
|
| | | | 60,008 | | | | | | 55,193 | | |
Liability for uncertain tax positions
|
| | | | 5,075 | | | | | | 5,540 | | |
Other long-term liabilities
|
| | | | 306 | | | | | | 1,943 | | |
Total liabilities
|
| | | | 331,916 | | | | | | 365,067 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 500,000,000 shares authorized as of December 31, 2019 and 2020; 96,498,943 and 118,854,249 shares issued and outstanding as of December 31, 2019 and 2020, respectively
|
| | | | 10 | | | | | | 12 | | |
Additional paid-in capital
|
| | | | 196,474 | | | | | | 265,478 | | |
Retained earnings (accumulated deficit)
|
| | | | (2,218) | | | | | | 13,765 | | |
Accumulated other comprehensive income (loss)
|
| | | | (471) | | | | | | 2,354 | | |
Total stockholders’ equity
|
| | | | 193,795 | | | | | | 281,609 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 525,711 | | | | | $ | 646,676 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Net sales
|
| | | $ | 317,975 | | | | | $ | 403,389 | | |
Cost of sales
|
| | | | 219,819 | | | | | | 260,616 | | |
Gross profit
|
| | | | 98,156 | | | | | | 142,773 | | |
Selling, general and administrative expense
|
| | | | 57,388 | | | | | | 85,527 | | |
Amortization
|
| | | | 15,643 | | | | | | 17,347 | | |
Income from operations
|
| | | | 25,125 | | | | | | 39,899 | | |
Other expense (income): | | | | | | | | | | | | | |
Interest expense
|
| | | | 22,639 | | | | | | 18,251 | | |
Other expense (income), net
|
| | | | (300) | | | | | | (1,111) | | |
Total other expense (income), net
|
| | | | 22,339 | | | | | | 17,140 | | |
Income before income taxes
|
| | | | 2,786 | | | | | | 22,759 | | |
Income tax (benefit) expense
|
| | | | (4,671) | | | | | | 6,776 | | |
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income per share attributable to common stockholders: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
Diluted
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
Weighted-average common shares outstanding—basic and diluted | | | | | | | | | | | | | |
Basic
|
| | | | 95,032,265 | | | | | | 101,606,966 | | |
Diluted
|
| | | | 95,400,528 | | | | | | 102,602,738 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (664) | | | | | | 2,825 | | |
Benefit pension plan adjustments
|
| | | | (6) | | | | | | — | | |
Total other comprehensive income (loss), net of tax
|
| | | | (670) | | | | | | 2,825 | | |
Comprehensive income
|
| | | $ | 6,787 | | | | | $ | 18,808 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balances at December 31, 2018
|
| | | | 92,925,353 | | | | | $ | 10 | | | | | $ | 188,049 | | | | | $ | (7,978) | | | | | $ | 199 | | | | | $ | 180,280 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,457 | | | | | | — | | | | | | 7,457 | | |
Cumulative effect of adoption of new revenue recognition standard (Note 2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,697) | | | | | | — | | | | | | (1,697) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (664) | | | | | | (664) | | |
Defined benefit pension plan adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6) | | | | | | (6) | | |
Proceeds from issuance of common stock
|
| | | | 3,673,677 | | | | | | — | | | | | | 7,817 | | | | | | — | | | | | | — | | | | | | 7,817 | | |
Repurchase and retirement of treasury stock
|
| | | | (100,087) | | | | | | — | | | | | | (200) | | | | | | — | | | | | | — | | | | | | (200) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 808 | | | | | | — | | | | | | — | | | | | | 808 | | |
Balances at December 31, 2019
|
| | | | 96,498,943 | | | | | | 10 | | | | | | 196,474 | | | | | | (2,218) | | | | | | (471) | | | | | | 193,795 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,983 | | | | | | — | | | | | | 15,983 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,825 | | | | | | 2,825 | | |
Proceeds from issuance of common stock
|
| | | | 21,871,850 | | | | | | 2 | | | | | | 65,551 | | | | | | — | | | | | | — | | | | | | 65,553 | | |
Repurchase and retirement of treasury stock
|
| | | | (275,238) | | | | | | — | | | | | | (582) | | | | | | — | | | | | | — | | | | | | (582) | | |
Contingent consideration settlement
|
| | | | 758,694 | | | | | | — | | | | | | 2,208 | | | | | | — | | | | | | — | | | | | | 2,208 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,827 | | | | | | — | | | | | | — | | | | | | 1,827 | | |
Balances at December 31, 2020
|
| | | | 118,854,249 | | | | | $ | 12 | | | | | $ | 265,478 | | | | | $ | 13,765 | | | | | $ | 2,354 | | | | | $ | 281,609 | | |
Cash flows from operating activities:
|
| |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 21,659 | | | | | | 25,365 | | |
Amortization of deferred financing costs and debt discount
|
| | | | 3,151 | | | | | | 2,317 | | |
Bad debt expense
|
| | | | 253 | | | | | | 358 | | |
Change in fair value of interest rate swap
|
| | | | — | | | | | | 334 | | |
Deferred income taxes
|
| | | | (10,226) | | | | | | (4,670) | | |
Stock-based compensation expense
|
| | | | 808 | | | | | | 1,827 | | |
Loss on sale and disposal of property and equipment
|
| | | | 680 | | | | | | 332 | | |
Provision on liability for uncertain tax positions
|
| | | | 5,075 | | | | | | 465 | | |
Change in fair value of contingent consideration for Narellan Group Pty Limited
|
| | | | 1,441 | | | | | | (204) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Trade receivables
|
| | | | (7,104) | | | | | | 9,462 | | |
Inventories
|
| | | | 12,960 | | | | | | (17,023) | | |
Prepaid expenses and other current assets
|
| | | | 1,460 | | | | | | 1,680 | | |
Income tax receivable
|
| | | | (503) | | | | | | (4,190) | | |
Accounts payable
|
| | | | (2,278) | | | | | | 12,647 | | |
Accrued expenses and other current liabilities
|
| | | | 699 | | | | | | 17,685 | | |
Other long-term liabilities
|
| | | | 123 | | | | | | 793 | | |
Net cash provided by operating activities
|
| | | | 35,655 | | | | | | 63,161 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (8,165) | | | | | | (16,264) | | |
Proceeds from the sale of property and equipment
|
| | | | 1,296 | | | | | | 579 | | |
Acquisitions of businesses, net of cash acquired
|
| | | | (20,214) | | | | | | (74,736) | | |
Equity method investment in Premier Pools & Spas
|
| | | | — | | | | | | (25,384) | | |
Net cash used in investing activities
|
| | | | (27,083) | | | | | | (115,805) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from long-term debt borrowings
|
| | | | 22,310 | | | | | | 20,000 | | |
Payments on long-term debt borrowings
|
| | | | (5,809) | | | | | | (24,044) | | |
Proceeds from issuance of common stock
|
| | | | 250 | | | | | | 65,553 | | |
Repurchase and retirement of treasury stock
|
| | | | (200) | | | | | | (582) | | |
Payments of initial public offering costs
|
| | | | — | | | | | | (1) | | |
Payments of Narellan Group Pty Limited contingent consideration
|
| | | | — | | | | | | (6,624) | | |
Net cash provided by financing activities
|
| | | | 16,551 | | | | | | 54,302 | | |
Effect of exchange rate changes on cash
|
| | | | (956) | | | | | | 997 | | |
Net increase in cash
|
| | | | 24,167 | | | | | | 2,655 | | |
Cash at beginning of period
|
| | | | 32,488 | | | | | | 56,655 | | |
Cash at end of period
|
| | | $ | 56,655 | | | | | $ | 59,310 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 19,488 | | | | | $ | 15,625 | | |
Income taxes paid, net
|
| | | $ | 168 | | | | | $ | 14,815 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Purchases of property and equipment included in accounts payable and accrued expenses
|
| | | $ | 312 | | | | | $ | 1,235 | | |
Capitalized internal-use software included in accounts payable—related party
|
| | | $ | — | | | | | $ | 500 | | |
Deferred offering costs included in accounts payable and accrued expenses
|
| | | $ | — | | | | | $ | 1,040 | | |
Fair value of contingent consideration recorded in connection with acquisition of Narellan Group Pty Limited
|
| | | $ | 8,869 | | | | | $ | — | | |
Fair value of 3,548,568 and 758,694 shares of common stock issued during the years ended December 31, 2019 and 2020, respectively, in connection with the acquisition of Narellan Group Pty Limited
|
| | | $ | 7,567 | | | | | $ | 2,208 | | |
Change in defined benefit pension plan liability
|
| | | $ | 31 | | | | | $ | (149) | | |
Net working capital adjustment receivable
|
| | | $ | — | | | | | $ | 750 | | |
| | |
Estimated Useful
Life |
|
Building and improvements
|
| |
25 years
|
|
Molds and dyes
|
| |
5 – 10 years
|
|
Machinery and equipment (including computer equipment and software)
|
| |
3 – 10 years
|
|
Furniture and fixtures
|
| |
5 – 7 years
|
|
Vehicles | | |
5 years
|
|
Asset
|
| |
Estimated Useful
Life |
|
Patented technology
|
| |
5 – 10 years
|
|
Trade names and trademarks
|
| |
9 – 25 years
|
|
Pool designs
|
| |
14 years
|
|
Franchise relationships
|
| |
4 years
|
|
Dealer relationships
|
| |
5 – 15 years
|
|
Non-competition agreements
|
| |
5 years
|
|
(in thousands)
|
| |
May 31, 2019
|
| |||
Total consideration
|
| | | $ | 35,233 | | |
Allocation of purchase price: | | | | | | | |
Cash
|
| | | | 24 | | |
Trade receivables
|
| | | | 1,420 | | |
Inventories
|
| | | | 4,501 | | |
Prepaid expenses and other current assets
|
| | | | 472 | | |
Property and equipment
|
| | | | 4,861 | | |
Intangible assets
|
| | | | 18,332 | | |
Deferred tax asset
|
| | | | 126 | | |
Total assets acquired
|
| | | | 29,736 | | |
Accounts payable
|
| | | | 3,379 | | |
Accrued expenses and other current liabilities
|
| | | | 442 | | |
Deferred tax liabilities
|
| | | | 470 | | |
Total liabilities assumed
|
| | | | 4,291 | | |
Total fair value of net assets acquired, excluding goodwill:
|
| | | | 25,445 | | |
Goodwill
|
| | | $ | 9,788 | | |
(in thousands)
|
| |
Amount
|
| |||
Cash consideration
|
| | | $ | 20,238 | | |
Fair value of equity consideration
|
| | | | 7,567 | | |
Fair value of contingent consideration
|
| | | | 7,428 | | |
Total consideration
|
| | | $ | 35,233 | | |
| | |
Fair Value
(in thousands) |
| |
Amortization
Period (in years) |
| ||||||
Definite-lived intangible assets: | | | | | | | | | | | | | |
Trade names and trademarks
|
| | | $ | 9,535 | | | | | | 25 | | |
Pool designs
|
| | | | 5,728 | | | | | | 14 | | |
Patented technology
|
| | | | 1,410 | | | | | | 5 | | |
Franchise relationships
|
| | | | 1,187 | | | | | | 4 | | |
Dealer relationships
|
| | | | 472 | | | | | | 5 | | |
(in thousands)
|
| |
Amount
|
| |||
Net sales
|
| | | $ | 15,893 | | |
Net loss
|
| | | $ | (1,047) | | |
(in thousands)
|
| |
October 22, 2020
|
| |||
Total consideration
|
| | | $ | 79,743 | | |
Allocation of purchase price: | | | | | | | |
Cash
|
| | | | 5,007 | | |
Trade receivables
|
| | | | 10,639 | | |
Inventories
|
| | | | 11,854 | | |
Prepaid expenses and other current assets
|
| | | | 3,949 | | |
Property and equipment
|
| | | | 1,402 | | |
Intangible assets
|
| | | | 46,700 | | |
Total assets acquired
|
| | | | 79,551 | | |
(in thousands)
|
| |
October 22, 2020
|
| |||
Accounts payable
|
| | | | 3,536 | | |
Accrued expenses and other current liabilities
|
| | | | 8,853 | | |
Other long-term liabilities
|
| | | | 524 | | |
Total liabilities assumed
|
| | | | 12,913 | | |
Total fair value of net assets acquired, excluding goodwill:
|
| | | | 66,638 | | |
Goodwill
|
| | | $ | 13,105 | | |
| | |
Fair Value
(in thousands) |
| |
Amortization
Period (in years) |
| ||||||
Definite-lived intangible assets: | | | | | | | | | | | | | |
Trade names
|
| | | $ | 9,500 | | | | | | 9 | | |
Dealer relationships
|
| | | | 37,200 | | | | | | 8 | | |
| | | | $ | 46,700 | | | | | | | | |
(in thousands)
|
| |
Year Ended
December 31, 2020 |
| |||
Net sales
|
| | | $ | 7,689 | | |
Net loss
|
| | | $ | (1,123) | | |
(in thousands)
|
| |
Year Ended
December 31, |
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Net sales
|
| | | $ | 382,029 | | | | | $ | 462,802 | | |
Net income
|
| | | $ | 6,066 | | | | | $ | 26,344 | | |
| | |
Fair Value
|
| |||
Balance as of May 31, 2019
|
| | | $ | 7,428 | | |
Change in fair value of Contingent Consideration
|
| | | | 1,441 | | |
Foreign currency translation adjustment
|
| | | | 109 | | |
Balance as of December 31, 2019
|
| | | | 8,978 | | |
Change in fair value of Contingent Consideration
|
| | | | (204) | | |
Foreign currency translation adjustment
|
| | | | 58 | | |
Payment of Contingent Consideration and issuance of common stock (see Note 3)
|
| | | | (8,832) | | |
Balance as of September 25, 2020
|
| | | $ | — | | |
| | |
Year Ended
December 31, 2019 |
| |||
EBITDA risk adjustment
|
| | | | 17.30% | | |
Annual EBITDA volatility
|
| | | | 55.00% | | |
Risk-free rate of return
|
| | | | 2.10% | | |
| | |
December 31,
|
| |||||||||||||||||||||
|
2019
|
| |
2020
|
| ||||||||||||||||||||
|
Carrying
Value |
| |
Estimated
Fair Value |
| |
Carrying
Value |
| |
Estimated
Fair Value |
| ||||||||||||||
Term loan
|
| | | $ | 223,223 | | | | | $ | 220,712 | | | | | $ | 221,496 | | | | | $ | 221,081 | | |
| | |
Amount
|
| |||
Balance as of December 31, 2018
|
| | | $ | 91,782 | | |
Acquisition
|
| | | | 9,788 | | |
Foreign currency translation adjustment
|
| | | | 102 | | |
Balance as of December 31, 2019
|
| | | | 101,672 | | |
Acquisition
|
| | | | 13,105 | | |
Foreign currency translation adjustment
|
| | | | 973 | | |
Balance as of December 31, 2020
|
| | | $ | 115,750 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
|
Gross
Carrying Amount |
| |
Foreign
Currency Translation |
| |
Accumulated
Amortization |
| |
Net Amount
|
| ||||||||||||||
Trade names and trademarks
|
| | | $ | 125,600 | | | | | $ | 99 | | | | | $ | 5,032 | | | | | $ | 120,667 | | |
Patented technology
|
| | | | 16,126 | | | | | | 14 | | | | | | 1,698 | | | | | | 14,442 | | |
Pool designs
|
| | | | 5,728 | | | | | | 59 | | | | | | 239 | | | | | | 5,548 | | |
Franchise relationships
|
| | | | 1,187 | | | | | | 12 | | | | | | 173 | | | | | | 1,026 | | |
Dealer relationships
|
| | | | 123,176 | | | | | | 5 | | | | | | 8,530 | | | | | | 114,651 | | |
Non-competition agreements
|
| | | | 2,476 | | | | | | — | | | | | | 513 | | | | | | 1,963 | | |
| | | | $ | 274,293 | | | | | $ | 189 | | | | | $ | 16,185 | | | | | $ | 258,297 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
|
Gross
Carrying Amount |
| |
Foreign
Currency Translation |
| |
Accumulated
Amortization |
| |
Net Amount
|
| ||||||||||||||
Trade names and trademarks
|
| | | $ | 135,100 | | | | | $ | 1,047 | | | | | $ | 10,258 | | | | | $ | 125,889 | | |
Patented technology
|
| | | | 16,126 | | | | | | 155 | | | | | | 3,452 | | | | | | 12,829 | | |
Pool designs
|
| | | | 5,728 | | | | | | 629 | | | | | | 648 | | | | | | 5,709 | | |
Franchise relationships
|
| | | | 1,187 | | | | | | 130 | | | | | | 470 | | | | | | 847 | | |
Dealer relationships
|
| | | | 160,376 | | | | | | 52 | | | | | | 17,697 | | | | | | 142,731 | | |
Non-competition agreements
|
| | | | 2,476 | | | | | | — | | | | | | 1,008 | | | | | | 1,468 | | |
| | | | $ | 320,993 | | | | | $ | 2,013 | | | | | $ | 33,533 | | | | | $ | 289,473 | | |
Year Ended
|
| |
Estimated Future
Amortization Expense |
| |||
2021
|
| | | $ | 21,959 | | |
2022
|
| | | | 21,959 | | |
2023
|
| | | | 21,768 | | |
2024
|
| | | | 20,948 | | |
2025
|
| | | | 20,791 | | |
Thereafter
|
| | | | 182,048 | | |
| | | | $ | 289,473 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Raw materials
|
| | | $ | 19,035 | | | | | $ | 37,010 | | |
Finished goods
|
| | | | 16,576 | | | | | | 27,808 | | |
| | | | $ | 35,611 | | | | | $ | 64,818 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Land
|
| | | $ | 1,613 | | | | | $ | 1,613 | | |
Building and improvements
|
| | | | 5,495 | | | | | | 5,898 | | |
Machinery and equipment
|
| | | | 17,661 | | | | | | 21,478 | | |
Furniture and fixtures
|
| | | | 511 | | | | | | 1,406 | | |
Computer equipment and software
|
| | | | 5,090 | | | | | | 6,633 | | |
Molds and dyes
|
| | | | 5,602 | | | | | | 9,051 | | |
Leasehold improvements
|
| | | | 2,611 | | | | | | 3,573 | | |
Vehicles
|
| | | | 2,338 | | | | | | 3,061 | | |
Construction in progress
|
| | | | 3,046 | | | | | | 8,525 | | |
| | | | | 43,967 | | | | | | 61,238 | | |
Less: Accumulated depreciation
|
| | | | (6,122) | | | | | | (13,881) | | |
| | | | $ | 37,845 | | | | | $ | 47,357 | | |
| | |
December 31,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Term loan
|
| | | $ | 232,191 | | | | | $ | 228,147 | | |
Less: Unamortized discount and debt issuance costs
|
| | | | (8,968) | | | | | | (6,651) | | |
Total debt
|
| | | | 223,223 | | | | | | 221,496 | | |
Less: Current portion of long-term debt
|
| | | | (6,891) | | | | | | (13,042) | | |
Total long-term debt
|
| | | $ | 216,332 | | | | | $ | 208,454 | | |
Leverage Ratio
|
| |
Mandatory
Prepayment Percentage |
| |||
> 3.50:1.00
|
| | | | 90% | | |
> 3.00:1.00 and ≤ 3.50:1.00
|
| | | | 75% | | |
> 2.50:1.00 and ≤ 3.00:1.00
|
| | | | 50% | | |
> 2.00:1.00 and ≤ 2.50:1.00
|
| | | | 25% | | |
≤ 2.00:1.00
|
| | | | 0% | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Cash interest expense
|
| | | $ | 19,488 | | | | | $ | 15,625 | | |
Amortization of debt issuance costs
|
| | | | 2,968 | | | | | | 2,179 | | |
Amortization of original issue discount
|
| | | | 183 | | | | | | 138 | | |
Interest rate swap
|
| | | | — | | | | | | 334 | | |
Gain on extinguishment of debt
|
| | | | — | | | | | | (25) | | |
Total interest expense
|
| | | $ | 22,639 | | | | | $ | 18,251 | | |
Year Ended
|
| |
Term Loan
Facility |
| |||
2021
|
| | | $ | 13,042 | | |
2022
|
| | | | 13,042 | | |
2023
|
| | | | 13,042 | | |
2024
|
| | | | 13,042 | | |
2025
|
| | | | 175,979 | | |
| | | | $ | 228,147 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Accrued sales rebates
|
| | | $ | 6,520 | | | | | $ | 15,511 | | |
Accrued product warranties
|
| | | | 2,663 | | | | | | 2,705 | | |
Accrued incentives
|
| | | | 2,448 | | | | | | 11,244 | | |
Accrued vacation
|
| | | | 2,425 | | | | | | 3,805 | | |
Accrued payroll
|
| | | | 2,334 | | | | | | 6,098 | | |
Deferred offering costs
|
| | | | — | | | | | | 1,040 | | |
Accrued third-party services
|
| | | | 1,556 | | | | | | 2,172 | | |
Other
|
| | | | 4,287 | | | | | | 8,031 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 22,233 | | | | | $ | 50,606 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Balance at the beginning of the year
|
| | | $ | 1,977 | | | | | $ | 2,846 | | |
Accruals for warranties issued
|
| | | | 3,729 | | | | | | 3,966 | | |
Warranty liabilities assumed in GLI Acquisition
|
| | | | — | | | | | | 118 | | |
Less: Settlements made (in cash or in kind)
|
| | | | (2,860) | | | | | | (4,048) | | |
Balance at the end of the year
|
| | | | 2,846 | | | | | | 2,882 | | |
Less: Current portion of accrued warranty costs
|
| | | | (2,663) | | | | | | (2,705) | | |
Accrued warranty costs—less current portion
|
| | | $ | 183 | | | | | $ | 177 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
In-ground Swimming Pools
|
| | | $ | 175,033 | | | | | $ | 237,410 | | |
Covers
|
| | | | 70,984 | | | | | | 84,524 | | |
Liners
|
| | | | 71,958 | | | | | | 81,455 | | |
| | | | $ | 317,975 | | | | | $ | 403,389 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Balance at the beginning of the year
|
| | | $ | 1,535 | | | | | $ | 1,322 | | |
Bad debt expense
|
| | | | 253 | | | | | | 358 | | |
Write-offs
|
| | | | (466) | | | | | | (242) | | |
Balance at the end of the year
|
| | | $ | 1,322 | | | | | $ | 1,438 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Income (loss) before income taxes: | | | | | | | | | | | | | |
Domestic
|
| | | $ | 9,939 | | | | | $ | 19,609 | | |
Foreign
|
| | | | (7,153) | | | | | | 3,150 | | |
Total
|
| | | $ | 2,786 | | | | | $ | 22,759 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Current income tax (benefit) expense: | | | | | | | | | | | | | |
Domestic
|
| | | $ | 5,424 | | | | | $ | 10,342 | | |
Foreign
|
| | | | 131 | | | | | | 1,104 | | |
Total current tax (benefit) expense
|
| | | | 5,555 | | | | | | 11,446 | | |
Deferred income tax (benefit) expense: | | | | | | | | | | | | | |
Domestic
|
| | | | (10,020) | | | | | | (4,532) | | |
Foreign
|
| | | | (206) | | | | | | (138) | | |
Total deferred tax (benefit) expense
|
| | | | (10,226) | | | | | | (4,670) | | |
Total income tax (benefit) expense
|
| | | $ | (4,671) | | | | | $ | 6,776 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Federal statutory tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Foreign taxes less than U.S. statutory rate
|
| | | | 1.1% | | | | | | 1.2% | | |
State income tax, net of federal benefit
|
| | | | (67.2)% | | | | | | 1.4% | | |
Uncertain tax positions
|
| | | | 348.2% | | | | | | 0.8% | | |
Change in valuation allowance
|
| | | | (5.9)% | | | | | | (1.1)% | | |
GILTI
|
| | | | 21.1% | | | | | | 1.5% | | |
Meals and entertainment
|
| | | | 6.8% | | | | | | 0.5% | | |
Foreign expenses not deductible for tax
|
| | | | 56.1% | | | | | | 1.7% | | |
Transaction costs not deductible for tax
|
| | | | 13.3% | | | | | | 2.0% | | |
Canadian restructuring
|
| | | | (562.4)% | | | | | | — | | |
Canadian Branch Income
|
| | | | 0.0% | | | | | | 1.8% | | |
Other expenses not deductible for tax
|
| | | | (0.1)% | | | | | | (1.0)% | | |
| | | | | (168.0)% | | | | | | 29.8% | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Balance at January 1
|
| | | $ | (12,300) | | | | | $ | (12,463) | | |
Additions
|
| | | | (163) | | | | | | (241) | | |
Balance at December 31
|
| | | $ | (12,463) | | | | | $ | (12,704) | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 12,110 | | | | | $ | 12,099 | | |
Inventories, net
|
| | | | 680 | | | | | | 473 | | |
Warranty reserve
|
| | | | 649 | | | | | | 789 | | |
Trade receivables
|
| | | | 477 | | | | | | 360 | | |
Profits interest units
|
| | | | 389 | | | | | | 760 | | |
Section 163(j)
|
| | | | 289 | | | | | | — | | |
Deferred taxes in equity
|
| | | | 257 | | | | | | 257 | | |
Accrued expenses
|
| | | | 224 | | | | | | 498 | | |
Transaction costs
|
| | | | 107 | | | | | | 607 | | |
Canadian tax credits
|
| | | | 86 | | | | | | 255 | | |
Other
|
| | | | 64 | | | | | | 216 | | |
Gross deferred tax assets
|
| | | | 15,332 | | | | | | 16,314 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Valuation allowance
|
| | | | (12,463) | | | | | | (12,704) | | |
Total deferred tax asset
|
| | | | 2,869 | | | | | | 3,610 | | |
Less: Foreign deferred tax benefit
|
| | | | (206) | | | | | | (345) | | |
Total domestic deferred tax asset
|
| | | | 2,663 | | | | | | 3,265 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangible assets
|
| | | | (57,221) | | | | | | (53,874) | | |
Property and equipment, net
|
| | | | (4,677) | | | | | | (4,120) | | |
Prepaid expenses
|
| | | | (773) | | | | | | (464) | | |
Total deferred tax liabilities
|
| | | | (62,671) | | | | | | (58,458) | | |
Net deferred tax liabilities
|
| | | $ | (60,008) | | | | | $ | (55,193) | | |
|
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Balance at the beginning of the year
|
| | | $ | — | | | | | $ | 9,681 | | |
Additions for tax positions taken during prior years
|
| | | | — | | | | | | 181 | | |
Additions for tax positions taken during the current year
|
| | | | 9,681 | | | | | | — | | |
Balance at the end of the year
|
| | | $ | 9,681 | | | | | $ | 9,862 | | |
Year Ended
|
| | | | | | |
2021
|
| | | $ | 6,484 | | |
2022
|
| | | | 5,971 | | |
2023
|
| | | | 4,455 | | |
2024
|
| | | | 3,834 | | |
2025
|
| | | | 3,491 | | |
Thereafter
|
| | | | 5,094 | | |
| | | | $ | 29,329 | | |
| | |
Number of PIUs
|
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||
Balance at January 1, 2019
|
| | | | 20,890,124 | | | | | $ | 0.41 | | |
Granted
|
| | | | 3,692,699 | | | | | $ | 0.38 | | |
Forfeited
|
| | | | (2,848,653) | | | | | $ | 0.41 | | |
Balance at December 31, 2019
|
| | | | 21,734,170 | | | | | | | | |
Granted
|
| | | | 7,843,107 | | | | | $ | 0.60 | | |
Forfeited
|
| | | | (2,152,315) | | | | | $ | 0.35 | | |
Balance at December 31, 2020
|
| | | | 27,424,962 | | | | | $ | 0.43 | | |
| | |
Year Ended
December 31, 2019 |
| |
Year Ended
December 31, 2020 |
| ||||||
Expected volatility
|
| | | | 49.00% | | | | | | 55.00% | | |
Risk-free interest rate
|
| | | | 1.90% | | | | | | 0.20% | | |
Expected term (in years)
|
| | | | 4.6 | | | | | | 3.2% | | |
Expected dividend yield
|
| | | | —% | | | | | | —% | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Numerator: | | | | | | | | | | | | | |
Net income attributable to common stockholders
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding
|
| | | | | | | | | | | | |
Basic
|
| | | | 95,032,265 | | | | | | 101,606,966 | | |
Diluted
|
| | | | 95,400,528 | | | | | | 102,602,738 | | |
Net income per share attributable to common stockholders | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
Diluted
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Restricted stock awards
|
| | | | 97,718 | | | | | | 22,524 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Net sales | | | | | | | | | | | | | |
United States
|
| | | $ | 257,786 | | | | | $ | 325,716 | | |
Canada
|
| | | | 43,157 | | | | | | 50,499 | | |
Australia
|
| | | | 12,126 | | | | | | 20,181 | | |
New Zealand
|
| | | | 2,432 | | | | | | 3,984 | | |
Other
|
| | | | 2,474 | | | | | | 3,009 | | |
Total
|
| | | $ | 317,975 | | | | | $ | 403,389 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Long-lived assets | | | | | | | | | | | | | |
United States
|
| | | $ | 30,433 | | | | | $ | 37,680 | | |
Canada
|
| | | | 2,279 | | | | | | 3,050 | | |
Australia
|
| | | | 4,094 | | | | | | 4,979 | | |
New Zealand
|
| | | | 1,039 | | | | | | 1,648 | | |
Total
|
| | | $ | 37,845 | | | | | $ | 47,357 | | |
| | |
December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Assets | | | | | | | | | | | | | |
Investment in subsidiary
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
Total assets
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, $0.0001 par value; 500,000,000 shares authorized at December 31, 2019 and 2020; 96,498,943 and 118,854,249 shares issued and outstanding as of December 31, 2019 and 2020, respectively
|
| | | | 10 | | | | | | 12 | | |
Additional paid-in capital
|
| | | | 196,474 | | | | | | 265,478 | | |
Retained earnings (accumulated deficit)
|
| | | | (2,218) | | | | | | 13,765 | | |
Accumulated other comprehensive income (loss)
|
| | | | (471) | | | | | | 2,354 | | |
Total stockholders’ equity
|
| | | | 193,795 | | | | | | 281,609 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 193,795 | | | | | $ | 281,609 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Equity in net income of subsidiary
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income attributable to common stockholders
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Net income per share | | | | | | | | | | | | | |
Net income per share attributable to common stockholders | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
Diluted
|
| | | $ | 0.08 | | | | | $ | 0.16 | | |
Weighted-average common shares outstanding—basic and diluted | | | | | | | | | | | | | |
Basic
|
| | | | 95,032,265 | | | | | | 101,606,966 | | |
Diluted
|
| | | | 95,400,528 | | | | | | 102,602,738 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Equity in other comprehensive income (loss) of subsidiary
|
| | | | (670) | | | | | | 2,825 | | |
Comprehensive income
|
| | | $ | 6,787 | | | | | $ | 18,808 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,457 | | | | | $ | 15,983 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Equity in net income of subsidiary
|
| | | | (7,457) | | | | | | (15,983) | | |
Net cash provided by operating activities
|
| | | | — | | | | | | — | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Investment in subsidiary
|
| | | | — | | | | | | (65,553) | | |
Net cash used in investing activities
|
| | | | — | | | | | | (65,553) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock
|
| | | | — | | | | | | 65,553 | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 65,553 | | |
Net increase in cash
|
| | | | — | | | | | | — | | |
Cash at beginning of period
|
| | | | — | | | | | | — | | |
Cash at end of period
|
| | | $ | — | | | | | $ | — | | |
| | |
October 2,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 90,869 | | | | | $ | 59,310 | | |
Trade receivables, net
|
| | | | 75,314 | | | | | | 32,758 | | |
Inventories, net
|
| | | | 80,705 | | | | | | 64,818 | | |
Income tax receivable
|
| | | | 6,129 | | | | | | 4,377 | | |
Prepaid expenses and other current assets
|
| | | | 10,676 | | | | | | 6,063 | | |
Total current assets
|
| | | | 263,693 | | | | | | 167,326 | | |
Property and equipment, net
|
| | | | 58,767 | | | | | | 47,357 | | |
Equity method investment
|
| | | | 21,997 | | | | | | 25,384 | | |
Deferred tax assets
|
| | | | 793 | | | | | | 345 | | |
Deferred offering costs
|
| | | | — | | | | | | 1,041 | | |
Goodwill
|
| | | | 115,158 | | | | | | 115,750 | | |
Intangible assets, net
|
| | | | 271,831 | | | | | | 289,473 | | |
Other assets
|
| | | | 1,506 | | | | | | — | | |
Total assets
|
| | | $ | 733,745 | | | | | $ | 646,676 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 39,921 | | | | | $ | 29,789 | | |
Accounts payable-related party
|
| | | | 1,050 | | | | | | 500 | | |
Current maturities of long-term debt
|
| | | | 14,234 | | | | | | 13,042 | | |
Accrued expenses and other current liabilities
|
| | | | 59,454 | | | | | | 50,606 | | |
Total current liabilities
|
| | | | 114,659 | | | | | | 93,937 | | |
Long-term debt, net of discount and current portion
|
| | | | 219,967 | | | | | | 208,454 | | |
Deferred income tax liabilities, net
|
| | | | 55,949 | | | | | | 55,193 | | |
Liability for uncertain tax positions
|
| | | | 5,649 | | | | | | 5,540 | | |
Other long-term liabilities
|
| | | | 2,026 | | | | | | 1,943 | | |
Total liabilities
|
| | | | 398,250 | | | | | | 365,067 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 100,000,000 and no shares authorized as of October 2, 2021 and December 31, 2020, respectively; no shares issued and outstanding as of both October 2, 2021 and December 31, 2020
|
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value; 900,000,000 and 500,000,000 shares authorized as
of October 2, 2021 and December 31, 2020, respectively; 119,849,589 and 118,854,249 shares issued and outstanding as of October 2, 2021 and December 31, 2020, respectively |
| | | | 12 | | | | | | 12 | | |
Additional paid-in capital
|
| | | | 377,649 | | | | | | 265,478 | | |
(Accumulated deficit) retained earnings
|
| | | | (42,596) | | | | | | 13,765 | | |
Accumulated other comprehensive income
|
| | | | 430 | | | | | | 2,354 | | |
Total stockholders’ equity
|
| | | | 335,495 | | | | | | 281,609 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 733,745 | | | | | $ | 646,676 | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
Net sales
|
| | | $ | 491,592 | | | | | $ | 291,468 | | |
Cost of sales
|
| | | | 329,805 | | | | | | 186,699 | | |
Gross profit
|
| | | | 161,787 | | | | | | 104,769 | | |
Selling, general and administrative expense
|
| | | | 170,532 | | | | | | 50,888 | | |
Amortization
|
| | | | 16,560 | | | | | | 12,173 | | |
(Loss) income from operations
|
| | | | (25,305) | | | | | | 41,708 | | |
Other expense (income): | | | | | | | | | | | | | |
Interest expense
|
| | | | 20,843 | | | | | | 13,633 | | |
Other (income) expense, net
|
| | | | (3,887) | | | | | | 1,121 | | |
Total other expense, net
|
| | | | 16,956 | | | | | | 14,754 | | |
Earnings from equity method investment
|
| | | | 1,808 | | | | | | — | | |
(Loss) income before income taxes
|
| | | | (40,453) | | | | | | 26,954 | | |
Income tax expense
|
| | | | 15,908 | | | | | | 8,251 | | |
Net (loss) income
|
| | | $ | (56,361) | | | | | $ | 18,703 | | |
Net (loss) income per share attributable to common stockholders: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.51) | | | | | $ | 0.19 | | |
Diluted
|
| | | $ | (0.51) | | | | | $ | 0.19 | | |
Weighted-average common shares outstanding-basic and diluted | | | | | | | | | | | | | |
Basic
|
| | | | 110,121,240 | | | | | | 96,665,708 | | |
Diluted
|
| | | | 110,121,240 | | | | | | 97,122,885 | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
Net (loss) income
|
| | | $ | (56,361) | | | | | $ | 18,703 | | |
Other comprehensive (loss) income, net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (1,924) | | | | | | 404 | | |
Comprehensive (loss) income
|
| | | $ | (58,285) | | | | | $ | 19,107 | | |
| | |
Shares
|
| |
Amount
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
Balances at December 31, 2019
|
| | | | 96,498,943 | | | | | $ | 10 | | | | | $ | 196,474 | | | | | $ | (2,218) | | | | | $ | (471) | | | | | $ | 193,795 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (15,451) | | | | | | — | | | | | | (15,451) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,938) | | | | | | (1,938) | | |
Repurchase and retirement of treasury stock
|
| | | | (200,173) | | | | | | — | | | | | | (400) | | | | | | — | | | | | | — | | | | | | (400) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 224 | | | | | | — | | | | | | — | | | | | | 224 | | |
Balances at March 28, 2020
|
| | | | 96,298,770 | | | | | | 10 | | | | | | 196,298 | | | | | | (17,669) | | | | | | (2,409) | | | | | | 176,230 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16,414 | | | | | | — | | | | | | 16,414 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,295 | | | | | | 2,295 | | |
Repurchase and retirement of treasury stock
|
| | | | (75,065) | | | | | | — | | | | | | (176) | | | | | | — | | | | | | — | | | | | | (176) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 240 | | | | | | — | | | | | | — | | | | | | 240 | | |
Balances at June 27, 2020
|
| | | | 96,223,705 | | | | | | 10 | | | | | | 196,362 | | | | | | (1,255) | | | | | | (114) | | | | | | 195,003 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,740 | | | | | | — | | | | | | 17,740 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47 | | | | | | 47 | | |
Issuance of common stock
|
| | | | 205,197 | | | | | | — | | | | | | 615 | | | | | | — | | | | | | — | | | | | | 615 | | |
Contingent consideration settlement
|
| | | | 758,694 | | | | | | — | | | | | | 2,208 | | | | | | — | | | | | | — | | | | | | 2,208 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 978 | | | | | | — | | | | | | — | | | | | | 978 | | |
Balances at September 26, 2020
|
| | | | 97,187,596 | | | | | $ | 10 | | | | | $ | 200,163 | | | | | $ | 16,485 | | | | | $ | (67) | | | | | $ | 216,591 | | |
Balances at December 31, 2020
|
| | | | 118,854,249 | | | | | $ | 12 | | | | | $ | 265,478 | | | | | $ | 13,765 | | | | | $ | 2,354 | | | | | $ | 281,609 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,533 | | | | | | — | | | | | | 8,533 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,201) | | | | | | (1,201) | | |
Dividend ($1.00 per share)
|
| | | | — | | | | | | — | | | | | | (110,033) | | | | | | — | | | | | | — | | | | | | (110,033) | | |
Repurchase and retirement of treasury stock
|
| | | | (21,666,653) | | | | | | (2) | | | | | | (64,936) | | | | | | — | | | | | | — | | | | | | (64,938) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,464 | | | | | | — | | | | | | — | | | | | | 1,464 | | |
Balances at April 3, 2021
|
| | | | 97,187,596 | | | | | | 10 | | | | | | 91,973 | | | | | | 22,298 | | | | | | 1,153 | | | | | | 115,434 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (53,598) | | | | | | — | | | | | | (53,598) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 164 | | | | | | 164 | | |
Net proceeds from initial public offering
|
| | | | 23,000,000 | | | | | | 2 | | | | | | 399,262 | | | | | | — | | | | | | — | | | | | | 399,264 | | |
Repurchase and retirement of treasury stock
|
| | | | (12,264,438) | | | | | | (1) | | | | | | (216,699) | | | | | | — | | | | | | — | | | | | | (216,700) | | |
Issuance of restricted stock in connection with
the Reorganization |
| | | | 8,340,126 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon conversion of
Class B units |
| | | | 4,145,987 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 75,511 | | | | | | — | | | | | | — | | | | | | 75,511 | | |
Balances at July 3, 2021
|
| | | | 120,409,271 | | | | | | 12 | | | | | | 350,046 | | | | | | (31,300) | | | | | | 1,317 | | | | | | 320,075 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,296) | | | | | | — | | | | | | (11,296) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (887) | | | | | | (887) | | |
Retirement of restricted stock
|
| | | | (559,682) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 27,603 | | | | | | — | | | | | | — | | | | | | 27,603 | | |
Balances at October 2, 2021
|
| | | | 119,849,589 | | | | | $ | 12 | | | | | $ | 377,649 | | | | | $ | (42,596) | | | | | $ | 430 | | | | | $ | 335,495 | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (56,361) | | | | | $ | 18,703 | | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 23,689 | | | | | | 17,461 | | |
Amortization of deferred financing costs and debt discount
|
| | | | 5,907 | | | | | | 1,867 | | |
Stock-based compensation expense
|
| | | | 104,578 | | | | | | 1,442 | | |
Other non-cash
|
| | | | 1,349 | | | | | | 825 | | |
Gain on sale of equity method investment
|
| | | | (3,856) | | | | | | — | | |
Earnings from equity method investment
|
| | | | (1,808) | | | | | | — | | |
Distributions received from equity method investment
|
| | | | 1,808 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Trade receivables
|
| | | | (43,134) | | | | | | (18,732) | | |
Inventories
|
| | | | (16,128) | | | | | | (2,202) | | |
Prepaid expenses and other current assets
|
| | | | (4,774) | | | | | | 279 | | |
Income tax receivable
|
| | | | (1,752) | | | | | | (1,287) | | |
Other assets
|
| | | | (465) | | | | | | — | | |
Accounts payable
|
| | | | 10,550 | | | | | | 16,192 | | |
Accrued expenses and other current liabilities
|
| | | | 9,740 | | | | | | 20,449 | | |
Other long-term liabilities
|
| | | | 83 | | | | | | 59 | | |
Net cash provided by operating activities
|
| | | | 29,426 | | | | | | 55,056 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (19,242) | | | | | | (9,677) | | |
Proceeds from the sale of property and equipment
|
| | | | 33 | | | | | | 560 | | |
Return of equity method investment
|
| | | | 447 | | | | | | — | | |
Proceeds from the sale of equity method investment
|
| | | | 6,796 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (11,966) | | | | | | (9,117) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from long-term debt borrowings
|
| | | | 172,813 | | | | | | — | | |
Payments on long-term debt borrowings
|
| | | | (164,833) | | | | | | (20,925) | | |
Proceeds from borrowings on revolving credit facility
|
| | | | 16,000 | | | | | | 5,000 | | |
Payments on revolving credit facility
|
| | | | (16,000) | | | | | | (5,000) | | |
Deferred financing fees paid
|
| | | | (1,250) | | | | | | — | | |
Dividend to Class A unitholders
|
| | | | (110,033) | | | | | | — | | |
Proceeds from the issuance of common stock
|
| | | | — | | | | | | 615 | | |
Proceeds from initial public offering, net of underwriting discounts, commissions and offering costs
|
| | | | 399,264 | | | | | | — | | |
Repurchase and retirement of treasury stock
|
| | | | (281,638) | | | | | | (576) | | |
Payments of Narellan Group Pty Limited contingent consideration
|
| | | | — | | | | | | (6,624) | | |
Net cash provided by (used in) financing activities
|
| | | | 14,323 | | | | | | (27,510) | | |
Effect of exchange rate changes on cash
|
| | | | (224) | | | | | | 769 | | |
Net increase (decrease) in cash
|
| | | | 31,559 | | | | | | 19,198 | | |
Cash at beginning of period
|
| | | | 59,310 | | | | | | 56,655 | | |
Cash at end of period
|
| | | $ | 90,869 | | | | | $ | 75,853 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 14,208 | | | | | $ | 12,693 | | |
Income taxes paid, net
|
| | | $ | 15,213 | | | | | $ | 9,100 | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | | |
Purchases of property and equipment included in accounts payable and accrued expenses
|
| | | $ | 226 | | | | | $ | 635 | | |
Capitalized internal-use software included in accounts payable—related party
|
| | | $ | 1,050 | | | | | $ | — | | |
Fair value of 758,694 shares of common stock issued during the three fiscal quarters ended September 26, 2020 in connection with the acquisition of Narellan Group Pty Limited
|
| | | $ | — | | | | | $ | 2,208 | | |
(in thousands)
|
| |
October 22,
2020 |
| |||
Total consideration
|
| | | $ | 79,743 | | |
Allocation of purchase price: | | | | | | | |
Cash
|
| | | | 5,007 | | |
Trade receivables
|
| | | | 10,639 | | |
Inventories
|
| | | | 11,854 | | |
Prepaid expenses and other current assets
|
| | | | 3,949 | | |
Property and equipment
|
| | | | 1,402 | | |
Intangible assets
|
| | | | 46,700 | | |
Total assets acquired
|
| | | | 79,551 | | |
Accounts payable
|
| | | | 3,536 | | |
Accrued expenses and other current liabilities
|
| | | | 8,853 | | |
Other long-term liabilities
|
| | | | 524 | | |
Total liabilities assumed
|
| | | | 12,913 | | |
Total fair value of net assets acquired, excluding goodwill:
|
| | | | 66,638 | | |
Goodwill
|
| | | $ | 13,105 | | |
| | |
Fair Value
|
| |
Amortization
Period |
| ||||||
| | |
(in thousands)
|
| |
(in years)
|
| ||||||
Definite-lived intangible assets: | | | | | | | | | | | | | |
Trade names
|
| | | $ | 9,500 | | | | | | 9 | | |
Dealer relationships
|
| | | | 37,200 | | | | | | 8 | | |
| | | | $ | 46,700 | | | | | | | | |
| | |
Three Fiscal
Quarters Ended |
| |||
(in thousands)
|
| |
September 26,
2020 |
| |||
Net sales
|
| | | $ | 345,200 | | |
Net loss
|
| | | $ | 21,952 | | |
| | |
October 2, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
|
Carrying
Value |
| |
Estimated
Fair Value |
| |
Carrying
Value |
| |
Estimated
Fair Value |
| ||||||||||||||
Term loan
|
| | | $ | 234,201 | | | | | $ | 235,372 | | | | | $ | 221,496 | | | | | $ | 221,081 | | |
| | |
October 2, 2021
|
| |||||||||||||||||||||
|
Gross
Carrying Amount |
| |
Foreign
Currency Translation |
| |
Accumulated
Amortization |
| |
Net
Amount |
| ||||||||||||||
Trade names and trademarks
|
| | | $ | 135,100 | | | | | $ | 476 | | | | | $ | 14,839 | | | | | $ | 120,737 | | |
Patented technology
|
| | | | 16,126 | | | | | | 70 | | | | | | 4,772 | | | | | | 11,424 | | |
Pool designs
|
| | | | 5,728 | | | | | | 286 | | | | | | 956 | | | | | | 5,058 | | |
Franchise relationships
|
| | | | 1,187 | | | | | | 59 | | | | | | 694 | | | | | | 552 | | |
Dealer relationships
|
| | | | 160,376 | | | | | | 23 | | | | | | 27,434 | | | | | | 132,965 | | |
Non-competition agreements
|
| | | | 2,476 | | | | | | — | | | | | | 1,381 | | | | | | 1,095 | | |
| | | | $ | 320,993 | | | | | $ | 914 | | | | | $ | 50,076 | | | | | $ | 271,831 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
|
Gross
Carrying Amount |
| |
Foreign
Currency Translation |
| |
Accumulated
Amortization |
| |
Net
Amount |
| ||||||||||||||
Trade names and trademarks
|
| | | $ | 135,100 | | | | | $ | 1,047 | | | | | $ | 10,258 | | | | | $ | 125,889 | | |
Patented technology
|
| | | | 16,126 | | | | | | 155 | | | | | | 3,452 | | | | | | 12,829 | | |
Pool designs
|
| | | | 5,728 | | | | | | 629 | | | | | | 648 | | | | | | 5,709 | | |
Franchise relationships
|
| | | | 1,187 | | | | | | 130 | | | | | | 470 | | | | | | 847 | | |
Dealer relationships
|
| | | | 160,376 | | | | | | 52 | | | | | | 17,697 | | | | | | 142,731 | | |
Non-competition agreements
|
| | | | 2,476 | | | | | | — | | | | | | 1,008 | | | | | | 1,468 | | |
| | | | $ | 320,993 | | | | | $ | 2,013 | | | | | $ | 33,533 | | | | | $ | 289,473 | | |
Year Ended
|
| |
Estimated Future
Amortization Expense |
| |||
Remainder of fiscal 2021
|
| | | $ | 5,415 | | |
2022
|
| | | | 21,959 | | |
2023
|
| | | | 21,768 | | |
2024
|
| | | | 20,948 | | |
2025
|
| | | | 20,791 | | |
Thereafter
|
| | | | 180,950 | | |
| | | | $ | 271,831 | | |
| | |
October 2,
2021 |
| |
December 31,
2020 |
| ||||||
Raw materials
|
| | | $ | 57,165 | | | | | $ | 37,010 | | |
Finished goods
|
| | | | 23,540 | | | | | | 27,808 | | |
| | | | $ | 80,705 | | | | | $ | 64,818 | | |
| | |
October 2,
2021 |
| |
December 31,
2020 |
| ||||||
Term loan
|
| | | $ | 238,314 | | | | | $ | 228,147 | | |
Less: Unamortized discount and debt issuance costs
|
| | | | (4,113) | | | | | | (6,651) | | |
Total debt
|
| | | | 234,201 | | | | | | 221,496 | | |
Less: Current portion of long-term debt
|
| | | | (14,234) | | | | | | (13,042) | | |
Total long-term debt
|
| | | $ | 219,967 | | | | | $ | 208,454 | | |
Year Ended
|
| |
Term Loan
Facility |
| |||
Remainder of fiscal 2021
|
| | | $ | 3,558 | | |
2022
|
| | | | 14,234 | | |
2023
|
| | | | 14,234 | | |
2024
|
| | | | 14,234 | | |
2025
|
| | | | 192,054 | | |
| | | | $ | 238,314 | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
Balance at the beginning of the year
|
| | | $ | 2,882 | | | | | $ | 2,846 | | |
Accruals for warranties issued
|
| | | | 4,369 | | | | | | 2,270 | | |
Less: Settlements made (in cash or in kind)
|
| | | | (3,825) | | | | | | (2,501) | | |
Balance at the end of the year
|
| | | $ | 3,426 | | | | | $ | 2,615 | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
In-ground Swimming Pools
|
| | | $ | 285,704 | | | | | $ | 169,681 | | |
Covers
|
| | | | 94,354 | | | | | | 53,528 | | |
Liners
|
| | | | 111,534 | | | | | | 68,259 | | |
| | | | $ | 491,592 | | | | | $ | 291,468 | | |
| | |
Number of PIUs
|
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||
Balance at January 1, 2020
|
| | | | 21,734,170 | | | | | $ | 0.60 | | |
Granted
|
| | | | 7,843,107 | | | | | | 0.35 | | |
Forfeited
|
| | | | (2,152,315) | | | | | | 0.43 | | |
Balance at December 31, 2020
|
| | | | 27,424,962 | | | | | | | | |
Granted
|
| | | | — | | | | | | | | |
Forfeited
|
| | | | (1,266,068) | | | | | | 0.34 | | |
Balance at April 21, 2021
|
| | | | 26,158,894 | | | | | | | | |
Converted at IPO in connection with the Reorganization
|
| | | | (26,158,894) | | | | | $ | 0.43 | | |
Balance at October 2, 2021
|
| | | | — | | | | | | | | |
| | |
Three Fiscal
Quarters Ended October 2, 2021 |
| |||
Risk-free interest rate
|
| | | | 0.63% | | |
Expected volatility
|
| | | | 38.16% | | |
Expected term (in years)
|
| | | | 6.25 | | |
Expected dividend yield
|
| | | | 0.00% | | |
| | |
Shares
|
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||
Outstanding at January 1, 2021
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 8,340,126 | | | | | | 19.00 | | |
Vested
|
| | | | (84,687) | | | | | | — | | |
Forfeited
|
| | | | (559,682) | | | | | | 19.00 | | |
Outstanding at October 2, 2021
|
| | | | 7,695,757 | | | | | $ | 19.00 | | |
| | |
Shares
|
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||
Outstanding at January 1, 2021
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 341,301 | | | | | | 19.00 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (16,767) | | | | | | 19.00 | | |
Outstanding at October 2, 2021
|
| | | | 324,534 | | | | | $ | 19.00 | | |
| | |
Shares
|
| |
Weighted-Average
Exercise Price per Share |
| |
Weighted-Average
Remaining Contract Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||
Outstanding on January 1, 2021
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 886,862 | | | | | | 19.00 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | (81,092) | | | | | | | | | | | | | | | | | | | | |
Outstanding at October 2, 2021
|
| | | | 805,770 | | | | | $ | 19.00 | | | | | | 9.55 | | | | | $ | — | | |
Vested and expected to vest at October 2, 2021
|
| | | | 805,770 | | | | | $ | 19.00 | | | | | | 9.55 | | | | | $ | — | | |
Options exercisable at October 2, 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
Numerator: | | | | | | | | | | | | | |
Net (loss) income attributable to common stockholders
|
| | | $ | (56,361) | | | | | $ | 18,703 | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding
|
| | | | | | | | | | | | |
Basic
|
| | | | 110,121,240 | | | | | | 96,665,708 | | |
Diluted
|
| | | | 110,121,240 | | | | | | 97,122,885 | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
Net (loss) income per share attributable to common stockholders: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.51) | | | | | $ | 0.19 | | |
Diluted
|
| | | $ | (0.51) | | | | | $ | 0.19 | | |
|
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
Restricted stock awards
|
| | | | 6,813,166 | | | | | | 47,446 | | |
Restricted stock units
|
| | | | 84,866 | | | | | | — | | |
Stock options
|
| | | | 4,235 | | | | | | — | | |
| | |
Three Fiscal Quarters Ended
|
| |||||||||
|
October 2,
2021 |
| |
September 26,
2020 |
| ||||||||
Net sales | | | | | | | | | | | | | |
United States
|
| | | $ | 385,259 | | | | | $ | 234,439 | | |
Canada
|
| | | | 76,619 | | | | | | 38,197 | | |
Australia
|
| | | | 18,581 | | | | | | 13,187 | | |
New Zealand
|
| | | | 5,277 | | | | | | 2,357 | | |
Other
|
| | | | 5,856 | | | | | | 3,288 | | |
Total
|
| | | $ | 491,592 | | | | | $ | 291,468 | | |
| | |
October 2,
2021 |
| |
December 31,
2020 |
| ||||||
Long-lived assets | | | | | | | | | | | | | |
United States
|
| | | $ | 48,158 | | | | | $ | 37,680 | | |
Canada
|
| | | | 4,358 | | | | | | 3,050 | | |
Australia
|
| | | | 4,394 | | | | | | 4,979 | | |
New Zealand
|
| | | | 1,857 | | | | | | 1,648 | | |
Total
|
| | | $ | 58,767 | | | | | $ | 47,357 | | |