UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

[X]QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
  
 For the quarterly period ended June 30, 2020March 31, 2021

 

or

 

[  ]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ___________ to ___________

 

Commission file number 001-38424

 

Lazydays Holdings, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware 82-4183498
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)

 

6130 Lazy Days Blvd, Seffner, FLFlorida 33584
(Address of Principal Executive Offices) (Zip Code)

 

813-246-4999

(Registrant’s Telephone Number, Including Area Code)

 

 (Former(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading Symbol(s) Name of each exchange on which registered
Common stock LAZY NASDAQNasdaq Capital Market

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports),; and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [  ]

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes [X] No [  ]

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer [  ]Accelerated filer [  ]
Non-accelerated filer [  ][X]Smaller reporting company [X]
 Emerging growth company [X][  ]

 

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

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes [  ] No [X]

 

There were 9,592,81410,854,477 shares of common stock, par value $0.0001, issued and outstanding as of July 29, 2020.June 27, 2021.

 

 

 

 

 

 

Lazydays Holdings, Inc.

 

Form 10-Q for the Quarter Ended June 30, 2020March 31, 2021

 

Table of Contents

 

 Page
  
PART I – FINANCIAL INFORMATION 
  
Item 1 – Financial Statements3
  
Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations2831
  
Item 3 – Quantitative and Qualitative Disclosures about Market Risk4548
  
Item 4 – Controls and Procedures4548
  
PART II – OTHER INFORMATION 
  
Item 1 – Legal Proceedings4548
  
Item 1A – Risk Factors4548
  
Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds4649
  
Item 3 – Defaults Upon Senior Securities4649
  
Item 4 – Mine Safety Disclosures4649
  
Item 5 – Other Information4649
  
Item 6 – Exhibits4750

 

2

 

 

Part I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands except for share and per share data)

 

 As of As of  As of As of 
 June 30, December 31,  March 31, 2021 December 31, 2020 
 2020 2019  

(Unaudited)

  (Restated) 
 (Unaudited)        
ASSETS                
Current assets                
Cash $62,050  $31,458  $79,469  $63,512 
Receivables, net of allowance for doubtful accounts of $535 and $382 at June 30,2020 and December 31, 2019, respectively  30,815   16,025 
Receivables, net of allowance for doubtful accounts of $659 at March 31, 2021 and December 31, 2020, respectively  29,917   19,464 
Inventories  100,280   160,864   112,533   116,267 
Income tax receivable  -   326 
Income taxes receivable  -   1,898 
Prepaid expenses and other  3,169   2,999   3,477   2,740 
Total current assets  196,314   211,672   225,396   203,881 
                
Property and equipment, net  90,809   86,876   106,826   106,320 
Operating lease assets  17,110   -   15,044   15,472 
Goodwill  40,616   38,979   47,919   45,095 
Intangible assets, net  69,520   68,854   72,697   72,757 
Other assets  353   255   542   473 
Total assets $414,722  $406,636  $468,424  $443,998 

 

See the accompanying notes to the unaudited condensed consolidated financial statementsstatements.

 

3

 

 

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS, CONTINUED

(Dollar amounts in thousands except for share and per share data)

 

 As of As of  As of As of 
 June 30, December 31,  March 31, 2021 December 31, 2020 
 2020 2019  (Unaudited)  (Restated) 
 (Unaudited)        
LIABILITIES AND STOCKHOLDERS’ EQUITY                
Current liabilities                
Accounts payable, accrued expenses and other current liabilities $31,553  $23,855  $44,618  $38,781 
Income taxes payable  3,444   -   3,579   - 
Dividends payable  1,184   1,210 
Floor plan notes payable, net of debt discount  92,256   143,949   92,822   105,399 
Financing liability, current portion  1,462   936   2,010   1,462 
Long-term debt, current portion  17,332   5,993   24,086   24,161 
Operating lease liability, current portion  3,164   -   2,484   3,164 
Total current liabilities  149,211   174,733   170,783   174,177 
                
Long term liabilities                
Financing liability, non-current portion, net of debt discount  71,403   63,557   81,430   78,634 
Long term debt, non-current portion, net of debt discount  15,679   15,573   6,444   8,445 
Operating lease liability, non-current portion  13,616   -   12,509   12,056 
Deferred tax liability  16,450   16,450 
Deferred income tax liability  15,091   15,091 
Warrant liabilities  11,949   15,096 
Total liabilities  266,359   270,313   298,206   303,499 
                
Commitments and Contingencies                
                
Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of June 30, 2020 and December 31, 2019; liquidation preference of $69,237 and $65,910 as of June 30, 2020 and December 31, 2019, respectively    64,221
   60,893  
Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of March 31, 2021 and December 31, 2020; liquidation preference of $60,000 as of March 31, 2021 and December 31, 2020, respectively  54,983   54,983 
                
Stockholders’ Equity                
                
Preferred Stock, $0.0001 par value; 5,000,000 shares authorized;  -   -   -   - 
Common stock, $0.0001 par value; 100,000,000 shares authorized; 8,548,524 and 8,506,666 shares issued and 8,407,225 and 8,428,666 outstanding at June 30, 2020 and December 31, 2019, respectively   -   
 
 
 
 
-
 
 
 
Common stock, $0.0001 par value; 100,000,000 shares authorized; 10,757,393 and 9,656,041 shares issued and 10,616,094 and 9,514,742 outstanding at March 31, 2021 and December 31, 2020, respectively  -   - 
Additional paid-in capital  78,712   79,186   92,101   71,226 
Treasury Stock, at cost, 141,299 and 78,000 shares at June 30, 2020 and December 31, 2019, respectively  (499)  (314)
Retained earnings (accumulated deficit)  5,929   (3,442)
Treasury Stock, at cost, 141,299 shares at March 31, 2021 and December 31, 2020, respectively  (499)  (499)
Retained earnings  23,633   14,789 
Total stockholders’ equity  84,142   75,430   115,235   85,516 
Total liabilities and stockholders’ equity $414,722  $406,636  $468,424  $443,998 

 

See the accompanying notes to the unaudited condensed consolidated financial statementsstatements.

 

4

 

 

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollar amounts in thousands except for share and per share data)

(Unaudited)

 

  For the three 
 

For the three

months ended

 

months ended

March 31, 2020

 
 For the Three Months Ended For the Six Months Ended  March 31, 2021 (Restated) 
 June 30, 2020 June 30, 2019 June 30, 2020 June 30, 2019      
Revenues                        
New and pre-owned vehicles $191,505  $149,046  $358,693  $301,680  $244,881  $167,188 
Other  22,456   19,500   46,122   39,923   26,112   23,666 
Total revenues  213,961   168,546   404,815   341,603   270,993   190,854 
                        
Cost applicable to revenues (excluding depreciation and amortization shown below)                        
New and pre-owned vehicles (including adjustments to the LIFO reserve of ($240), $359, ($49) and $606, respectively)  164,377   128,376   307,779   259,493 
New and pre-owned vehicles (including adjustments to the        
LIFO reserve of $1,887 and $195, respectively)  201,219   143,402 
Other  5,631   4,692   11,610   9,685   5,656   5,979 
Total cost applicable to revenue  170,008   133,068   319,389   269,178   206,875   149,381 
                        
Transaction costs  45   87   301   315   375   256 
Depreciation and amortization  2,671   2,640   5,308   5,335   3,225   2,637 
Stock-based compensation  340   1,112   1,020   2,626   372   680 
Selling, general, and administrative expenses  28,269   25,151   59,385   51,603   37,723   31,118 
Income from operations  12,628   6,488   19,412   12,546   22,423   6,782 
Other income/expenses                        
Loss on sale of property and equipment  (6)  -   (8)  (2)
PPP loan forgiveness  478   - 
Interest expense  (2,018)  (2,531)  (4,513)  (5,558)  (1,866)  (2,495)
Change in fair value of warrant liabilities  (6,468)  412 
Inducement loss on warrant conversion  (246)  - 
Total other expense  (2,024)  (2,531)  (4,521)  (5,560)  (8,102)  (2,083)
Income before income tax expense  10,604   3,957   14,891   6,986   14,321  4,699 
Income tax expense  (2,536)  (2,099)  (3,836)  (3,284)  (5,477)  (1,300)
Net income $8,068  $1,858  $11,055  $3,702  $8,844  $3,399 
Dividends on Series A Convertible Preferred Stock  (1,684)  (1,525)  (3,328)  (2,709)  (1,184)  (1,644)
Net income attributable to common stock and participating securities $6,384  $333  $7,727  $993  $7,660  $1,755 
                        
EPS:                        
Basic and diluted income per share $0.39  $0.02  $0.48  $0.06 
Weighted average shares outstanding - basic and diluted  9,715,677   9,811,107   9,736,133   9,753,491 
Basic $0.54  $0.12 
Diluted $0.32  $0.12 
Weighted average shares outstanding:        
Basic  10,897,203   9,757,036 
Diluted  20,297,715   9,757,036 

 

See the accompanying notes to the unaudited condensed consolidated financial statementsstatements.

 

5

 

 

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

JANUARY 1, 2021 THROUGH MARCH 31, 2021

(Dollar amounts in thousands except for share and per share data)

(Unaudited)

  Common Stock  Treasury Stock  Additional Paid-In  
Retained
  Total
Stockholders’
 
  Shares  Amount  Shares  Amount  capital  Earnings  Equity 
Balance at December 31, 2020  9,656,041  $-   141,299  $(499) $71,226  $14,789  $85,516 
Stock-based compensation  -   -   -   -   372   -   372 
Conversion of warrants and options  1,049,915   -   -   -   21,687   -   21,687 
Shares issued pursuant to the Employee Stock Purchase Plan  51,437                         
Dividends on Series A preferred stock  -   -   -   -   (1,184)  -   (1,184)
Net income  -        -   -   -       8,844   8,844 
Balance at March 31, 2021  10,757,393  $-   141,299  $(499) $92,101  $23,633  $115,235 

See the accompanying notes to the unaudited condensed consolidated financial statements.

6

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

JANUARY 1, 2020 THROUGH JUNE 30,MARCH 31, 2020

(Dollar amounts in thousands except for share and per share data)

(Unaudited) (Restated)

 

  Common Stock  Treasury Stock  Additional
Paid-In
  (Accumulated Deficit) Retained  Total
Stockholders’
 
  Shares  Amount  Shares  Amount  capital  Earnings  Equity 
Balance at January 1, 2020 8,506,666  $-  78,000  $(314) $79,186  $(3,442) $75,430 
Stock-based compensation  -   -   -   -   680   -   680 
Repurchase of Treasury Stock  -   -   44,729   (145)  -   -                (145)
Dividends on Series A preferred stock  -   -   -   -   (1,644)  -   (1,644)
Net income  -   -   -   -       2,987   2,987 
Balance at March 31, 2020  8,506,666  $-   122,729  $(459) $78,222  $(455) $77,308 
Stock-based compensation  -   -           340   -   340 
Repurchase of Treasury Stock  -   -   18,570   (40)  -   -   (40)
Shares issued pursuant to the Employee Stock Purchase Plan  41,858               150       150 
Dividends on Series A preferred stock  -   -   -   -   -   (1,684)  (1,684)
Net income  -   -   -   -   -   8,068   8,068 
Balance at June 30, 2020  8,548,524  $     -   141,299  $(499) $78,712  $5,929  $84,142 

  Common Stock  Treasury Stock  Additional
Paid-In
  
Retained
  Total
Stockholders’
 
  Shares  Amount  Shares  Amount  capital  Earnings  Equity 
Balance at December 31, 2019  8,506,666  $-   78,000  $(314) $70,195  $4,802  $  74,683 
Stock-based compensation  -   -   -   -   680   -   680 
Repurchase of Treasury Stock  -   -   44,729   (145)  -   -   (145)
Dividends on Series A preferred stock  -   -   -   -   (1,644)  -   (1,644)
Net income  -   -   -   -       3,399   3,399 
Balance at March 31, 2020  8,506,666  $        -   122,729  $(459) $69,231  $8,201  $76,973 

 

See the accompanying notes to the unaudited condensed consolidated financial statements

6

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

JANUARY 1, 2019 THROUGH JUNE 30, 2019

(Dollar amounts in thousands except for share and per share data)

(Unaudited)

  Common Stock  Treasury Stock  Additional Paid-In  Accumulated  Total Stockholders’ 
  Shares  Amount  Shares  Amount  capital  deficit  Equity 
Balance at January 1, 2019 8,471,608  $-   -   -  $80,606  $(4,156) $76,450 
Repurchase of Unit Purchase Options  -   -   -   -   (500)  -   (500)
Stock-based compensation  -   -   -   -   1,514   -   1,514 
Dividends on Series A preferred stock          -   -   (1,184)  -   (1,184)
Net income  -   -   -   -   -   1,844   1,844 
Balance at March 31, 2019  8,471,608  $      -     -  $-  $80,436  $(2,312) $78,124 
Stock-based compensation  -   -   -   -   1,112   -   1,112 
Dividends on Series A preferred stock  -   -   -   -   (1,525)  -   (1,525)
Net income  -   -   -   -   -   1,858   1,858 
Balance at June 30, 2019  8,471,608  $-   -  $      -  $80,023  $(454) $79,569 

See the accompanying notes to the unaudited condensed consolidated financial statementsstatements.

 

7

 

 

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands)

(Unaudited)

 

 For the
six months ended
June 30, 2020
  For the
six months ended
June 30, 2019
  For the three
months ended
March 31, 2021
 For the three
months ended
March 31, 2020
(Restated)
 
             
Cash Flows From Operating Activities                
Net income $11,055  $3,702  $8,844  $3,399 
Adjustments to reconcile net income to net cash provided by operating activities:                
Stock based compensation  1,020   2,626   372   680 
Bad debt expense  149   148   2   7 
Depreciation and amortization of property and equipment  3,213   3,428   1,944   1,589 
Amortization of intangible assets  2,095   1,907   1,281   1,048 
Amortization of debt discount  85   175   43   43 
Non-cash lease expense  107   -   11   (108)
Loss on sale of property and equipment  8   2 
Gain (loss) on sale of property and equipment  (3)  2 
PPP loan forgiveness  

(478

)  - 
Change in fair value of warrant liabilities  6,468   (412)
Inducement loss on warrant conversion  246   - 
Changes in operating assets and liabilities:                
Receivables  (14,040)  (3,295)  (10,343)  (455)
Inventories  71,326   49,049   6,946   7,580 
Prepaid expenses and other  (167)  (90)  (737)  (46)
Income tax receivable/payable  3,770   2,399   5,477   1,300 
Other assets  (95)  103   (49)  (17)
Accounts payable, accrued expenses and other current liabilities  6,977   (1,107)  4,799   1,793 
Operating lease liability  (1,893)  -   -   (276)
        
Total Adjustments  72,555   55,345   15,979   12,728 
        
Net Cash Provided By Operating Activities  83,610   59,047   24,823   16,127 
                
Cash Flows From Investing Activities                
Cash paid for acquisitions  (2,749)  -   (4,302)  - 
Proceeds from sales of property and equipment  4,963   20   3   4,932 
Purchases of property and equipment  (2,979)  (5,919)  (1,868)  (1,774)
                
Net Cash Used In Investing Activities  (765)  (5,899)  (6,167)  3,158 
                
Cash Flows From Financing Activities                
Net repayments under M&T bank floor plan  (63,057)  (48,893)  (15,028)  (10,554)
Borrowings under Houston mortgage with M&T bank and PPP Loans  13,710   - 
Borrowings under Houston mortgage with M&T bank  -   5,005 
Repayment of long term debt with M&T bank  (725)  (1,450)  (802)  (725)
Proceeds from financing liability  -   3,476   3,688   - 
Repayments of financing liability  (480)  (341)  (344)  (226)
Payment of dividends on Series A preferred stock  -   (1,210)  (1,210)  - 
Repurchase of Unit Purchase Options  -   (500)
Repurchase of Treasury Stock  (184)  -   -   (145)
Proceeds from shares issued pursuant to the Employee Stock Purchase Plan  150     
Proceeds from exercise of warrants  11,582   - 
Proceeds from exercise of stock options  244   - 
Repayments of acquisition notes payable  (1,536)  (681)  (801)  (761)
Loan issuance costs  (131)  -   (28)  (68)
                
Net Cash Used In Financing Activities  (52,253)  (49,599)  (2,699)  (7,474)
        
Net Increase In Cash  30,592   3,549   15,957   11,811 
        
Cash - Beginning  31,458   26,603   63,512   31,458 
        
Cash - Ending $62,050  $30,152  $79,469  $43,269 

 

See the accompanying notes to the unaudited condensed consolidated financial statementsstatements.

 

8

 

 

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED

(Dollar amounts in thousands)

(Unaudited)

 

 For the
six months ended
June 30, 2020
 For the
six months ended
June 30, 2019
 
      For the three
months ended
March 31, 2021
 For the three
months ended
March 31, 2020
 
Supplemental Disclosures of Cash Flow Information:                
Cash paid during the period for interest $4,710  $5,488  $1,802  $2,592 
Cash paid during the period for income taxes net of refunds received $66  $886  $-  $- 
                
Non-Cash Investing and Financing Activities                
Rental vehicles transferred to inventory, net $-  $218 
Fixed assets purchased with accounts payable $-     
Accrued dividends on Series A Preferred Stock $3,328  $2,709  $1,184  $1,644 
Operating lease assets - ASC 842 adoption $(17,781) $-  $-  $(17,781)
Operating lease liabilities - ASC 842 adoption $17,845  $-  $-  $17,845 
Operating lease assets - new $(655) $- 
Operating lease liabilities - new $655  $- 
Operating lease assets $(388) $- 
Operating lease liabilities $388  $- 
Net assets acquired in acquisitions $2,749  $-      $- 
Net assets acquired in acquisitions $2,161  $- 

 

See the accompanying notes to the unaudited condensed consolidated financial statementsstatements.

 

9

 

 

LAZYDAYS HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in thousands, except share, per share and unit amounts)

(unaudited)

 

NOTE 1 – BUSINESS ORGANIZATION AND NATURE OF OPERATIONS

 

Lazydays Holdings, Inc. (the “Company” or “Holdings”), a Delaware corporation, was originally formed on October 24, 2017, as a wholly owned subsidiary of Andina Acquisition Corp. II (“Andina”), an exempted company incorporated in the Cayman Islands on July 1, 2015 for the purpose of entering into a merger, share exchange, asset acquisition, share purchase, recapitalization, reorganization or other similar business combination with one or more business targets. On October 27, 2017, a merger agreement was entered into by and among Andina, Andina II Holdco Corp. (“Holdco”), a Delaware corporation and wholly-owned subsidiary of Andina, Andina II Merger Sub Inc., a Delaware corporation and a wholly-owned subsidiary of Holdco (“Merger Sub”), Lazy Days’ R.V. Center, Inc. (and its subsidiaries), a Delaware corporation (“Lazydays RV”), and solely for certain purposes set forth in the merger agreement, A. Lorne Weil (the “Merger Agreement”). The Merger Agreement provided for a business combination transaction by means of (i) thea merger of Andina with and into Holdco, with Holdco surviving, changing its name to Lazydays Holdings, Inc. and becoming a new public company (the “Redomestication Merger”) and (ii) thea merger of Lazydays RV with and into Merger Sub with Lazydays RV surviving and becoming a direct wholly-owned subsidiary of Holdings (the “Transaction Merger” and together with the Redomestication Merger, the “Mergers”). On March 15, 2018, the Mergers were consummated.

 

Lazydays RV has subsidiaries that operate recreational vehicle (“RV”) dealerships in eighttwelve locations including two in the state of Florida, two in the state of Colorado, two in the state of Arizona, (onethree in the state of which was acquired in May 2020),Tennessee, one in the state of TennesseeMinnesota and onetwo in the state of Minnesota.Indiana. Lazydays RV also has a dedicated service center location near Houston, Texas, which opened in February 2020. Through its subsidiaries, Lazydays RV sells and services new and pre-owned recreational vehicles,RVs, and sells related parts and accessories. It also offers to its customers such ancillary services as overnight campground and restaurant facilities. The Company also arranges financing and extended service contracts for vehicle sales through third-party financing sources and extended warranty providers.

 

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and the rules and regulations of the United States Securities and Exchange Commission (“SEC”(the “SEC”). Accordingly, theythese condensed consolidated financial statements do not include all of the information and footnotes required by generally accepted accounting principlesGAAP for complete financial statements. For additional information, these condensed consolidated financial statements should be read in conjunction with Lazydays Holdings, Inc.’s and Lazy Days’ R.V. Center, Inc.’s consolidated financial statements and notes as of December 31, 20192020 and 20182019 and for the years then ended, included in the Annual Report on Form 10-K filed with the SEC on March 20, 2020.19, 2021. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.

 

Principles of Consolidation

 

The condensed consolidated financial statements include the accounts of Holdings, Lazydays RV and its wholly owned subsidiary LDRV Holdings Corp. LDRV Holdings Corp is the sole owner of Lazydays Land Holdings, LLC, Lazydays Tampa Land Holdings, LLC, Lazydays RV America, LLC, Lazydays RV Discount, LLC, Lazydays Mile Hi RV, LLC, LDRV of Tennessee LLC, Lazydays of Minneapolis LLC, Lazydays of Central Florida, LLC, Lone Star Acquisition LLC, Lone Star Diversified LLC, LDRV Acquisition CorpGroup of Nashville LLC, LDRV of Nashville LLC, and Lazydays RV of Phoenix, LLC, Lazydays RV of Elkhart, LLC, Lazydays Land of Elkhart, LLC, Lazydays Service of Elkhart, LLC, Lazydays RV of Chicagoland, LLC and Lazydays Land of Chicagoland, LLC (collectively, the “Company”, “Lazydays” or “Successor”). All significant inter-company accounts and transactions have been eliminated in consolidation.

 

10

 

 

Restatement of Previously Reported Financial Statements

The notes included herein should be read in conjunction with the Company’s restated audited consolidated financial statements included in the Company’s Annual Report on Form 10-K/A filed with the SEC on June __, 2021 (the “2020 Form 10-K/A”). As previously disclosed in the 2020 Form 10-K/A, the Company restated its previously issued consolidated financial statements for the years ended December 31, 2020, 2019 and 2018 to make the necessary accounting adjustments related to warrant accounting. The Company has restated herein its condensed consolidated financial statements for the quarter ended March 31, 2020 and related amounts within the accompanying footnotes to the condensed consolidated financial statements. For the quarter ended March 31, 2020, restated net income is $3.4 million, an increase of $.4 million from the previously disclosed net income of $3.0 million. 

The tables below set forth the unaudited condensed consolidated balance sheet and condensed consolidated statement of operations originally reported, adjustments, and the restated balances as of and for the three months ended March 31, 2020 and the condensed consolidated statement of cash flow amounts originally reported, adjustments, and the restated balances for the three months ended March 31, 2020.

  March 31, 2020 (unaudited) 
  As Previously Reported  Restatement
Adjustments
  As Restated 
          
Total Assets $428,130  $-  $428,130 
Liabilities and Stockholder’ Equity            
Total current liabilities $181,526  $-   181,526 
Financing liability, non-current portion, net of debt discount  68,158   -   68,158 
Long term debt, non-current portion, net of debt discount  7,746   -   7,746 
Operating lease liability, non-current portion  14,405   -   14,405 
Deferred tax liability  16,450   -   16,450 
Warrant liabilities  -   335   335 
Total liabilities  288,285   335   288,620 
Commitments and Contingencies            
Series A Convertible Preferred Stock; 600,000 shares, designated, issued, and outstanding as of December 31, 2020; liquidation preference of $60,000 as of December 31, 2020  62,537   -   62,537 
Stockholders’ Equity            
Preferred Stock, $0.0001 par value; 5,000,000 shares authorized;  -   -   - 
Common stock, $0.0001 par value; 100,000,000 shares authorized; 8,506,666 shares issued and outstanding at March 31, 2020  -   -   - 
Additional paid-in capital  78,222   (8,991)  69,231 
Treasury Stock, at cost, 122,729 shares at March 31, 2020  (459)  -   (459)
(Accumulated deficit) Retained earnings  (455)  8,656   8,201 
Total stockholders’ equity  77,308   (335)  76,973 
Total liabilities and stockholders’ equity $428,130  $-  $428,130 

  Three months ended March 31, 2020 (Unaudited) 
  As Previously Reported  Restatement
Adjustments
  As Restated 
          
Income from Operations $6,784  $-  $6,784 
Other income/expenses            
Loss on sale of property and equipment  (2)  -   (2)
Interest expense  (2,495)  -   (2,495)
Change in fair value of warrant liabilities  -   412   412 
Total other expense  (2,497)  412   (2,085)
Income before income tax expense  4,287   412   4,699 
Income tax expense  (1,300)  -   (1,300)
Net income $2,987  $412  $3,399 
Dividends of Series A Convertible Preferred Stock  (1,644)  -   (1,644)
Net income attributable to common stock and participating securities $1,343  $412  $1,755 
             
EPS:            
Basic and diluted income per share $0.08  $0.04  $0.12 
Weighted average shares outstanding basic and diluted  9,757,036   9,757,036   9,757,036 

  Three Months Ended March 31, 2020 
  As Previously Reported  Restatement
Adjustments
  As Restated 
          
Net Income $2,987  $412  $3,399 
Adjustments to reconcile net income to net cash provided by operating activities:  13,140       13,140 
Change in fair value of warrant liabilities  -   (412)  (412)
Net cash provided by operating activities  16,127   -   16,127 
Net cash provided by investing activities  3,158   -   3,158 
Net cash used in financing activities  (7,474)  -   (7,474)
Net change in cash and cash equivalents  11,811   -   11,811 
Cash - Beginning  31,458   -   31,458 
Cash - Ending $43,269  $-  $43,269 

Use of Estimates in the Preparation of Financial Statements

 

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include the assumptions used in the valuation of the net assets acquired in business combinations, goodwill and other intangible assets, provision for charge-backs, inventory write-downs, allowance for doubtful accounts and stock-based compensation.compensation and fair value of warrant liabilities.

 

Revenue Recognition

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued accounting standard updates which clarified principles for recognizing revenue arising from contracts with customers (Accounting Standards Codification (“ASC”) 606 (“ASC 606”) which superseded existing accounting guidance for revenue recognition. The core principle of the revenue standardrecognition is that an entity recognizes revenue to depict the transfer of promised goods or services to clientscustomers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The new guidanceCompany applies a five-step model for revenue measurement and recognition and also requires increased disclosures including the nature, amount, timing, and uncertainty of revenue and cash flows related to contracts with clients.recognition.

The Company adopted the new revenue recognition standard at the beginning of the first quarter of fiscal 2019 using the modified retrospective method of adoption and applied the guidance to those contracts that were not completed as of December 31, 2018. Based on the evaluation, the Company did not identify customer contracts which will require different recognition under the new guidance.

 

Revenues are recognized when control of the promised goods or services is transferred to the customers at the expected amount the Company is entitled to for such goods and services. Taxes collected on revenue producing transactions are excluded from revenue in the condensed consolidated statements of income. The following table represents the Company’s disaggregation of revenue:

 

  Three months ended 
  March 31, 2021  March 31, 2020 
       
New vehicle revenue $167,411  $102,444 
Preowned vehicle revenue  77,470   64,744 
Parts, accessories, and related services  10,261   10,765 
Finance and insurance revenue  14,608   11,272 
Campground and other revenue  1,243   1,629 
Total $270,993  $190,854 

  Three months ended  Six months ended 
  June 30, 2020  June 30, 2019  June 30, 2020  June 30, 2019 
                 
New vehicle revenue $129,398  $94,234  $231,842  $192,046 
Preowned vehicle revenue  62,107   54,812   126,851   109,634 
Parts, accessories, and related services  9,165   8,731   19,930   17,506 
Finance and insurance revenue  12,763   9,537   24,035   19,252 
Campground, rental, and other revenue  528   1,232   2,157   3,165 
  $213,961  $168,546  $404,815  $341,603 
11

 

Revenue from the sale of vehicle contractsvehicles is recognized at a point in time on delivery, transfer of title and completion of financing arrangements.

 

Revenue from the sale of parts, accessories and related service is recognized as services and parts are delivered or as a customer approves elements of the completion of service. Revenue from the sale of parts, accessories and related service is recognized in other revenue in the accompanying condensed consolidated statements of income.

 

Revenue from the rental of vehicles is recognized pro rata over the period of the rental agreement (the Company’s rental business was phased out in 2019. The rental agreements are generally short-term in nature. Revenue from rentals is included in other revenue in the accompanying condensed consolidated statements of income. Campground revenue is also recognized over the time period of use of the campground.

11

The Company receives commissions from the sale of insurance and vehicle service contracts to customers. In addition, the Company arranges financing for customers through various financial institutions and receives commissions. The Company may be charged back (“charge-backs”) for financing fees, insurance or vehicle service contract commissions in the event of early termination of thesome contracts by theits customers. The revenues from financing fees and commissions are recorded at the time of the sale of the vehicles and an allowance for future charge-backs is established based on historical operating results and the termination provision of the applicable contracts. The estimates for future chargebacks require judgment by management, and as a result there is an element of risk associated with these revenue streams. The Company recognized finance and insurance revenues, less the additions to the charge-back allowance, which is included in other revenue as follows (unaudited):

 

 Three months ended  Six months ended  Three months ended 
 June 30, 2020  June 30, 2019  June 30, 2020  June 30, 2019  March 31, 2021  March 31, 2020 
                     
Gross finance and insurance revenues $13,917  $11,009  $26,500  $21,687  $16,054  $12,583 
Additions to charge-back allowance  (1,154)  (1,472)  (2,465)  (2,435)  (1,446)  (1,311)
Net Finance Revenue $12,763  $9,537  $24,035  $19,252  $14,608  $11,272 

 

The Company has an accrual for charge-backs, which totaled $5,150$5,965 and $4,221$5,553 at June 30, 2020March 31, 2021 and December 31, 2019,2020, respectively, and is included in “Accounts payable, accrued expenses and other current liabilities” in the accompanying condensed consolidated balance sheets.

 

Deposits on vehicles received in advance are accounted for as a liability and recognized into revenue upon completion of each respective transaction. These contract liabilities are included in Note 5 – Accounts Payable, Accrued Expenses, and Other Current Liabilities as customer deposits. During the sixthree months ended June 30, 2020, $1,824March 31, 2021, $2,917 of contract liabilities as of December 31, 20192020 were recognized in revenue.

 

Inventories

 

Vehicle and parts inventories are recorded at the lower of cost or net realizable value, with cost determined by the last-in, first-out (“LIFO”) method. Cost includes purchase costs, reconditioning costs, dealer-installed accessories and freight. For vehicles accepted in trades, the cost is the fair value of such usedpre-owned vehicles at the time of the trade-in. Retail parts, accessories and other inventories primarily consist of retail travel and leisure specialty merchandise. The current replacement costs of LIFO inventories exceeded their recorded values by $3,670$5,514 and $3,719$3,627 as of June 30, 2020March 31, 2021 and December 31, 2019,2020, respectively.

 

Cumulative Redeemable Convertible Preferred Stock

 

The Company’s Series A Preferred Stock (See Note 10 – Preferred Stock) is cumulative redeemable convertible preferred stock. Accordingly, it is classified as temporary equity and is shown net of issuance costs and the relative fair value of warrants issued in conjunction with the issuance of the Series A Preferred Stock. Unpaid preferred dividends are accumulated, compounded at each quarterly dividend date and presented within the carrying value of the Series A Preferred Stock until a dividend is declared by the Company’s board of directors.directors (the “Board”).

12

 

Stock Based Compensation

 

The Company accounts for stock-based compensation for employees and directors in accordance with ASC 718, Compensation. ASC 718 requires all share-based payments to employees, including grants of employee stock options, to be recognized in the statement of income based on their fair values. Under the provisions of ASC 718, stock-based compensation costs are measured at the grant date, based on the fair value of the award, and are recognized as expense over the employee’s requisite or derived service period. In accordance with ASC 718, excess tax benefits realized from the exercise of stock-based awards are classified as cash flows from operating activities. All excess tax benefits and tax deficiencies (including tax benefits of dividends on share-based payment awards) are recognized as income tax expenseexpenses or benefitbenefits in the condensed consolidated statements of income.

 

12

Earnings Per Share

 

The Company computes basic and diluted earnings/(loss) per share (“EPS”) by dividing net earnings/(loss) by the weighted average number of shares of common stock outstanding during the period.

 

The Company is required, in periods in which it has net income, to calculate EPS using the two-class method. The two-class method is required because the Company’s Series A Preferred Stock have the right to receive dividends or dividend equivalents should the Company declare dividends on its common stock. Under the two-class method, earnings for the period are allocated on a pro-rata basis to the common and preferred stockholders. The weighted-average number of common and preferred shares outstanding during the period is then used to calculate basic EPS for each class of shares.

 

In periods in which the Company has a net loss, basic loss per share is calculated by dividing the loss attributable to common stockholders by the weighted-average number of common shares outstanding during the period. The two-class method is not used, because the preferred stock does not participate in losses.

 

The following table summarizes net income attributable to common stockholders used in the calculation of basic and diluted income (loss) per common share:

 

  Three months ended  Six months ended 
(Dollars in thousands - except share and per share amounts)  June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019 
Distributed earnings allocated to common stock $-  $-  $-     
Undistributed earnings allocated to common stock  3,799   205   4,649   611 
Net earnings allocated to common stock  3,799   205   4,649   611 
Net earnings allocated to participating securities  2,585   128   3,078   382 
Net earnings allocated to common stock and participating securities $6,384  $333  $7,727  $993 
                 
Weighted average shares outstanding for basic earnings per common share  9,715,677   9,811,107   9,736,133   9,753,491 
Dilutive effect of warrants and options  -   -   -   - 
Weighted average shares outstanding for diluted earnings per share computation  9,715,677   9,811,107   9,736,133   9,753,491 
                 
                 
Basic income per common share $0.39  $0.02  $0.48  $0.06 
Diluted income per common share $0.39  $0.02  $0.48  $0.06 

The denominator of the basic and dilutive EPS was calculated as follows:

  Three months ended  Six months ended 
   June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019 
Weighted average outstanding common shares  8,376,178   8,471,608   8,396,634   8,413,992 
Weighted average prefunded warrants  1,339,499   1,339,499   1,339,499   1,339,499 
Weighted shares outstanding - basic and diluted  9,715,677   9,811,107   9,736,133   9,753,491 

  For the three months ended  

For the three months ended

March 31, 2020

 
  March 31, 2021  (Restated) 
(Dollars in thousands - except share and per share amounts)       
Distributed earning allocated to common stock $-  $- 
Undistributed earnings allocated to common stock  5,859   1,200 
Net earnings allocated to common stock  5,859   1,200 
Net earnings allocated to participating securities  1,801   555 
Net earnings allocated to common stock and participating securities $7,660  $1,755 
         
Weighted average shares outstanding for basic earning per common share  10,596,846   9,757,036 
Dilutive effect of warrants and options  300,357   - 
Weighted average shares outstanding for diluted earnings per share computation  10,897,203   9,757,036 
         
Basic income per common share $0.54  $0.12 
Diluted income per common share $0.32  $0.12 

 

13

 

 

During the three months ended March 31, 2021 and 2020, respectively, the denominator of the basic EPS was calculated as follow:

  For the
three months
  For the
three months
 
  March 31, 2021  March 31, 2020 
Weighted average outstanding common shares  10,596,846   8,417,537 
Weighted average prefunded warrants  300,357   1,339,499 
Weighted shares outstanding - basic $10,897,203  $9,757,036 

During the three months ended March 31, 2021 and 2020, respectively, the denominator of the dilutive EPS was calculated as follows:

  For the
three months
  For the
three months
 
  March 31, 2021  March 31, 2020 
Weighted average outstanding common shares  10,596,846   8,417,537 
Weighted average prefunded warrants  300,357   1,339,499 
Weighted average warrants  1,475,444   - 
Weighted average options  1,844,714   - 
Weighted average convertible preferred stock  6,080,354   6,126,112 
Weighted shares outstanding - basic and diluted  20,297,715   15,883,148 

The following common stock equivalent shares were excluded from the computation of the diluted income per share, since their inclusion would have been anti-dilutive:

 

  Three months ended  Six months ended 
   June 30, 2020   June 30, 2019   June 30, 2020   June 30, 2019 
Shares underlying warrants  4,677,458   4,677,458   4,677,458   4,677,458 
Stock options  3,993,759   3,677,580   3,993,759   3,677,580 
Share equivalents excluded from EPS  8,671,217   8,355,038   8,671,217   8,355,038 
For the
three months
For the
three months
March 31, 2021March 31, 2020
Shares underlying Series A Convertible Preferred Stock--
Shares underlying warrants         -4,677,458
Stock options-3,798,818
Share equivalents excluded from EPS-8,476,276

 

As of June 30, 2020,March 31, 2021, the Company did not declare and payhad declared dividends of $1,184 on its Series A Convertible Preferred Stock, which are included in dividends payable on the dividend.accompanying Condensed Consolidated Balance Sheets. The dividend was paid on April 1, 2021. As a result, the Series A Convertible Preferred Stock was convertible into 6,880,7415,962,733 shares of common stock.stock as of March 31, 2021. Upon conversion, the Company has the option to pay accrued dividends in cash or allow conversion into common stock.

Prior Period Financial Statement Correction of an Immaterial Misstatement

During the fourth quarter of 2020, the Company identified adjustments required to correct earnings per share for the first three quarters of 2020. The errors discovered resulted in an understatement in earning per share of $0.01 for the three months ended March 31, 2020.

Based on an analysis of “Accounting Changes and Error Corrections” (“ASC 250”), Staff Accounting Bulletin 99 – “Materiality” (“SAB 99”) and Staff Accounting Bulletin 108 – “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements” (“SAB 108”), the Company determined that these errors were immaterial to the previously issued condensed consolidated financial statements, and as such, no restatement was necessary. Correcting prior period financial statements for immaterial errors would not require previously filed reports to be amended. Such correction may be made the next time the registrant files the prior period financial statements. Accordingly, the misstatements were corrected prospectively in the Form 10-Q for the quarter ended March 31, 2021.

14

 

Advertising Costs

 

Advertising and promotion costs are charged to operations in the period incurred. Advertising and promotion costs totaled approximately $2,862$4,412 and $3,013$4,359 for the three months ended June 30,March 31, 2021 and March 31, 2020, and June 30, 2019, respectively, and $7,221 and $6,933 for the six months ended June 30, 2020 and June 30, 2019, respectively.

 

Income Taxes

 

The Company recognizes deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the condensed consolidated financial statements or tax returns. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The Company estimates the degree to which tax assets and credit carry forwards will result in a benefit based on expected profitability by tax jurisdiction.

 

In its interim condensed consolidated financial statements, the Company follows the guidance in ASC 270, “Interim Reporting” and ASC 740 “Income Taxes”, whereby the Company utilizes the expected annual effective tax rate in determining its income tax provisions for the interim periods.

 

Seasonality

 

The Company’s combined operations generally experience modestly higher volumes of vehicle sales in the first half of each year due in part to consumer buying trends and the hospitable warm climate during the winter months at the Company’s largest location in Tampa, Florida.Florida and Arizona locations. In addition, the northern locations in Colorado, Tennessee, Minnesota and MinnesotaIndiana generally experience modestlymoderately higher vehicle sales during the spring months.

 

Vendor Concentrations

 

The Company purchases its new recreational vehiclesRVs and replacement parts from various manufacturers. During the three months ended June 30, 2020, fourMarch 31, 2021, three major manufacturers accounted for 35.0%45.9%, 22.5%, 21.5%27.7% and 16.9% of RV purchases. During the six months ended June 30, 2020, four major manufacturers accounted for 31.5%, 21.2%, 20.2% and 19.0%21.8% of RV purchases.

 

During the three months ended June 30, 2019,March 31, 2020, four major manufacturers accounted for 36.1%28.8%, 22.3%23.7%, 17.0%18.4% and 15.4% of RV purchases. During the six months ended June 30, 2019, four major manufacturers accounted for 40.0%, 20.6%, 16.7% and 13.2%17.1% of RV purchases.

 

The Company is subject to dealer agreements with each manufacturer. The manufacturer is entitled to terminate the dealer agreement if the Company is in material breach of the agreementagreement’s terms.

 

1415

 

 

Geographic Concentrations

 

The percent of revenues generated by the Florida locations, Colorado locations, Arizona locations and the ColoradoTennessee locations, which generate greater than 10% of revenues, were as follows (unaudited):

 

 Three months ended  Six months ended  Three months ended 
 June 30, 2020  June 30, 2019  June 30, 2020  June 30, 2019  March 31, 2021  March 31, 2020 
                     
Florida  61%  64%  68%  69%  61%  75%
Colorado  17%  16%  14%  13%  11%  11%
Arizona  12%  <10%
Tennessee  12%  <10%

 

These geographic concentrations increase the exposure to adverse developments related to competition, as well as economic, demographic weather and other changes in these regions.weather.

 

Impact of COVID-19

 

In March 2020, the World Health Organization declared the outbreak of athe novel coronavirus (COVID-19) as a(“COVID-19”) pandemic, which continues to spread throughout the United States and globally. The Company is monitoring the outbreakBeginning in mid-to-late March of COVID-19 and the related business and travel restrictions and changes to behavior intended to reduce its spread, and its impact on operations, financial position, cash flows, inventory, supply chains, purchasing trends, customer payments, and the industry in general, in addition to the impact on its employees. Due to the rapid development and fluidity of this situation, the magnitude and duration of the pandemic and its impact on the Company’s operations and liquidity is uncertain as of the date of this report. While there could ultimately be a material impact on operations and liquidity of the Company, at the time of issuance of this quarterly report on Form 10-Q, the impact could not be determined.

Due to2020, the COVID-19 pandemic led to severe disruptions in general economic activity as businesses and federal, state and local governments took increasingly broad actions to mitigate the Companyimpact of the COVID-19 pandemic on public health, including through “shelter in place” or “stay at home” orders in the states in which we operate. As we modified our business practices to conform to government guidelines and best practices to ensure the health and safety of our customers, employees and the communities we serve, we saw significant early declines in new and pre-owned vehicle unit sales, sales of parts, accessories and related services, including finance and insurance revenues as well as campground and miscellaneous revenues.

We took a number of actions effectivein April 6, 2020 to adjust resources and costs to align with reduced demand caused by the COVID-19 pandemic. These actions included:

 

 Reduction of itsour workforce by 25%;
 
Temporary reduction of Senior senior management salaries (April 2020 through May 2020);
 Suspension of 2020 annual pay increases;
 
Temporary suspension of 401k match (April 2020 through JuneMay 2020);
 Delay of non-critical capital projects;
and
 Focus of resources on core sales and service operationsoperations.

 

As described under Note 7 - Debt below, in order to help mitigatefurther protect our liquidity and cash position, we negotiated with our lenders for the effectstemporary suspension of the COVID-19 pandemic, the Company entered into the Fourth Amendment to the M&T credit agreementscheduled principal and interest payments on our term and mortgage loans from April 15, 2020 through June 15, 2020 and applied for andthe temporary suspension of scheduled floorplan curtailment payments from April 1, 2020 through June 15, 2020. We also received funds under$8,704 in loans (“PPP(the “PPP Loans”) under the Paycheck Protection Program of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) with M&T Bank.. We applied for loan forgiveness under the PPP Loans. As of March 31, 2021, one of the PPP Loans had been forgiven for $478. In June 2021, four additional loans were forgiven for $2,136. We are expecting a response to our forgiveness application on the remaining loan during the second quarter of 2021.

 

1516

 

 

The improvement in sales beginning in May 2020 likely relates, at least in part, to an increase in consumer demand as consumers seek outdoor travel and leisure activities that permit appropriate social distancing. However, we can provide no assurances that such growth in sales will continue at the same rate that occurred between May 2020 and March 2021, or at all, over any time period, and sales may ultimately decline. Furthermore, our improved sales and cost savings measures to date may not be sufficient to offset any later impacts of the COVID-19 pandemic, and our liquidity could be negatively impacted, if prior sales trends from May 2020 through March 31, 2021 are reversed, which may occur, for example, if the cruise line, air travel and hotel industries begin to recover.

Our operations also depend on the continued health and productivity of our employees at our dealerships service locations and corporate headquarters throughout the COVID-19 pandemic. The extent to which the COVID-19 pandemic ultimately impacts our business, results of operations and financial condition will depend on future developments, which are highly uncertain and cannot be predicted, including the severity and duration of the COVID-19 pandemic, the efficacy and availability of vaccines, and further actions that may be taken by individuals, businesses and federal, state and local governments in response. Even after the COVID-19 pandemic has subsided, the Company may experience significant adverse effects to its business as a result of its global economic impact, including any economic recession or downturn and the impact of such a recession or downturn on unemployment levels, consumer confidence, levels of personal discretionary spending and credit availability.

Reclassifications

 

Certain amounts in prior periods have been reclassified to conform to the current period presentation. These reclassifications had no effect on the previously reported net income.

 

Recently Issued Accounting Standards

The Company qualifies as an emerging growth company pursuant to the provision of the Jumpstart Our Business Startups (“JOBS”) Act. Section 107 of the JOBS Act provides that an emerging growth company can delay the adoption of certain new accounting standards until those standards would otherwise apply to private companies. The Company has elected to take advantage of the extended transition period provided by the JOBS Act for complying with new or revised accounting standards.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326) (“ASU 2016-13”). This standard requires the use of a forward-looking expected loss impairment model for trade and other receivables, held-to-maturity debt securities, loans and other instruments. This standard also requires impairments and recoveries for available-for-sale debt securities to be recorded through an allowance account and revises certain disclosure requirements. In April 2019, the FASB issued ASU 2019-04, Codification Improvements, which provides guidance on accounting for credit losses on accrued interest receivable balances and guidance on including recoveries when estimating the allowance. In May 2019, the FASB issued ASU 2019-05, Targeted Transition Relief, which allows entities with an option to elect fair value for certain instruments upon adoption of Topic 326. The standard is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. The Company is currently evaluating the impact that the adoption of the provisions of ASU 2016-03 will have on its condensed consolidated financial statements.

 

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848) (“ASU 2020-04”). This standard, effective for reporting periods through December 31, 2022, provides accounting relief for contract modifications that replace an interest rate impacted by reference rate reform (e.g., London Interbank Offered Rate (“LIBOR”)) with a new alternative reference rate. The guidance is applicable to investment securities, receivables, loans, debt, leases, derivatives and hedge accounting elections and other contractual arrangements. The new standard provides temporary optional expedients and exceptions to current GAAP guidance on contract modifications and hedge accounting. Specifically, a modification to transition to an alternative reference rate is treated as an event that does not require contract remeasurement or reassessment of a previous accounting treatment. The standard is generally effective for all contract modifications made and hedging relationships evaluated through December 31, 2022, as a result of reference rate reform. The Company is currently evaluating the impact that this new standard will have on our condensed consolidated financial statements.

 

Recently Adopted Accounting Pronouncements

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326) (“ASU 2016-13”). This standard requires the use of a forward-looking expected loss impairment model for trade and other receivables, held-to-maturity debt securities, loans and other instruments. This standard also requires impairments and recoveries for available-for-sale debt securities to be recorded through an allowance account and revises certain disclosure requirements. In April 2019, the FASB issued ASU 2019-04, Codification Improvements, which provides guidance on accounting for credit losses on accrued interest receivable balances and guidance on including recoveries when estimating the allowance. In May 2019, the FASB issued ASU 2019-05, Targeted Transition Relief, which allows entities with an option to elect fair value for certain instruments upon adoption of Topic 326. The standard is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. The Company adopted ASU 2016-13 on January 1, 2021 and the adoption did not materially impact its condensed consolidated financial statements.

17

Leases

Adoption of new lease standard

In February 2016, the FASB issued a new accounting standard that amends the guidance for the accounting and disclosure of leases. This new standard requires that lessees recognize the assets and liabilities that arise from leases on the balance sheet, including leases classified as operating leases, and disclose qualitative and quantitative information about leasing arrangements. The FASB subsequently issued additional amendments to address issues arising from the implementation of the new lease standard. We adopted this standard as of January 1, 2020, using the modified-retrospective method. This approach provides a method for recording existing leases at adoption. We used the adoption date as our date of initial application, and thus comparative-period financial information is not presented for periods prior to the adoption date. In addition, we elected the package of practical expedients permitted under the transition guidance within the new standard, which, among other things, allowed the Company to carry forward the historical lease classification.

Adoption of the new standard resulted in total operating lease liabilities of approximately $17,800 and operating lease assets of approximately $17,800 as of January 1, 2020. The standard did not materially impact our Condensed Consolidated Statements of Income and had no impact on our Condensed Consolidated Statements of Cash Flows. Our accounting policies under the new standard are described below. See Note 6, Leases.

 

Lease recognition

 

At the inception of a contract, we determine whether an arrangement is or contains a lease. For all leases, we determine the classification as either operating or financing.

 

Operating lease assets represent our right to use an underlying asset for the lease term, and lease liabilities represent our obligation to make lease payments under the lease. Lease recognition occurs at the commencement date and lease liability amounts are based on the present value of lease payments over the lease term. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Because most of our leases do not provide information to determine an implicit interest rate, we use our incremental borrowing rate in determining the present value of lease payments. Operating lease assets also include any lease payments made prior to the commencement date and exclude lease incentives received. Operating lease expense is recognized on a straight-line basis over the lease term. We have lease agreements with both lease and non-lease components, which are generally accounted for together as a single lease component.

 

Subsequent Events

 

Management of the Company has analyzed the activities and transactions subsequent to June 30, 2020March 31, 2021 through the date these condensed consolidated financial statements were issued to determine the need for any adjustments to or disclosures within the condensed consolidated financial statements. The Company did not identify any recognized or non-recognized subsequent events that would require disclosure in the condensed consolidated financial statements.statements other than the following items.

 

On June 10, 2021, the Company was granted forgiveness on four PPP Loans in the amount of $2,136.

16

 

On June 14, 2021, the Company signed an agreement with M&T Bank to extend the maturity date of the credit facility to September 15, 2021.

 

NOTE 3 – BUSINESS COMBINATION

 

Acquisitions of Dealerships

 

On August 1, 2019, the Company consummated its asset purchase agreement with Alliance Coach Inc. (“Alliance”). The purchase price consisted of cash and a note payable to the seller of Alliance. The note payable is a two year note which matures on August 1, 2021, which requires monthly payments of $134 in principal and interest. The note bears interest at 5.0% per year. As part of the acquisition, the Company acquired the inventory of Alliance and has added the inventory to the M&T Floor Plan Line of Credit (as defined below).

On May 19, 2020, the Company consummated itsthe acquisition contemplated by the Company’s asset purchase agreement with Korges Enterprises, Inc. (“Korges”). The purchase price consisted solely of cash paid to Korges. As part of the acquisition, the Company acquired the inventory of Korges and has added the inventory to the M&T Floor Plan Line of Credit (as defined below).

 

On October 6, 2020, the Company consummated the acquisition contemplated by the Company’s asset purchase agreement with Total Value Recreation Vehicles of Indiana, Inc. (“Total RV”). The purchase price consisted solely of cash paid to Total RV. As part of the acquisition, the Company acquired the inventory of Total RV and has added the inventory to the M&T Floor Plan Line of Credit (as defined below).

18

On December 1, 2020, the Company consummated the acquisition contemplated by the Company’s asset purchase agreement with Camp-Land, Inc. (“Camp-Land”). The purchase price consisted of cash paid to Camp-Land and a note payable to the seller of Camp-Land. The note payable is a four year note which matures on January 5, 2025, which requires annual payments of $435 in principal and interest. The note bears interest at 3.35% per year. As part of the acquisition, the Company acquired the inventory of Camp-Land and has added the inventory to the M&T Floor Plan Line of Credit (as defined below).

On March 23, 2021, the Company consummated the acquisition contemplated by the Company’s asset purchase agreement with Chilhowee Trailer Sales, Inc. (“Chilhowee”). The purchase price consisted solely of cash paid to Chilhowee. As part of the acquisition, the Company acquired the inventory of Chilhowee and has added the inventory to the M&T Floor Plan Line of Credit (as defined below).

The Company accounted for the asset purchase agreements as business combinations using the purchase method of accounting as it was determined that AllianceKorges, Total RV, Camp-Land and KorgesChilhowee each constituted a business. As a result, the Company determined its preliminary allocation of the fair value of the assets acquired and the liabilities assumed for these dealerships as follows:

 

 2020 2019  2021 2020 
             
Inventories $10,742  $12,171  $3,590  $18,932 
Accounts receivable and prepaid expenses  905   53   150   1,167 
Property and equipment  202   77   392   5,417 
Intangible assets  2,760   2,630   1,220   8,480 
Total assets acquired  14,609   14,931   5,352   33,996 
                
Accounts payable, accrued expenses and other current liabilities  719   243   748   1,004 
Floor plan notes payable  11,322   11,434   2,443   20,855 
Total liabilities assumed  12,041   11,677   3,191   21,859 
                
Net assets acquired $2,568  $3,254  $2,161  $12,137 

 

The fair value of consideration paid was as follows:

 

  2020   2019  2021 2020 
Purchase Price: $2,749  $2,568  $4,302  $16,653 
Cash consideration paid      (107)
Amounts due (from) to former owners  -   - 
Note payable issued to former owners      3,045   -   1,600 
 $2,749  $5,506  $4,302  $18,253 

 

1719

 

 

Goodwill represents the excess of the purchase price over the estimated fair value assigned to tangible and identifiable intangible assets acquired and liabilities assumed from, AllianceKorges, Total RV, Camp-Land and Korges.Chilhowee. Goodwill associated with the transactions is detailed below:

 

  2020   2019  2021 2020 
Total consideration $2,749  $5,506  $4,302  $18,253 
Less net assets acquired  2,568   3,254   2,161   12,137 
Goodwill $181  $2,252  $2,141  $6,116 

Goodwill is expected to be deductible to the extent the Company has tax basis.

 

The following table summarizes the Company’s preliminary allocation of the purchase price to the identifiable intangible assets acquired as of the date of the closings.

 

  Gross Asset Amount at Acquisition Date  Weighted Average Amortization Period in Years Gross Asset Amount at Acquisition Date Weighted Average Amortization Period in Years 
Customer Lists $270  7 years $470   10 years 
Dealer Agreements $4,900  7 years $9,000   10 years 
Noncompete Agreement $220  5 years $230   5 years 

 

The Company recorded approximately $19,735$30,118 in revenue and $1,456$2,610 in net income prior to income taxes during the period from AprilJanuary 1, 20202021 to June 30, 2020 related to these acquisitions. The Company recorded approximately $33,690 in revenue and $2,197 in net income prior to income taxes during the period for the six months ended June 30, 2020March 31, 2021 related to these acquisitions.

 

Pro Forma Information

 

The following unaudited pro forma financial information summarizes the combined results of operations for the Company as though the purchase of AllianceKorges, Total RV, Camp-Land and KorgesChilhowee had been consummated on January 1, 2019.2020.

 

 For the three months ended June 30, For the six months ended June 30,  For the three months ended March 31, 
  2020   2019   2020   2019  2021 2020 
Revenue $219,296  $192,239  $420,821  $388,988  $277,326  $219,055 
Income before income taxes $10,632  $4,757  $14,975  $8,542  $21,082  $3,952 
Net income $8,090  $2,490  $11,122  $4,931  $9,151  $3,231 

 

1820

 

 

The Company adjusted the combined income of Lazydays RV with AllianceKorges, Total RV, Camp-Land and KorgesChilhowee, and adjusted net income to eliminate business combination expenses as well as the incremental depreciation and amortization associated with the preliminary purchase price allocation to determine pro forma net income.

 

NOTE 4 – INVENTORIES

 

Inventories consist of the following:

 

 As of As of  As of As of 
 June 30, 2020  Dec 31, 2019  March 31, 2021  December 31, 2020 
  (Unaudited)      (Unaudited)   
New recreational vehicles $72,386  $124,096  $82,400  $92,434 
Pre-owned recreational vehicles  27,591   36,639   30,133   22,967 
Parts, accessories and other  3,973   3,848   5,514   4,493 
  103,950   164,583   118,047   119,894 
Less: excess of current cost over LIFO  (3,670)  (3,719)  (5,514)  (3,627)
 $100,280  $160,864 
Total $112,533  $116,267 

 

NOTE 5 – ACCOUNTS PAYABLE, ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

 

Accounts payable, accrued expenses and other current liabilities consist of the following:

 

 As of
June 30, 2020
  As of
Dec 31, 2019
  As of
March 31, 2021
 As of
December 31, 2020
 
  (Unaudited)      (Unaudited)   
Accounts payable $13,768  $11,231  $22,701  $18,077 
Other accrued expenses  5,227   3,392   4,655   4,713 
Customer deposits  3,723   2,267   8,130   6,002 
Accrued compensation  3,552   2,388   3,037   4,311 
Accrued charge-backs  5,150   4,221   5,965   5,553 
Accrued interest  133   356   130   125 
Total $31,553  $23,855  $44,618  $38,781 

 

NOTE 6 – LEASES

On January 1, 2020, we adopted a new accounting standard that amends the guidance for the accounting and reporting of leases. Certain required disclosures have been made on a prospective basis in accordance with the guidance of the standard. See Note 2, Significant Accounting Policies.

 

The Company leases property and equipment throughout the United States primarily under operating leases. Leases with lease terms of 12 months or less are expensed on a straight-line basis over the lease term and are not recorded in the Condensed Consolidated Balance Sheets.

 

Most leases include one or more options to renew, with renewal terms that can extend the lease term up to 20 years (some leases include multiple renewal periods). The exercise of lease renewal options is at our sole discretion. In addition, some of our lease agreements include rental payments adjusted periodically for inflation. Our lease agreements neither contain any residual value guarantees nor impose any significant restrictions or covenants.

 

21

The Company leases properties for its RV retail locations through ninetwelve operating leases. The Company also leases billboards and certain of its equipment through operating leases. The related right-of-use (“ROU”) assets for these operating leases are included in operating lease assets.

 

On May 19, 2020, the Company entered into a new lease for the property associated with the Korges acquisition. The lease was evaluated as a finance lease. As a result, a right of use asset was recorded in property and equipment for $4,015 with an offsetting $4,015 financing liability.

 

As of June 30, 2020,March 31, 2021, the weighted-average remaining lease term and weighted-average discount rate of operating leases was 6.55.0 years and 5.0%, respectively.

 

19

Operating lease costs for the three and six month periods ending June 30, 2020period ended March 31, 2021 was $1,078 and $1,956, respectively,$970, including variable lease costs. There were no short term leases for the three and six months ended June 30, 2020.March 31, 2021.

 

Maturities of lease liabilities as of June 30, 2020March 31, 2021 were as follows:

 

Maturity Date Operating Leases  Operating Leases 
Remaining six months ending December 31, 2020 $2,288 
2021  4,305 
Remaining nine months ending December 31, 2021 $3,003 
2022  3,940   3,722 
2023  3,812   3,519 
2024  3,091   2,639 
2025  1,939 
Thereafter  7,018   2,179 
Total lease payments  24,454   17,001 
Less: Imputed Interest  3,674   2,008 
Present value of lease liabilities $20,780  $14,993 

 

The following presents supplemental cash flow information related to leases during 2020:2021:

 

 For the three
months ended
March 31, 2021
 
 For the
six months ended
June 30, 2020
    
Cash paid for amounts included in the measurement of lease liability:        
Operating cash flows for operating leases $1,956  $970 
        
ROU assets obtained in exchange for lease liabilities:        
Operating leases $655  $388 
Finance lease $4,015  $- 
 $4,670  $388 

 

On March 10, 2020, the Company entered into an agreement for the sale of land to LD Murfreesboro TN Landlord, LLC (“LDMTL”) for $4.921 million.$4,921. The Company has entered into a lease agreement with the buyerLDMTL with lease payments to commence upon granting of a certificate of occupancy and completion of planned construction, the cost of which willwas be paid for by LD Murfreesboro TN Landlord, LLC.LDMTL. The commencement date of the lease will occuroccurred at the completion of construction which is expectedoccurred in late March 2021. The lease has been evaluated in accordance with ASC 842 and determined to occurbe a failed sale leaseback. As such, it has been recorded as a finance lease and classified as financing liability in the fourth quarter of 2020.Condensed Consolidated Balance Sheets. Lease payments began in April 2021.

22

 

NOTE 7 – DEBT

 

M&T Financing Agreement

 

On March 15, 2018, the Company terminated and replaced the Bank of America (“BOA”) credit facility with a $200,000 Senior Secured Credit Facility with M&T Bank (the “M&T Facility”). The M&T Facility includes a Floor Plan Facility (the “M&T Floor Plan Line of Credit”), a Term Loan (the “M&T Term Loan”), and a Revolving Credit Facility (the “M&T Revolver”). The M&T Facility willwas originally due to mature on March 15, 2021. On February 13, 2021, the Company signed an agreement with M&T to extend the maturity date to June 15, 2021. On June 14, 2021, an additional agreement was signed to extend the maturity date to September 15, 2021. The M&T Facility requires the Company to meet certain financial and other covenants and is secured by substantially all the assets of the Company. The costs of the M&T Facility were recorded as a debt discount.

20

On March 15, 2018, the Company repaid $96,740 outstanding under the BOA floor plan notes payable and $8,820 outstanding under the BOA term loan with the proceeds of the M&T Facility.

 

On March 6, 2020, the Company entered into the Third Amendment and Joinder to Credit Agreement (“Third(the “Third Amendment”) on the M&T Facility. Pursuant to the Third Amendment, Lone Star Land of Houston, LLC (the “Mortgage Loan Borrower”) and Lone Star Diversified, LLC (“Diversified”), wholly owned subsidiaries of LDRV Holdings Corp., became parties to the Credit Agreement and were identified as Additional Loan Parties. The existing borrowers and guarantors also requested that the lenders provide a mortgage loan credit facility in the aggregate principal amount of acquisition, construction and permanent mortgage financing for a property acquired by the Mortgage Loan Borrower. The amount borrowed under the mortgage loans maximum borrowing amount iswas $6,136. The mortgage shall bear interest at (a) LIBOR plus an applicable margin of 2.25% or (b) the Base Rate plus a margin of 1.25%. The mortgage requires monthly payments of principal of $0.03 million and matureswas originally due to mature on March 15, 2021. On February 13, 2021, when all remaining principal and accrued interest payments become due.the Company signed an agreement with M&T to extend the maturity date to June 15, 2021. On June 14, 2021, an additional agreement was signed to extend the maturity date to September 15, 2021. As of June 30, 2020,March 31, 2021, the mortgage balance was $5,006$5,931 and the interest rate was 2.4375%2.375%.

 

In order toTo help mitigate the early effects of the COVID-19 pandemic, the Company entered into the Fourth Amendment to the M&T Credit agreementFacility on April 15, 2020 (the “Fourth Amendment”). Pursuant to the Fourth Amendment, the parties agreed to a suspension of scheduled principal payments on the term loans and mortgage loans (to the extent the permanent loan period has begun for the mortgage loans) for the period from April 15, 2020 through June 15, 2020. Interest on the outstanding principal balances of the term loans and mortgage loans continued to accrue and be paid at the applicable interest rate during the deferment period. At the end of the deferment period, the borrowers resumed making all required payments of principal on the term loans and mortgage loans. All principal payments of the term loans and mortgage loans deferred during the deferment period are due and payable on the term loan maturity date or the mortgage loan maturity date, as applicable. Additionally, all principal payments deferred during the deferment period are due and payable (a) as described above or (b) if earlier, the date all outstanding amounts are otherwise due and payable under the terms of the credit documents (including, without limitation, upon maturity, acceleration or, to the extent applicable under the credit documents, demand for payment). In addition, the amendment includes a temporary suspension of scheduled curtailment payments required by the credit agreement for the period from April 1, 2020 through June 15, 2020. Amounts related to floor plan unused commitment fees and interest on the outstanding principal balance of the M&T Floor Plan Line of Credit (as defined below) will continuecontinued to accrue and be paid at the applicable rate and on the terms set forth in the credit agreement during the suspension period.

 

As of June 30, 2020,March 31, 2021, the payment of dividends by the Company (other than from proceeds of revolving loans) was permitted under the M&T Facility, so long as at the time of payment of any such dividend, no event of default existed under the M&T Facility, or would result from the payment of such dividend, and so long as any such dividend was permitted under the M&T Facility. As of March 31, 20202021 and taking into account the effect of the Fourth Amendment to the Credit Agreement entered into on April 15, 2020, the maximum amount of cash dividends that the Company could make from legally available funds to its stockholders was limited to an aggregate of $15,105$41,631 pursuant to a trailing twelve month calculation as defined in the M&T Facility.

 

Floor Plan Line of Credit

 

The $175,000 M&T Floor Plan Line of Credit may be used to finance new vehicle inventory, but only $45,000 may be used to finance pre-owned vehicle inventory and $4,500 may be used to finance rental units. Principal becomes due upon the sale of the related vehicle. The M&T Floor Plan Line of Credit shall accrue interest at either (a) the fluctuating 30-day LIBOR rate plus an applicable margin which ranges from 2.00% to 2.30% based upon the Company’s total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus an applicable margin ranging from 1.00% to 1.30% based upon the Company’s total leverage ratio (as defined in the M&T Facility). The Base Rate is defined in the M&T Facility as the highest of M&T’s prime rate, the Federal Funds rate plus 0.50% or one-month LIBOR plus 1.00%. In addition, the Company will be charged for unused commitments at a rate of 0.15%. As of June 30, 2020,March 31, 2021, the interest rate on the M&T Floor Plan Line of Credit was approximately 2.27825%2.1085%.

23

 

The M&T Floor Plan Line of Credit consists of the following:

 

  As of
June 30, 2020
  As of
December 31, 2019
 
  (Unaudited)    
Floor plan notes payable, gross $92,398  $144,133 
Debt discount  (142)  (184)
Floor plan notes payable, net of debt discount $92,256  $143,949 

21

  As of
March 31, 2021
  As of
December 31, 2020
 
  (Unaudited)    
Floor plan notes payable, gross $92,901  $105,486 
Debt discount  (79)  (87)
Floor plan notes payable, net of debt discount $92,822  $105,399 

 

Term Loan

 

The $20,000 M&T Term Loan will be repaid in equal monthly principal installments of $242 plus accrued interest through the maturity date. On February 13, 2021, the Company signed an agreement with M&T to extend the maturity date of Marchthe credit facility to June 15, 2021. At the maturity date, the Company must pay a principal balloon payment of $11,300 plus any accrued interest. The M&T Term Loan shall bear interest at (a) LIBOR plus an applicable margin of 2.25% to 3.00% based on the total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus a margin of 1.25% to 2.00% based on the total leverage ratio (as defined in the M&T Facility). As of June 30, 2020,March 31, 2021, there was $14,200$12,025 outstanding under the M&T Term Loan. As of June 30, 2020,March 31, 2021, the interest rate on the M&T Term Loan was 2.6875%2.375%.

 

Revolver

 

The $5,000 M&T Revolver allows the Company to draw up to $5,000. The M&T Revolver shall bearbears interest at (a) 30-day LIBOR plus an applicable margin of 2.25% to 3.00% based on the total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus a margin of 1.25% to 2.00% based on the total leverage ratio (as defined in the M&T Facility). The M&T Revolver is also subject to unused commitment fees at rates varying from 0.25% to 0.50% based on the total leverage ratio (as defined in the M&T Facility). During the three and six month periodsmonths ended June 30, 2020,March 31, 2021, there were no outstanding borrowings under the M&T Revolver.

 

PPP Loan

 

In response to continued economic uncertainty caused by the COVID-19 pandemic, subsidiaries of the Company took the additional step of applying for loans (“the PPP Loans”) under the Paycheck Protection Program of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”)Loans with M&T Bank (the “Lender”). On April 28, 2020, certain of the Company’s subsidiaries executed promissory notes (the “Notes”) in favor of the Lender for the PPP Loans in an aggregate amount of $6,831,250$6,831 which mature on April 29, 2022. Applications were submitted by other subsidiaries of the Company, which resulted in the execution of a promissory note on April 30, 2020 for $1,236,040$1,236 and on May 4, 2020 for $636,665,$637, which will mature on April 30, 2022 and May 4, 2022, respectively. Pursuant to the promissory notes evidencing the PPP loansLoans (the “Notes”), such PPP Loans will bear interest at a rate of 1.0% per year. Commencing six months after each PPP Loan was disbursed, monthly payments of principal and interest will be required in amounts necessary to fully amortize the principal amount by the maturity date. The PPP Loans are unsecured and are non-recourse obligations. The Notes provide for customary events of default, and the PPP Loans may be accelerated upon the occurrence of an event of default. All or a portion of the PPP Loans may be forgiven upon application to the Lender for payroll and certain other costs incurred during the 8-week period beginning on the date each PPP Loan is disbursed, in accordance with the requirements and limitations under the CARES Act. The amountIn March 2021, one of the PPP Loan eligibleloans was forgiven for forgiveness will be reduced if the Company terminates employees or reduces salaries during the 8-week period.$478. While the Company’s subsidiaries intend to useused the entire amount of the PPP Loans for qualifying expenses, no assurance can be provided that forgiveness of any portion of the remaining PPP Loans will be obtained.

 

2224

 

 

NOTE 8 – INCOME TAXES

 

The Company recorded a provision for federal and state income taxes of $2,536$5,477 and $2,099$1,300 for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively, which represent effective tax rates of approximately 25%37.6% and 53%, respectively. The Company recorded a provision for federal and state income taxes of $3,836 and $3,284 for the six months ended June 30, 2020 and 2019, respectively, which represent effective tax rates of approximately 27% and 47%28%, respectively.

 

The Company’s effective tax rates differ from the federal statutory rate of 21% primarily due to local and state income tax rates, net of the federal tax effect as well as the non-deductibility of stock-based compensation expense.

 

NOTE 9 - COMMITMENTS AND CONTINGENCIES

 

Employment Agreements

 

The Company entered into an employment agreement with the Chief Executive Officer (“CEO”) of the Company effective as of the consummation of the Mergers. The employment agreement with the CEO provides for an initial base salary of $540 subject to annual discretionary increases. In addition, the executiveCEO is eligible to participate in any employee benefit plans adopted by the Company from time to time and is eligible to receive an annual cash bonus based on the achievement of performance objectives. The CEO’s target bonus is 100% of his base salary. The employment agreement also provides that the executiveCEO is to be granted an option to purchase shares of common stock of the Company (See Note 11 – Stockholders’ Equity).

 

The employment agreement provides that if the executiveCEO is terminated for any reason, he is entitled to receive any accrued benefits, including any earned but unpaid portion of base salary through the date of termination, subject to withholding and other appropriate deductions. In addition, in the event the executiveCEO resigns for good reason or is terminated without cause (all as defined in the employment agreement) prior to January 1, 2022, subject to entering into a release, the Company will pay the executiveCEO severance equal to two times the base salary in effect immediately prior to the date of termination and the average of the annual bonus foractually paid to the CEO.CEO in each of the three years immediately preceding the year in which the date of termination occurs.

 

During May 2018, the Company entered into an offer letter with the Chief Financial Officer (the “CFO”) of the Company. The offer letter provides for an initial base salary of $325 per year subject to annual discretionary increases. In addition, the executiveCFO is eligible to participate in any employee benefit plans adopted by the Company from time to time and is eligible to receive an annual cash bonus based on the achievement of performance objectives. The CFO’s target bonus is 75% of his annual base salary (with a potential to earn a maximum of up to 150% of his target bonus). He was also provided with a relocation allowance of $100, which the CFO will bewould have been required to repay if he resignshad resigned from the Company or ishad been terminated by the Company for cause within two years of his start date. If he is terminated without cause, he will receive twelve months of his base salary as severance. If he is terminated following a change in control, he is also eligible to receive a pro-rated bonus, if the board of directorsBoard determines that the performance objectives have been met. He also was granted an option to purchase shares of common stock of the Company (See Note 11- Stockholders’ Equity).

 

Note that due to the COVID-19 pandemic, as of April 6, 2020, senior management opted to forgo 25% of their salary in order to reduce costs to align with decreased demand in sales and services. Due to improvements in sales in May 2020, the senior management resumed normal salaries in late May 2020.

Director Compensation

 

The Company’s non-employee members of the board of directors willBoard receive annual cash compensation of $50 for serving on the board of directors,Board, $5 for serving on a committee of the board of directorsBoard (other than the Chairman of each of the committees) and $10 for serving as the Chairman of any of the committees of the board of directors.Board.

 

Legal Proceedings

 

The Company is a party to multiple legal proceedings that arise in the ordinary course of business. The Company has certain insurance coverage and rights of indemnification. The Company does not believe that the ultimate resolution of these matters will have a material adverse effect on the Company’s business, results of operations, financial condition, or cash flows. However, the results of these matters cannot be predicted with certainty and an unfavorable resolution of one or more of these matters could have a material adverse effect on the Company’s business, results of operations, financial condition and/or cash flows.

2325

 

 

NOTE 10 – PREFERRED STOCK

 

On March 15, 2018, the Company consummated a private placement with institutional investors for the sale of convertible preferred stock, common stock and warrants for an aggregate purchase price of $94,800 (the “PIPE Investment”). At the closing, the Company issued an aggregate of 600,000 shares of Series A Preferred Stock for gross proceeds of $60,000. The investors in the PIPE Investment were granted certain registration rights as set forth in the securities purchase agreements. The holders of the Series A Preferred Stock include 500,000 shares owned by funds managed by a member of the Company’s board of directors.Board.

 

The Series A Preferred Stock ranks senior to all outstanding stock of the Company. Holders of the Series A Preferred Stock are entitled to vote on an as-converted basis together with the holders of the common stock, and not as a separate class, at any annual or special meeting of stockholders. Each share of Series A Preferred Stock is convertible at the holder’s election at any time, at an initial conversion price of $10.0625 per share, subject to adjustment (as applicable, the “Conversion Price”). Upon any conversion of the Series A Preferred Stock, the Company will be required to pay each holder converting shares of Series A Preferred Stock all accrued and unpaid dividends, in either cash or shares of common stock, at the Company’s option. The Conversion Price will be subject to adjustment for stock dividends, forward and reverse splits, combinations and similar events, as well as for certain dilutive issuances.

 

Dividends on the Series A Preferred Stock accrue at an initial rate of 8% per annum (the “Dividend Rate”), compounded quarterly, on each $100 of Series A Preferred Stock (the “Issue Price”) and are payable quarterly in arrears. Accrued and unpaid dividends, until paid in full in cash, will accrue at the then applicable Dividend Rate plus 2%. The Dividend Rate will be increased to 11% per annum, compounded quarterly, in the event that the Company’s senior indebtedness less unrestricted cash during any trailing twelve-month period ending at the end of any fiscal quarter is greater than 2.25 times earnings before interest, taxes, depreciation and amortization (“EBITDA”). The Dividend Rate will be reset to 8% at the end of the first fiscal quarter when the Company’s senior indebtedness less unrestricted cash during the trailing twelve-month period ending at the end of such quarter is less than 2.25 times EBITDA.

 

If, at any time following the second anniversary of the issuance of the Series A Preferred Stock, the volume weighted average price of the Company’s common stock equals or exceeds $25.00 per share (as adjusted for stock dividends, splits, combinations and similar events) for a period of thirty consecutive trading days, the Company may elect to force the conversion of any or all of the outstanding Series A Preferred Stock at the Conversion Price then in effect. From and after the eighth anniversary of the issuance of the Series A Preferred Stock, the Company may elect to redeem all, but not less than all, of the outstanding Series A Preferred Stock in cash at the Issue Price plus all accrued and unpaid dividends. From and after the ninth anniversary of the issuance of the Series A Preferred Stock, each holder of Series A Preferred Stock has the right to require the Company to redeem all of the holder’s outstanding shares of Series A Preferred Stock in cash at the Issue Price plus all accrued and unpaid dividends.

 

In the event of any liquidation, merger, sale, dissolution or winding up of the Company, holders of the Series A Preferred Stock will have the right to (i) receive payment in cash of the Issue Price plus all accrued and unpaid dividends, or (ii) convert the shares of Series A Preferred Stock into common stock and participate on an as-converted basis with the holders of common stock.

 

So long as the Series A Preferred Stock is outstanding, the holders thereof, by the vote or written consent of the holders of a majority in voting power of the outstanding Series A Preferred Stock, shall have the right to designate two members to the board of directors.Board.

 

In addition, five-year warrants to purchase 596,273 shares of common stock at an exercise price of $11.50 per share were issued in conjunction with the issuance of the Series A Preferred Stock. The warrants may be exercised for cash or, at the option of the holder, on a “cashless basis” pursuant to the exemption provided by Section 3(a)(9) of the Securities Act. The warrants may be called for redemption in whole and not in part, at a price of $0.01 per share of common stock, if the last reported sales price of the Company’s common stock equals or exceeds $24.00 per share for any 20 trading days within a 30-day trading period ending on the third business day prior to the notice of redemption to warrant holders, if there is a current registration statement in effect with respect to the shares underlying the warrants.

 

2426

 

 

The Series A Preferred Stock, while convertible into common stock, is also redeemable at the holder’s option and, as a result, is classified as temporary equity in the condensed consolidated balance sheets. An analysis of its features determined that the Series A Preferred Stock was more akin to equity. While the embedded conversion option (“ECO”) was subject to an anti-dilution price adjustment, since the ECO was clearly and closely related to the equity host, it was not required to be bifurcated and it was not accounted for as a derivative liability under ASC 815, Derivatives and Hedging.

 

After factoring in the relative fair value of the warrants issued in conjunction with the Series A Preferred Stock, the effective conversion price is $9.72 per share, compared to the market price of $10.29 per share on the date of issuance. As a result, a $3,392 beneficial conversion feature was recorded as a deemed dividend in the condensed consolidated statement of income because the Series A Preferred Stock is immediately convertible, with a credit to additional paid-in capital. The relative fair value of the warrants issued with the Series A Preferred Stock of $2,035 was recorded as a reduction to the carrying amount of the preferred stock in the condensed consolidated balance sheet. In addition, aggregate offering costs of $2,981 consisting of cash and the value of five-year warrants to purchase 178,882 shares of common stock at an exercise price of $11.50 per share issued to the placement agent were recorded as a reduction to the carrying amount of the preferred stock. The $632 value of the warrants was determined utilizing the Black-Scholes option pricing model using a term of 5 years, a volatility of 39%, a risk-free interest rate of 2.61%, and a 0% rate of dividends.

 

The discount associated with the Series A Preferred Stock was not accreted during the three months ended June 30, 2020March 31, 2021 because redemption was not currently deemed to be probable.

 

The Company’s board of directors did not declareBoard declared a dividend payment on the Series A Preferred Stock of $1,684$1,184 for the sixthree months ended June 30, 2020.March 31, 2021 which is included in dividends payable in the accompanying condensed consolidated balance sheet. The dividends would have been $5.55 per share of Series A Preferred Stock for the period January1, 2020 to June 30, 2020. As a result, the amountdividend was addedpaid on April 1, 2021 to the carrying amount of the Series A Preferred Stock and the dividend rate is currently at 10% until such dividends are paid.holders.

 

NOTE 11 – STOCKHOLDERS’ EQUITY

 

Authorized Capital

 

The Company is authorized to issue 100,000,000 shares of common stock, $0.0001 par value, and 5,000,000 shares of preferred stock, $0.0001 par value. The holders of the Company’s common stock are entitled to one vote per share. The holders of Series A Preferred Stock are entitled to the number of votes equal to the number of shares of common stock into which the holder’s shares are convertible. These holders of Series A Preferred Stock also participate in dividends if they are declared by the board of directors.Board. See Note 10 – Preferred Stock, for additional information associated with the Series A Preferred Stock.

 

2018 Long-Term Incentive Equity Plan

 

On March 15, 2018, the Company adopted the 2018 Long-Term Incentive Equity Plan (the “2018 Plan”). The 2018 Plan reserves up to 13% of the shares of common stock outstanding on a fully diluted basis. The 2018 Plan is administered by the Compensation Committee of the board of directors,Board, and provides for awards of options, stock appreciation rights, restricted stock, restricted stock units, warrants or other securities which may be convertible, exercisable or exchangeable for or into common stock. Due to the fact that the fair market value per share immediately following the closing of the Mergers was greater than $8.75 per share, the number of shares authorized for awards under the 2018 Plan was increased by a formula (as defined in the 2018 Plan) not to exceed 18% of shares of common stock then outstanding on a fully diluted basis. On May 20, 2019, the Company’s stockholders approved the adoption of the Lazydays Holdings, Inc. Amended and Restated 2018 Long Term Incentive Plan (the “Incentive Plan”). The Incentive Plan amends and restates the previously adopted 2018 Plan in order to replenish the pool of shares of common stock available under the Incentive Plan by adding an additional 600,000 shares of common stock and making certain changes in light of the Tax Cuts and Jobs Act and its impact on Section 162(m) of the Internal Revenue Code of 1986, as amended. As of June 30, 2020,March 31, 2021, there were 424,557299,557 shares of common stock available to be issued under the Incentive Plan.

 

2527

 

 

2019 Employee Stock Purchase Plan

 

On May 20, 2019, the Company’s stockholders approved the 2019 Employee Stock Purchase Plan (the “ESPP”). The ESPP reserved 900,000 shares of common stock for purchase by participants in the ESPP. Participants in the plan may purchase shares of common stock at a purchase price which will not be less than the lesser of 85% of the fair market value per share of the common on the first day of the purchase period or the last day of the purchase period. The initial offering and purchase period under the ESPP commenced on July 7, 2019 with the first purchase date to be December 2, 2019. During the three and six month periodsperiod ended June 30, 2020,March 31, 2021, the Company recorded $33 and $71, respectively,$102 of stock based compensation related to the ESPP.

 

Warrants

 

The Company had the following activity related to shares of common stock underlying warrants:

 

 Shares Underlying Warrants  Weighted Average Exercise Price  Shares Underlying
Warrants
  Weighted Average
Exercise Price
 
Warrants outstanding January 1, 2020  4,677,458  $11.50 
Warrants outstanding January 1, 2021  4,632,087  $11.50 
Granted  -  $-   -  $- 
Cancelled or Expired  -  $-   -  $- 
Exercised  -  $-   (1,035,258) $- 
Warrants outstanding June 30, 2020  4,677,458  $11.50 
Warrants outstanding March 31, 2021  3,596,829  $11.50 

 

The table above excludes perpetual non-redeemable prefunded warrants to purchase 1,339,499300,357 shares of common stock with an exercise price of $0.01 per share.

On March 17, 2021, two institutional investors exercised warrants issued in the PIPE Investment with respect to an aggregate of 1,005,308 shares of our common stock for cash, resulting in the issuance of 1,005,308 shares of common stock and gross proceeds to the Company of $11,315,250 pursuant to agreements executed with the Company.   The above issuances were exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”) pursuant to Section 4(a)(2) of such act, and Rule 506(b) thereunder, as issuances made in a private placement to accredited investors. The Company recorded an inducement loss on warrant conversion of $246 related to these warrant exercises.

The Company accounting for its warrants in the following ways: (i) the public warrants (“Public Warrants”) as equity for all periods presented (ii) the private placement warrants (“Private Warrants”) as liabilities for all periods presented and (iii) the warrants issued in connection with the Private Investment in Public Equity (“PIPE”) transaction (“PIPE Warrants”) as liabilities for all periods presented. The Company determined the following fair values for the outstanding common stock warrants recorded as liabilities:

  March 31. 2021  

December 31, 2020

(Restated)

 
      
PIPE Warrants $10,415  $13,716 
Private Warrants  1,534   1,380 
Total warrant liabilities $11,949  $15,096 

 

Stock Options

 

Stock option activity is summarized below:

 

 Shares Underlying Options  Weighted Average Exercise Price  Weighted Average Remaining Contractual Life  Aggregate Intrinsic Value  Shares Underlying Options  Weighted Average Exercise Price  Weighted Average Remaining Contractual Life  Aggregate Intrinsic Value 
Options outstanding at January 1, 2020  3,798,818  $10.63         

Options outstanding at December 31, 2020

  4,063,362  $10.60         
Granted  380,000  $8.26           -  $-         
Cancelled or terminated  (178,809) $(10.47)          -  $-         
Exercised  -  $-           (21,978) $11.10         
Options outstanding at June 30, 2020  4,000,009  $10.41   3.09  $- 
Options vested at June 30, 2020  97,553  $8.08   3.30  $- 
Options outstanding at March 31, 2021  4,041,384  $10.60   2.41  $29,146 
Options vested at March 31, 2021  881,088  $10.75   2.15  $8,157 

 

2628

 

 

Awards with Market Conditions

 

On March 16, 2018, the Company granted five-year incentive stock options to purchase an aggregate of 3,573,113 shares of common stock at an exercise price of $11.10 per share to employees pursuant to the 2018 Plan, including 1,458,414 shares of common stock underlying the CEO’s stock options and 583,366 shares of common stock underlying the former CFO’s stock options. A set percentage of the stock options shall vest upon the volume weighted average price (“VWAP”) of the common stock, as defined in the option agreements, being equal to or greater than a specified price per share for at least thirty (30)30 out of thirty-five (35)35 consecutive trading days, as follows and are exercisable only to the extent that they are vested: 30% of the options shall vest upon the VWAP exceeding $13.125 per share; an additional 30% of the options shall vest upon the VWAP exceeding $17.50 per share; an additional 30% of the options shall vest upon the VWAP exceeding $21.875 per share; and an additional 10% of the options shall vest upon exceeding $35.00 per share; provided that the option holder remains continuously employed by the Company (and/or any of its subsidiaries) from the grant date through (and including) the relevant date of vesting. On May 7, 2018, the Company hired a new CFO who received a stock option award exercisable intofor 583,366 shares of common stock underlying options under the same terms as the former CFO. On June 15, 2018, the former CFO forfeited her existing 583,366 options.

 

The fair value of the awards issued on March 16, 2018 of $15,004 was determined using a Monte Carlo simulation based on a 5-year term, a risk-free rate of 2.62%, an annual dividend yield of 0%, and an annual volatility of 42.8%. The expense is being recognized over the derived service period of each vesting tranche which was determined to be 0.74 years, 1.64 years, 2.24 years and 3.13 years.

 

The fair value of the awards issued on May 7, 2018 of $2,357 was determined using a Monte Carlo simulation based on a 5- year term, a risk-free rate of 2.74%, an annual volatility of 54.70%, and an annual dividend yield of 0%. The expense is being recognized over the derived service period of each vesting tranche which was determined to be 0.97 years, 1.75 years, 2.15 years and 2.96 years.

 

The expense recorded for awards with market conditions was $220,$75 and $774$554 during the three and six month periods ended June 30,March 31, 2021 and 2020, and $1,059 and $2,529 during the three and six month periods ended June 30, 2019,respectively, which is included in operating expensesstock-based compensation in the condensed consolidated statements of income.

 

Awards with Service Conditions

 

On March 16, 2018, the Company granted five-year stock options to purchase an aggregate of 99,526 shares of common stock at an exercise price of $11.10 per share to the non-employee directors of the Company, pursuant to the 2018 Plan. These options vest over three years with one-third vesting on each of the respective anniversary dates.

On March 23, 2018, stock options to purchase 14,218 shares of common stock that had been issued to one non-employee director were canceled, while new five-year options to purchase 15,123 shares of common stock at an exercise price of $10.40 per share were issued to certain investment funds pursuant to an arrangement between the same non-employee director and the investment adviser to the funds. The new options vest over three years with one-third vesting on each of the respective anniversary dates. On May 31, 2018, a non-employee director resigned and options to purchase 15,123 shares of common stock were forfeited.

The $350 fair value of these awards was determined using the Black-Scholes option pricing model based on a 3.5 year expected life, a risk-free rate of 2.42%, an annual dividend yield of 0%, and an annual volatility of 39%. The expense is being recognized over the three-year vesting period. The expected life was determined using the simplified method as the awards were determined to be plain-vanilla options.

During the year ended December 31, 2019,2020, stock options to purchase 505,000530,000 shares of common stock were issued to employees.employees and board members. The options have an exercise prices ranging from $4.50 to $8.50.price of $7.91, $8.50 or $14.68. The options had a five year life and a four year vesting period. The fair value of the awards of $957 was determined using the Black-Scholes option pricing model based on a 3.75 year expected life, a risk free rate of 1.70%-2.51%, an annual dividend yield of 0% and an annual volatility of 52%-55%.

During the six months ended June 30, 2020, stock options to purchase 380,000 shares of common stock were issued to employees and board members. The options have an exercise price of $7.91 or $8.50. The options had a five year life and a four year vesting period. The fair value of the awards of $762$1,915 was determined using the Black-Scholes option pricing model based on the following range of assumptions:

 

  For the three months
six months ended
June 30, 2020
March 31, 2021
Risk free interest rate  0.29%0.25% - 0.43%
Expected term (years)  3.50-3.75 
Expected volatility  55% - 7273%
Expected dividends  0.00%

 

The expected life was determined using the simplified method as the awards were determined to be plain-vanilla options.

 

The expense recorded for awards with service conditions was $91$196 and $179$88 for the three and six month periods ended June 30,March 31, 2021 and 2020, and $53 and $96 for the three and six month periods ended June 30, 2019,respectively, which is included in operating expensesstock-based compensation in the condensed consolidated statements of income.

 

29

As of June 30, 2020,March 31, 2021, total unrecorded compensation cost related to all non-vested awards was $1,699$1,943 which is expected to be amortized over a weighted average service period of approximately 2.622.41 years. The weighted average grant date fair value ofThere were no awards issued during the sixthree months ended June 30, 2020 was $2.33 per share.March 31, 2021.

NOTE 12 – FAIR VALUE MEASURES

The fair value of financial assets and liabilities are included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale.

The Company utilizes the suggested accounting guidance for the three levels of inputs that may be used to measure fair value:

Level 1 -Observable inputs such as quoted prices in active markets for identical assets or liabilities;
Level 2 -Observable inputs, other than Level 1 inputs in active markets, that are observable either directly or indirectly; and
Level 3 -Unobservable inputs for which there is little or no market data, which require the reporting entity to develop its own assumptions

The Company has assessed that the fair value of cash and cash equivalents, trade receivables, trade payables, and other current liabilities approximate their carrying amounts.

The Company’s Public Warrants trade in active markets. When classified as liabilities, warrants traded in active markets with sufficient trading volume represent Level 1 financial instruments as they are publicly traded in active markets and thus have observable market prices which are used to estimate the fair value adjustments for the related common stock warrant liabilities. When classified as liabilities, warrants not traded in active markets, or traded with insufficient volume, represent Level 3 financial instruments that are valued using a Black-Scholes option-pricing model to estimate the fair value adjustments for the related common stock warrant liabilities.

Warrant Liabilities:

The PIPE Warrants are considered a Level 1 measurement, since they are similar to the Public Warrants which trade under the symbol LAZYW and thus have observable market prices which were used to estimate the fair value adjustments for the PIPE Warrants liabilities. The Private Warrants are considered a Level 3 measurement and were valued using a Black-Scholes Valuation Model to estimate the fair value adjustments for the Private Warrants liabilities.

  March 31. 2021 

December 31. 2020

(Restated)

  Carrying Amount Level 1 Level 2 Level 3 Carrying Amount Level 1 Level 2 Level 3
                 
PIPE Warrants $10,415  $10,415  $-  $-  $13,716  $13,716  $-  $- 
Private Warrants  1,534   -   -   1,534   1,380   -   -   1,380 
Total $11,949  $10,415  $-  $1,534  $15,096  $13,716  $-  $1,380 

Level 3 Disclosures

The Company utilizes a Black Scholes option-pricing model to value the Private Warrants at each reporting period and transaction date, with changes in fair value recognized in the statements of income. The estimated fair value of the warrant liabilities is determined using Level 3 inputs. Inherent in the pricing model are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its ordinary shares based on historical volatility that matches the expected remaining life of the warrants. The risk-free interest rate is based on the continuously compounded interest rate on U.S. Treasury Separate Trading of Registered Interest and Principal of Securities having a maturity similar to the contractual life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates to remain at zero.

The following table provides quantitative information regarding Level 3 fair value measurements:

  March 31, 2021 

December 31. 2020

(Restated)

    
Stock Price $17.81  $16.25 
Strike Price $11.50  $11.50 
Expected life  1.96   2.20 
Volatility  81.5%  81.2%
Risk Free rate  0.16%  0.14%
Dividend yield  0.00%  0.00%
Fair value of warrants $4.95  $4.45 

The following table presents changes in Level 3 liabilities measured at fair value for the three months ended March 31, 2021:

  PIPE Warrants Private Warrants
Balance at December 31, 2020 (restated) $13,717  $1,379 
Exercise or conversion  (9,615)  - 
Measurement adjustment  6,313   155 
Balance at March 31, 2021 $10,415  $1,534 

 

2730

 

 

Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Forward Looking Statements

 

Certain statements in this Quarterly Report on Form 10-Q (including but not limited to this Item 2 – “Management’s Discussion and Analysis of Financial Condition and Results of Operations”) constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts included in this Quarterly Report on Form 10-Q, including, without limitation, statements regarding the impact of the COVID-19 pandemic on the Company’s business, results of operations and financial condition and the measures the Company has taken in response to the COVID-19 pandemic, the Company’s future financial position, business strategy, budgets, projected costs and plans and objectives of management for future operations, are “forward-looking” statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “will,” “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “estimate” or “continue” or the negative of such words or variations of such words and similar expressions. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements and the Company can give no assurance that such forward-looking statements will prove to be correct. Important factors that could cause actual results to differ materially from those expressed or implied by the forward-looking statements, or “cautionary statements,” include, but are not limited to:

 

The COVID-19 pandemic had a significant adverse impact on the Company’s business, results of operations and financial condition in the first months of the COVID-19 pandemic; while increased sales since then have more than offset the initial adverse impact, there can be no assurance that such sales growth will continue at the same rate or at all, and the Company’s sales may ultimately decline, meaning that, in the long term, COVID-19 could result in a net negative impact on its business.
The Company’s business is affected by the availability of financing to it and its customers;customers.
  
The Company’s success will depend to a significant extent on the wellbeing, as well as the continued popularity and reputation for quality, of the Company’s manufacturers, particularly, Tiffin Motorhomes, Thor Industries, Inc., Winnebago Industries, Inc., and Forest River, Inc.
  
Any change, non-renewal, unfavorable renegotiation or termination of the Company’s supply arrangements for any reason could have a material adverse effect on product availability and cost and the Company’s financial performance.
  
The Company’s business is impacted by general economic conditions in its markets, and ongoing economic and financial uncertainties may cause a decline in consumer spending that may adversely affect its business, financial condition and results of operations.
  
The Company depends on its ability to attract and retain customers.

31

Competition in the market for services, protection plans and products targeting the RV lifestyle or RV enthusiast could reduce the Company’s revenues and profitability.
  
The Company’s expansion into new, unfamiliar markets presents increased risks that may prevent it from being profitable in these new markets. Delays in acquiring or opening new retail locations could have a material adverse effect on the Company’s business, financial condition and results of operations.
  
Natural disasters (including hurricanes), whether or not caused by climate change, unusual weather conditions, epidemic outbreaks, terrorist acts and political events could disrupt business and result in lower sales and otherwise adversely affect the Company’s financial performance.
Unforeseen expenses, difficulties and delays encountered in connection with expansion through acquisitions could inhibit the Company’s growth and negatively impact its profitability.
  
Failure to maintain the strength and value of the Company’s brands could have a material adverse effect on the Company’s business, financial condition and results of operations.
  
The Company’s failureFailure to successfully procure and manage its inventory to reflect consumer demand in a volatile market and anticipate changing consumer preferences and buying trends could have a material adverse effect on the Company’s business, financial condition and results of operations.
  
The Company’s same store sales may fluctuate and may not be a meaningful indicator of future performance.
  
The cyclical nature of the Company’s business has caused its sales and results of operations to fluctuate. These fluctuations may continue in the future, which could result in operating losses during downturns.
  
The Company’s business is seasonal, and this leads to fluctuations in sales and revenues.

 

2832

 

 

The Company’s business may be adversely affected by unfavorable conditions in its local markets, even if those conditions are not prominent nationally.
  
The Company may not be able to satisfy its debt obligations upon the occurrence of a change in control under its credit facility.
  
The Company’s ability to operate and expand its business and to respond to changing business and economic conditions will depend on the availability of adequate capital.
  

The documentation governing the Company’s credit facility contains restrictive covenants that may impair the Company’s ability to access sufficient capital and operate its business.

Uncertainty relating to the LIBOR calculation process and potential phasing out of LIBOR may adversely affect the Company.
Natural disasters, whether or not caused by climate change, unusual weather conditions, epidemic outbreaks, terrorist acts and political events could disrupt business and result in lower sales and otherwise adversely affect the Company’s financial performance.
  
The Company depends on its relationships with third party providers of services, protection plans, products and resources and a disruption of these relationships or of these providers’ operations could have an adverse effect on the Company’s business and results of operations.
  
A portion of the Company’s revenue is from financing, insurance and extended service contracts, which depend on third party lenders and insurance companies. The Company cannot ensure these third parties will continue to provide RV financing and other products.
  
Fuel shortages, or high prices for fuel, could have a negative effect on the Company’s business.
  
If the Company is unable to retain senior executives and attract and retain other qualified employees, the Company’s business might be adversely affected.
  
The Company’s business depends on its ability to staff for its labor requirements.maintain sufficient quantity and quality of staff.
  
The Company primarily leases its retail locations. If the Company is unable to maintain those leases or locate alternative sites for retail locations in its target markets and on terms that are acceptable to it, the Company’s revenues and profitability could be adversely affected.
  
The Company’s business is subject to numerous federal, state and local regulations.
  
Regulations applicable to the sale of extended service contracts could materially impact the Company’s business and results of operations.
  
If state dealer laws are repealed or weakened, the Company’s dealerships will be more susceptible to termination, non-renewal or renegotiation of dealer agreements.
  
The Company failing to comply with certain environmental regulations could adversely affect the Company’s business, financial condition and results of operations.
  
Climate change legislation or regulations restricting emission of “greenhouse gases” could result in increased operating costs and reduced demand for the RVs the Company sells.
  
The Company may be unable to enforce its intellectual property rights and/or the Company may be accused of infringing the intellectual property rights of third parties which could have a material adverse effect on the Company’s business, financial condition and results of operations.

33

If the Company is unable to maintain or upgrade its information technology systems or if the Company is unable to convert to alternative systems in an efficient and timely manner, the Company’s operations may be disrupted or become less efficient.
  
Any disruptions to the Company’s information technology systems or breaches of the Company’s network security could interrupt its operations, compromise its reputation, compromise its data, expose it to litigation, government enforcement actions and costly response measures and could have a material adverse effect on the Company’s business, financial condition and results of operations.

29

Increases in the minimum wage or overall wage levels could adversely affect the Company’s financial results.
  
The Company may be subject to liability claims if people or property are harmed by the products the Company sells and services and may be adversely impacted by manufacturer safety recalls.
  
The Company may be named in litigation, which may result in substantial costs and reputational harm and divert management’s attention and resources.
  
The Company’s risk management policies and procedures may not be fully effective in achieving their purposes.
  
The Company could incur asset impairment charges for goodwill, intangible assets or other long-lived assets.
  
Future resales of the shares of common stock of the Company issued to the stockholders and the investors in the PIPE Investment may cause the market price of the Company’s securities to drop significantly, even if the Company’s business is doing well.
  
Nasdaq may delist the Company’s common stock from its exchange, which could limit investors’ ability to make transactions in the Company’s common stock and subject the Company to additional trading restrictions.
  
 The Company, as a party to a prior transaction with a special purpose acquisition company (or SPAC), may receive negative scrutiny of, or attention towards, its financial statements (including from the Securities and Exchange Commission), which could have a material adverse effect on the Company’s business, financial condition and results of operations.
The Company’s outstanding convertible preferred stock, warrants and options may have an adverse effect on the market price of its common stock.
  
The Company is an “emerging growth company” and it cannot be certain if the reduced disclosure requirements applicable to emerging growth companies will make the Company’s common stock less attractive to investors.
  
Stockholders may become diluted as a result of the issuance of options under existing or future incentive plans or the issuance of common stock as a result of acquisitions or otherwise.
  
The price of the Company’s common stock may be volatile for a variety of reasons.
  
The conversion of the Series A Preferred Stock into Company common stock may dilute the value for the other holders of Company common stock.
  
The holders of Series A Preferred Stock own a large portion of the voting power of the Company common stock and have the right to nominate two members to the Company’s board of directors.directors (the “Board”). As a result, these holders may influence the composition of the board of directors of the CompanyBoard and future actions taken by the board of directors of the Company.Board.
  
The holders of the Series A Preferred Stock have certain rights that may not allow the Company to take certain actions.

34

The Company’s stock repurchase program could increase the volatility of the price of the Company’s Common Stock.
  
The Company’s amended and restated certificate of incorporation provides to the fullest extent permitted by law that the Court of Chancery of the State of Delaware will be the exclusive forum for certain legal actions between the Company and its stockholders, which could limit the Company’s stockholders’ ability to obtain a judicial forum viewed by the stockholders as more favorable for disputes with the Company or the Company’s directors, officers or employees.
  

The COVID-19 pandemicfair value of warrant liabilities may fluctuate.

The Company must be able to maintain an effective system of internal controls and its associated impact has had a significant adverse impact,accurately report our financial results and may continue to have a significant impact on our business, results of operations and financial condition.remediate material weaknesses.

 

30

The following discussion and analysis of the Company’s financial condition and results of operations should be read together with the Company’s financial statements and related notes included in Part I, Item 1 of this Form 10-Q, as well as the Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 20, 2020.19, 2021.

 

The amounts set forth below are in thousands unless otherwise indicated except for unit (including the average selling price per unit), share and per share data.

 

Business Overview

 

Overview

 

Andina Acquisition Corp. II (“Andina”) was originally formed for the purpose of effecting a business combination with one or more businesses or entities. On March 15, 2018, the initial business combination was consummated. As a result, the business of Lazy Days’ R.V. Center, Inc. and its subsidiaries became the Company’s business. Accordingly, Lazydays Holdings, Inc. is now a holding company operating through ourits direct and indirect subsidiaries.

 

Company History

 

Andina was formed as an exempted company incorporated in the Cayman Islands on July 1, 2015 for the purpose of entering into a merger, share exchange, asset acquisition, share purchase, recapitalization, reorganization or other similar business combination with one or more target businesses.

 

From the consummation of the initial public offering (“IPO”) of Andina until October 27, 2017, Andina was searching for a suitable target business to acquire. On October 27, 2017, a merger agreement was entered into by and among Andina, Andina II Holdco Corp., a Delaware corporation and wholly owned subsidiary of Andina (“Holdco”), Andina II Merger Sub Inc., a Delaware corporation and wholly owned subsidiary of Holdco (“Merger Sub”), Lazy Days’ R.V. Center, Inc. (“Lazydays RV”) and solely for certain purposes set forth in the merger agreement, A. Lorne Weil (the “Merger Agreement”). The Merger Agreement provided for a business combination transaction by means of (i) the merger of Andina with and into Holdco, with Holdco surviving and becoming a new public company (the “Redomestication Merger”) and (ii) the merger of Lazy Days’ R.V. Center, Inc. with and into Merger Sub with Lazy Days’ R.V. Center, Inc. surviving and becoming a direct wholly owned subsidiary of Holdco (the “Transaction Merger” and together with the Redomestication Merger, the “Mergers”). On March 15, 2018, Holdco held an extraordinary general meeting of the shareholders, at which the Andina shareholders approved the Mergers and other related proposals. On the same date, the Mergers were closed. In connection with the Mergers, the business of Lazy Days’ R.V. Center, Inc. and its subsidiaries became the business of Holdco. As a result of the Mergers, the Company’s stockholders and the shareholders of Andina became stockholders of Holdco and the Company changed the name of Holdco to “Lazydays Holdings, Inc.”

 

Our Business

 

The Company operates recreational vehicle (“RV”) dealerships and offers a comprehensive portfolio of products and services for RV owners and outdoor enthusiasts. The Company generates revenue by providing RV owners and outdoor enthusiasts a full spectrum of products: RV sales, RV repair and services, financing and insurance products, third-party protection plans, after-market parts and accessories and RV camping facilities. The Company provides these offerings through its Lazydays branded dealerships. Lazydays is known nationally as The RV Authority®, a registered trademark that has been consistently used by the Company in its marketing and branding communications since 2013. In this Quarterly Report on Form 10-Q, the Company refers to Lazydays Holdings, Inc. as “Lazydays,” the “Company,” “Holdco,” “we,” “us,” “our,” and similar words.

 

35

The Company believes, based on industry research and management’s estimates, it operates the world’s largest RV dealership, measured in terms of on-site inventory, located on 126 acres outside Tampa, Florida. The CompanyWe also hashave dealerships located at The Villages, Florida; Tucson and Phoenix, Arizona; Minneapolis, Minnesota; Knoxville and Nashville, Tennessee; and Loveland and Denver, Colorado. Lazydays also hasColorado; and Elkhart and Burns Harbor, Indiana. We furthermore have a dedicated Service Center location near Houston, Texas, which opened in February 2020. Texas.

Lazydays offers one of the largest selections of leading RV brands in the nation featuring more than 3,000 new and pre-owned RVs. The Company has more than 400 service bays across all locations and has RV parts and accessories stores at all locations. Lazydays also has availability to two on-site campgrounds with over 700 RV campsites and operated RV rental fleets in Colorado that were phased out in 2019. The Company employs over 800approximately 900 people at its nine dealership and service locations. The Company’s dealership locations are staffed with knowledgeable local team members, providing customers access to extensive RV expertise. The Company believes its dealership and service locations are strategically located in key RV markets. Based on information collected by the Company from reports prepared by Statistical Surveys, these key RV markets (Florida, Colorado, Arizona, Minnesota, Tennessee, Texas and Texas)Indiana) account for a significant portion of new RV units sold on an annual basis in the U.S. The Company’s dealerships and service centers in these key markets attract customers from all states, except Hawaii.

 

The Company attracts new customers primarily through Lazydays dealership locations as well as digital and traditional marketing efforts. Once the Company acquires customers, those customers become part of the Company’s customer database where the Company leverages customer relationship management (“CRM”) tools and analytics to actively engage, market and sell its products and services.

 

31

Recent Developments

 

On March 10, 2020,January 4, 2021, the Company entered into an agreement for the salecommenced sales and service operations at its new dealership in Murfreesboro, Tennessee located just sound of land to LD Murfreesboro TN Landlord, LLC for approximately $5 million. The Company has entered a lease agreement with the buyer with lease payments to commence upon completion of planned construction expected to total $17 million including land, the cost of which will be paid for by LD Murfreesboro TN Landlord, LLC.Nashville, Tennessee on I-24.

 

On May 19, 2020,February 13, 2021, the Company completedsigned an agreement with M&T to extend the maturity date of the Company’s $200,000 Senior Secured Credit Facility with M&T Bank (the “M&T Facility”) to June 15, 2021. On June 14, 2021 an additional agreement was signed to extend the maturity date to September 15, 2021.

On March 23, 2021, the Company consummated its acquisition of Korges Enterprises,asset purchase agreement with Chilhowee Trailer Sales, Inc. (“Desert Autoplex RV”Chilhowee”) located in Phoenix, Arizona.. The purchase price for the transaction consistsconsisted solely of cash paid to Chilhowee. As part of the following, in each case subject to adjustment in accordance withacquisition, the termsCompany acquired the inventory of Chilhowee and has added the purchase agreement: (a) approximately $4 million in cash, subject to a working capital adjustment and an inventory adjustment and (b) the assumption of approximately $11.6 million of Desert Autoplex RV’s floorplan debt, which was paid off and added to the Company’s current floorplan.M&T Floor Plan Line of Credit.

 

COVID-19 Developments

 

In March 2020, the World Health Organization declared the outbreak of athe novel coronavirus (COVID-19) asdisease COVID-19 a pandemic, which continues to spread throughout the United States and globally. AlthoughBeginning in mid-to-late March of 2020, the COVID-19 pandemic led to severe disruptions in general economic activity as businesses and federal, state and local governments took increasingly broad actions to mitigate the impact of the COVID-19 did not have a material adverse impactpandemic on public health, including through “shelter in place” or “stay at home” orders in the Company’s resultsstates in which we operate. As we modified our business practices to conform to government guidelines and best practices to ensure the health and safety of operations forour customers, employees and the first quarter ended March 31, 2020, the Company began to see the impacts of COVID-19 on customer demand, the level of sales ofcommunities we serve, we saw significant early declines in new and pre-owned vehicles, the level ofvehicle unit sales, sales of parts, accessories and related services, including finance and the volume of service business in late Marchinsurance revenues as well as campground and April 2020, however, customer demand rebounded in May and June 2020. The Company is monitoring the outbreak of COVID-19 and the related business and travel restrictions and changes to behavior intended to reduce its spread, and its impact on operations, financial position, cash flows, inventory, supply chains, purchasing trends, customer payments, and the industry in general, in addition to the impact on its employees. Due to the rapid development and fluidity of this situation, the magnitude and duration of the pandemic and its impact on the Company’s operations and liquidity is uncertain as of the date of this report. While there could ultimately be a material impact on operations and liquidity of the Company, at the time of the filing of this Form 10-Q, the impact could not be determined.miscellaneous revenues.

 

The CompanyWe took a number of actions effectivein April 6, 2020 to adjust resources and costs to align with reduced demand caused by the COVID-19 pandemic. These actions include:included:

 

 Reduction of itsour workforce by 25%;
 Temporary reduction of Senior senior management salaries (April 2020 through May 2020);
 Suspension of 2020 annual pay increases;

36

 Temporary suspension of 401k match (April 2020 through May 2020);
 Delay of non-critical capital projects; and
 Focus of resources on core sales and service operationsoperations.

 

The Company entered intoTo further protect our liquidity and cash position, we negotiated with our lenders for the Fourth Amendment to the M&T credit agreement on April 16, 2020. Pursuant to the Fourth Amendment, the parties agreed to atemporary suspension of scheduled principal and interest payments on theour term loans and mortgage loans (to the extent the permanent loan period has begun for the mortgage loans) for the period from April 15, 2020 through June 15, 2020. Interest on2020 and for the outstanding principal balances of the term loans and mortgage loans will continue to accrue and be paid at the applicable interest rate during the deferment period. At the end of the deferment period, the borrowers will resume making all required payments of principal on the term loans and mortgage loans. All principal payments of the term loans and mortgage loans deferred during the deferment period will be due and payable on the term loan maturity date or the mortgage loan maturity date, as applicable. Additionally, all principal payments deferred during the deferment period will be due and payable (a) as described above or (b) if earlier, the date all outstanding amounts are otherwise due and payable under the terms of the credit documents (including, without limitation, upon maturity, acceleration or, to the extent applicable under the credit documents, demand for payment). In addition, the amendment includes a temporary suspension of scheduled floorplan curtailment payments required by the credit agreement for the period from April 1, 2020 through June 15, 2020. Amounts related to floor plan unused commitment fees and interest on the outstanding principal balance of the Floor Plan Line of Credit will continue to accrue and be paid at the applicable rate and on the terms set forthWe also received $8.7 million in the credit agreement during the suspension period.

In response to continued economic uncertainty caused by the COVID-19 pandemic, subsidiaries of Lazydays Holdings, Inc. took the additional step of applying for loans (“PPP Loans”) under the Paycheck Protection Program (the “PPP Loans”). In March 2021, $478 for one PPP loan was forgiven. While we applied for loan forgiveness for all our PPP loans, there can be no assurances that the loans will be forgiven. We expect responses to our forgiveness applications on the remaining six loans during the second quarter of 2021

Starting in May 2020, we experienced significant improvement in sales of new and pre-owned vehicles. Senior management was able to resume normal salaries in late May 2020, and we adjusted our workforce where necessary to meet demand. We continued to aggressively manage and ration capital, and we are focusing our resources on core sales and service operations in response to the operational and financial impact of the Coronavirus Aid, Relief,COVID-19 pandemic.

The improvement in sales beginning in May 2020 likely relates, at least in part, to an increase in consumer demand as consumers seek outdoor travel and Economic Security Act (“CARES Act”) with M&T Bank (the “Lender”). On April 28,leisure activities that permit appropriate social distancing. However, we can provide no assurances that such growth in sales will continue at the same rate that occurred between May 2020 certainand March 2021, or at all, over any time period, and sales may ultimately decline. Furthermore, our improved sales and cost savings measures to date may not be sufficient to offset any later adverse impacts of the Company’s subsidiaries executed promissory notes (the “Notes”) in favorCOVID-19 pandemic, and our liquidity could be negatively impacted, if prior sales trends from May 2020 through March 2021 are reversed, which may occur, for example, if the cruise line, air travel and hotel industries begin to recover.

Our operations also depend on the continued health and productivity of our employees at our dealerships service locations and corporate headquarters throughout this pandemic. The extent to which the COVID-19 pandemic ultimately impacts our business, results of operations and financial condition will depend on future developments, which are highly uncertain and cannot be predicted, including the severity and duration of the Lender for PPP LoansCOVID-19 pandemic, the efficacy and availability of vaccines, and further actions that may be taken by individuals, businesses and federal, state and local governments in an aggregate amountresponse. Even after the COVID-19 pandemic has subsided, we may experience significant adverse effects to our business as a result of $6,831,250, which mature on April 28, 2022. Applications were submitted by other subsidiaries of the Company, which resulted in the execution of a promissory note on April 30, 2020 for $1,236,040 and on May 4, 2020 for $636,665, which mature on April 30, 2022 and May 4, 2022, respectively. Pursuant to the promissory notes evidencing the PPP Loans (the “Notes”), such PPP Loans will bear interest at a rate of 1.0% per year. Commencing six months after each PPP Loan was disbursed, monthly payments of principal and interest will be required in amounts necessary to fully amortize the principal amount by the maturity date. The PPP Loans are unsecured and are non-recourse obligations. The Notes provide for customary events of default,its global economic impact, including any economic recession or downturn and the PPP Loans may be accelerated upon the occurrenceimpact of an eventsuch a recession or downturn on unemployment levels, consumer confidence, levels of default. All orpersonal discretionary spending and credit availability.

See “Part II - Item 1.A. Risk Factors” in this quarterly report on Form 10-Q for a portiondiscussion of the PPP Loans may be forgiven upon applicationadditional risks related to the Lender for payroll and certain other costs incurred during the 8-week period beginning on the date each PPP Loan is disbursed, in accordance with the requirements and limitations under the CARES Act. The amount of the PPP Loan eligible for forgiveness will be reduced if the Company terminates employees or reduces salaries during the 8-week period. While the Company’s subsidiaries intend to use the entire amount of the PPP Loans for qualifying expenses, no assurance can be provided that forgiveness of any portion of the PPP Loans will be obtained.COVID-19.

 

3237

 

 

How Thethe Company Generates Revenue

 

The Company derives its revenues from sales of new RV units, sales of pre-owned RV units and other revenue. Other revenue consists of RV parts, service and repairs, commissions earned on sales of third-party financing and insurance products, Tampa campground and food facilities revenue and other revenues. During the three and six months ended June 30,March 31, 2021 and 2020, and 2019, the Company derived its revenues from these categories in the following percentages:

 

 For the Three Months Ended
June 30,
  For the Six Months Ended
June 30,
  For the Three Months Ended
March 31,
 2020  2019  2020  2019  2021 2020
New vehicles  60.5%  55.9%  57.3%  56.2%  61.8%  53.7%
Pre-owned vehicles  29.0%  32.5%  31.3%  32.1%  28.6%  33.9%
Other  10.5%  11.6%  11.4%  11.7%  9.6%  12.4%
  100.0%  100.0%  100.0%  100.0%  100.0%  100.0%

 

New and pre-owned RV sales accounted for approximately 90% and 89% of total revenues for the three and six months ended June 30, 2020 and 88% of total revenues for the three and six months ended June 30, 2019.March 31, 2021 and 2020, respectively. These revenue contributions have remained relatively consistent.

 

Key Performance Indicators

 

Gross Profit and Gross Margins (excluding depreciation and amortization). Gross profit is total revenue less total costs applicable to revenue excluding depreciation and amortization. The vast majority of the cost applicable to revenues is related to the cost of vehicles. New and pre-owned vehicles have accounted for 97% and 96% of the cost of revenues for the three and six months ended June 30,March 31, 2021 and 2020, and 96% of the cost of revenues for the three and six months ended June 30, 2019.respectively. Gross margin is gross profit as a percentage of revenue. Gross profit and gross margin are GAAP metrics commonly used (including by Company management) to compare results between periods and entities.

 

The Company’s gross profit is variable in nature and generally follows changes in revenue. For the three months ended June 30,March 31, 2021 and 2020, and 2019, gross profit was $44.0$64.1 million and $35.5$41.5 million, respectively, and gross margin was 20.5%23.7% and 21.0%, respectively. For the six months ended June 30, 2020 and 2019, gross profit was $85.4 million and $72.4 million, respectively, and gross margin was 21.1% and 21.2%21.7%, respectively. Last-in, first-out (“LIFO”) adjustments did not have a material impact onwere $1.9 million and $0.2 million for the variancethree months ended March 31, 2021 and 2020, respectively, which negatively affected gross profit.

For the three months ended March 31, 2021, gross margins were favorably impacted by margin expansion in the Company’s gross margin during the periods presented.

During the three and six months ended June 30, 2020 and 2019, gross margins were unfavorably impacted by other revenue, including finance and insurance revenues and parts, service, and accessories revenue. The Company’s margins on these lines of business typically carry higher gross margin percentages than new and pre-owned vehicle sales revenues primarily driven by the scarcity of dealer inventory as manufacturers ramp up production to support increased consumer demand and contributed a smaller portionrestock dealers to make up lost production from COVID related shutdowns. Vehicle sales margins are generally lower than the Company’s other lines of total revenues duringbusiness but represent by far the threemajority of the Company’s revenues. New and six months ended June 30, 2020. These combined other revenues were 10.5% and 11.6%, respectively,pre-owned vehicle margins excluding LIFO impacts increased from 14.3% in the first quarter of total revenues during the three months ended June 30, 2020 and 2019. These combined other revenues were 11.4% and 11.7%, respectively, of total revenues during the six months ended June 30, 2020 and 2019.

to 18.6% in 2021.

 

SG&A as a percentage of Gross Profit. Selling, general and administrative (“SG&A”) expenses as a percentage of gross profit allows the Company to monitor its expense control over a period of time. SG&A consistsconsist primarily of wage-related expenses, selling expenses related to commissions and advertising, lease expenses and corporate overhead expenses. Historically, salaries, commissions and benefits represent the largest component of the Company’s total selling, general and administrative expense and averagestypically average approximately 52%50% to 60% of total selling, general and administrative expenses. SG&A expenses do not include transaction costs, stock based compensation and depreciation and amortization expense. SG&A expenses as a percentage of gross profit allows the Company to monitor its overhead expenses relative to profitability over a period of time.

 

The Company calculates SG&A expenses as a percentage of gross profit by dividing SG&A expenses for the period by total gross profit. For the three months ended June 30,March 31, 2021 and 2020, and 2019, SG&A, excluding transaction costs, depreciation and amortization expense, and stock-based compensation as a percentage of gross profit was 64.3%58.8% and 70.9%75.0%, respectively. For the six months ended June 30, 2020 and 2019, SG&A, excluding transaction costs, depreciation and amortization expense, and stock-based compensation as a percentage of gross profit was 69.5% and 71.3%. The decrease in this percentage reflects the Company growingfact that the growth in gross profit moreexceeded the growth in SG&A costs, increased, driven primarily by the overall growth of the business improving fixed costscost operating leverage, as well as overhead cost reductions implemented in April 2020.

 

3338

 

 

Adjusted EBITDA. Adjusted EBITDA is a not a U.S. Generally Accepted Accounting Principle (“GAAP”)GAAP financial measure, but it is one of the primary non-GAAP measures management uses to evaluate the financial performance of the business. Adjusted EBITDA is also frequently used by analysts, investors and other interested parties to evaluate companies in the recreational vehicle industry. The Company uses Adjusted EBITDA and Adjusted EBITDA Margin to supplement GAAP measures of performance as follows:

 

 as a measurement of operating performance to assist in comparing the operating performance of the Company’s business on a consistent basis, and remove the impact of items not directly resulting from the Company’s core operations;
   
 for planning purposes, including the preparation of the Company’s internal annual operating budget and financial projections;
   
 to evaluate the performance and effectiveness of the Company’s operational strategies; and
   
 to evaluate the Company’s capacity to fund capital expenditures and expand the business.

 

The Company believes Adjusted EBITDA can provide a more complete understanding of the underlying operating results and trends and an enhanced overall understanding of financial performance and prospects for the future. The Company defines Adjusted EBITDA as net income excluding depreciation and amortization of property and equipment, non-floor plan interest expense, amortization of intangible assets, income tax expense, stock-based compensation, transaction costs and other supplemental adjustments which for the periods presented includes LIFO adjustments, PPP loan forgiveness, severance costs, and other one-time charges, and lossgain (loss) on sale of property and equipment.equipment and change in fair value of warrant liabilities. The Company believes Adjusted EBITDA, when considered along with other performance measures, is a useful measure as it reflects certain operating drivers of the business, such as sales growth, operating costs, selling and administrative expense and other operating income and expense. The Company believes Adjusted EBITDA can provide a more complete understanding of the underlying operating results and trends and an enhanced overall understanding of financial performance and prospects for the future. While Adjusted EBITDA is not a recognized measure under GAAP, management uses this financial measure to evaluate and forecast business performance.

Adjusted EBITDA is not intended to be a measure of liquidity or cash flows from operations, or a measure comparable to net income as it does not take into account certain requirements such as non-recurring gains and losses which are not deemed to be a normal part of the underlying business activities.

The Company’s usemeasure of Adjusted EBITDA mayis not benecessarily comparable to similarly titled captions of other companies within the industry.due to different methods of calculation. The Company compensatesstrives to compensate for these limitations by using Adjusted EBITDA as only one of several measures for evaluating business performance. In addition, capital expenditures, which impact depreciation and amortization, interest expense, and income tax expense, are reviewed separately by management. The Company’s measure of Adjusted EBITDA is not necessarily comparable to similarly titled captions of other companies due to different methods of calculation. For a reconciliation of Adjusted EBITDA to net income, a reconciliation of Adjusted EBITDA Margin to net income margin, and a further discussion of how the Company utilizes these non-GAAP financial measures, see “Non-GAAP Financial Measures” below.

 

3439

 

 

Results of Operations

 

Three Months

 

The following table sets forth information comparing certain components of net income for the three months ended June 30, 2020March 31, 2021 and 2019.2020.

 

Summary Financial Data

 

(in thousands)

 

 

Three Months

Ended March 31,
2021

 Three Months
Ended March 31,
2020
 Three Months Ended June 30, 2020 Three Months Ended June 30, 2019     
Revenues                
New and pre-owned vehicles $191,505  $149,046  $244,881  $167,188 
Other  22,456  $19,500   26,112  $23,666 
Total revenue  213,961   168,546   270,993   190,854 
                
Cost of revenues (excluding depreciation and amortization expense)                
New and pre-owned vehicles  164,616  $128,017   199,332  $143,207 
Adjustments to LIFO reserve  (239) $359   1,887  $195 
Other  5,631  $4,692   5,656  $5,979 
Total cost of revenues (excluding depreciation and amortization)  170,008   133,068   206,875   149,381 
                
Gross profit (excluding depreciation and amortization)  43,953   35,478   64,118   41,473 
                
Transaction costs  45   87   375   256 
Depreciation and amortization expense  2,671   2,640   3,225   2,637 
Stock-based compensation expense  340   1,112   372   680 
Selling, general, and administrative expenses  28,269   25,151   37,723   31,118 
Income from operations  12,628   6,488   22,423   6,782 
Other income/expenses                
Loss on sale of property and equipment  (6)  - 
PPP loan forgiveness  478   - 
Interest expense  (2,018)  (2,531)  (1,866)  (2,495)
Change in fair value of warrant liabilities  (6,468)  412 
Inducement loss on warrant conversion  (246)  - 
Total other expense  (2,024)  (2,531)  (8,102)  (2,083)
Income before income tax expense  10,604   3,957   14,321   4,699 
Income tax expense  (2,536)  (2,099)  (5,477)  (1,300)
Net income $8,068  $1,858  $8,844  $3,399 

 

3540

 

 

Three Months Ended June 30, 2020March 31, 2021 Compared to the Three Months Ended June 30, 2019March 31 2020

 

Revenue

 

Revenue increased by approximately $45.5$80.1 million, or 26.9%42.0%, to $214.0$271.0 million from $168.5$190.9 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively.

 

New and Pre-Owned Vehicles Revenue

 

Revenue from new and pre-owned vehiclesvehicle sales increased by approximately $42.5$77.7 million, or 28.5%46.5%, to $191.5$244.9 million from $149.0$167.2 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively.

 

Revenue from new vehicle sales increased by approximately $35.2$65.0 million, or 37.3%63.4%, to $129.4$167.4 million from $94.2$102.4 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively. This increase was due to an increase in the number of new vehicle units sold from 1,3121,367 to 1,845. This2,125, as well as an increase was partially offset by a decrease in the average selling price from $71,300 for the three months ended June 30, 2019 as compared$74,400 to $69,500 for the three months ended June 30, 2020.$78,400 per unit

 

Revenue from pre-owned vehicle sales increased by approximately $7.3$12.8 million, or 13.3%19.7%, to $62.1$77.5 million from $54.8$64.7 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively. This was primarily due to an increase in the number of pre-owned vehicles sold, excluding wholesale units, from 7801,049 to 1,105. This1,072, as well as an increase was partially offset by a decrease in the average revenue per unit sold from approximately $62,900$59,000 to $67,800 per unit for the three months ended June 30, 2019 to $52,700 for the three months ended June 30, 2020.unit.

 

Other Revenue

 

Other revenue consists of sales of parts, accessories and related services. It also consists of finance and insurance revenues as well as campground and miscellaneous revenues. Other revenue increased by approximately $3.0$2.4 million, or 15.2%10.3%, to $22.5$26.1 million from $19.5$23.7 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively.

 

As a component of other revenue, sales of parts, accessories and related services increaseddecreased by approximately $0.5 million, or 5.0%4.7%, to $9.2$10.3 million from $8.7$10.8 million primarily due to increased volume.decreased volume in service

 

Finance and insurance revenue increased by approximately $3.3 million, or 33.8%29.6%, to $12.8$14.6 million from $9.5$11.3 million for the three months ended June 30, 2020March 31, 2021 as compared to June 30, 2019,March 31, 2020, respectively, primarily due to higher penetration rates and higher per unit revenue in our extended warranty products.sales.

 

Campground and miscellaneous revenue, which includes RV rental revenue, decreased by approximately $0.7$0.4 million to $0.5 million for the three months ended June 30, 2020 as compared to $1.2 million for the three months ended June 30, 2019 dueMarch 31, 2021 as compared to $1.6 million for the discontinuance of RV rentals in 2019.three months ended March 31, 2020.

 

Gross Profit (excluding depreciation and amortization)

 

Gross profit consists of gross revenues less cost of sales and services and excludes depreciation and amortization. Gross profit increased by approximately $8.5$22.6 million, or 23.9%54.6%, to $44.0$64.1 million from $35.5$41.5 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively. This increase was attributable to growth in all lines of business.

 

New and Pre-Owned Vehicles Gross Profit

 

New and pre-owned vehicle gross profit increased $6.4$19.9 million, or 31.2%83.6%, to $27.1$43.7 million from $20.7$23.8 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively. The increase is primarily attributable to the increase in units sold, offset by the decreaseincrease in the average selling price of both new motorized and pre-owned motorizedunits, and towable vehicles.the expansion of vehicle sales margins due to industry-wide reduced inventory levels, offset by a $1.7 million increase in LIFO adjustments due to decreases in inventory levels.

41

 

Other Gross Profit

 

Other gross profit increased by $2.0$2.8 million, or 13.6%15.7% to $16.8$20.5 million from $14.8$17.7 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively, due to increased finance and insurance revenues associated with increased RV sales, as well as higherpartially offset by lower penetration rates on the Company’s finance and insurance products.

 

36

Selling, General and Administrative Expenses

 

Selling, general and administrative (“SG&A”) expenses, excludingwhich, as explained above, do not include transaction costs, stock-based compensation and depreciation and amortization, increased $3.1$6.6 million, or 12.4%21.2%, to $28.3$37.7 million duringfor the three months ended June 30, 2020,March 31, 2021, from $25.2$31.1 million duringfor the three months ended June 30, 2019.March 31, 2020. The increase was related to overhead associated with The Villages dealership acquired August 2019, the new service center near Houston, the Phoenix dealership acquired in May 2020, the Elkhart dealership acquired in October 2020, the Burns Harbor dealership acquired in December 2020, the Louisville, Tennessee dealership acquired in March 2021 and increased performance wages which align withas a result of the increased unit sales and revenues for the period ending June 30, 2020. This increase was partially offset by a decrease in stock based compensation of $0.8 million as a result of the graded vesting of the awards with market conditions which were issued to members of management in 2018, with the majority of the expense being recorded in the early portion of the derived service period.March 31, 2021.

 

Interest Expense

 

Interest expense decreased by approximately $0.5$0.6 million to $2.0$1.9 million from $2.5 million for the three months ended June 30,March 31, 2021 and 2020, and 2019, respectively, due primarily to more favorable interest rates, lower floorplan balances and the use of an interest reduction equity account.

 

Income Taxes

 

Income tax expense was $2.5$5.5 million and $2.1$1.3 million for the three month periods ending June 30,March 31, 2021 and 2020, and 2019, respectively.

 

3742

 

Results of Operations

Six Months

The following table sets forth information comparing certain components of net income for the six months ended June 30, 2020 and 2019.

Summary Financial Data

(in thousands)

  Six Months Ended
June 30, 2020
  Six Months Ended
June 30, 2019
 
Revenues        
New and pre-owned vehicles $358,693  $301,680 
Other  46,122   39,923 
Total revenue  404,815   341,603 
         
Cost of revenues (excluding depreciation and amortization expense)        
New and pre-owned vehicles  307,824   258,887 
Adjustments to LIFO reserve  (45)  606 
Other  11,610   9,685 
Total cost of revenues (excluding depreciation and amortization)  319,389   269,178 
         
Gross profit (excluding depreciation and amortization)  85,426   72,425 
         
Transaction costs  301   315 
Depreciation and amortization expense  5,308   5,335 
Stock-based compensation expense  1,020   2,626 
Selling, general, and administrative expenses  59,385   51,603 
Income from operations  19,412   12,546 
Other income/expenses        
Loss on sale of property and equipment  (8)  (2)
Interest expense  (4,513)  (5,558)
Total other expense  (4,521)  (5,560)
Income before income tax expense  14,891   6,986 
Income tax expense  (3,836)  (3,284)
Net income $11,055  $3,702 

38

Six Months Ended June 30, 2020 Compared to the Six Months Ended June 30, 2019

Revenue

Revenue increased by approximately $63.2 million, or 18.5%, to $404.8 million from $341.6 million for the six months ended June 30, 2020 and 2019, respectively.

New and Pre-Owned Vehicles Revenue

Revenue from new and pre-owned vehicles sales increased by approximately $57.0 million, or 18.9%, to $358.7 million from $301.7 million for the six months ended June 30, 2020 and 2019, respectively.

Revenue from new vehicle sales increased by approximately $39.8 million, or 20.7%, to $231.8 million from $192.0 million for the six months ended June 30, 2020 and 2019, respectively. This increase was due to an increase in the number of new vehicle units sold from 2,529 to 3,212. This increase was offset by a decrease in the average selling price from $75,500 for the three months ended June 30, 2019 as compared to $71,600 for the three months ended June 30, 2020.

Revenue from pre-owned vehicle sales increased by approximately $17.3 million, or 15.7%, to $126.9 million from $109.6 million for the six months ended June 30, 2020 and 2019, respectively. This was due to an increase in the number of pre-owned vehicles sold from 1,537 to 2,151, excluding wholesale units sold. This increase was offset by a decrease in the average revenue per unit sold from approximately $64,100 per unit for the six months ended June 30, 2019 as compared to $55,800 for the six months ended June 30, 2020, respectively.

Other Revenue

Other revenue consists of sales of parts, accessories, and related services. It also consists of finance and insurance revenues as well as campground and miscellaneous revenues. Other revenue increased by approximately $6.2 million, or 15.5%, to $46.1 million from $39.9 million for the six months ended June 30, 2020 and 2019, respectively.

As a component of other revenue, sales of parts, accessories and related services increased by approximately $2.4 million, or 13.8%, to $19.9 million from $17.5 million due to increased volume.

Finance and insurance revenue increased by approximately $4.7 million, or 24.8%, to $24.0 million from $19.3 million for the six months ended June 30, 2020 as compared to June 30, 2019, respectively, primarily due to higher penetration rates and higher per unit revenue in our extended warranty products.

Campground and miscellaneous revenue, which includes RV rental revenue, decreased by approximately $1.0 million to $2.2 million for the six months ended June 30, 2020 as compared to $3.2 million for the six months ended June 30, 2019 due to the discontinuance of RV rentals in 2019.

Gross Profit (excluding depreciation and amortization)

Gross profit consists of gross revenues less cost of sales and services and excludes depreciation and amortization. Gross profit increased by approximately $13.0 million, or 18.0%, to $85.4 million from $72.4 million for the six months ended June 30, 2020 and 2019, respectively. This increase was attributable to growth in our core lines of business.

New and Pre-Owned Vehicles Gross Profit

New and pre-owned vehicle gross profit increased $8.7 million, or 20.7%, to $50.9 million from $42.2 million for the six months ended June 30, 2020 and 2019, respectively. The increase is primarily attributable to the increase in units sold offset by the decrease in the average selling price of both new motorized and pre-owned motorized and towable vehicles.

Other Gross Profit

Other gross profit increased by $4.3 million, or 14.1% to $34.5 million from $30.2 million for the six months ended June 30, 2020 and 2019, respectively, due to increased finance and insurance revenues associated with increased RV sales as well as higher penetration rates on the Company’s finance and insurance products.

39

Selling, General and Administrative Expenses

Selling, general, and administrative (“SG&A”) expenses, excluding transaction costs, stock-based compensation, and depreciation and amortization, increased $7.8 million, or 15.1%, to $59.4 million during the six months ended June 30, 2020, from $51.6 million during the six months ended June 30, 2019. The increase was related to overhead associated with The Villages dealership acquired August 2019, the new service center near Houston, the Phoenix dealership acquired in May 2020 and increased performance wages which align with the increased unit sales and revenues for the period ending June 30, 2020. This increase was partially offset by a decrease in stock based compensation of $1.6 million as a result of the graded vesting of the awards with market conditions which were issued to members of management in 2018, with the majority of the expense being recorded in the early portion of the derived service period.

Interest Expense

Interest expense decreased by approximately $1.1 million to $4.5 million from $5.6 million for the six months ended June 30, 2020 and 2019, respectively, due primarily to more favorable interest rates and the use of an interest reduction equity account.

Income Taxes

Income tax expense was $3.8 million and $3.3 million for the three month periods ending June 30, 2020 and 2019, respectively.

 

Non-GAAP Financial Measures

 

The Company uses certain non-GAAP financial measures, such as EBITDA and Adjusted EBITDA, to enable it to analyze its performance and financial condition, as described in “Key Performance Indicators”, above. The Company utilizes these financial measures to manage the business on a day-to-day basis and believes that they are relevant measures of performance. The Company believes that these supplemental measures are commonly used in the industry to measure performance. The Company believes these non-GAAP measures provide expanded insight to measure revenue and cost performance, in addition to the standard GAAP-based financial measures.

 

The presentation of non-GAAP financial information should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. You should read this discussion and analysis of the Company’s financial condition and results of operations together with the consolidated financial statements of the Company and the related notes thereto also included herein.

 

EBITDA is defined as net income excluding depreciation and amortization of property and equipment, interest expense, net, amortization of intangible assets and income tax expense.

 

Adjusted EBITDA is defined as net income excluding depreciation and amortization of property and equipment, non-floor plan interest expense, amortization of intangible assets, income tax expense, non-floor plan interest expense, stock-based compensation, transaction costs and other supplemental adjustments which for the periods presented includes LIFO adjustments, severance costs andPPP Loan forgiveness, other one-time charges, and gain or loss on sale of property and equipment.equipment and change in fair value of warrant liabilities.

Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of total revenues.

 

4043

 

 

Reconciliations from Net Income per the Condensed Consolidated Statements of Income to EBITDA and Adjusted EBITDA and Net income margin to EBITDA margin and Adjusted EBITDA margin for the three months ended March 31, 2021 and six months ended June 30, 2020 and 2019 are shown in the tables below.

 

 Three Months Ended June 30,  Three Months Ended March 31,
 2020  2019  2021 2020
         
EBITDA                
Net income $8,068  $1,858  $8,844  $3,399 
Interest expense, net*  2,018   2,531   1,866   2,495 
Depreciation and amortization of property and equipment  1,624   1,687   1,944   1,589 
Amortization of intangible assets  1,047   953   1,281   1,048 
Income tax expense  2,536   2,099   5,477   1,300 
Subtotal EBITDA  15,293   9,128   19,412   9,831 
Floor plan interest  (565)  (1,049)  (457)  (1,029)
LIFO adjustment  (239)  359   1,887   195 
Transaction costs  45   87   375   256 
PPP loan forgiveness  (478)  - 
Loss on sale of property and equipment  6   -   (3)  2 
Severance costs/Other  -   272 
Change in fair value of warrant liabilities  6,468   (412)

Inducement loss on warrant conversion

  246   - 
Stock-based compensation  340   1,112   372   680 
Adjusted EBITDA $14,880  $9,909  $27,822  $9,523 

 

* Interest expense includes $1,177$1,213 and $1,182 relating to finance lease payments.payments for the three months ended March 31, 2021 and 2020, respectively. Depreciation on leased assets under finance leases is included in depreciation expense and included in net income. Operating lease payments are included as rent expense and included in net income.

 

 Three Months Ended June 30,  Three Months Ended March 31,
 2020  2019  2021 2020
         
EBITDA margin                
Net income margin  3.8%  1.1%
Net income (loss) margin  3.3%  1.8%
Interest expense, net  0.9%  1.5%  0.7%  1.3%
Depreciation and amortization of property and equipment  0.8%  1.0%  0.7%  0.8%
Amortization of intangible assets  0.5%  0.6%  0.5%  0.5%
Income tax expense  1.2%  1.2%  2.0%  0.7%
Subtotal EBITDA margin  7.2%  5.4%  7.2%  5.2%
Floor plan interest  -0.3%  -0.6%  -0.2%  -0.5%
LIFO adjustment  -0.1%  0.2%  0.7%  0.1%
Transaction costs  0.0%  0.1%  0.1%  0.1%
PPP loan forgiveness  -0.2%  0.0%
Loss on sale of property and equipment  0.0%  0.0%  0.0%  0.0%
Severance costs/Other  0.0%  0.2%
Change in fair value of warrant liabilities  2.4%  -0.2%

Inducement loss on warrant conversion

  0.1%  0.0%
Stock-based compensation  0.2%  0.7%  0.1%  0.4%
Adjusted EBITDA  7.0%  5.9%  10.3%  5.0%

 

Note: Figures in the table may not recalculate exactly due to rounding.

 

4144

 

 

  Six Months Ended June 30, 
  2020  2019 
       
EBITDA        
Net income $11,055  $3,702 
Interest expense, net  4,513   5,558 
Depreciation and amortization of property and equipment  3,213   3,428 
Amortization of intangible assets  2,095   1,907 
Income tax expense  3,836   3,284 
Subtotal EBITDA  24,712   17,879 
Floor plan interest  (1,595)  (2,518)
LIFO adjustment  435   606 
Transaction costs  301   315 
Loss on sale of property and equipment  8   2 
Severance costs/Other  -   429 
Stock-based compensation  1,020   2,626 
Adjusted EBITDA $24,881  $19,339 

* Interest expense includes $2,358 relating to finance lease payments. Operating lease payments are included as rent expense and included in net income.

  Six Months Ended March 31, 
  2020  2019 
       
EBITDA margin        
Net income margin  3.1%  1.1%
Interest expense, net  1.3%  1.6%
Depreciation and amortization of property and equipment  0.9%  1.0%
Amortization of intangible assets  0.6%  0.6%
Income tax expense  1.1%  1.0%
Subtotal EBITDA margin  7.0%  5.2%
Floor plan interest  -0.5%  -0.7%
LIFO adjustment  0.1%  0.2%
Transaction costs  0.1%  0.1%
Loss on sale of property and equipment  0.0%  0.0%
Severance costs/Other  0.0%  0.1%
Stock-based compensation  0.3%  0.8%
Adjusted EBITDA  7.0%  5.7%

42

Liquidity and Capital Resources

 

Cash Flow Summary

 

 Three Months Ended
March 31,
($ in thousands)       2021 2020
 Six Months Ended June 30, 
 2020  2019 
Net income $11,055  $3,702  $8,844  $3,399 
Non cash adjustments  6,677   8,286 

Non-cash adjustments

  9,886   2,849 
Changes in operating assets and liabilities  65,878   47,059   6,093   9,879 
Net cash provided by operating activities  83,610   59,047   

24,823

   16,127 
                
Net cash used in investing activities  (765)  (5,899)
Net cash (used in) provided by financing activities  (52,253)  (49,599)
Net cash (used in) provided by investing activities  (6,167)  3,158 
Net cash used in financing activities  (2,699)  (7,474)
Net increase in cash $30,592  $3,549  $15,957  $11,811 

 

Net Cash from Operating Activities

 

The Company generated cash from operating activities of approximately $83.6$24.8 million duringfor the sixthree months ended June 30, 2020,March 31, 2021, compared to cash provided by operating activities of approximately $59.0$16.1 million for the sixthree months ended June 30, 2019.March 31, 2020. Net income increased by approximately $7.3$5.4 million for the sixthree months ended June 30, 2020March 31, 2021 compared to the sixthree months ended June 30, 2019.March 31, 2020. Adjustments for non-cash expenses, included in net income, decreased $1.6increased $7.0 million to $6.7$9.9 million for the sixthree months ended June 30, 2020. DuringMarch 31, 2021 compared to the sixprior period. For the three months ended June 30, 2020,March 31, 2021, there was approximately $65.9$6.1 million of cash changes in operating assets and liabilities as compared to $47.1$9.9 million of cash changes in operating assets and liabilities duringfor the sixthree months ended June 30, 2019.March 31, 2020. The fluctuations in assets and liabilities duringfor the sixthree months ended June 30,March 31, 2021 and March 31, 2020 and June 30, 2019 were primarily due to the increase in accounts receivable of $10.3 million and $0.5 million, respectively, the increase of $4.8 million and $1.8 million in accounts payable and accrued expenses and other current liabilities, respectively, the increase of $5.5 million and $1.3 million in income tax receivable/payable, respectively, offset by the decrease in inventory of $71.3$6.9 million and $48.8$7.6 million, respectively, as the Company managed inventories down, particularly at the Tampa location.inventory declined due to supply constraints.

 

Net Cash from Investing Activities

 

The Company used cash in investing activities of approximately $0.8$6.2 million duringfor the sixthree months ended June 30, 2020,March 31, 2021, compared to cash used inprovided by investing activities of approximately $5.9$3.2 million for the sixthree months ended June 30, 2019.March 31, 2020. Net cash used in investing activities duringfor the sixthree months ended June 30, 2020March 31, 2021 was primarily related to cash provided by the consummation of a sale leaseback in Nashville, Tennessee of $4.9 million offset byused for purchases of property and equipment of $3.0$1.9 million and cash paid for acquisitions of $2.7$4.3 million.

 

Net Cash from Financing Activities

 

The Company had cash used in financing activities of approximately $52.3$2.7 million duringfor the sixthree months ended June 30, 2020,March 31, 2021, compared to approximately $49.6$7.5 million for the sixthree months ending June 30, 2019.March 31, 2020. Net cash used in financing activities duringfor the sixthree months ended June 30, 2020March 31, 2021 was primarily related to net repayments on the M&T Floor Plan Line of Credit of $63.1$15.0 million. These payments were offset by cash provided by the new M&T mortgage for the Houston service centerexercise of $5.0 million and PPP loanswarrants of $8.7$11.6 million.

45

 

Funding Needs and Sources

 

The Company has historically satisfied its liquidity needs through cash from operations and various borrowing arrangements. Cash requirements consist principally of scheduled payments of principal and interest on outstanding indebtedness (including indebtedness under its existing floor plan credit facility), the acquisition of inventory, capital expenditures, salary and sales commissions and lease expenses. We believe, basedexpenses and also consisted of acquisitions of one dealership in 2021 and three dealerships in 2020. The Company expects that it has adequate cash on our current business plan, that our existinghand, cash funds available under the M&T Facility (defined below), funds received under the Paycheck Protection Program and cash flow from operations will be sufficientand borrowing capacity to fund necessary capital expenditures and operating cash requirementsmeet its liquidity needs for at least the next twelve months. The Company furtherManagement continually evaluates capital requirements and options to facilitate our growth strategy, and currently believes thatcapital is adequate to support the business and its financial resources, along with managing discretionary expenses, will allow it to manage the anticipated impact of COVID-19 on the Company’s business operations for the foreseeable future which could include reduced sales and net income levels for the Company. Based on reduced sales levels in late March and early April, the company took actions to mitigate the expected impact of COVID-19 including reducing spending more broadly across the Company, focusing our resources on core sales and service operations and delaying non-critical capital projects. We also reduced our workforce by 25%, senior management agreed to temporarily forgo 25% of their salary, and we temporarily suspended 2020 annual pay increases and 401k matches. To further protect our liquidity and cash position, we negotiated with our lenders for the temporary suspension of scheduled principal and interest payments on our term and mortgage loans from April 15, 2020 through June 15, 2020 and for the temporary suspension of scheduled floorplan curtailment payments from April 1, 2020 through June 15, 2020. In addition, the Company applied for and received fundsgrowth strategy under the PPP loan program. Due to significant improvements in sales in May 2020, the senior management resumed normal salaries in late May 2020. In addition, the 401k match was reinstated for all employees in late June 2020. The challenges posed by COVID-19 on the Company’s business are evolving rapidly. Consequently, the Company will continue to evaluate its financial position in light of future developments, particularly those relating to COVID-19.various market conditions.

 

As of June 30, 2020,March 31, 2021, the Company had liquidity of approximately $62.1$79.5 million in cash and had working capital of approximately $47.1$54.6 million.

 

Capital expenditures include expenditures to extend the useful life of current facilities and expand operations. For the sixthree months ended June 30, 2020 and 2019,March 31, 2021, the Company invested approximately $3.0 million and $5.9$1.9 million in capital expenditures, respectively.expenditures.

 

The Company maintains sizable inventory in order to meet the expectations of its customers and believes that it will continue to require working capital consistent with past experience. Historically, the Company has funded its operations with internally generated cash flow and borrowings. Changes in working capital are driven primarily by levels of business activity. The Company maintains a floor plan credit facility to finance its vehicle inventory. At times, the Company has made repayments on its existing floor plan credit facility using excess cash flow from operations.

 

43

M&T Credit Facility

 

On March 15, 2018, the Company replaced its existing debt agreements with Bank of America with a $200,000 Senior Secured Credit Facility (the “Mthe M&T Facility”).Facility. The M&T Facility includes a $175,000$175 million M&T Floor Plan Line of Credit, a $20,000$20 million M&T Term Loan and a $5,000$5 million M&T Revolver. The M&T Facility willwas originally due to mature on March 15, 2021. The maturity date was subsequently extended to September 15, 2021. The M&T Facility requires the Company to meet certain financial covenants and is secured by substantially all of the assets of the Company.

 

The M&T Floor Plan Line of Credit may be used to finance new vehicle inventory, but only $45,000$45 million may be used to finance pre-owned vehicle inventory and $4,500$4.5 million may be used to finance rental units. Principal becomes due upon the sale of the respective vehicle. The M&T Floor Plan Line of Credit shall accrue interest at either (a) the fluctuating 30-day LIBOR rate plus an applicable margin which ranges from 2.00% to 2.30% based upon the Company’s total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus an applicable margin ranging from 1.00% to 1.30% based upon the Company’s total leverage ratio (as defined in the M&T Facility). The Base Rate is defined in the agreement as the highest of M&T’s prime rate, the Federal Funds rate plus 0.50% or one-month LIBOR plus 1.00%. In addition, the Company will be charged for unused commitments at a rate of 0.15%.

 

The M&T Term Loan will be repaid in equal monthly principal installments of $242$242,000 plus accrued interest through the maturity date. At the maturity date, the Company will pay a principal balloon payment of $11,300$11.3 million plus any accrued interest. The M&T Term Loan shall bear interest at (a) LIBOR plus an applicable margin of 2.25% to 3.00% based on the total leverage ratio (as defined in the agreement)M&T Facility) or (b) the Base Rate plus a margin of 1.25% to 2.00% based on the total leverage ratio (as defined in the agreement)M&T Facility).

The M&T Revolver allows the Company to draw up to $5 million. The M&T Revolver shall bear interest at (a) 30-day LIBOR plus an applicable margin of 2.25% to 3.00% based on the total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus a margin of 1.25% to 2.00% based on the total leverage ratio (as defined in the M&T Facility). The M&T Revolver is also subject to the unused commitment fees at rates varying from 0.25% to 0.50% based on the total leverage ratio (as defined).

46

 

On March 6, 2020, the Company entered into the Third Amendment and Joinder to Credit Agreement (“Third Amendment”) on the M&T Facility. Pursuant to the Third Amendment, the Mortgage Loan Borrower and Diversified, wholly owned subsidiaries of LDRV, became parties to the Credit Agreement and were identified as Additional Loan Parties. The Existing Borrowers and Guarantors also requested that the Lenders provide a mortgage loan credit facility in the aggregate principal amount of acquisition, construction, and permanent mortgage financing for a property acquired by the Mortgage Loan Borrower. The mortgage loans maximum borrowing amount isborrowed under the M&T Mortgage was $6.136 million. The mortgage shall bear interest at (a) LIBOR plus an applicable margin of 2.25% or (b) the Base Rate plus a margin of 1.25%. The mortgage requires monthly payments of principal of $0.03 million and matures on MarchJune 15, 2021 when all remaining principal and accrued interest payments become due.

 

The M&T Revolver allows the Company to draw up to $5,000. The M&T Revolver shall bear interest at (a) 30-day LIBOR plus an applicable margin of 2.25% to 3.0% based on the total leverage ratio (as defined in the M&T Facility) or (b) the Base Rate plus a margin of 1.25% to 2.00% based on the total leverage ratio (as defined in the M&T Facility). The M&T Revolver is also subject to the unused commitment fees at rates varying from 0.25% to 0.50% based on the total leverage ratio (as defined).

As of June 30, 2020, there was $92.4 million outstanding under the M&T Floor Plan Line of Credit, $14.2 million outstanding under the M&T Term Loan and $5.0 million outstanding on the M&T Mortgage.

In order to further mitigate the early effects of the COVID-19 pandemic, the Company entered into the Fourth Amendment to the M&T credit agreement on April 16, 2020. Pursuant to the Fourth Amendment, the parties agreed to a suspension of scheduled principal payments on the term loans and mortgage loans (to the extent the permanent loan period has begun for the mortgage loans) for the period from April 15, 2020 through June 15, 2020. Interest on the outstanding principal balances of the term loans and mortgage loans continued to accrue and was paid at the applicable interest rate during the deferment period. At the end of the deferment period, the borrowers resumed making all required payments of principal on the term loans and mortgage loans. All principal payments of the term loans and mortgage loans deferred during the deferment period are due and payable on the term loan maturity date or the mortgage loan maturity date, as applicable. Additionally, all principal payments deferred during the deferment period are due and payablepayable: (a) as described aboveabove; or (b) if earlier, the date all outstanding amounts are otherwise due and payable under the terms of the credit documents (including, without limitation, upon maturity, acceleration or, to the extent applicable under the credit documents, demand for payment). In addition, the amendment includes a temporary suspension of scheduled curtailment payments required by the credit agreement for the period from April 1, 2020 through June 15, 2020. Amounts related to floor plan unused commitment fees and interest on the outstanding principal balance of the M&T Floor Plan Line of Credit continue to accrue and are paid at the applicable rate and on the terms set forth in the credit agreement during the suspension period.

 

As of March 31, 2021, there was $92.8 million outstanding under the M&T Floor Plan Line of Credit, $12.0 million outstanding under the M&T Term Loan and $5.9 million outstanding on the M&T Mortgage.

Contractual and Commercial Commitments

 

During the sixthree months ended June 30, 2020,March 31, 2021, the Company did not have any significantmaterial changes in its contractual and commercial commitments.commitments outside of the ordinary course of business.

 

Off-Balance Sheet Arrangements

 

As of June 30, 2020,March 31, 2021, there were no off-balance sheet arrangements, as defined in Item 303(a)(4)(ii) of Regulation S-K.

 

Inflation

 

Although the Company cannot accurately anticipate the effect of inflation on its operations, it believes that inflation has not had, and is not likely in the foreseeable future to have, a material impact on the results of operations.

 

Cyclicality

 

Unit sales of RV vehicles historically have been cyclical, fluctuating with general economic cycles. During economic downturns, the RV retailing industry tends to experience similar periods of decline and recession as the general economy. The Company believes that the industry is influenced by general economic conditions and particularly by consumer confidence, the level of personal discretionary spending, fuel prices, interest rates and credit availability.

 

4447

 

 

Seasonality and Effects of Weather

 

The Company’s operations generally experience modestly higher volumes of vehicle sales in the first half of each year due in part to consumer buying trends and the hospitable warm climate during the winter months at our largest location in Tampa, Florida.Florida and Arizona locations. In addition, the northern locations in Colorado, Tennessee, Minnesota and MinnesotaIndiana generally experience modestly higher vehicle sales during the spring months.

 

The Company’s largest RV dealership is located near Tampa, Florida, which is in close proximity to the Gulf of Mexico. A severe weather event, such as a hurricane, could cause severe damage to property and inventory and decrease the traffic to our dealerships. Although the Company believes that it has adequate insurance coverage, if the Company were to experience a catastrophic loss, the Company may exceed its policy limits, and/or may have difficulty obtaining similar insurance coverage in the future.

 

Critical Accounting Policies and Estimates

 

The Company prepares its condensed consolidated financial statements in accordance with GAAP, and in doing so, it has to make estimates, assumptions and judgments affecting the reported amounts of assets, liabilities, revenues and expenses, as well as the related disclosure of contingent assets and liabilities. The Company bases its estimates, assumptions and judgments on historical experience and on various other factors it believes to be reasonable under the circumstances. Different assumptions and judgments would change estimates used in the preparation of the condensed consolidated financial statements, which, in turn, could change the results from those reported. The Company evaluates its critical accounting estimates, assumptions and judgments on an ongoing basis.

 

Please refer to Note 2 of the accompanying unaudited condensed consolidated financial statements for the update to the Company’s revenue recognition policies as a result of the adoption of ASC 606 and ASC 842. There have been no other material changes in the Company’s critical accounting policies from those previously reported and disclosed in its Annual Report on Form 10-K.

 

Item 3. — Quantitative and Qualitative Disclosures About Market Risk.

 

Information requested by this Item 3 is not applicable as the Company has elected scaled disclosure requirements available to smaller reporting companies with respect to this Item.Item 3

 

Item 4. — Controls and Procedures.

 

Evaluation of Disclosure Controls and Procedures

 

As of the end of the period covered by this Quarterly Report on Form 10-Q, the Company conducted an evaluation, under the supervision and with the participation of management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of the disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). BasedThat evaluation included consideration of the views expressed in the SEC Staff Statement in which the SEC staff clarified its interpretations of certain generally accepted accounting principles related to warrants issued by SPACs. Prior to the SEC Staff Statement, we believed that our warrant accounting was consistent with generally accepted accounting principles. This position was consistent with market practice, informed by third-party advisors with whom we consult from time to time on complex technical accounting matters, and was contained and fully disclosed in our audited financial statements, SEC filings and investor communications. However, based on the evaluation of these disclosure controlsclarifications expressed in the SEC Staff Statement which resulted in the restatement discussed further in Note 2 to the condensed consolidated financial statements, the Company’s management and procedures, the Chief Executive Officer and Chief Financial Officer subsequently concluded that as of June 30, 2020, the Company’s disclosure controls and procedures were not effective due to ensurea material weakness in internal control over financial reporting related to the accounting for warrants. The Company’s control to evaluate the accounting for warrants did not effectively lead us to correctly apply the provisions of ASC 815-40 as further interpreted by the SEC on April 12, 2021, and the Company’s controls were not appropriately designed to reassess the classification of the warrants at each reporting date thereafter. As a result, a material weakness was determined to exist. A material weakness is a deficiency, or combination of deficiencies, in internal controls over financial reporting, such that there is a reasonable possibility that the information requiredmaterial misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. Subsequent to be disclosed bythe SEC Staff Statement, we implemented a remediation plan that addressed the material weakness in internal control over financial reporting, which related to the accounting for our warrants. In connection with the warrant restatement on Form 10-K/A, the Company has conformed its accounting for its warrants to the SEC Statement. The Company has also designed and implemented a new control to reassess the classification of liability- or equity-classified warrants to conform the accounting for warrants consistent with the SEC Staff Statement, which will be executed at each reporting date by individuals with sufficient experience and training. In 2021, the Company implemented a remediation plan to address this material weakness, including the addition of several new controls, and will test the operational effectiveness of the controls during 2021.

Notwithstanding the material weakness discussed above, the Company’s management, including the Chief Executive Officer and Chief Financial Officer, has concluded that the Company’s financial statements included in reports that it files or submits underthis Form 10-Q present fairly, in all material respects, the Exchange Act is recorded, processed, summarizedCompany’s financial position, results of operations and reported withincash flows for the time periods specifiedpresented in the SEC’s rules and forms.accordance with U.S. generally accepted accounting principles.

 

Changes in Internal Control over Financial Reporting

ThereIn connection with the above described restatement, the Company has designed and implemented a new control to reassess the classification of liability- or equity-classified warrants consistent with the SEC Staff Statement, which control will be executed at each reporting date. This new control has been and will be executed by individuals with sufficient experience and training.

Other than the item discussed above, there were no significant changes in our internal control over financial reporting during the six months ended June 30, 2020most recent fiscal quarter that havehas materially affected, or areis reasonably likely to materially affect, our internal control over financial reporting.

 

PART II – OTHER INFORMATION

 

Item 1 – Legal Proceedings

 

The Company is a party to multiple legal proceedings that arise in the ordinary course of its business. The Company does not believe that the ultimate resolution of these matters will have a material adverse effect on its business, results of operations, financial condition or cash flows. However, the results of these matters cannot be predicted with certainty and an unfavorable resolution of one or more of these matters could have a material adverse effect on the Company’s business, results of operations, financial condition and/or cash flows.

 

Item 1A – Risk Factors

 

Item 1A of Part I of our Annual Report on Form 10-K for the year ended December 31, 2019 (the “2019 Form 10-K”)2020 includes a detailed discussion of the risk factors that could materially affect our business, financial condition or future prospects. Set forth below is an additional risk factor that is a material change to our risk factors previously disclosed in the 2019 Form 10-K. The information below updates, and should be read in conjunction with, the risk factors in our 2019 Form 10-K. We encourage you to read these risk factors in their entirety.

 

4548

 

The COVID-19 pandemic had a significant adverse impact, on our business, results of operations, and financial condition in the first months of the pandemic. While increased sales since then have more than offset initial adverse impact, there can be no assurance that such sales growth will continue at the same rate or at all, and our sales may ultimately decline. The long term effects of COVID-19 could result in a net negative impact on our business.

Beginning in mid-to-late March of 2020, the COVID-19 pandemic has led to severe disruptions in general economic activities as businesses and federal, state, and local governments took increasingly broad actions to mitigate the impact of the COVID-19 pandemic on public health, including a number of “shelter in place” or “stay at home” orders in the states in which we operate. Although we continued to conduct business and have modified our business practices to conform to government guidelines and best practices to ensure the health and safety of our customers, employees and the communities we serve, we saw significant early declines in new and pre-owned vehicle unit sales, sales of parts, accessories and related services, including finance and insurance revenues as well as campground and miscellaneous revenues, and our service business is currently operating below full capacity in all of our service locations. We previously enacted cost saving measures, including the reduction of our workforce by 25% and senior management agreeing to temporarily forego 25% of their salary. Senior management was able to resume normal salaries in late May 2020, and the workforce has been adjusted where necessary to meet demand. We are delaying non-critical capital projects and we are focusing our resources on core sales and service operations in response to the operational and financial impact of the COVID-19 pandemic. To further protect our liquidity and cash position, we had negotiated with our lenders for the temporary suspension of scheduled principal and interest payments on our term and mortgage loans from April 15, 2020 through June 15, 2020 and for the temporary suspension of scheduled floorplan curtailment payments from April 1, 2020 through June 15, 2020. We also received $8.7 million in loans under the Paycheck Protection Program.

Starting in May 2020, we experienced significant improvement in sales of new and pre-owned vehicles. Such improved sales could be due to changes in consumer choices as a result of COVID-19, and therefore, no assurance can be provided that such growth is sales will continue at the same rate or at all, over any time period, and sales may ultimately decline. Furthermore, our improved sales and cost savings measures to date may not be sufficient to offset any later adverse impacts of the pandemic, and our liquidity could be negatively impacted, if sales trends from the second quarter are reversed As a result, we may be required to pursue additional sources of financing to obtain working capital and meet our financial obligations. Our ability to obtain any additional financing on favorable terms, or at all, is not guaranteed and largely dependent upon evolving market conditions and other factors. Additionally, while we intend to pursue the forgiveness of the PPP Loans received in accordance with the requirements and limitations under the CARES Act, no assurance can be provided that forgiveness of any portion of the PPP Loans will be obtained. Our operations also depend on the continued health and productivity of our employees at our dealerships service locations and corporate headquarters throughout this pandemic. The extent to which the COVID-19 pandemic ultimately impacts our business, results of operations, and financial condition will depend on future developments, which are highly uncertain and cannot be predicted, including the severity and duration of the COVID-19 pandemic, and further actions that may be taken by individuals, businesses and federal, state and local governments in response. Even after the COVID-19 pandemic has subsided, we may experience significant adverse effects to our business as a result of its global economic impact, including any economic recession or downturn and the impact of such a recession or downturn on unemployment levels, consumer confidence, levels of personal discretionary spending and credit availability.

 

Item 2 – Unregistered Sales of Equity Securities and Use of Proceeds

 

Stock Repurchases

 

Period Total Number of Shares Purchased  Average Price Paid per Share  Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs  Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs 
January 1, 2020 - January 31, 2020  1,000  $4.28   79,000  $3,682.00 
February 1, 2020 - February 29, 2020  12,405  $4.22   91,405  $3,630.00 
March 1, 2020 - March 31, 2020  31,324  $2.81   122,729  $3,541.00 
April 1, 2020 - April 30, 2020  18,570  $2.15   141,299  $3,502.00 

The table below sets forth the information with respect to purchases made by or on behalf of Lazydays Holdings, Inc. or any “affiliated purchaser” (as defined in Rule 10b-18(a)(3) under the Exchange Act) of our shares of common stock during the three months ended March 31, 2021.

Period Total
Number
of Shares
Purchased
 Average
Price
Paid per
Share
 Total Number
of
Shares
Purchased
as Part of
Publicly
Announced
Plans
or Programs
 

Approximate

Dollar
Value of Shares
that
May Yet Still Be
Purchased
Under the Plans or
Programs

January 1, 2021 – March 31, 2021  -  $-   -     
Total                                             $3,502.00(1)

 

 (1)On November 7, 2019, we announced that ourthe Board of Directors authorized a stock repurchase program authorizing us to repurchase up to $4.0 million of our shares of common stock. The program iswas effective through December 31, 2020.

  

Item 3 – Default Upon Senior Securities

 

None.

 

Item 4 – Mine Safety Disclosures

 

None.

 

Item 5 – Other Information

 

None.

 

4649

 

 

Item 6. — Exhibits.

 

10.1Third Amendment and Joinder to Credit Agreement, dated as of March 6, 2020, by and among the Existing Borrowers named therein, Lone Star Acquisition LLC, authorized to conduct business in the State of Texas as Lone Star Land of Houston, LLC, Lone Star Diversified, LLC, the Guarantors named therein, Manufacturers and Traders Trust Company and the lenders party to the credit agreement (filed as Exhibit 10.19 to the Form 10-K filed on March 20, 2020 and incorporated herein by reference).
10.2*Fourth Amendment to Credit Agreement, dated as of April 15, 2020, by and among the Borrowers named therein, the Guarantors named therein, Manufacturers and Traders Trust Company and the lenders party to the credit agreement
31.1* Certification of Chief Executive Officer pursuant to Rule 13a-14 and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended
   
31.2* Certification of Chief Financial Officer pursuant to Rule 13a-14 and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended
   
32.1** Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer)
   
32.2** Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer)
   
101 INS* XBRL Instance Document
   
101 SCH* Inline XBRL Taxonomy Extension Schema Document
   
101 CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document
   
101 DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document
   
101 LAB* Inline XBRL Extension Label Linkbase Document
   
101 PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*Cover Page Interactive Data File (Embedded within the Inline XBRL document and included in Exhibit 101)

 

* Filed herewith.

** Furnished herewith.

 

Exhibits 32.1 and 32.2 are being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that section, nor shall such exhibits be deemed to be incorporated by reference in any registration statement or other document filed under the Securities Act or the Exchange Act, except as otherwise stated in any such filing.

 

4750

 

 

Signatures

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 Lazydays Holdings, Inc.
  
Dated July 31, 2020June 28, 2021/s/ WILLIAM P. MURNANE
 William P. Murnane
 Chief Executive Officer
 (Duly authorized officer and
 principal executive officer)
  
Dated July 31, 2020June 28, 2021/s/ NICHOLAS TOMASHOT
 Nicholas J. Tomashot
 Chief Financial Officer
 (Duly authorized officer and
 principal financial and accounting officer)

 

4851