UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q



x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~April 1,~~September 30, 2018



o	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: 001-37480

UNIQUE FABRICATING, INC.

(Exact name of registrant as specified in its Charter)



Delaware	001-37480	46-1846791
(State or other jurisdiction of incorporation or organization)	(Commission File Number)	(IRS Employer Identification No.)

Unique Fabricating, Inc.

800 Standard Parkway

Auburn Hills, MI 48326

(248)-853-2333

(Address including zip code, and telephone number, including area code, of registrant’s principal executive offices)

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 o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

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” and~~filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer o		Accelerated filer xo
Non-accelerated filer o ~~(Do not check if a smaller reporting company)~~		Smaller reporting company ox
		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. o

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

As of ~~May 4,~~November 2, 2018 the registrant had ~~9,766,563~~9,772,787 shares of common stock outstanding.

TABLE OF CONTENTS



Item 1. Financial Statements	1
Consolidated Balance Sheets as of ~~April 1,~~September 30, 2018 (unaudited) and as of December 31, 2017 (unaudited)	1
Consolidated Statements of Operations for the thirteen and thirty-nine week ~~period~~periods ended ~~April 1,~~September 30, 2018 (unaudited) and thirteen and thirty-nine week ~~period~~periods ended ~~April 2,~~October 1, 2017 (unaudited)	2
Consolidated Statements of Stockholders' Equity for the thirteen and thirty-nine week period ended ~~April 1,~~September 30, 2018 (unaudited) and the thirteen and thirty-nine week period ended ~~April 2,~~October 1, 2017 (unaudited)	3
Consolidated Statements of Cash Flows for the ~~thirteen~~thirty-nine week period ended ~~April 1,~~September 30, 2018 (unaudited) and ~~thirteen~~thirty-nine week period ended ~~April 2,~~October 1, 2017 (unaudited)	4
Notes to Consolidated Financial Statements (unaudited)	5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	2021
Item 3. Quantitative and Qualitative Disclosures About Market Risk	3136
Item 4. Controls and Procedures	3237
Part II Other Information	3338
Signatures	3540

TABLE OF CONTENTS

~~fITEM~~ITEM 1. FINANCIAL STATEMENTS

UNIQUE FABRICATING, INC.

Consolidated Balance Sheets ~~(unaudited)~~(Unaudited)


	April 1, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Assets
Current assets
Cash and cash equivalents	$	1,179,566	$	1,430,937	$	982,913	$	1,430,937
Accounts receivable – net	31,266,807		27,203,296		31,157,862		27,203,296
Inventory – net	16,902,736		16,330,084		17,506,671		16,330,084
Prepaid expenses and other current assets:
Prepaid expenses and other	4,506,828		3,962,012		3,928,197		3,962,012
Refundable taxes	537,180		646,253		1,258,080		646,253
Asset held for sale	733,059		—		733,059		—
Total current assets	55,126,176		49,572,582		55,566,782		49,572,582
Property, plant, and equipment – net	23,324,186		22,975,401		25,027,850		22,975,401
Goodwill	28,871,179		28,871,179		28,871,179		28,871,179
Intangible assets– net	18,605,369		19,635,782		16,560,818		19,635,782
Other assets
Investments – at cost	1,054,120		1,054,120		1,054,120		1,054,120
Deposits and other assets	397,391		353,719		226,550		353,719
Deferred tax asset	440,567		342,552		529,099		342,552
Total assets	$	127,818,988	$	122,805,335	$	127,836,398	$	122,805,335
Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable	$	14,784,964	$	11,708,175	$	14,051,539	$	11,708,175
Current maturities of long-term debt	3,999,998		3,799,998		4,399,998		3,799,998
Income taxes payable	423,875		348,910		86,987		348,910
Accrued compensation	2,667,307		2,840,559		3,524,586		2,840,559
Other accrued liabilities	1,093,406		1,027,489		1,220,132		1,027,489
Other liabilities	—		—
Total current liabilities	22,969,550		19,725,131		23,283,242		19,725,131
Long-term debt – net of current portion	26,306,988		27,288,846		23,780,796		27,288,846
Line of credit-net	25,067,517		22,476,525		27,616,745		22,476,525
Deferred tax liability	2,482,705		2,432,754		2,647,098		2,432,754
Total liabilities	76,826,760		71,923,256		77,327,881		71,923,256
Stockholders’ Equity
Common stock, $0.001 par value – 15,000,000 shares authorized and 9,766,563 and 9,757,563 issued and outstanding at April 1, 2018 and December 31, 2017, respectively	9,767		9,758
Common stock, $0.001 par value – 15,000,000 shares authorized and 9,771,587 and 9,757,563 issued and outstanding at September 30, 2018 and December 31, 2017, respectively					9,772		9,758
Additional paid-in-capital	45,775,819		45,712,568		45,845,175		45,712,568
Retained earnings	5,206,642		5,159,753		4,653,570		5,159,753
Total stockholders’ equity	50,992,228		50,882,079		50,508,517		50,882,079
Total liabilities and stockholders’ equity	$	127,818,988	$	122,805,335	$	127,836,398	$	122,805,335

See Notes to Consolidated Financial Statements.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Consolidated Statements of Operations (Unaudited)


	Thirteen Weeks Ended April 1, 2018			Thirteen Weeks Ended April 2, 2017			Thirteen Weeks Ended September 30, 2018			Thirteen Weeks Ended October 1, 2017			Thirty-Nine Weeks Ended September 30, 2018			Thirty-Nine Weeks Ended October 1, 2017
Net sales	$	47,304,153		$	47,857,096		$	42,051,968		$	41,231,366		$	135,098,491		$	133,606,501
Cost of sales	36,224,006			36,749,935			33,528,457			32,256,440			104,305,811			102,858,323
Gross profit	11,080,147			11,107,161			8,523,511			8,974,926			30,792,680			30,748,178
Selling, general, and administrative expenses	7,966,982			7,591,704			7,226,204			7,268,812			22,571,692			22,455,833
Restructuring expenses	442,267			—			175,526			—			1,155,910			—
Operating income	2,670,898			3,515,457			1,121,781			1,706,114			7,065,078			8,292,345
Non-operating (expense) income
Other (expense) income, net	(36,034		)	14,216			21,166			39,673			(43,167		)	83,748
Interest expense	(735,759		)	(615,696		)	(836,887		)	(770,149		)	(2,433,360		)	(2,089,056		)
Total non-operating expense, net	(771,793		)	(601,480		)	(815,721		)	(730,476		)	(2,476,527		)	(2,005,308		)
Income – before income taxes	1,899,105			2,913,977			306,060			975,638			4,588,551			6,287,037
Income tax expense	387,216			867,140
Income tax (benefit) expense							(320,763		)	260,532			698,830			1,856,684
Net income	$	1,511,889		$	2,046,837		$	626,823		$	715,106		$	3,889,721		$	4,430,353
Net income per share
Basic	$	0.15		$	0.21		$	0.06		$	0.07		$	0.40		$	0.45
Diluted	$	0.15		$	0.21		$	0.06		$	0.07		$	0.39		$	0.45
Cash dividends declared per share	$	0.15		$	0.15		$	0.15		$	0.15		$	0.45		$	0.45

See Notes to Consolidated Financial Statements.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Consolidated Statements of Stockholders’ Equity (Unaudited)


	Number of Shares	Common Stock		Additional Paid-In Capital		Retained Earnings			Total			Number of Shares	Common Stock		Additional Paid-In Capital		Retained Earnings			Total
Balance - January 1, 2017	9,719,772	$	9,720	$	45,525,237	$	4,523,606		$	50,058,563		9,719,772	$	9,720	$	45,525,237	$	4,523,606		$	50,058,563
Net income	—	—		—		2,046,837			2,046,837			—	—		—		4,430,353			4,430,353
Stock option expense	—	—		37,508		—			37,508			—	—		115,245		—			115,245
Exercise of warrants and options for common stock	34,837	35		33,635		—			33,670			37,791	38		36,963		—			37,001
Cash dividends paid	—	—		—		(1,459,773		)	(1,459,773		)	—	—		—		(4,386,893		)	(4,386,893		)
Balance - April 2, 2017	9,754,609	$	9,755	$	45,596,380	$	5,110,670		$	50,716,805
Balance - October 1, 2017												9,757,563	$	9,758	$	45,677,445	$	4,567,066		$	50,254,269


	Number of Shares	Common Stock		Additional Paid-In Capital		Retained Earnings			Total			Number of Shares	Common Stock		Additional Paid-In Capital		Retained Earnings			Total
Balance - December 31, 2017	9,757,563	$	9,758	$	45,712,568	$	5,159,753		$	50,882,079		9,757,563	$	9,758	$	45,712,568	$	5,159,753		$	50,882,079
Net income	—	—		—		1,511,889			1,511,889			—	—		—		3,889,721			3,889,721
Stock option expense	—	—		33,260		—			33,260			—	—		98,621		—			98,621
Exercise of warrants and options for common stock	9,000	9		29,991		—			30,000			14,024	14		33,986		—			34,000
Cash dividends paid	—	—		—		(1,465,000		)	(1,465,000		)	—	—		—		(4,395,904		)	(4,395,904		)
Balance - April 1, 2018	9,766,563	$	9,767	$	45,775,819	$	5,206,642		$	50,992,228
Balance - September 30, 2018												9,771,587	$	9,772	$	45,845,175	$	4,653,570		$	50,508,517

See Notes to Consolidated Financial Statements.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Consolidated Statements of Cash Flows (Unaudited)


	Thirteen Weeks Ended April 1, 2018			Thirteen Weeks Ended April 2, 2017			Thirty-Nine Weeks Ended September 30, 2018			Thirty-Nine Weeks Ended October 1, 2017
Cash flows from operating activities
Net income	$	1,511,889		$	2,046,837		$	3,889,721		$	4,430,353
Adjustments to reconcile net income to net cash used in operating activities:
Depreciation and amortization	1,634,374			1,528,843			4,947,495			4,703,909
Amortization of debt issuance costs	35,536			33,019			106,609			113,412
Loss (gain) on sale of assets	14,680			(625		)
Loss on sale of assets							5,179			12,442
Bad debt adjustment	61,800			32,931			(52,483		)	96,531
Gain on derivative instrument	(35,596		)	(195,016		)	(5,645		)	(188,054		)
Stock option expense	33,260			37,508			98,621			115,245
Deferred income taxes	(48,064		)	476,260			27,797			(77,446		)
Changes in operating assets and liabilities that provided (used) cash:
Accounts receivable	(4,125,311		)	(4,609,433		)	(3,902,083		)	(2,180,715		)
Inventory	(572,652		)	(410,000		)	(1,176,587		)	(300,347		)
Prepaid expenses and other assets	(443,820		)	(1,362,955		)	(445,198		)	(1,829,809		)
Accounts payable	3,476,276			1,374,548			2,708,213			758,356
Accrued and other liabilities	(32,373		)	(736,380		)	614,747			(12,831		)
Net cash provided by (used in) operating activities	1,509,999			(1,784,463		)
Net cash provided by operating activities							6,816,386			5,641,046
Cash flows from investing activities
Purchases of property and equipment	(1,726,375		)	(1,708,386		)	(4,691,424		)	(3,466,432		)
Proceeds from sale of property and equipment	8,500			2,500			28,205			29,347
Net cash used in investing activities	(1,717,875		)	(1,705,886		)	(4,663,219		)	(3,437,085		)
Cash flows from financing activities
Net change in bank overdraft	(399,487		)	(553,437		)	(364,849		)	(806,075		)
Payments on term loans	(800,000		)	(603,272		)	(2,962,477		)	(2,574,545		)
Proceeds from revolving credit facilities, net	2,590,992			6,080,336			5,088,039			5,837,324
Proceeds from exercise of stock options and warrants	30,000			33,670			34,000			37,001
Distribution of cash dividends	(1,465,000		)	(1,459,773		)	(4,395,904		)	(4,386,893		)
Net cash (used in) provided by financing activities	(43,495		)	3,497,524			(2,601,191		)	(1,893,188		)
Net increase (decrease) in cash and cash equivalents	(251,371		)	7,175			(448,024		)	310,773
Cash and cash equivalents – beginning of period	1,430,937			705,535			1,430,937			705,535
Cash and cash equivalents – end of period	$	1,179,566		$	712,710		$	982,913		$	1,016,308
Supplemental disclosure of cash flow Information – cash paid for
Interest	$	692,826		$	575,280		$	2,304,312		$	1,953,206
Income taxes	$	123,246		$	493,065		$	1,178,482		$	1,793,316

See Notes to Consolidated Financial Statements.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

Note 1 — Nature of Business and Significant Accounting Policies

Nature of Business — UFI Acquisition, Inc. (“UFI”), a Delaware corporation, was formed on January 14, 2013, for the purpose of acquiring Unique Fabricating, Inc. and its subsidiaries (“Unique Fabricating”) (collectively, the “Company” or “Unique”) on March 18, 2013. The Company operates as one operating and reportable segment to fabricate and broker foam and rubber products, which are primarily sold to original equipment manufacturers (“OEMs”) and tiered suppliers in the automotive, appliance, water heater and heating, ventilation and air conditioning (HVAC) industries. In September 2014, UFI changed its name to Unique Fabricating, Inc. which is now the parent company of the consolidated group. As a result of the name change, the subsidiary previously named Unique Fabricating, Inc. became Unique Fabricating NA, Inc.

Basis of Presentation — The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The accompanying consolidated financial statements have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). The information furnished in the Consolidated Financial Statements includes normal recurring adjustments and reflects all adjustments which are, in the opinion of management, necessary for the fair presentation of such financial statements. The interim results for the periods presented may not be indicative of the Company's actual annual results.

Principles of Consolidation — The consolidated financial statements include the accounts of the Company and all subsidiaries over which the Company exercises control. All intercompany transactions and balances have been eliminated upon consolidation.

Fiscal Years — The Company’s quarterly periods end on the Sunday closest to the end of the calendar quarterly period. ~~The~~For 2018, the quarterly and year to date periods, which were 13 and 39 weeks, ended on September 30, 2018, and for 2017, the quarterly and year to date period, which ~~was~~were 13 and 39 weeks, ~~during 2018,~~ ended on ~~April~~October 1, ~~2018, and the quarterly period, which was 13 weeks during 2017, ended on April 2,~~ 2017. Fiscal year 2017 ended on Sunday, December 31, 2017.

Cash and Cash Equivalents — The Company considers all highly liquid investments with an original maturity of three months or less to be cash and cash equivalents.

Accounts Receivable — Accounts receivable are stated at the invoiced amount and do not bear interest. The allowance for doubtful accounts is management’s best estimate of the amount of probable credit losses in the existing accounts receivable. Management determines the allowance based on historical write-off experience and an understanding of individual customer payment history and financial condition. Management reviews the allowance for doubtful accounts at regular intervals. Account balances are charged off against the allowance when management determines it is probable the receivable will not be recovered. The allowance for doubtful accounts was ~~$532,550~~$624,996 and $768,500 at ~~April 1,~~September 30, 2018 and December 31, 2017, respectively.

Inventory — Inventory is stated at the lower of cost or market, with cost determined on the first in, first out method (FIFO). Inventory acquired as part of a business combination is recorded at its estimated fair value at the time of the business combination. The Company periodically evaluates inventory for obsolescence, excess quantities, slow moving goods and other impairments of value and establishes reserves for any identified impairments.

Valuation of Long-Lived Assets — The carrying value of long-lived assets held for use is periodically evaluated when events or circumstances warrant such a review. The carrying value of a long-lived asset held for use is considered impaired when the anticipated separately identifiable undiscounted cash flows from the asset are less than the carrying value of the asset. In that event, a loss is recognized based on the amount by which the carrying value exceeds the fair value of the long-lived asset. The Company determined that no impairment indicators were present and all originally assigned useful lives remained appropriate during the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and 13 and 39 weeks ended ~~April 2,~~October 1, 2017, respectively.

Property, Plant, and Equipment — Property, plant, and equipment purchases are recorded at cost. Property, plant, and equipment acquired as part of a business combination are recorded at estimated fair value at the time of the business combination. Depreciation is calculated using the straight line method over the estimated useful life of each asset. Leasehold improvements are depreciated over the shorter of the estimated useful life of the asset or the period of the related leases. Upon retirement or disposal, the initial cost or valuation and accumulated depreciation are removed from the accounts, and any gain or loss is included in net income. Repair and maintenance costs are expensed as incurred.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

Intangible Assets — The Company does not hold any intangible assets with indefinite lives. Identifiable intangible assets recognized as part of a business combination are recorded at their estimated fair value at the time of the business combination. Acquired intangible assets subject to amortization are amortized on a straight line basis, which approximates the pattern in which the economic benefit of the respective intangible is realized, over their respective estimated useful lives. Amortizable intangible assets are reviewed for impairment whenever events or circumstances indicate that the related carrying amount may be impaired. The remaining useful lives of intangible assets are reviewed to determine whether events and circumstances warrant a revision to the remaining period of amortization. The Company determined that no impairment indicators were present and all originally assigned useful lives remained appropriate during the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and 13 and 39 weeks ended ~~April 2,~~October 1, 2017, respectively.

Goodwill — Goodwill represents the excess of the acquisition cost of consideration transferred over the fair value of the identifiable assets acquired and liabilities assumed from business combinations at the date of acquisition. Goodwill is not amortized, but rather is assessed at least on an annual basis for impairment. If it is determined that it is more likely than not that the fair value is greater than the carrying value of a reporting unit then a qualitative assessment may be used for the annual impairment test. Otherwise, a one-step process is used which requires estimating the fair value of each reporting unit compared to its carrying value. If the carrying value exceeds the estimated fair value, goodwill impairment will be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. The Company has one reporting unit for goodwill testing purposes.

There were no impairment charges recognized during the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and the 13 and 39 weeks ended ~~April 2,~~October 1, 2017, respectively.

Debt Issuance Costs — Debt issuance costs represent legal, consulting, and other financial costs associated with debt financing and are reported netted against the related debt instrument. Amounts paid to or on behalf of lenders are presented as a debt discount and are also shown as a reduction of the associated debt instrument. Debt issuance costs on term debt are amortized using the straight line basis over the term of the related debt (which is immaterially different from the required effective interest method) while those related to revolving debt are amortized using a straight line basis over the term of the related debt.

At ~~April 1,~~September 30, 2018 and December 31, 2017, debt issuance costs were ~~$214,651~~$179,864 and $232,045, respectively, while amounts paid to or on behalf of lenders presented as debt discounts were ~~$223,917~~$187,632 and $242,059, respectively.

Amortization expense of both debt issuance costs and debt discounts has been recognized as a component of interest expense in the amounts of $35,536 and $106,609 for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018, respectively, and ~~$33,019~~$47,373 and $113,412 for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017, respectively.

Investments — Investments in entities in which the Company has less than a 20 percent interest or is not able to exercise significant influence are carried at cost. Dividends received are included in income, except for those dividends received in excess of the Company’s proportionate share of accumulated earnings, which are applied as a reduction of the cost of the investment. Impairment losses due to a decline in the value of the investment that is other than temporary are recognized when incurred. No dividend income or impairment loss was recognized for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and 13 and 39 weeks ended ~~April 2,~~October 1, 2017, respectively.

Accounts Payable — Under the Company’s cash management system, checks issued but not yet presented to the Company’s bank frequently result in overdraft balances for accounting purposes and are classified as accounts payable on the consolidated balance sheets. Accounts payable included ~~$2,790,008~~$2,670,867 and $2,919,460 of checks issued in excess of available cash balances at ~~April 1,~~September 30, 2018 and December 31, 2017, respectively.

Stock Based Compensation — The Company accounts for its stock based compensation using the fair value of the award estimated at the grant date of the award. The Company estimates the fair value of awards, consisting of stock options, using the Black Scholes option pricing model. Compensation expense is recognized in earnings using the straight line method over the vesting period, which represents the requisite service period.

Revenue Recognition — Revenue is recognized by the Company upon shipment to customers when the customer takes ownership and assumes the risk of loss, collection of the relevant receivable is probable, persuasive evidence of an arrangement

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

exists, and the sale price is fixed and determinable. Provisions for discounts and rebates to customers, estimated returns and allowances, and other adjustments are provided for in the same period the related sales are recorded.

Shipping and Handling — Shipping and handling costs are included in costs of sales as they are incurred.

Income Taxes — A current tax liability or asset is recognized for the estimated taxes payable or refundable on tax returns for the period. Deferred tax liabilities or assets are recognized for the estimated future tax effects of temporary differences between financial reporting and tax accounting measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The Company also evaluates the need for valuation allowances to reduce the deferred tax assets to realizable amounts. Management evaluates all positive and negative evidence and uses judgment regarding past and future events, including operating results, to help determine when it is more likely than not that all or some portion of the deferred tax assets may not be realized. When appropriate, a valuation allowance is recorded against deferred tax assets to reserve for future tax benefits that may not be realized.

The Company recognizes the financial statement effects of a tax position when it is more likely than not, based on the technical merits, that the position will be sustained upon examination. For tax positions meeting the more likely than not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon settlement with the relevant tax authority. The Company assesses all tax positions for which the statute of limitations remain open. The Company had no unrecognized tax benefits as of ~~April 1,~~September 30, 2018 and ~~April 2,~~October 1, 2017. The Company recognizes any penalties and interest when necessary as income tax expense. There were no penalties or interest recorded during the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 or ~~April 2,~~October 1, 2017.

Foreign Currency Adjustments — The Company’s functional currency for all operations worldwide is the United States dollar. Nonmonetary assets and liabilities of foreign operations are remeasured at historical rates and monetary assets and liabilities are remeasured at exchange rates in effect at the end of each reporting period. Income statement accounts are remeasured at average exchange rates for the year. Gains and losses from translation of foreign currency financial statements into United States dollars are classified in other income in the consolidated statements of operations.

Concentration Risks — The Company is exposed to various significant concentration risks as follows:

Customer and Credit — During the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and 13 and 39 weeks ended ~~April 2,~~October 1, 2017, the Company’s net sales were derived from customers principally engaged in the North American automotive industry. Company sales directly and indirectly to General Motors Company (GM), Fiat Chrysler Automobiles (FCA), and Ford Motor Company (Ford) as a percentage of total net sales were: 15, 16, and 10 percent, respectively, during the 13 weeks ended September 30, 2018; 14, ~~17,~~16, and 11 percent, respectively, during the 39 weeks ended September 30, 2018; 13, 14, and 11 percent, respectively, during the 13 weeks ended ~~April~~October 1, ~~2018;~~2017; and ~~15, 10,~~14, 12, and 12 percent, respectively, during the 1339 weeks ended ~~April 2,~~October 1, 2017. No customer represented more than 10 percent of direct Company sales for any period noted above. No customer accounted for more than 10 percent of direct accounts receivable as of ~~April 1,~~September 30, 2018. GM accounted for 11 percent of direct accounts receivable as of December 31, 2017.

Labor Markets — At ~~April 1,~~September 30, 2018, of the Company’s hourly plant employees working in the United States manufacturing facilities, 2830 percent were covered under a collective bargaining agreement which expires in August 2019 while another 64 percent were covered under a separate collective bargaining agreement that expires in February 2020.

Foreign Currency Exchange — The expression of assets and liabilities in a currency other than the Company's functional currency, which is the United States dollar, gives rise to exchange gains and losses when such assets and obligations are paid in another currency. Foreign currency exchange rate adjustments (i.e., differences between amounts recorded and actual amounts owed or paid) are reported in the consolidated statements of operations as the foreign currency fluctuations occur. Foreign currency exchange rate adjustments are reported in the consolidated statements of cash flows using the exchange rates in effect at the time of the cash flows. At ~~April 1,~~September 30, 2018, the Company’s exposure to assets and liabilities denominated in another currency was not significant. To the extent there is a fluctuation in the exchange rates, the amount of local currency to be paid or received to satisfy foreign currency obligations in 2018 may increase or decrease.

International Operations — The Company manufactures and sells products outside of the United States primarily in Mexico and Canada. Foreign operations are subject to various political, economic and other risks and uncertainties inherent in foreign countries. Among other risks, the Company’s operations may be subject to the risks of: restrictions on transfers of

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

funds; export duties, quotas, and embargoes; domestic and international customs and tariffs; changing taxation policies; foreign exchange restrictions; political conditions; and governmental regulations. During the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and 13

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

and 39 weeks ended ~~April 2,~~October 1, 2017, 17, 18, 16, and 1314 percent, respectively, of the Company’s production occurred in Mexico. During the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and 13 and 39 weeks ended ~~April 2,~~October 1, 2017, 10, 10, 10, and 911 percent, respectively, of the Company's production occurred in Canada. Sales derived from customers located in Mexico, Canada, and other foreign countries were ~~16,~~18, 9, and 2 percent, respectively, during the 13 weeks ended September 30, 2018; 17, 10, and 2 percent, respectively during the 39 weeks ended September 30, 2018; 17, 9, and 2 percent, respectively, during the 13 weeks ended October 1, 2017; and 15, 10, and 1 percent, respectively, during the 1339 weeks ended ~~April~~October 1, ~~2018 and 13, 10, and 1 percent, respectively, during the 13 weeks ended April 2,~~ 2017.

Derivative Financial Instruments — All derivative instruments are required to be reported on the consolidated balance sheets at fair value unless the transactions qualify and are designated as normal purchases or sales. Changes in fair value are reported currently through earnings unless they meet hedge accounting criteria. See Note 7 for further information regarding the Company's derivative instrument makeup.

Use of Estimates — The preparation of the consolidated financial statements in conformity with U.S. 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 financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

Recently Issued Accounting Pronouncements — In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers. This ASU supersedes most of the existing guidance on revenue recognition in ASC Topic 605, Revenue Recognition, and establishes a broad principle that would require an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve this principle, an entity identifies the contract with a customer, identifies the separate performance obligations in the contract, determines the transaction price, allocates the transaction price to the separate performance obligations and recognizes revenue when each separate performance obligation is satisfied. In August 2015, the FASB issued ASU 2015-14, Revenue From Contracts with Customers (Topic 606): Deferral of the Effective Date, to defer implementation of ASU 2014-09 by one year. The guidance is now currently effective for fiscal years beginning after December 15, 2018 and is to be applied retrospectively at the entity's election either to each prior reporting period presented or with the cumulative effect of application recognized at the date of initial application. The ASU allows for early adoption for fiscal years beginning after December 15, 2016, however, the Company plans to adopt the new accounting standard ASC 606, Revenue from Contracts with Customers and all the related amendments to all contracts using the modified retrospective method in its first quarter of 2019. To assess the impact of the new standard, the Company analyzed the standard's impact on customer contracts, comparing its historical accounting policies and practices to the requirements of the new standard, and identifying potential differences from application of the new standard's requirements. The Company reviewed material contracts and related agreements with customers and confirmed that the performance obligations do not change under ASC No. 606. In addition, the Company considered all relevant commercial variables to identify transaction consideration and has concluded there is not a material change in the determination of transaction pricing. Therefore, the Company has concluded that the adoption of the new revenue standards will not have a material impact on its ~~Consolidated Financial Statements~~consolidated financial statements as the method for recognizing revenue subsequent to the implementation of ASC No. 606 will not vary significantly from the revenue recognition practices under current GAAP.

There are certain considerations related to internal control over financial reporting that are associated with implementing the new guidance under ASC No. 606 and the Company is currently implementing the necessary changes to its control framework for revenue recognition.

In February 2016, the FASB issued ASU 2016-02, Leases, which will supersede the current lease requirements in Topic 840. The ASU requires lessees to recognize a right of use asset and related lease liability for all leases, with a limited exception for short-term leases. Leases will be classified as either finance or operating, with the classification affecting the pattern of expense recognition in the statement of operations. Currently, leases are classified as either capital or operating, with only capital leases recognized on the balance sheet. The reporting of lease related expenses in the consolidated statements of operations and cash flows will be generally consistent with current guidance. The ASU is effective for the Company for financial statements issued for fiscal years beginning after December 15, 2019. The Company believes the impact that the adoption of this guidance will have on its consolidated financial statements will be to materially increase assets and liabilities on the consolidated balance sheet, but it is not expected to materially impact the consolidated statements of operations.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

In January 2017, the FASB issued ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, accounting guidance which removes Step 2 of the goodwill impairment test. Goodwill impairment will now be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

goodwill. The ASU is effective for annual or interim reporting periods beginning after December 15, 2021. Early adoption is permitted. The Company adopted the provisions related to this ASU during fiscal year 2017 and the impact was not material.

Note 2 — Business Combinations

The Company ~~will selectively~~intends to continue to selectively pursue opportunistic acquisitions that provide additional products and processes, as well as entrance into new growth markets. There were no new acquisitions for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 or for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017.

Note 3 — Inventory

Inventory consists of the following:


	April 1, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Raw materials	$	9,997,057	$	9,005,335	$	10,181,664	$	9,005,335
Work in progress	754,487		578,056		970,712		578,056
Finished goods	6,151,192		6,746,693		6,354,295		6,746,693
Total inventory	$	16,902,736	$	16,330,084	$	17,506,671	$	16,330,084

The allowance for obsolete inventory was ~~$481,361~~$473,684 and $434,712 at ~~April 1,~~September 30, 2018 and December 31, 2017, respectively.

Included in inventory are assets located in Mexico with a carrying amount of ~~$3,146,355~~$3,377,747 at ~~April 1,~~September 30, 2018 and $3,173,944 at December 31, 2017, and assets located in Canada with a carrying amount of ~~$1,433,823~~$1,281,580 at ~~April 1,~~September 30, 2018 and $1,072,430 at December 31, 2017.

Note 4 — Property, Plant, and Equipment

Property, plant, and equipment consists of the following:


	April 1, 2018		December 31, 2017		Depreciable Life – Years	September 30, 2018		December 31, 2017		Depreciable Life – Years
Land	$	1,663,153	$	1,663,153		$	1,663,153	$	1,663,153
Buildings	6,806,125		7,606,125		23 – 40	6,898,454		7,606,125		23 – 40
Shop equipment	16,882,949		16,654,811		7 – 10	19,513,285		16,654,811		7 – 10
Leasehold improvements	1,035,879		997,277		3 – 10	1,088,788		997,277		3 – 10
Office equipment	1,572,930		1,442,082		3 – 7	1,563,819		1,442,082		3 – 7
Mobile equipment	223,474		223,474		3	282,805		223,474		3
Construction in progress	2,526,080		1,253,760			2,556,427		1,253,760
Total cost	30,710,590		29,840,682			33,566,731		29,840,682
Accumulated depreciation	7,386,404		6,865,281			8,538,881		6,865,281
Net property, plant, and equipment	$	23,324,186	$	22,975,401		$	25,027,850	$	22,975,401

Depreciation expense was ~~$603,960~~$647,541 and $1,872,531 for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018, respectively, and ~~$499,154~~$565,132 and $1,612,487 for the 13 and 39 weeks ended ~~April 2, 2017.~~October 1, 2017, respectively.

Included in property, plant, and equipment are assets located in Mexico with a carrying amount of ~~$2,946,404~~$3,281,352 and $2,659,920 at ~~April 1,~~September 30, 2018 and December 31, 2017, respectively, and assets located in Canada with a carrying amount of ~~$766,204~~$683,015 and $684,431 at ~~April 1,~~September 30, 2018 and December 31, 2017, respectively.

Please refer to Note 8 for further information on the held for sale amount regarding the closure of the Fort Smith facility.

~~Note 5 — Intangible Assets~~

~~Intangible assets of the Company consist of the following at April 1, 2018:~~

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

Note 5 — Intangible Assets

Intangible assets of the Company consist of the following at September 30, 2018:


	Gross Carrying Amount		Accumulated Amortization		Weighted Average Life – Years	Gross Carrying Amount		Accumulated Amortization		Weighted Average Life – Years
Customer contracts	$	26,523,065	$	12,425,740	8.16	$	26,523,065	$	14,099,332	8.16
Trade names	4,673,044		1,233,497		16.43	4,673,044		1,379,349		16.43
Non-compete agreements	1,161,790		1,039,395		2.53	1,161,790		1,111,443		2.53
Unpatented technology	$	1,534,787	$	588,685	5.00	$	1,534,787	$	741,744	5.00
Total	$	33,892,686	$	15,287,317		$	33,892,686	$	17,331,868

Intangible assets of the Company consist of the following at December 31, 2017:



	Gross Carrying Amount		Accumulated Amortization		Weighted Average Life – Years
Customer contracts	$	26,523,065	$	11,588,946	8.16
Trade names	4,673,044		1,160,569		16.43
Non-compete agreements	1,161,790		995,233		2.53
Unpatented technology	1,534,787		$	512,156	5.00
Total	$	33,892,686	$	14,256,904

The weighted average amortization period for all intangible assets is 8.96 years. Amortization expense for intangible assets totaled ~~$1,030,414~~$1,014,136 and $3,074,964 for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018, respectively, and ~~$1,029,689~~$1,031,140 and $3,091,422 for the 13 and 39 weeks ended ~~April 2, 2017.~~October 1, 2017, respectively.

Estimated amortization expense is as follows for the remainder of the current fiscal year and future fiscal years are as follows:


2018	$	3,039,908	$	992,435
2019	3,945,264		3,945,264
2020	3,913,627		3,913,627
2021	2,455,712		2,455,712
2022	1,305,314		1,305,314
Thereafter	3,945,544		3,948,466
Total	$	18,605,369	$	16,560,818

Note 6 — Long-term Debt

Credit Agreement

On April 29, 2016, Unique Fabricating NA, Inc. (the “US Borrower”) and Unique-Intasco Canada, Inc. (the “CA Borrower”) and Citizens Bank, National Association (“Citizens”), acting as syndication agent, and other lenders, entered into a credit agreement (the “Credit Agreement”) providing for borrowings of up to the aggregate principal amount of $62.0 million. The Credit Agreement is a senior secured credit facility and consisted of a revolving line of credit of up to $30.0 million (the “Revolver”) to the US Borrower, a $17.0 million principal amount term loan (the “US Term Loan”) to the US Borrower, and a $15.0 million principal amount term loan (the “CA Term Loan”) to the CA Borrower. At Closing, the US Term Loan and the CA Term Loan were fully funded and the US Borrower borrowed approximately $22.9 million under the Revolver.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

On August 18, 2017, the US Borrower and the CA Borrower entered into the Second Amendment (the “Amendment”) to the Credit Agreement, with Citizens acting as syndication agent, and other lenders. The Amendment converted $4.0 million of outstanding borrowings under the Revolver into an additional $4.0 million term loan to the US Borrower (the “US Term Loan II”). The conversion of a portion of the outstanding borrowings under the Revolver did not reduce the aggregate amount available to be borrowed under it.

On September 20, 2018, the US Borrower and the CA Borrower entered into the Fifth Amendment (the “Fifth Amendment”) to the Credit Agreement. The Fifth Amendment temporarily increases the maximum amount that may be borrowed under the Revolver to $32.5 million from its current maximum of $30.0 million. This increase implemented by the Fifth Amendment was effective until October 31, 2018, at which point the maximum amount that may be borrowed under the Revolver reverted back to $30.0 million and was replaced by the Amended and Restated Credit Agreement outlined below.

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

LIBOR rate, plus an applicable margin ranging from 1.75% to 2.75% per annum in the case of the Base Rate and 2.75% to 3.75% per annum in the case of the LIBOR rate, in each case, based on senior leverage ratio thresholds, measured quarterly.

In addition, the Credit Agreement allows for increases in the principal amount of the Revolver and the US and CA Term Loans not to exceed a $10.0 million principal amount, in the aggregate, provided that before and after giving effect to the proposed increase (and any transactions to be consummated using proceeds of the increase), the total leverage and debt service coverage ratios do not exceed specified amounts. The Credit Agreement also provides for the issuance of letters of credit with a face amount of up to a $2.0 million, in the aggregate, provided that any letter of credit that is issued will reduce availability under the Revolver.

As of ~~April 1,~~September 30, 2018, ~~$25,282,168~~$27,796,609 was outstanding under the Revolver. This amount is gross of debt issuance costs which are further described in Note 1. The Revolver had an effective interest rate of ~~5.1480%~~5.5716% percent per annum at ~~April 1,~~September 30, 2018, and is secured by substantially all of the Company’s assets. At ~~April 1,~~September 30, 2018, the maximum additional available borrowings under the Revolver were ~~$4,617,832,~~$4,603,391, which includes a reduction for a $100,000 letter of credit issued for the benefit of the landlord of one of the Company’s leased facilities. The maximum amount available to be borrowed under the Revolver is further subject to borrowing base restrictions.

Long term debt consists of the following:

April 1,
2018 December 31,
2017
US Term Loan, payable to lenders in quarterly installments of $318,750 through March 31, 2018, $425,000 through March 31, 2019, and $531,250 through March 31, 2021, with a lump sum due at maturity. The effective interest rate was 5.1480% per annum at April 1, 2018. At April 1, 2018, the balance of the US Term Loan is presented net of a debt discount of $129,125 from costs paid to or on behalf of the lenders. $ 13,751,778
$ 14,060,065
US Term Loan II, payable to lenders in quarterly installments of $200,000 through March 31, 2021, with a lump sum due at maturity. The effective interest rate was 5.1480% per annum at April 1, 2018. At April 1, 2018, the balance of the US Term Loan II is presented net of a debt discount of $31,086 from costs paid to or on behalf of the lenders. $ 3,368,914
$ 3,566,398
CA Term Loan, payable to lenders in quarterly installments of $281,250 through March 31, 2018, $375,000 through March 31, 2019, and $468,750 through March 31, 2021, with a lump sum due at maturity. The effective interest rate was 5.1480% per annum at April 1, 2018. At April 1, 2018, the balance of the CA Term Loan is presented net of a debt discount of $63,706 from costs paid to or on behalf of the lenders. $ 12,686,294
$ 12,962,381



	September 30, 2018		December 31, 2017
US Term Loan, payable to lenders in quarterly installments of $318,750 through March 31, 2018, $425,000 through March 31, 2019, and $531,250 through March 31, 2021, with a lump sum due at maturity. The effective interest rate was 5.5716% per annum at September 30, 2018. At September 30, 2018, the balance of the US Term Loan is presented net of a debt discount of $108,198 from costs paid to or on behalf of the lenders.	$	12,760,228	$	14,060,065
US Term Loan II, payable to lenders in quarterly installments of $200,000 through March 31, 2021, with a lump sum due at maturity. The effective interest rate was 5.5716% per annum at September 30, 2018. At September 30, 2018, the balance of the US Term Loan II is presented net of a debt discount of $26,052 from costs paid to or on behalf of the lenders.	$	2,973,948	$	3,566,398
CA Term Loan, payable to lenders in quarterly installments of $281,250 through March 31, 2018, $375,000 through March 31, 2019, and $468,750 through March 31, 2021, with a lump sum due at maturity. The effective interest rate was 5.5716% per annum at September 30, 2018. At September 30, 2018, the balance of the CA Term Loan is presented net of a debt discount of $53,382 from costs paid to or on behalf of the lenders.	$	11,946,618	$	12,962,381

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)


Note payable to the seller of former owner of business Unique acquired in 2014 which is unsecured and subordinated to the Credit Agreement. Interest accrues monthly at an annual rate of 6.00%. The note payable is due in full on February 6, 2019.	500,000		500,000		500,000		500,000
Other debt	—		—		—		—
Total debt excluding Revolver	30,306,986		31,088,844		28,180,794		31,088,844
Less current maturities	3,999,998		3,799,998		4,399,998		3,799,998
Long-term debt – Less current maturities	$	26,306,988	$	27,288,846	$	23,780,796	$	27,288,846

The senior credit facility contains customary negative covenants and requires that the Company comply with various financial covenants, including a total leverage ratio and debt service coverage ratio, as defined in the Credit Agreement. Also, the senior credit facility restricts dividends being paid to the Company from its subsidiaries. As of ~~April 1,~~September 30, 2018 and December 31, 2017, the Company was in compliance with these financial covenants. Additionally, the US Term Loan and CA Term Loan each contains a provision that requires an excess cash flow payment to be made to the lenders to reduce the US Term Loan and CA Term Loan if the Company’s cash flow exceeds certain thresholds as defined by the Credit Agreement and certain performance thresholds are not met.

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

The Company made a payment in the third quarter of 2018 in the amount of $162,477 as the cash flow and total leverage ratio exceeded the specified thresholds noted above.

Maturities on the Company’s Credit Agreement and other long term debt obligations for the remainder of the current fiscal year and future fiscal years are as follows:


2018	$	3,000,000		$	1,000,000
2019	5,100,000			5,100,000
2020	4,800,000			4,800,000
2021	42,913,071			45,265,035
2022	—			—
Thereafter	—			—
Total	55,813,071			56,165,035
Discounts	(223,917		)	(187,632		)
Debt issuance costs	(214,651		)	(179,864		)
Total debt – Net	$	55,374,503		$	55,797,539

Amended and Restated Credit Agreement

On November 8, 2018, subsequent to the end of the third quarter, the US Borrower and the CA Borrower, entered into an Amended and Restated Credit Agreement (the “Amended and Restated Credit Agreement”), which amended and restated the existing Credit Agreement. The Amended and Restated Credit Agreement is a five year agreement, which, among other things increases the principal amount of US Term Loan borrowings to $26.0 million, creates a two year line to fund capital expenditures and extends the maturity dates of all borrowings from April 28, 2021 to November 7, 2023. The Amended and Restated Credit Agreement provides for borrowings of up to $30.0 million under the Revolver, subject to availability, and left the outstanding principal balance on the CA Term Loan, approximately $12.0 million on September 30, 2018, the same as it was on the previous Credit Agreement as of the end of the third quarter. The Amended and Restated Credit Agreement combined the previous US Term Loan and US Term Loan II (the “New US Term Loan”), and increases the aggregate principal amount to $26.0 million dollars from $15.9 million, in total, for the previous US Term Loan and Term Loan II as of the end of the third quarter. The increase in the principal amount effected by the New U.S. Term Loan replaces and terms-out outstanding borrowings under the Revolver. The Amended and Restated Credit Agreement changes the quarterly principal payments of the New US Term Loan to $337,500 through September 30, 2020, $575,000 through September 30, 2021, and $812,500 though maturity. The Amended and Restated Credit Agreement also adds a two year $5.0 million dollar line of credit dedicated to Capital Expenditures. Finally, the agreement made certain changes to the Company's covenants and financial covenant ratios.

Note 7 — Derivative Financial Instruments

Interest Rate Swap

TABLE OF CONTENTS

The Company holds a derivative financial instrument, in the form of an interest rate swap, as required by its Credit Agreement, for the purpose of hedging certain identifiable transactions in order to mitigate risks relating to the variability of future earnings and cash flows caused by interest rate fluctuations. The Company has elected not to apply hedge accounting for financial reporting purposes. The interest rate swap is recognized in the accompanying consolidated balance sheets at its fair value. Monthly settlement payments due on the interest rate swap and changes in its fair value are recognized currently in net income as interest expense in the accompanying consolidated statements of operations.

Effective June 30, 2016, as required under the Credit Agreement, the Company entered into an interest rate swap which requires the Company to pay a fixed rate of 1.055 percent per annum while receiving a variable rate per annum based on the one month LIBOR for a net monthly settlement based on the notional amount. The notional amount at the effective date was $16,681,250 which decreased by $318,750 each quarter until June 30, 2017, and began decreasing by $425,000 per quarter until June 29, 2018, when it will begin decreasing by $531,250 per quarter until it expires on June 28, 2019.

Effective October 2, 2017, as required under the Second Amendment to the Credit Agreement, the Company entered into an additional interest rate swap with requires the Company to pay a fixed rate of 1.093 percent per annum while receiving a variable interest rate per annum based on the one month LIBOR, for a net monthly settlement based on half of the notional amount beginning immediately. The notional amount at the effective date was $1,900,000 which decreases by $100,000 each quarter until it expires on September 30, 2020.

At ~~April 1,~~September 30, 2018, the fair value of both swaps was ~~$194,915,~~$164,965, and was included in both other ~~long-term~~short and long term assets in the consolidated balance sheet. The Company paid ~~$(18,034)~~$(35,659) and $(84,554) in the aggregate, in net monthly settlements with respect to the interest rate swaps for the 13 and 39 weeks ended ~~April 1, 2018.~~September 30, 2018, respectively. At December 31, 2017, the fair value of the swaps was $159,320, and was included in other long-term assets in the consolidated balance sheets. The Company paid ~~$11,308~~$(6,878) and $13,231 with respect to the interest rate swaps for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017. Both the change in fair value and the monthly settlements were included in interest expense in the consolidated statements of operations.

Foreign Currency Forward Contract

Effective June 29, 2016, the Company entered into a foreign currency forward contract to hedge the Mexican Peso. The forward contract had an equivalent USD notional amount of $3,300,000 and expired on June 30, 2017. The Company is exposed to market risk, including fluctuations in foreign currency exchange rates which may result in cash flow risks, and as a result from time to time may enter into forward contracts to mitigate risks relating to the variability of future earnings and cash flows caused by foreign currency rate fluctuations. The Company elected not to apply hedge accounting for financial reporting purposes. The foreign currency forward contract was recognized in the accompanying consolidated balance sheets at its fair value and changes in its fair value were recognized currently in net income as gain/losses on foreign currency exchange (which

~~TABLE OF CONTENTS~~

is part of other income (expense), net) in the consolidated statements of operations. At ~~April 1,~~September 30, 2018, the fair value of this foreign currency forward contract was $0.

Note 8 — Restructuring

Unique's restructuring activities are undertaken as necessary to implement management's strategy, streamline operations, take advantage of available capacity and resources, and achieve net cost reductions. The restructuring activities generally relate to realignment of existing manufacturing capacity and closure of facilities and other exit or disposal activities, either in the normal course of business or pursuant to specific restructuring programs.

Fort Smith Restructuring

On February 13, 2018, the Company made the decision to close its manufacturing facility in Fort Smith, Arkansas. The Company ~~currently expects to cease~~ceased operations at the Fort Smith facility ~~by end~~in July of ~~June~~ 2018, and ~~that~~ approximately 20 positions ~~will be~~were eliminated as a result of the closure. The Company's decision resulted from its desire to streamline operations and to utilize some of the available excess capacity in other of our facilities. ~~As such, the~~The Company ~~will move~~moved existing Fort Smith production to its manufacturing facilities in Evansville, Indiana and Monterrey, Mexico. The Company provided the affected employees severance pay, health benefits continuation and job search assistance. The Company evaluated whether or not this closing met the criteria for discontinued operations and concluded that the closing did not meet the definition as it did not represent a strategic shift in the

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

Company's operations and the Company will ~~provide~~have continuing cash flows from the production being moved to other facilities within the Company.

The Company incurred one-time severance costs as a result of this plant closure of $60,423 and $233,782 in the 13 and 39 weeks ended September 30, 2018. The amount of other costs incurred associated with this plant closure, which primarily consisted of preparing and moving existing production equipment and inventory at Fort Smith to other facilities was $115,103 and $559,461 in the 13 and 39 weeks ended September 30, 2018. No further charges are expected to be incurred in 2018. All of these costs were recorded to the restructuring expense line in continuing operations in the Company's consolidated statement of operations.

Following the closure, the Company intended to sell the building in Fort Smith, which currently has a net book value of $0.7 million. The building qualified as held for sale, and is presented properly as such in the consolidated balance sheet as a current asset.

In October, the Company had reached an agreement to sell the building for approximately $0.95 million.

Port Huron Restructuring

On February 1, 2018, the Company made the decision to close its manufacturing facility in Port Huron, Michigan. The Company ceased operations at the Port Huron facility in June of 2018 and 7 positions were eliminated as a result of the closure. The Company's decision resulted from its desire to streamline operations and to utilize some of the available excess capacity in other of its facilities. As such, the Company moved existing Port Huron production to our manufacturing facilities in London, Ontario, Auburn Hills, Michigan, and Louisville, Kentucky. The Company provided the affected employees severance pay, health benefits continuation and job search assistance. The Company evaluated whether or not this closing met the criteria for discontinued operations and concluded that the closing did not meet the definition as it did not represent a strategic shift in the Company's operations and the Company will have continuing cash flows from the production being moved to other facilities within the Company.

The Company incurred one-time severance costs as a result of this plant closure of ~~$232,292~~$0 and $64,768 in the 13 and 39 weeks ended April 1, 2018. The amount of other costs incurred associated with this plant closure, which primarily consisted of preparing and moving existing production equipment and inventory at Fort Smith to other facilities was $20,653 in the 13 weeks ended April 1, 2018. Further charges are expected to be incurred in 2018, including approximately $0.4 million related to other costs. All of these costs will be recorded to the restructuring expense line in continuing operations in the Company's consolidated statement of operations.

Following the closure, the Company also intends to sell the building in Fort Smith, which currently has a net book value of $0.7 million and a current estimated selling price of approximately $1.3 million. The building qualifies as held for sale, is expected to be sold in the next year, and is presented properly as such in the consolidated balance sheet as a current asset.

~~Port Huron Restructuring~~

On February 1, 2018, the Company made the decision to close its manufacturing facility in Port Huron, Michigan. The Company currently expects to cease operations at the Port Huron facility by May of 2018 and expects that approximately 7 positions will be eliminated as a result of the closure. The Company's decision resulted from its desire to streamline operations and to utilize some of the available excess capacity in other of its facilities. As such, the Company will move existing Port Huron production to our manufacturing facilities in London, Ontario, Auburn Hills, Michigan, and Louisville, Kentucky. The Company will provide the affected employees severance pay, health benefits continuation and job search assistance. The Company evaluated whether or not this closing met the criteria for discontinued operations and concluded that the closing did not meet the definition as it did not represent a strategic shift in the Company's operations and the Company will have continuing cash flows from the production being moved to other facilities within the Company.

~~The Company incurred one-time severance costs as a result of this plant closure of $81,893 in the 13 weeks ended April 1,~~September 30, 2018. The amount of other costs incurred associated with this plant closure, which primarily consisted of preparing and moving existing production equipment and inventory at Port Huron to other facilities was ~~$107,429~~$0 and $297,899 in the 13 and 39 weeks ended ~~April 1,~~September 30, 2018. ~~Further~~No further charges are expected to be incurred in ~~2018, including approximately $0.1 million related to other costs~~2018. All of these costs ~~will be~~were recorded to the restructuring expense line in continuing operations in the Company's consolidated statement of operations.

The table below summarizes the activity in the restructuring liability for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018.

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~


	Employee Termination Benefits Liability		Other Exit Costs Liability		Total		Employee Termination Benefits Liability		Other Exit Costs Liability		Total
Accrual balance at January 1, 2018	$	—	$	—	$	—	$	—	$	—	$	—
Provision for estimated expenses incurred during the year	314,185		128,082		442,267		298,551		857,359		1,155,910
Payments made during the year	—		96,667		96,667		231,270		857,359		1,088,629
Accrual balance at April 1, 2018	314,185		31,415		345,600
Accrual balance at July 1, 2018							67,281		—		67,281

Note 9 — Stock Incentive Plans

2013 Stock Incentive Plan

The Company’s board of directors approved a stock incentive plan (the “Plan”) in 2013. The Plan permits the Company to grant 495,000 non statutory or incentive stock options to the employees, directors and consultants of the Company. 495,000 shares of unissued common stock are required to be reserved for the Plan. The board of directors has the authority to determine the participants to whom stock options shall be awarded as well as any restrictions to be placed upon the awards. The exercise price cannot be less than the fair value of the underlying shares at the time the stock options are issued and the maximum length of an award is ten years.

On July 17, 2013 and January 1, 2014, the board of directors approved the issuance of 375,000 and 120,000 non statutory stock option awards, respectively, to employees of the Company with an exercise price of $3.33 per share with a weighted

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

average grant date fair value of $0.23 and $0.35 per share, respectively. On April 29, 2016, the Company issued 7,200 non statutory stock option awards to employees of the Company with an exercise price of $12.58 and with a weighted average grant date fair value of $2.80 per share. On September 15, 2017, the Company issued 5,000 non statutory stock option awards to employees of the Company with an exercise price of $7.65 and with a weighted average grant date fair value of $1.41 per share. All 4 grants of awards vest 20 percent on the grant date and an additional 20 percent on each of the first, second, third and fourth anniversaries thereafter. Vested awards can only be exercised while the participants are employed by the Company. Upon termination, the Company may repurchase the vested awards at their fair value (or their exercise price if terminated for cause) prior to their exercise.

The fair value of each option award is estimated on the grant date using a Black Scholes option pricing model that uses the weighted average assumptions noted in the following table. The expected volatility is based on the historical volatility of comparable companies. The expected term of the awards was estimated based on findings from academic studies investigating the average holding period for options adjusted for the Company’s size and risk factors. The risk free rate for periods within the contractual life of the option is based on the United States Treasury yield curve in effect at the time of grant.



	September 15, 2017		April 29, 2016		January 1, 2014		July 17, 2013
Expected volatility	40.00	%	40.00	%	34.00	%	34.00	%
Dividend yield	7.00	%	5.00	%	—	%	—	%
Expected term (in years)	5		5		4		4
Risk-free rate	1.81	%	1.28	%	1.27	%	0.96	%

2014 Omnibus Performance Award Plan

In 2014, the board of directors and stockholders adopted the Unique Fabricating, Inc. 2014 Omnibus Performance Award Plan, or the 2014 Plan. The 2014 Plan provides for the grant of cash awards, stock options, stock appreciation rights, or SARs, shares of restricted stock and restricted stock units, or RSUs, performance shares and performance units. The 2014 Plan initially authorized the grant of awards relating to 250,000 shares of our common stock. In the event of any transaction that causes a change in capitalization, the Compensation Committee, such other committee administering the 2014 Plan or the board of directors will make such adjustments to the number of shares of common stock delivered, and the number and/or price of shares of common stock subject to outstanding awards granted under the 2014 Plan, as it deems appropriate and equitable to prevent dilution or enlargement of participants’ rights. An amendment approved in March 2016 by our board of directors which was approved by our stockholders at our annual meeting of stockholders in June 2016, increased the number of shares authorized for grant of awards under the 2014 Plan to a total of 450,000 shares of our common stock.

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

On August 17, 2015, the board of directors approved the issuance of a total of 230,000 stock option awards of which 45,000 non statutory awards were granted to the board of directors and 185,000 incentive stock options were granted to employees of the Company. All of the awards had an exercise price of $12.50 per share with a weighted average grant date fair value of $2.72 per share. These awards vest 20 percent on the grant date and an additional 20 percent on each of the first, second, third and fourth anniversaries thereafter. Vested awards can only be exercised while the participants are employed by the Company.

On November 20, 2015, the board of directors approved the issuance of incentive stock option awards for 15,000 shares to employees of the Company. All of the awards had an exercise price of $11.50 per share with a weighted average grant date fair value of $2.23 per share. The vesting schedule, vesting percentage, and capability of the employees to exercise these options have the ~~exact~~ same conditions as the August 17, 2015 grants discussed above.

On April 29, 2016, the board of directors approved the issuance of incentive stock option awards for 5,000 shares to employees of the Company. All of the awards had an exercise price of $12.58 per share with a weighted average grant date fair value of $2.80 per share. The vesting schedule, vesting percentage, and capability of the employees to exercise these options have the ~~exact~~ same conditions as the November 20 and August 17, 2015 grants discussed above.

On September 15, 2017, the board of directors approved the issuance of incentive stock option awards for 15,000 shares to employees of the Company. All of the awards had an exercise price of $7.65 with a weighted average grant date fair value of $1.41 per share. The vesting schedule, vesting percentage, and capability of the employees to exercise these options have the ~~exact~~ same conditions as the November 20, 2015, August 17, 2015, and April 29, 2016 grants discussed above.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

The fair value of each option award is estimated on the grant date using a Black Scholes option pricing model that uses the weighted average assumptions noted in the following table. The expected volatility is based on the historical volatility of comparable companies. The expected term of the awards was estimated based on findings from academic studies investigating the average holding period for options for adjusted for the Company’s size and risk factors. The risk free rate for periods within the contractual life of the option is based on the United States Treasury yield curve in effect at the time of grant.



	September 15, 2017		April 29, 2016		November 20, 2015		August 17, 2015
Expected volatility	40.00	%	40.00	%	35.00	%	38.00	%
Dividend yield	7.00	%	5.00	%	5.00	%	4.80	%
Expected term (in years)	5		5		5		5
Risk-free rate	1.81	%	1.28	%	1.70	%	1.58	%

A summary of option activity under both plans is presented below:


	Number of Shares	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)	Aggregate Intrinsic Value⁽¹⁾		Number of Shares	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)	Aggregate Intrinsic Value⁽¹⁾
Outstanding at December 31, 2017	602,480	$	7.06	6.58			602,480	$	7.06	6.58
Granted	—	$	—	0.00			—	$	—	0.00
Exercised	9,000	$	3.33	0			16,200	$	3.33	0
Forfeited or expired	—	$	—	0			5,000	$	11.50	0
Outstanding at April 1, 2018	593,480	$	7.12	6.33	$	783,394
Vested and exercisable at April 1, 2018	482,560	$	6.02	6.00	$	1,167,795
Outstanding at September 30, 2018							581,280	$	7.13	5.84	$	563,842
Vested and exercisable at September 30, 2018							532,800	$	6.71	5.69	$	740,592

(1)

The aggregate intrinsic value above is obtained by subtracting the weighted average exercise price from the estimated fair value of the underlying shares as of ~~April 1,~~September 30, 2018 and multiplying this result by the related number of options outstanding and exercisable at ~~April 1,~~September 30, 2018. The estimated fair value of the shares is based on the closing price of the stock of ~~$8.44~~$8.10 as of ~~April 1,~~September 30, 2018.

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

The Company recorded compensation expense of ~~$33,260~~$32,681 and $98,621 for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and ~~$37,508~~$40,229 and $115,245 for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017 in its consolidated statements of operations, as a component of sales, general and administrative expenses. The income tax (expense) benefit related to share based compensation expense was ~~$6,782~~$(680) and $15,020 for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and ~~$11,162~~$8,232 and $30,774 for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017.

As of ~~April 1,~~September 30, 2018, there was ~~$202,029~~$133,000 of total unrecognized compensation cost related to ~~nonvested~~non-vested stock option awards under the plans. That cost is expected to be recognized over a weighted average period of ~~1.74~~1.43 years.

Note 10 — Income Taxes

For interim tax reporting we estimate our annual effective tax rate and apply it to our year to date income before income taxes. The tax effects of unusual or infrequently occurring items, including changes in judgment about valuation allowances and the effect of changes in tax laws or rates, are reported in the interim period in which they occur, if applicable.

In the period ending December 31, 2017, in accordance with SEC Staff Accounting Bulletin No. 118, we recorded provisional amounts related to the Act, including the re-measurement of our U.S. net deferred tax liabilities, as well as the one-time transition tax on deemed repatriated earnings of foreign subsidiaries. As of ~~April 1,~~September 30, 2018, we have recorded a

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

benefit of $80,453 as an adjustment to the one-time transition tax expense estimated at December 31, 2017 as a result of our provisional estimate. Certain amounts recorded for the Act remain provisional. These estimates may be impacted by further analysis and future clarification and guidance. We are continuing to evaluate the provisions of the Act, including those related to GILTI and have not included an estimate of the tax expense related items that we are unable to reasonably estimate.

Income tax (benefit) expense for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 was ~~$387,216~~$(320,763) and $698,830, respectively, compared to ~~$867,140~~$260,532 and $1,856,684, respectively, for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017. During the 13 and 39 weeks ended ~~April 1,~~September 30, 2018, the differences between the actual effective tax rate of ~~20.4% compared to~~(104.8)% and 15.2%, respectively, and the statutory rate of 21.0% ~~were approximately~~was primarily due to provision to return adjustments on the 2017 related to one-time transition tax expense, research and development credits and manufacturing incentives in ~~alignment with each other.~~the U.S., partially offset by earnings generated in Mexico and Canada, which both have higher statutory income tax rates than the U.S. During the 13 and 39 weeks ended ~~April 2,~~October 1, 2017, the difference between the actual effective tax rate of ~~29.8%%~~26.7% and 29.5%, respectively, and the statutory rate 34.0% was ~~mainly a result of earnings generated~~due to income earning in ~~Mexico and Canada, both of which have lower income~~jurisdictions with tax rates lower than the ~~U.S,~~U.S. statutory rate, and the ~~domestic activities deduction, or DPAD benefit.~~manufacturing incentives in the U.S.

Note 11 — Operating Leases

The Company leases office space, production facilities and equipment under operating leases with various expiration dates through the year ~~2021.~~2023. The leases for office space and production facilities require the Company to pay taxes, insurance, utilities and maintenance costs. Five of the leases for office space and production facilities provide for escalating rents over the life of the respective leases and rent expense for these leases is recognized over the term of the lease on a straight line basis, with the difference between lease payments and rent expense recorded as deferred rent in other accrued liabilities in the consolidated balance sheets. Total rent expense charged to operations was approximately ~~$669,182~~$621,986 and $1,956,437, respectively, for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and ~~$545,275~~$550,452 and $1,661,082, respectively, for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017.

Future minimum lease payments required under operating leases that have initial or remaining non-cancelable lease terms in excess of one year are as follows at ~~April 1,~~September 30, 2018:


2018	$	2,007,547	$	652,146
2019	2,226,940		2,103,177
2020	1,685,815		1,559,826
2021	861,483		730,478
2022	732,900		597,854
Thereafter	30,388		(36,852		)
Total	$	7,545,073	$	5,606,629

Note 12 — Retirement Plans

~~TABLE OF CONTENTS~~

The Company maintains a defined contribution plan covering certain full time salaried employees. Employees can make elective contributions to the plan. The Company contributes 100 percent of an employee’s contribution in an amount up to the first 3 percent of such employee’s total compensation and 50 percent of the contribution in an amount equal up to the next 2 percent of such employee’s total compensation. In addition, the Company, at the discretion of the board of directors, may make additional contributions to the plan on behalf of the plan participants. The Company contributed ~~$127,519~~$125,870 and $385,752, respectively, for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and ~~$120,820~~$81,615 and $317,032, respectively, for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017.

The Intasco operations acquired in April 2016 ~~have~~had separate retirement plans. The United States facility ~~sponsors~~sponsored a SIMPLE IRA account for qualifying employees. The plan ~~makes~~made a contribution equal to 3% percent of a participant's gross wages to the participating employees' SIMPLE IRA accounts. Contributions by Intasco in the United States totaled ~~$1,307~~$0 and $1,502, respectively, for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and ~~$1,279~~$621 and $2,576, respectively, for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017.

The Canadian facility sponsors a retirement plan whereby Intasco makes a matching contribution of participant contributions up to a maximum amount based on the participants' number of years of service. Contributions by Intasco in

TABLE OF CONTENTS

Canada totaled ~~$15,657~~$8,474 and $36,838, respectively, for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and ~~$14,089~~$8,475 and $33,794 for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017.

Note 13 — Related Party Transactions

Effective March 18, 2013, the Company is under a five year management agreement with a firm related to several stockholders. The agreement initially required annual management fees of $300,000 and additional fees for assistance provided in connection with acquisitions. Effective upon completion of the initial public offering by the Company in July 2015, the agreement was amended to reduce the annual management fee by an amount equal to the total, if any, of annual cash retainers and equity awards paid as compensation for service on the board of directors to any person who is a related person of Taglich Private Equity, LLC or Taglich Brothers, Inc. The Company incurred management fees of $56,250 and $168,750, respectively, for the 13 and 39 weeks ended ~~April 1,~~September 30, 2018 and $56,250 and $168,750, respectively, for the 13 and 39 weeks ended ~~April 2,~~October 1, 2017.

Note 14 — Fair Value Measurements

Financial instruments consist of cash equivalents, accounts receivable, accounts payable and debt. The carrying amount of all significant financial instruments approximates fair value due to either the short maturity or the existence of variable interest rates that approximate prevailing market rates.

Accounting standards require certain other items be reported at fair value in the financial statements and provides a framework for establishing that fair value. The framework for determining fair value is based on a hierarchy that prioritizes the valuation techniques and inputs used to measure fair value.

Fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. Level 2 inputs may include quoted prices for similar items in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.

Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related item. Level 3 fair value measurements are based primarily on management’s own estimates using inputs such as pricing models, discounted cash flow methodologies or similar techniques taking into account the characteristics of the item.

In instances whereby inputs used to measure fair value fall into different levels of the fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Company’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each item.

The Company measures its interest rate swap at fair value on a recurring basis based primarily on Level 2 inputs using an income model based on disparity between variance and fixed interest rates, the scheduled balance of principal outstanding, yield curves and other information readily available in the market.

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

The Company measures its foreign currency forward contract on a recurring basis based primarily on Level 2 inputs using the present value of future cash flows to be incurred on the contracts. In accordance with market standards and conventions for valuing such contracts, the transactions reflect the current direction and amounts expected in each currency, spot exchange rates at period-end, discount factors and forward interest rate curves for each relevant currency pair and future maturity date. This forward contract expired in fiscal year 2017.

Note 15 — Contingencies

The Company is engaged from time to time in legal matters and proceedings arising out of its normal course of business. The Company establishes a liability related to its legal proceedings and claims when it has determined that it is probable that the Company has incurred a liability and the related amount can be reasonably estimated. If the Company determines that an

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

obligation is reasonably possible, the Company will, if material, disclose the nature of the loss contingency and the estimated range of possible loss, or include a statement that no estimate of loss can be made. While uncertainties are inherent in the final outcome of such matters, the Company believes that there are no pending proceedings in which the Company is currently involved that will have a material effect on its financial position, results of operations or cash flow.

Note 16 — Earnings Per Share

Basic earnings per share is computed by dividing net income by the weighted-average number of shares outstanding during the period. Diluted earnings per share is computed giving effect to all potentially weighted average dilutive shares including options and warrants. The dilutive effect of outstanding awards, if any, is reflected in diluted earnings per share by application of the treasury stock method.

The following table sets forth the computation of basic and diluted earnings per share.


	Thirteen Weeks Ended April 1, 2018		Thirteen Weeks Ended April 2, 2017		Thirteen Weeks Ended September 30, 2018		Thirteen Weeks Ended October 1, 2017		Thirty-Nine Weeks Ended September 30, 2018		Thirty-Nine Weeks Ended October 1, 2017
Basic earnings per share calculation:
Net income	$	1,511,889	$	2,046,837	$	626,823	$	715,106	$	3,889,721	$	4,430,353
Net income attributable to common stockholders	$	1,511,889	$	2,046,837	$	626,823	$	715,106	$	3,889,721	$	4,430,353
Weighted average shares outstanding	9,766,200		9,732,778		9,771,587		9,757,187		9,768,649		9,748,743
Net income per share-basic	$	0.15	$	0.21	$	0.06	$	0.07	$	0.40	$	0.45


Diluted earnings per share calculation:
Net income	$	1,511,889	$	2,046,837	$	626,823	$	715,106	$	3,889,721	$	4,430,353
Weighted average shares outstanding	9,766,200		9,732,778		9,771,587		9,757,187		9,768,649		9,748,743
Effect of dilutive securities:
Stock options(1)(2)	145,489		166,899		146,322		139,654		146,642		152,924
Warrants(1)(2)	—		17,010		716		1,432		709		1,573
Diluted weighted average shares outstanding	9,911,689		9,916,687		9,918,625		9,898,273		9,916,000		9,903,240
Net income per share-diluted	$	0.15	$	0.21	$	0.06	$	0.07	$	0.39	$	0.45

(1)Options to purchase ~~336,280~~329,080 shares of common stock remaining to be exercised under the 2013 plan were considered in the computation of diluted earnings per share using the treasury stock method in the ~~2017~~2018 calculation. Options to purchase ~~225,000~~220,000 shares of common stock that were granted in August 2015 and November 2015 remaining to be exercised, as discussed in Note 9, under the 2014 plan, options to purchase 7,200 shares of common stock and 5,000 shares of common stock that were granted under the 2013 and 2014 plan, respectively, in April 2016, options to purchase 5,000 and 15,000 shares of common stock that were granted under the 2013 and 2014 plan, respectively, in September 2017, warrants to purchase 1,185 shares of common stock remaining to be exercised, and warrants to purchase 141,000 shares of common stock issued to the underwriters

~~TABLE OF CONTENTS~~

~~UNIQUE FABRICATING, INC.~~

~~Notes to Consolidated Financial Statements (Unaudited)~~

of the Company's IPO in July 2015, were not included in the computation of diluted earnings per share in the 2018 period because the effect would have been anti-dilutive.

(2)Options to purchase ~~345,280~~357,480 shares of common stock remaining to be exercised under the 2013 plan, and warrants to purchase 1,185 shares of common stock remaining to be exercised, ~~and warrants to purchase 141,000 shares of common stock issued to the underwriters of the Company's IPO in July 2015,~~ were considered in the computation of diluted earnings per share using the treasury stock method in the 2017 calculation. ~~Options~~Warrants to purchase ~~225,000~~141,000 shares of common stock issued to the underwriters of the Company's IPO in July 2015, options to purchase 245,000 shares of common stock that were granted in August 2015 and November 2015 remaining to be exercised, as discussed in Note 9, under the 2014 plan, and options to purchase 7,200 shares of common stock and 5,000 shares of common stock that were granted under the 2013 and 2014 plan, respectively, in April 2016, were not included in the computation of diluted earnings per share in the 2017 period because the effect would have been anti-dilutive.

TABLE OF CONTENTS

UNIQUE FABRICATING, INC.

Notes to Consolidated Financial Statements (Unaudited)

Note 17 — Subsequent Event

Declaration of Cash Dividend

On ~~May 10,~~November 9, 2018, our board of directors declared a quarterly cash dividend of $0.15 per common share. The dividend will be payable on ~~June~~December 7, 2018 to stockholders of record at the close of business on ~~May 31,~~November 30, 2018. The aggregate amount of the dividend is approximately $1.5 million.

TABLE OF CONTENTS

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

This Management's Discussion and Analysis of Financial Condition and Results of Operation is intended to provide a reader of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity, and certain other factors that may affect our future results. You should read the following discussion and analysis of our financial condition and results of operations in conjunction with the accompanying unaudited consolidated financial statements and the related notes to unaudited consolidated financial statements included elsewhere in this document as well as the consolidated financial statements and the related notes to consolidated financial statements for the year ended December 31, 2017 included in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (the "SEC"). Our actual results and the timing of events could differ materially from those discussed in forward-looking statements contained herein. Factors that could cause or contribute to these differences include those discussed below as well as in our Annual Report on Form 10-K, particularly in “Risk Factors” and “Special Note Regarding Forward-Looking Statements.” We make no guarantees regarding outcomes, and assume no obligation to update the forward-looking statements herein, except as may be required by law.

Forward-Looking Statements

The following discussion contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties. These statements are based on management's beliefs and assumptions and on information currently available to us. These statements relate to future events or to our future financial performance and involve known and unknown risks, uncertainties, and other factors that may cause our or our industry's actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these statements. When used in this document the words “anticipate,” “believe,” “continue,” “could,” “seek,” “might,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “approximately,” “project,” “should,” “will,” “would,” or the negative or plural of these words or similar expressions, as they relate to our company, business and management, are intended to identify forward-looking statements. In light of these risks and uncertainties, the future events and circumstances discussed may not occur, and actual results could differ materially from those anticipated or implied in the forward-looking statements, including those discussed in our Annual Report on Form 10-K and in particular the section entitled “Risk Factors” of the Annual Report on Form 10-K.

Forward-looking statements speak only as of the date of this Form 10-Q filing. Except as required by law, we assume no obligation to publicly update or revise any forward-looking statement to reflect actual results, changes in assumptions based on new information, future events or otherwise. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.

Basis of Presentation

The Company’s policy is that quarterly periods end on the Sunday closest to the end of the calendar quarterly period. The ~~first~~third quarter of 2018 ended on ~~April 1,~~September 30, 2018 and the ~~first~~third quarter of 2017 ended on ~~April 2,~~October 1, 2017. The Company’s policy is that fiscal years end annually on the Sunday closest to the end of the calendar year end. Our 2017 fiscal year ended on December 31, 2017 and the current fiscal year will end on December 30, 2018. The Company’s operations are aggregated in one reportable business segment. Although we expanded the products that we manufacture and sell to include components used in the appliance, HVAC and water heater industries, products for these industries are manufactured at facilities that also manufacture or are capable of manufacturing products for the automotive industries. All of our manufacturing locations have similar capabilities, and most plants serve multiple markets. The manufacturing operations for our automotive, appliance, HVAC and water heater products share management and labor forces and use common personnel and strategies for new product development, marketing and the sourcing of raw materials.

We qualify as an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012, or the JOBS Act. As a result, we are permitted to, and intend to, rely on exemptions from certain disclosure requirements. For so long as we are an emerging growth company, we will not be required to:

have an auditor report on our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act;

comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis);

TABLE OF CONTENTS

submit certain executive compensation matters to shareholder advisory votes, such as “say-on-pay” and “say-on-frequency”; and

disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the CEO’s compensation to median employee compensation.

In addition, Section 107 of the JOBS Act also provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of the benefits of this extended transition period. Our financial statements may therefore not be comparable to those of companies that comply with such new or revised accounting standards.

We will remain an “emerging growth company” for up to five years from the date of our IPO, or until the earliest to occur of (1) the last day of the first fiscal year in which our total annual gross revenues exceed $1.0 billion, (2) the date that we become a “large accelerated filer” as defined in Rule 12b-2 under the Securities Exchange Act of 1934, which would occur if the market value of our common stock that is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter or (3) the date on which we have issued more than $1.0 billion in non-convertible debt during the preceding three year period.

Overview

Unique is engaged in the engineering and manufacture of multi-material foam, rubber, and plastic components utilized in noise, vibration and harshness, acoustical management, water and air sealing, decorative and other functional applications. The Company combines a long history of organic growth with some more recent strategic acquisitions to diversify both product capabilities and markets served.

Unique currently services the North America automotive and heavy duty truck markets, in addition to the appliance, water heater and HVAC markets. Sales are conducted directly ~~with~~to major automotive and heavy duty truck, appliance, water heater and HVAC companies, referred throughout this Quarterly Report on Form 10-Q as original equipment manufacturers (OEMs), or indirectly through the Tier 1 suppliers of these OEMs. The Company has its principal executive offices in Auburn Hills, Michigan and has sales, engineering and production facilities in Auburn Hills, Michigan, Concord, Michigan, LaFayette, Georgia, Louisville, Kentucky, Evansville, Indiana, ~~Ft. Smith, Arkansas,~~ Bryan, Ohio, ~~Port Huron, Michigan,~~ London, Ontario, Monterrey, Mexico and Queretaro, Mexico. The Company also has an independent client sales representative who maintains offices in Baldham, Germany. Subsequent to the 2017 fiscal year-end we announced we will be closing the Ft. Smith and Port Huron facilities in 2018. The Port Huron facility was closed in June of 2018 and the Ft. Smith facility closed in July of 2018. Please refer to Note 8 to our consolidated financial statements for further information.

Unique derives the majority of its net sales from the sales of foam, rubber, plastic, and tape adhesive related automotive products. These products are produced from a variety of manufacturing processes including die cutting, compression molding, thermoforming, reaction injection molding, and fusion molding. We believe Unique has a broader array of processes and materials utilized than any of its direct competitors, based on our product offerings. By sealing out air noise and water intrusion, and by providing sound absorption and blocking, Unique’s products improve the interior comfort of a vehicle, increasing perceived vehicle quality and the overall experience of its passengers. Unique’s products perform similar functions for appliances, water heaters and HVAC systems, improving thermal characteristics, reducing noise and prolonging equipment life.

We primarily operate within the highly competitive and cyclical automotive parts industry. Over the past several years the North American industry has experienced consistent growth as it recovered from the recession of 2009. Many sectors of the supply chain are operating near capacity. Over the same period we have grown our core automotive parts business at a faster rate than the industry as a whole, reflecting our growth through acquisitions as well as taking market share from competitors and increasing our content per vehicle on the programs we supply. We expect these trends to continue.

Recent Developments

Potential Impact of Tariffs

Recent steps taken by the U.S. government to apply and consider applying tariffs on automobiles, parts, and other products and materials have the potential to disrupt existing supply chains and impose additional costs on our business. The

TABLE OF CONTENTS

Company continues to carefully observe the reaction to new tariffs and stand ready to prudently adjust our operations accordingly should there be any fluctuations in consumer demand.

Dividend Declaration

On ~~May 10,~~November 9, 2018, our board of directors declared a quarterly cash dividend of $0.15 per common share. The dividend will be payable on ~~June~~December 7, 2018 to shareholders of record at the close of business on ~~May 31,~~November 30, 2018.

~~TABLE OF CONTENTS~~

Fort Smith Facility Closure

On February 13, 2018, the Company made the decision to close its manufacturing facility in Fort Smith, Arkansas. The Company ~~currently expects to cease~~ceased operations at the Fort Smith facility ~~by end of June~~in July of 2018, and ~~that~~ approximately 20 positions ~~will be~~were eliminated as a result of the closure. The Company's decision resulted from its desire to streamline operations and to utilize some of the available excess capacity in other of its facilities. ~~As such, the~~The Company ~~will move~~moved existing Fort Smith production to our manufacturing facilities in Evansville, Indiana and Monterrey, Mexico. The Company ~~will provide~~provided the affected employees severance pay, health benefits continuation and job search assistance. The Company evaluated whether or not this closing met the criteria for discontinued operations and concluded that the closing did not meet the definition as it did not represent a strategic shift in the Company's operations and the Company will have continuing cash flows from the production being moved to other facilities within the Company.

The Company incurred one-time severance costs as a result of this plant closure of ~~$232,292~~$60,423 and $233,782 in the 13 and 39 weeks ended ~~April 1,~~September 30, 2018. The amount of other costs incurred associated with this plant closure, which primarily consisted of preparing and moving existing production equipment and inventory at Fort Smith to other facilities was ~~$20,653~~$115,103 and $559,461 in the 13 and 39 weeks ended ~~April 1,~~September 30, 2018. Further charges ~~are expected~~ to be incurred in 2018 ~~including approximately $0.4 million related~~are expected to ~~other costs.~~be immaterial. See Note 8 to our consolidated financial statements for further information.

Following the closure, the Company also intends to sell the building in Fort Smith, which currently has a net book value of $0.7 ~~million and a current estimated selling price~~million.

In October subsequent to the end of the third quarter, the Company reached an agreement to sell the building for approximately ~~$1.3~~$0.95 million.

Port Huron Facility Closure

On February 1, 2018, subsequent to our 2017 fiscal year-end, the Company made the decision to close its manufacturing facility in Port Huron, Michigan. The Company ~~currently expects to cease~~ceased operations at the Port Huron facility ~~by the end of May~~in June of 2018, and ~~that approximately~~ 7 positions ~~will be~~were eliminated as a result of the closure. The Company's decision resulted from its desire to streamline operations and to utilize some of the available excess capacity in other of its facilities.

~~As such, the~~The Company ~~will move~~moved existing Port Huron production to our manufacturing facilities in London, Ontario, Auburn Hills, Michigan, and Louisville, Kentucky. The Company ~~will provide~~provided the affected employees severance pay, health benefits continuation and job search assistance. The Company evaluated whether or not this closing met the criteria for discontinued operations and concluded that the closing did not meet the definition as it did not represent a strategic shift in the Company's operations and the Company will have continuing cash flows from the production being moved to other facilities within the Company.

The Company incurred one-time severance costs as a result of this plant closure of ~~$81,893~~$0 and $64,768 in the 13 and 39 weeks ended ~~April 1,~~September 30, 2018. The amount of other costs incurred associated with this plant closure, which primarily consisted of ~~getting ready~~preparing and moving existing production equipment and inventory at Port Huron to other facilities was ~~$107,429~~$0 and $297,899 in the 13 and 39 weeks ended ~~April 1,~~September 30, 2018. ~~Further~~No further expected charges ~~which~~ will be incurred in ~~2018 are approximately $0.1 million related to other costs of which future changes to these estimated costs are not expected to be significant.~~2018. See Note 8 to our consolidated financial statements for further information.

Tax Cut and JOBS Act

On December 22, 2017 the Tax Cuts and Jobs Act (the “Act”) was signed into law. The Act changed many aspects of U.S. corporate income taxation and included the reduction of the corporate income tax rate from 35% to 21%. The Act also included implementation of a territorial system and imposition of a one-time tax on deemed repatriated earnings of foreign subsidiaries. At December 31, 2017, we had not completed our accounting for the tax effects of enactment of the Act; however we made a reasonable estimate of the net effects on our existing deferred tax balances and the one-time transition tax. As of

TABLE OF CONTENTS

September 30, 2018, we have recorded a benefit of $80,453 as an adjustment to the one-time transition tax expense estimated at December 31, 2017. We will continue to assess our provision for income taxes as future guidance becomes ~~available, however~~available. However, we do not currently anticipate significant revisions will be necessary. Any such revisions will be treated in accordance with the measurement period guidance outlined in Staff Accounting Bulletin No. 118. For further discussion on the impact to the Company of the Act for the thirteen and thirty-nine weeks ended ~~April 1,~~September 30, 2018, please refer to the Comparison of Results section below as well as Note 10 to our consolidated financial statements.

~~TABLE OF CONTENTS~~

Credit Agreement ~~(Second Amendment)~~(Amendments)

On April 29, 2016, Unique Fabricating NA, Inc. (the “US Borrower”) and Unique-Intasco Canada, Inc. (the “CA Borrower”) and Citizens Bank, National Association (“Citizens”), acting as lender and Administrative Agent and the other lenders, entered into a Credit Agreement (the “Credit Agreement”) providing for borrowings of up to the aggregate principal amount of $62.00 million. The Credit Agreement is a senior secured credit facility and ~~consists~~consisted of a revolving line of credit of up to $30.00 million (the “Revolver”) to the US Borrower, a $17.00 million principal amount Term Loan (the “US Term Loan”) to the US Borrower, and a $15.00 million principal amount Term Loan (the “CA Term Loan”) to the CA Borrower.

On August 18, 2017, the US Borrower and the CA Borrower entered into the Second Amendment (the “Amendment”) to the Credit Agreement, with Citizens, acting as syndication agent, and other lenders. The Amendment converted $4.0 million of outstanding borrowings under the Revolver into an additional $4.0 million term loan to the US Borrower (the “US Term Loan II”). The conversion of a portion of the outstanding borrowings under the Revolver did not reduce the aggregate amount available to be borrowed under it.

On August 8, 2018 the US Borrower and the CA Borrower entered into the Fourth Amendment (the “Fourth Amendment”) to the Credit Agreement. The Fourth Amendment requires the Company to use the net proceeds from the sale of the Ft. Smith, Arkansas building to reduce the outstanding borrowings under the Revolver. The application of the net proceeds will not permanently reduce the amounts that may be borrowed under the Revolver. The Fourth Amendment also eases, for the fiscal quarter ended September 30, 2018, the financial covenant ratio which determines the Company's ability to pay dividends. Finally, currently the US Borrower's obligations under the Credit Agreement are guaranteed by each of its United States subsidiaries and by Unique Fabricating, Inc. and secured by a first priority security interest in all tangible and intangible assets, including a pledge of capital stock of the United States subsidiaries of the US Borrower and of 65% of the capital stock of the CA Borrower, and by mortgages on our facilities in Lafayette, Georgia, Louisville, Kentucky, Evansville, Indiana, and Fort Smith, Arkansas. The Fourth Amendment provides for the discharge and release of the mortgage on the Ft. Smith, Arkansas facility subject to the application of the net proceeds of the sale of the property as required by the amendment.

On September 20, 2018, the US Borrower and the CA Borrower entered into the Fifth Amendment (the “Fifth Amendment”) to the Credit Agreement. The Fifth Amendment temporarily increases the maximum amount that may be borrowed under the Revolver to $32.5 million from its current maximum of $30.0 million. This increase implemented by the Fifth Amendment is effective until October 31, 2018, at which point the maximum amount that may be borrowed under the Revolver will revert back to $30.0 million.

Amended and Restated Credit Agreement

TABLE OF CONTENTS

Comparison of Results of Operations for the Thirteen and Thirty-Nine Weeks Ended ~~April 1,~~September 30, 2018 and the Thirteen and Thirty-Nine Weeks Ended ~~April 2,~~October 1, 2017

Thirteen Weeks Ended ~~April 1,~~September 30, 2018 and Thirteen Weeks Ended ~~April 2,~~October 1, 2017

Net Sales

Thirteen Weeks Ended April 1, 2018 Thirteen Weeks Ended April 2, 2017
(in thousands)
Net sales $ 47,304
$ 47,857



	Thirteen Weeks Ended September 30, 2018		Thirteen Weeks Ended October 1, 2017
	(in thousands)
Net sales	$	42,052	$	41,231

Net sales for the 13 weeks ended ~~April 1,~~September 30, 2018 were approximately ~~$47.30~~$42.05 million compared to ~~$47.86~~$41.23 million for the 13 weeks ended ~~April 2,~~October 1, 2017. The ~~decrease~~increase in sales for the 13 weeks ended ~~April 1,~~September 30, 2018, was primarily attributable to a ~~2.1%~~4.2% overall ~~decline~~industry increase in North American vehicle production in such period as compared to production in the 13 weeks ended ~~April 2, 2017, partially offset by our increased market penetration.~~October 1, 2017.

Cost of Sales


	Thirteen Weeks Ended April 1, 2018		Thirteen Weeks Ended April 2, 2017		Thirteen Weeks Ended September 30, 2018		Thirteen Weeks Ended October 1, 2017
	(in thousands)				(in thousands)
Materials	$	23,739	$	24,228	$	21,439	$	20,708
Direct labor and benefits	7,371		7,076		6,910		6,719
Manufacturing overhead	4,588		5,016		4,605		4,334
Sub-total	35,698		36,320		32,954		31,761
Depreciation	526		430		574		495
Cost of Sales	36,224		36,750		33,528		32,256
Gross Profit	$	11,080	$	11,107	$	8,524	$	8,975

The major components of cost of sales are raw materials purchased from third parties, direct labor and benefits, and manufacturing overhead, including facility costs, utilities, supplies, repairs and maintenance, insurance, freight costs of products shipped to customers and depreciation.

Cost of Sales as a percent of Net Sales

~~TABLE OF CONTENTS~~


	Thirteen Weeks Ended April 1, 2018		Thirteen Weeks Ended April 2, 2017		Thirteen Weeks Ended September 30, 2018		Thirteen Weeks Ended October 1, 2017
Materials	50.2	%	50.6	%	51.0	%	50.2	%
Direct labor and benefits	15.6	%	14.8	%	16.4	%	16.3	%
Manufacturing overhead	9.7	%	10.5	%	10.9	%	10.5	%
Sub-total	75.5	%	75.9	%	78.3	%	77.0	%
Depreciation	1.1	%	0.9	%	1.4	%	1.2	%
Cost of Sales	76.6	%	76.8	%	79.7	%	78.2	%
Gross Profit	23.4	%	23.2	%	20.3	%	21.8	%

Cost of sales as a percentage of net sales for the 13 weeks ended ~~April 1,~~September 30, 2018 ~~decreased~~increased to ~~76.6%~~79.7% from ~~76.8%~~78.2% for the 13 weeks ended ~~April 2,~~October 1, 2017. The ~~decrease~~increase in cost of sales as a percentage of net sales was primarily attributable to ~~lower materials~~higher material costs and manufacturing overhead as a percentage of net ~~sales, partially offset by an increase in direct labor and benefits and depreciation.~~sales. Material costs ~~decreased~~increased to ~~50.2%~~51.0% of net sales for the 13 weeks ended ~~April 1,~~September 30, 2018 from ~~50.6%~~50.2% for the 13 weeks ended ~~April 2,~~October 1, 2017 ~~while direct~~primarily due to unfavorable product mix. Direct labor and benefit costs as a percentage of net sales was ~~15.6%~~16.4% for the 13 weeks ended ~~April 1,~~September 30, 2018 compared to ~~14.8%~~16.3% for the 13 weeks ended ~~April 2,~~October 1, 2017. ~~Both of these changes were attributable to a shift in our product mix to more molded products, which are typically lower in material but higher~~The slight increase in labor ~~content. In addition, direct labor~~ costs ~~were also negatively impacted by a temporary equipment capacity issue~~is due to short term inefficiencies experienced from moving the manufacturing of products previously produced in the Ft. Smith, Arkansas facility to other manufacturing facilities of the Company, as well as from excessive employee turnover at ~~one of our facilities, resulting in higher overtime costs during the 13 weeks ended April 1, 2018.~~various facilities. Manufacturing overhead costs as a percentage of net sales was ~~9.7%~~10.9% for the 13 weeks ended ~~April 1,~~September 30, 2018 versus

TABLE OF CONTENTS

10.5% for the 13 weeks ended ~~April 2,~~October 1, 2017. The ~~decrease~~increase in manufacturing overhead costs as a percentage of net sales was ~~partially~~ due to ~~the product mix shift, as well as due to lower~~higher electric, shipping material, repair and maintenance, ~~costs versus the 13 weeks ended April 2, 2017 as the company's investments in new capital equipment are beginning to pay off.~~and premium freight costs. Depreciation costs increased to ~~1.1%~~1.4% of net sales for the 13 weeks ended ~~April 1,~~September 30, 2018 compared to ~~0.9%~~1.2% for the 13 weeks ended ~~April 2,~~October 1, 2017. The slight increase was a result of ~~the lower sales in the 13 weeks ended April 1, 2018, as well as~~ the investment in new equipment we have been making to increase our capacity to meet expected future demand and to add production capabilities at our manufacturing facilities.

Gross Profit

As a result of the ~~decrease in net sales and the decrease~~increase in cost of sales as a percentage of sales described above, notwithstanding the increase in net sales, gross profit as a percentage of net sales for the 13 weeks ended ~~April 1,~~September 30, 2018 ~~increased~~decreased to ~~23.4%~~20.2% from ~~23.2%~~21.8% for the 13 weeks ended ~~April 2,~~October 1, 2017.

Selling, General and Administrative Expenses


	Thirteen Weeks Ended April 1, 2018			Thirteen Weeks Ended April 2, 2017			Thirteen Weeks Ended September 30, 2018			Thirteen Weeks Ended October 1, 2017
	(in thousands, except SG&A as a % of net sales)						(in thousands, except SG&A as a % of net sales)
SG&A, exclusive of line items below	$	6,859		$	6,493
Transaction expenses	—			—
Subtotal	6,859			6,493
SG&A, exclusive of depreciation and amortization							$	6,139		$	6,168
Depreciation and amortization	1,108			1,099			1,087			1,101
SG&A	$	7,967		$	7,592		$	7,226		$	7,269
SG&A as a % of net sales	16.8		%	15.9		%	17.2		%	17.6		%

SG&A as a percentage of net sales for the 13 weeks ended ~~April 1,~~September 30, 2018 ~~increased~~decreased to ~~16.8%~~17.2% from ~~15.9%~~17.6% for the 13 weeks ended ~~April 2,~~October 1, 2017. The ~~increase~~decrease is primarily related to the ~~decline~~Company more effectively leveraging its cost structure as fixed costs in SG&A represent a lower percentage of overall net sales in the 13 weeks ended ~~April 1,~~September 30, 2018 compared to the 13 weeks ended ~~April 2, 2017, and incremental costs associated with the implementation of a new company-wide ERP system.~~

October 1, 2017.

Operating Income

~~TABLE OF CONTENTS~~

As a result of the foregoing factors, as well as restructuring expenses of $0.18 million for the 13 weeks ended September 30, 2018 compared to no restructuring expenses for the 13 weeks ended October 1, 2017, operating income for the 13 weeks ended ~~April 1,~~September 30, 2018 was ~~$2.67~~$1.12 million compared to operating income of ~~$3.52~~$1.71 million for the 13 weeks ended ~~April 2,~~October 1, 2017.

Non-Operating Expense

Non-operating expense for the 13 weeks ended ~~April 1,~~September 30, 2018 was ~~$0.77~~$0.82 million compared to ~~$0.60~~$0.73 million for the 13 weeks ended ~~April 2,~~October 1, 2017. The change in non-operating expense was primarily driven by an increase in interest expense primarily due to higher interest rates and a higher average outstanding debt balance in the 13 weeks ended ~~April 1,~~September 30, 2018.

Income Before Income Taxes

As a result of the foregoing factors, income before income taxes for the 13 weeks ended ~~April 1,~~September 30, 2018 was ~~$1.90~~$0.31 million, compared to ~~$2.91~~$0.98 million for the 13 weeks ended ~~April 2,~~October 1, 2017.

Income Tax Provision

During the 13 weeks ended ~~April 1,~~September 30, 2018, income tax ~~expense~~benefit was ~~$0.39~~$0.32 million, and the effective income tax rate was ~~20.4%~~(104.8)%. The effective tax rate was ~~approximately in alignment with~~lower than the ~~new Federal~~ statutory rate of 21.0% ~~that was enacted with~~primarily due to provision to return adjustments related to one-time transition tax expense, research and development credits, and manufacturing incentives in the ~~Tax Cuts on Jobs Act on December 22, 2017.~~U.S.; partially offset by earnings generated in Mexico and Canada, which both have higher statutory income tax rates than the U.S.

During the 13 weeks ended ~~April 2,~~October 1, 2017, income tax expense was ~~$0.87~~$0.26 million, and the effective income tax rate was ~~29.8%~~26.7%. The difference between the actual effective rate and the statutory rate was mainly a result of earnings generated in Mexico and Canada, which both have lower statutory income taxes rates than the U.S. statutory rate, and manufacturing incentives in the ~~domestic production activities deduction, or DPAD.~~ U.S.

TABLE OF CONTENTS

The Company has deferred tax assets associated with timing differences between when an expense is recorded for book purposes versus when it is deductible for tax. The Company has considered evidence both supporting and not supporting the determination that the deferred tax assets are more likely than not to be realized, and based on that evidence has ~~not recorded~~determined that a tax valuation allowance as of ~~April 1, 2018.~~September 30, 2018 was not necessary. The Company will continue to evaluate whether the deferred tax assets will be realizable, and if appropriate, will record a valuation allowance against these assets.

Net income

As a result of ~~decreased~~increased net sales and changes in expenses and benefits discussed above, net income for the 13 weeks ended ~~April 1,~~September 30, 2018 was ~~$1.51~~$0.63 million compared to ~~$2.05~~$0.72 million during the 13 weeks ended ~~April 2,~~October 1, 2017.

Thirty Nine-Six Weeks Ended September 30, 2018 and Thirty-Nine Weeks Ended October 1, 2017

Net Sales



	Thirty-Nine Weeks Ended September 30, 2018		Thirty-Nine Weeks Ended October 1, 2017
	(in thousands)
Net sales	$	135,098	$	133,606

Net sales for the 39 weeks ended September 30, 2018 were approximately $135.10 million compared to $133.61 million for the 39 weeks ended October 1, 2017. The increase in sales for the 39 weeks ended September 30, 2018, was primarily attributable to increased automotive market penetration despite a 0.4% overall decline in North American vehicle production in such period as compared to production in the 39 weeks ended October 1, 2017.

Cost of Sales



	Thirty-Nine Weeks Ended September 30, 2018		Thirty-Nine Weeks Ended October 1, 2017
	(in thousands)
Materials	$	68,122	$	67,404
Direct labor and benefits	21,068		20,202
Manufacturing overhead	13,475		13,852
Sub-total	102,665		101,458
Depreciation	1,641		1,400
Cost of Sales	104,306		102,858
Gross Profit	$	30,793	$	30,748

TABLE OF CONTENTS

Cost of Sales as a percent of Net Sales



	Thirty-Nine Weeks Ended September 30, 2018		Thirty-Nine Weeks Ended October 1, 2017
Materials	50.4	%	50.4	%
Direct labor and benefits	15.6	%	15.1	%
Manufacturing overhead	10.0	%	10.4	%
Sub-total	76.0	%	75.9	%
Depreciation	1.2	%	1.1	%
Cost of Sales	77.2	%	77.0	%
Gross Profit	22.8	%	23.0	%

Cost of sales as a percentage of net sales for the 39 weeks ended September 30, 2018 increased slightly to 77.2% from 77.0% for the 39 weeks ended October 1, 2017. The increase in cost of sales as a percentage of net sales was primarily attributable to increases in direct labor and benefits and depreciation, partially offset by manufacturing overhead as a percentage of net sales. Material costs as a percentage of net sales for both the 39 weeks ended September 30, 2018 and the 39 weeks ended October 1, 2017, was 50.4%. Direct labor and benefit costs as a percentage of net sales was 15.6% for the 39 weeks ended September 30, 2018 compared to 15.1% for the 39 weeks ended October 1, 2017. Direct labor costs were negatively impacted by a temporary equipment capacity issue at one of our facilities during the first quarter of 2018, resulting in higher overtime costs during the 39 weeks ended September 30, 2018, as well as short term inefficiencies experienced from moving the manufacturing of products previously produced in the Ft. Smith, Arkansas facility to other manufacturing facilities of the Company. Manufacturing overhead costs as a percentage of net sales was 10.0% for the 39 weeks ended September 30, 2018 versus 10.4% for the 39 weeks ended October 1, 2017. The decrease in manufacturing overhead costs as a percentage of net sales was primarily due to the higher sales during the 39 weeks ended September 30, 2018, which allowed us to leverage the fixed portion of these costs. Depreciation costs increased to 1.2% of net sales for the 39 weeks ended September 30, 2018 compared to 1.1% for the 39 weeks ended October 1, 2017. The increase was a result of the Company's investment in new equipment we have been making to increase our capacity to meet expected future demand and to add production capabilities at our manufacturing facilities.

Gross Profit

As a result of the increase in net sales and the increase in cost of sales as a percentage of sales described above, gross profit as a percentage of net sales for the 39 weeks ended September 30, 2018 decreased to 22.8% from 23.0% for the 39 weeks ended October 1, 2017.

Selling, General and Administrative Expenses



	Thirty-Nine Weeks Ended September 30, 2018			Thirty-Nine Weeks Ended October 1, 2017
	(in thousands, except SG&A as a % of net sales)
SG&A, exclusive of depreciation and amortization	$	19,266		$	19,152
Depreciation and amortization	3,306			3,304
SG&A	$	22,572		$	22,456
SG&A as a % of net sales	16.9		%	16.8		%

SG&A as a percentage of net sales for the 39 weeks ended September 30, 2018 increased to 16.9% from 16.8% for the 39 weeks ended October 1, 2017. The increase is primarily related to incremental costs associated with the implementation of a new company-wide ERP system in the 39 weeks ended September 30, 2018.

Operating Income

As a result of the foregoing factors, as well as restructuring expenses of $1.16 million for the 39 weeks ended September 30, 2018 compared to $0.00 for the 39 weeks ended October 1, 2017, operating income for the 39 weeks ended September 30, 2018 was $7.07 million compared to operating income of $8.29 million for the 39 weeks ended October 1, 2017.

TABLE OF CONTENTS

Non-Operating Expense

Non-operating expense for the 39 weeks ended September 30, 2018 was $2.48 million compared to $2.01 million for the 39 weeks ended October 1, 2017. The change in non-operating expense was primarily driven by an increase in interest expense primarily due to higher interest rates and a higher average outstanding debt balance in the 39 weeks ended September 30, 2018.

Income Before Income Taxes

As a result of the foregoing factors, income before income taxes for the 39 weeks ended September 30, 2018 was $4.59 million, compared to $6.29 million for the 39 weeks ended October 1, 2017.

Income Tax Provision

During the 39 weeks ended September 30, 2018, income tax expense was $0.69 million, and the effective income tax rate was 15.2%. The effective tax rate was lower than the statutory rate of 21.0% primarily due to provision to return adjustments related to one-time transition tax expense, research and development credits, and manufacturing incentives in the U.S.; partially offset by earnings generated in Mexico and Canada, which both have higher statutory income tax rates than the U.S.

During the 39 weeks ended October 1, 2017, income tax expense was $1.86 million, and the effective income tax rate was 29.5%. The difference between the actual effective rate and the statutory rate was mainly a result of earnings generated in Mexico and Canada, which both had lower statutory income taxes rates than the U.S. statutory rate, and manufacturing incentives in the U.S.

The Company has deferred tax assets associated with timing differences between when an expense is recorded for book purposes versus when it is deductible for tax. The Company has considered evidence both supporting and not supporting the determination that the deferred tax assets are more likely than not to be realized, and based on that evidence determined that a tax valuation allowance as of September 30, 2018 was not necessary. The Company will continue to evaluate whether the deferred tax assets will be realizable, and if appropriate, will record a valuation allowance against these assets.

Net income

As a result of increased net sales and changes in expenses and benefits discussed above, net income for the 39 weeks ended September 30, 2018 was $3.89 million compared to $4.43 million during the 39 weeks ended October 1, 2017.

Non-GAAP Financial Measures

Adjusted EBITDA

We present Adjusted EBITDA (defined below), a measure that is not in accordance with generally accepted accounting principles in the United States of America (non-GAAP), in this document to provide investors with a supplemental measure of our operating performance. We believe that Adjusted EBITDA is a useful performance measure and it is used by us to facilitate a comparison of our operating performance on a consistent basis from period-to-period and to provide for a more complete understanding of factors and trends affecting our business. Our board and management also use Adjusted EBITDA as one of the primary methods for planning and forecasting overall expected performance and for evaluating on a quarterly and annual basis actual results against such expectations, and as a performance evaluation metric in determining achievement of certain compensation programs and plans for Company management. In addition, the financial covenants in our new credit facility are based on Adjusted EBITDA, as calculated below, subject to dollar limitations on certain adjustments.

We define “Adjusted EBITDA” as earnings before interest expense, income taxes, depreciation and amortization expense, non-cash stock awards, non-recurring integration expenses, transaction fees related to our acquisitions, restructuring expenses, and one-time consulting and licensing ERP system implementation costs as we implement a new ERP system at all locations. We believe omitting these items provides a financial measure that facilitates comparisons of our results of operations with those of companies having different capital structures. Since the levels of indebtedness and tax structures that other companies have are different from ours, we omit these amounts to facilitate investors’ ability to make these comparisons. Similarly, we omit depreciation and amortization because other companies may employ a greater or lesser amount of property and intangible assets. We believe that investors, analysts and other interested parties view our ability to generate Adjusted EBITDA as an important measure of our operating performance and that of other companies in our industry. Adjusted EBITDA should not be

~~TABLE OF CONTENTS~~

considered as an alternative to net income for the periods indicated as a measure of our performance. Other companies in our industry may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure.

TABLE OF CONTENTS

The use of Adjusted EBITDA has limitations as an analytical tool, and you should not consider this performance measure in isolation from, or as an alternative to, generally accepted accounting principles in the Unites States of America (GAAP) measures such as net income. Adjusted EBITDA is not a measure of liquidity under GAAP or otherwise, and is not an alternative to cash flow from continuing operating activities. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by the expenses that are excluded from that term or by unusual or non-recurring items. The limitations of Adjusted EBITDA include that: (1) it does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments; (2) it does not reflect changes in, or cash requirements for, our working capital needs; (3) it does not reflect income tax payments we may be required to make; and (4) it does not reflect the cash requirements necessary to service interest or principal payments associated with indebtedness.

To properly and prudently evaluate our business, we encourage you to review our unaudited consolidated financial statements included elsewhere in this document, our audited consolidated financial statements included in our Annual Report on Form 10-K, and the reconciliation to Adjusted EBITDA from net income, the most directly comparable financial measure presented in accordance with GAAP, set forth in the following table. All of the items included in the reconciliation from net income to Adjusted EBITDA are either (1) non-cash items or (2) items that management does not consider in assessing our on-going operating performance. In the case of the non-cash items, management believes that investors may find it useful to assess our comparative operating performance because the measures without such items are less susceptible to variances in actual performance resulting from depreciation, amortization and other non-cash charges and more reflective of other factors that affect operating performance. In the case of the other items that management does not consider in assessing our on-going operating performance, management believes that investors may find it useful to assess our operating performance if the measures are presented without these items because their financial impact may not reflect on-going operating performance.

Thirteen and Thirty-Nine Weeks Ended ~~April 1,~~September 30, 2018 and Thirteen and Thirty-Nine Weeks Ended ~~April 2,~~October 1, 2017


	Thirteen Weeks Ended April 1, 2018		Thirteen Weeks Ended April 2, 2017		Thirteen Weeks Ended September 30, 2018			Thirteen Weeks Ended October 1, 2017		Thirty-Nine Weeks Ended September 30, 2018		Thirty-Nine Weeks Ended October 1, 2017
	(in thousands)				(in thousands)
Net income	$	1,512	$	2,047	$	627		$	715	$	3,890	$	4,430
Plus: Interest expense, net	736		616		837			770		2,433		2,089
Plus: Income tax expense	387		867
Plus: Income tax (benefit) expense					(321		)	261		699		1,857
Plus: Depreciation and amortization	1,634		1,529		1,662			1,596		4,947		4,704
Plus: Non-cash stock award	33		38		33			40		99		115
Plus: Non-recurring integration expenses	—		2		128			28		128		32
Plus: Transaction fees	—		23		27			—		27		23
Plus: Restructuring expenses	442		—		175			—		1,156		—
Plus: One-time consulting and licensing ERP system implementation costs	181		238		202			276		522		815
Adjusted EBITDA	$	4,925	$	5,360	$	3,370		$	3,686	$	13,901	$	14,065

Liquidity and Capital Resources

Our principal sources of liquidity are cash flow from operations and borrowings under our Credit Agreement from our senior lenders.

Our primary uses of cash are payment of vendors, payroll, operating costs, capital expenditures and debt service. As of ~~April 1,~~September 30, 2018 and December 31, 2017, we had a cash balance of ~~$1.18~~$0.98 million and $1.43 million, respectively. Our excess cash balance is swept daily and applied to reduce borrowings under our revolving line of credit, which remains available for re-borrowing, as needed, subject to compliance with the terms of the facility. As of ~~April 1,~~September 30, 2018 and December 31, 2017, we had ~~$4.62~~$4.60 million and $7.19 million, respectively, available to be borrowed under our revolving credit facility, subject to borrowing base restrictions and outstanding letters of credit. At each such date, we were in compliance with all debt covenants. We believe that our sources of liquidity, including cash flow from operations, existing cash and our revolving line of credit are sufficient to meet our projected cash requirements for at least the next fifty two weeks.

TABLE OF CONTENTS

While we believe we have sufficient liquidity and capital resources to meet our current operating requirements and expansion plans, we may elect to pursue additional growth opportunities that could require additional debt or equity financing. If we are unable to secure additional financing at favorable terms in order to pursue such additional growth opportunities, our ability to pursue such opportunities could be materially adversely affected.

Dividends

Our payment of dividends on our common stock in the future will be determined by our board of directors in its sole discretion and will depend on business conditions, our financial condition, earnings, liquidity and capital requirements. Our New Credit Agreement contains financial covenants which may have the effect of precluding or limiting the amounts that we can pay as dividends.

The following table presents cash flow data for the periods indicated.


	Thirteen Weeks Ended April 1, 2018			Thirteen Weeks Ended April 2, 2017			Thirty-Nine Weeks Ended September 30, 2018			Thirty-Nine Weeks Ended October 1, 2017
Cash flow data	(in thousands)						(in thousands)
Cash flow provided by (used in):
Operating activities	$	1,510		$	(1,785	)	$	6,816		$	5,641
Investing activities	(1,718		)	(1,706		)	(4,663		)	(3,437		)
Financing activities	(43		)	3,498			(2,601		)	(1,893		)

Operating Activities

Cash provided by ~~(used in)~~ operating activities consists of: net income adjusted for non-cash items; including depreciation and amortization; gain or loss on sale of assets; gain or loss on derivative instruments; bad debt adjustments; stock option expense; changes in deferred income taxes; accrued and other liabilities; prepaid expenses and other assets; and the effect of working capital changes. The primary ~~drivers of~~factors effecting cash inflows and outflows are accounts receivable, inventory, prepaid expenses and other assets, and accounts payable and accrued interest.

During the ~~thirteen~~thirty-nine weeks ended ~~April 1,~~September 30, 2018, net cash provided by operating activities was ~~$1.51~~$6.82 million, compared to net cash ~~used in~~provided by operating activities of ~~$1.78~~$5.64 million for the ~~thirteen~~thirty-nine weeks ended ~~April 2, 2017 .~~October 1, 2017.

Net cash provided by operations for the ~~thirteen~~thirty-nine weeks ended ~~April 1,~~September 30, 2018 was positively impacted by decreases in working capital, primarily in accounts payable and ~~prepaid~~accrued expenses.

Net cash ~~used in~~provided by operations for the ~~thirteen~~thirty-nine weeks ended ~~April 2,~~October 1, 2017 was mainly impacted by working capital changes, primarily due to increases in accounts receivable balances and prepaid expense balances, resulting from the expansion of our operations.

Investing Activities

Cash used in investing activities consists principally of purchases of property, plant and equipment.

In the ~~thirteen~~thirty-nine weeks ended ~~April 1,~~September 30, 2018 and ~~thirteen~~thirty-nine weeks ended ~~April 2, 2017,~~September 30, 2018, we made capital expenditures of ~~$1.73~~$4.69 million and ~~$1.71~~$3.47 million, respectively.

We plan to spend a total of approximately $5.5 million in capital expenditures during 2018, including the ~~$1.73~~$4.69 million spent through ~~April 1,~~September 30, 2018.

Financing Activities

Cash flows (used in) provided by financing activities consists primarily of borrowings and payments under our new senior credit facility, debt issuance costs, proceeds from the exercise of stock options and warrants, and distribution of cash dividends.

TABLE OF CONTENTS

In the ~~thirteen~~thirty-nine weeks ended ~~April 1,~~September 30, 2018, we had outflows of ~~$0.04~~$2.60 million primarily due to ~~$0.80~~$2.96 million ~~of pay-off~~reduction of the principal amount of our term loans under our new senior credit facility, and ~~$1.47~~$4.40 million for payments of cash dividends. These outflows were partially offset by ~~$2.59~~$5.09 million net proceeds from borrowings under our revolving credit facility.

As of ~~April 1,~~September 30, 2018, ~~$25.28~~$27.80 million was outstanding under the revolving credit facility, gross of debt issuance costs. Borrowings under the new revolving credit facility are subject to borrowing base restrictions and reduced to the extent of letters of credit issued under the new senior credit facility. As of ~~April 1,~~September 30, 2018, the maximum additional available borrowings under the revolver was ~~$4.62~~$4.60 million, subject to borrowing base restrictions and a reduction for a $0.1 million letter of credit issued for the benefit of the landlord of one of the Company’s leased facilities. Amounts repaid under the revolving credit facility will be available to be re-borrowed, subject to compliance with the terms of the facility.

In the ~~thirteen~~thirty-nine weeks ended ~~April 2,~~October 1, 2017, we had ~~inflows~~outflows of ~~$3.50~~$1.89 million primarily due to ~~$6.01 million net proceeds from borrowings under our revolving credit facility. These inflows were partially offset by $0.61~~$2.57 million of ~~pay-off~~reduction of the principal amount of our term loan under our new senior credit facility, and ~~$1.46~~$4.39 million for payments of cash dividends. These outflows were partially offset by $5.84 million net proceeds from borrowings under our revolving credit facility.

Credit Agreement

On April 29, 2016, the US Borrower and the CA Borrower and Citizens, acting as lender and Administrative Agent and the other lenders, entered into the Credit Agreement providing for borrowings of up to the aggregate principal amount of $62.00 million. The Credit Agreement is a senior secured credit facility and consists of a revolving line of credit (the “Revolver”) of up to $30.00 million to the US Borrower, a $17.00 million principal amount term loan to the US Borrower, (the “US Term Loan” and a $15.00 million term loan to the CA Borrower.

On August 18, 2017, the US Borrower and the CA Borrower entered into the Second Amendment (the “Amendment”) to the Credit Agreement, with Citizens, acting as syndication agent, and other lenders. The Amendment converted $4.00 million of outstanding borrowings under the revolving line of credit under the Credit Agreement into an additional $4.00 million term loan to the US Borrower (the “US Term Loan II”). The conversion of a portion of the outstanding borrowings under the revolving line of credit did not reduce the aggregate amount available to be borrowed under it.

On September 20, 2018, the US Borrower and the CA Borrower entered into the Fifth Amendment (the “Fifth Amendment”) to the Credit Agreement. The Fifth Amendment temporarily increases the maximum amount that may be borrowed under the Revolver to $32.5 million from its current maximum of $30.0 million. This increase implemented by the Fifth Amendment is effective until October 31, 2018, at which point the maximum amount that may be borrowed under the Revolver will revert back to $30.0 million.

The Revolver, US Term Loan, US Term Loan II, and CA Term Loan all mature on April 28, 2021 and bear interest at the Company's election of either (i) the greater of the Prime Rate or the Federal Funds Effective Rate (the “Base Rate”) or (ii) the LIBOR rate plus an applicable margin ranging from 1.75% to 2.75% in the case of the Base Rate and 2.75% to 3.75% in the case of the LIBOR rate, in each case, based on senior leverage ratio thresholds measured quarterly. The effective interest rate as of ~~April 1,~~September 30, 2018 was ~~5.148%~~5.5716%.

In addition, the Credit Agreement allows for increases in the principal amount of the Revolver and US and CA Term Loans not to exceed $10.00 million, ~~principal amount,~~ in the aggregate, provided that before and after giving effect to any proposed increase (and any transactions to be consummated using proceeds of the increase), the total leverage and debt service coverage ratios do not exceed specified amounts. The Credit Agreement also provides for the issuance of letters of credit with a face amount of up to $2.00 million, in the aggregate, provided that any letter of credit issued will reduce availability under the Revolver.

We are permitted to prepay in part or in full the amounts due under the Credit Agreement without penalty, provided that with respect to prepayment of the Revolver at least $0.10 million remains outstanding. Our obligations under the Credit Agreement may be accelerated upon the occurrence of an event of default, which include customary events for a financing arrangement of this type, including, without limitation, payment defaults, defaults in the performance of affirmative or negative

TABLE OF CONTENTS

covenants (including financial ratio maintenance requirements), bankruptcy or related defaults, defaults on certain other indebtedness, the material inaccuracy of representations or warranties, material adverse changes, and changes related to ownership of the U.S. Borrower or Unique Fabricating, Inc. In the event of an event of default, the interest rate on the Revolver and US Term Loan and CA Term Loan will increase by 3.0% per annum plus the then applicable rate. The Credit Agreement requires that we repay both the US Term Loan and CA Term Loan principal annually in an amount equal to 25% of excess cash flow, as defined, for the year ended January 1, 2017 and for each subsequent fiscal year until the total leverage ratio, as defined, calculated as of the end of such year is less than 2:00 to 1:00. Additionally, the US Term Loan and CA Term Loan contains a clause, effective January 1, 2017, that requires an excess cash flow payment to be made if the Company’s cash flow exceeds certain thresholds as defined by the Credit Agreement and certain performance thresholds are not met. The Company entered into an amendment to allow for the sale by the US Borrower and its domestic subsidiaries of accounts receivable, pursuant to agreements in form and content satisfactory to the Administrative Agent, in an aggregate amount of not more than $3,000,000 in any calendar month. To date, we have not sold any receivables and there are currently no plans to do so.

~~TABLE OF CONTENTS~~

The US Borrower's obligations under the Credit Agreement are guaranteed by each of its United States subsidiaries and by Unique Fabricating, Inc. and secured by a first priority security interest in all tangible and intangible assets, including a pledge of capital stock of the United States subsidiaries of the US Borrower and of 65% of the capital stock of the CA Borrower, and by mortgages on our facilities in LaFayette, Georgia, Louisville, Kentucky, Evansville, Indiana, and Fort Smith, Arkansas. The US borrower guarantees all of the obligations and liabilities of the CA Borrower. Unique Fabricating, Inc. also pledged all of the capital stock of the US Borrower. The Fourth Amendment provides for the discharge and release of the mortgage on the Ft. Smith, Arkansas facility subject to the application of the net proceeds of its sale to reduce borrowings under the Revolver.

Effective June 30, 2016, as required under the Credit Agreement, the Company purchased a derivative financial instrument, in the form of an interest rate swap, for the purpose of hedging certain identifiable transactions in order to mitigate risks related to cash flow variability caused by interest rate fluctuations. The Company elected not to apply hedge accounting for financial reporting purposes. The interest rate swap requires the Company to pay a fixed rate of 1.055% while receiving a variable rate of one-month LIBOR. The notional amount at the effective date began at $16.68 million and decreased by $0.32 million each quarter until June 30, 2017, when it began decreasing by $0.43 million per quarter until June 29, 2018, when it begins decreasing by $0.53 million until it expires on June 28, 2019. The interest rate swap was recognized at its fair value. Monthly settlement payments due on the interest rate swap and changes in its fair value are recognized as interest expense in the period incurred. Please see Note 7 of our consolidated financial statements for further information.

Effective October 2, 2017, as required under the Second Amendment to the Credit Agreement, as discussed in Note 7 of our consolidated financial statements, the Company entered into an interest rate swap with requires the Company to pay a fixed rate of 1.093% percent per annum while receiving a variable interest rate per annum based on one month LIBOR for a net monthly settlement based on half of the notional amount beginning immediately. The notional amount at the effective date was $1.90 million ~~which~~and decreases by $0.10 million each quarter until it expires on September 30, 2020. The interest rate swap is recognized at its fair value, and monthly settlement payments due on the interest rate swap and changes in its fair value are recognized as interest expense in the period incurred. The Company has elected not to apply hedge accounting for financial reporting purposes.

We must comply with a minimum debt service financial covenant and a senior funded indebtedness to EBITDA covenant, as defined. As of ~~April 1,~~September 30, 2018, we were in compliance with all loan covenants.

The Credit Agreement also contains customary affirmative covenants, including: (1) maintenance of legal existence and compliance with laws and regulations; (2) delivery of consolidated financial statements and other information; (3) maintenance of properties in good working order; (4) payment of taxes; (5) delivery of notices of defaults, litigation, ERISA events and material adverse changes; (6) maintenance of adequate insurance; and (7) inspection of books and records.

The Credit Agreement contains customary negative covenants, including restrictions on: (1) the incurrence of additional debt; (2) liens and sale-leaseback transactions; (3) loans and investments; (4) guarantees and hedging agreements; (5) the sale, transfer or disposition of assets and businesses; (6) dividends on, and redemptions of, equity interests and other restricted payments, including dividends and distributions to the issuer by its subsidiaries; (7) transactions with affiliates; (8) changes in the business conducted by us; (9) payment or amendment of subordinated debt and organizational documents; and (10) maximum capital expenditures. The Credit Agreement prohibits the payment of any dividend, redemption or other payment or distribution by the Borrowers other than distributions to the US Borrower by its subsidiaries, unless after giving effect to the dividend or other distribution, the post distribution DSCR, as defined, is greater than 1.1 to 1.0, and Borrowers remain in compliance with the other financial covenants.

TABLE OF CONTENTS

Amended and Restated Credit Agreement

Off Balance Sheet Arrangements

We do not have any off balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, sales or expenses, results of operations, liquidity or capital expenditures, or capital resources that are material to an investment in our securities.

Indemnification Agreements

In the normal course of business, we provide customers with indemnification provisions of varying scope against claims of intellectual property infringement by third parties arising from the use of our products. Historically, costs related to these indemnification provisions have not been significant and we are unable to estimate the maximum potential impact of these indemnification provisions on our future results of operations. In addition, we have entered into indemnification agreements with directors and certain officers and employees that will require us, among other things, to indemnify them against certain liabilities that may arise by reason of their status or service as directors, officers or employees. No demands have been made upon us to provide indemnification under such agreements and there are no claims that we are aware of that could have a

~~TABLE OF CONTENTS~~

material effect on our consolidated balance sheets, consolidated statements of operations, consolidated statements of stockholders’ equity or consolidated cash flows.

Contractual Obligations and Commitments

The Company's contractual obligations and commitments outstanding as of ~~April 1,~~September 30, 2018 have not changed materially since the amounts as of December 31, 2017 as set forth in our Annual Report on Form 10-K. These obligations and commitments relate to operating leases, future debt payments, and a management services agreement.

Critical Accounting Policies and Estimates

Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements which have been prepared in accordance with GAAP. The preparation of these consolidated financial statements requires us to make estimates and judgments that affect amounts reported in those statements. We have made our best estimates of certain amounts contained in our consolidated financial statements. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities. However, application of our accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties and, as a result, actual results could differ materially from these estimates. Management believes that the estimates, assumptions, and judgments involved in the accounting policies that have the most significant impact on our consolidated financial statements are discussed in the Critical Accounting Policies section of Management's Discussion and Analysis of Financial Condition and Results of Operations in the Annual Report on Form 10-K. There have been no material changes to our critical accounting policies or uses of estimates since the date of our Annual Report on Form 10-K.

TABLE OF CONTENTS

Recently Issued Accounting Pronouncements

Refer to Note 1 to the consolidated financial statements in Part I Item 1 of this Quarterly Report on Form 10-Q.

TABLE OF CONTENTS

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We have operations both within the United States and internationally, and we are exposed to market risks in the ordinary course of our business. These risks primarily include interest rate and foreign exchange risks.

Interest Rate Fluctuation Risk

Our borrowings under our Credit Agreement bear interest at fluctuating rates. In order to mitigate, in part, the potential effects of the fluctuating rates, effective June 30, 2016, we entered into a interest rate swap with a notional amount initially of $16.68 million, which decreased by $0.32 million each quarter until June 30, 2017, when it began decreasing by $0.43 million each quarter until June 29, 2018, when it then begins decreasing by $0.53 million per quarter until the swap terminates on June 28, 2019. The interest rate swap requires the Company to pay a fixed rate of 1.055 percent per annum while receiving a variable rate per annum based upon the one month LIBOR rate for a net monthly settlement based on the notional amount in effect. See Note 7 of notes to our consolidated financial statements for further information.

Effective October 2, 2017, as required under the Second Amendment to the Credit Agreement, and as discussed in Note 7 ofto our consolidated financial statements, the Company entered into another interest rate swap that requires the Company to pay a fixed rate of 1.093% percent per annum while receiving a variable interest rate per annum based on one month LIBOR for a net monthly settlement based on the notional amount in effect. The notional amount at the effective date was $1.90 million ~~which~~and decreases by $0.10 million each quarter until it expires on September 30, 2020.

We do not believe that an increase or decrease in interest rates of 100 basis points would have a material effect on our operating results or financial condition.

Foreign Currency Risk

Our functional currency is the U.S. dollar. To date, substantially all of our net sales and operating expenses have been denominated in U.S. dollars, therefore we are not currently subject to significant foreign currency risk. However, if our international operations continue to grow, our risks associated with fluctuation in currency rates may become greater. Currency fluctuations or a weakening U.S. dollar can increase the costs of our international expansion. We intend to continue to assess our approach to managing this potential risk. We do not believe that the effect of a hypothetical 10% change in foreign currency exchange rates applicable to our business would have had a material impact on our consolidated financial statements. To date, foreign currency transaction gains and losses and exchange rate fluctuations have not been material to our consolidated financial statements. However, in order to mitigate some of the risk that we ~~do have~~had with regard to foreign currency, effective June 29, 2016 we entered into a 1 year foreign currency forward contract to hedge the Mexican Peso. The forward contract had an equivalent USD notional amount of $3.30 million and expired on June 30, 2017. At its expiration, the Company determined not to enter into a new forward contract. See Note 7 to our consolidated financial statements for further information.

TABLE OF CONTENTS

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Our management establishes and maintains disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) to ensure that the information we disclose under the Exchange Act is properly and timely reported. We provide this information to our Chief Executive Officer and Chief Financial Officers as appropriate to allow for timely decisions.

Our controls and procedures are based on assumptions. Additionally, even effective controls and procedures only provide reasonable assurance of achieving their objectives. Accordingly, we cannot guarantee that our controls and procedures will succeed or be adhered to in all circumstances.

We have evaluated our disclosure controls and procedures, with the participation, and under the supervision, of our management, including our Chief Executive Officer and Chief Financial Officer. Based on this evaluation, our Chief Executive and Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.

Changes in Internal Control over Financial Reporting

There were no material changes in the Company's internal controls over financial reporting during the ~~thirteen~~thirty-nine weeks ended ~~April 1,~~September 30, 2018 that have materially affected, or are reasonably likely to materially affect, the Company's internal controls over financial reporting.

TABLE OF CONTENTS

PART II

OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Not applicable

ITEM 1A. RISK FACTORS

There have been no material changes from the risk factors set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2017 filed with the SEC.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable

ITEM 5. OTHER INFORMATION

~~None~~Amended and Restated Credit Agreement

In accordance with the instructions to Item 5 of Form 10-Q, we are reporting entering into the Amended and Restated Credit Agreement on November 8, 2018, within four business days of such event, in lieu of reporting it pursuant to a Current Report on Form 8-K, items 1,01, 2.03 and 9.01. The information contained in this Item 5 will not be repeated in a report on Form 8-K. The Amended and Restated Credit Agreement is filed as Exhibit 10.1 to this report. Each of the descriptions of the Amended and Restated Credit Agreement contained in this Report is qualified in its entirety by reference to the copy of such agreement filed as an exhibit hereto.

TABLE OF CONTENTS

ITEM 6. EXHIBITS



Exhibit No.		Description
10.1*		Amended and Restated Credit Agreement and Loan Documents, dated as of November 8, 2018, by and between the financial institutions signatory thereto, Citizens Bank, National Association, as Administrative Agent for the Lenders, Unique Fabricating NA, Inc. and Unique-Intasco Canada, Inc.
31.1*		Certification of the Chief Executive Officer of the Company, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*		Certification of the Chief Financial Officer of the Company, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**		Certification of the Chief Executive Officer and Chief Financial Officer of the Company, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS+		XBRL Instance Document
101.SCH+		XBRL Taxonomy Extension Schema Document
101.CAL+		XBRL Taxonomy Calculation Linkbase Document
101.DEF+		XBRL Taxonomy Definition Linkbase Document
101.LAB+		XBRL Taxonomy Label Linkbase Document
101.PRE+		XBRL Taxonomy Presentation Linkbase Document

* Filed herewith.

** Pursuant to Item 601(b)(32)(ii) of Regulation S-K(17 C.F.R 229.601(b)(32)(ii)), this certification is deemed furnished, not filed, for purposes of section 18 of the Exchange Act, nor is it otherwise subject to liability under that section. It will not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act, except if the registrant specifically incorporates it by reference.

*** Previously filed.

+ Filed electronically with the report.

TABLE OF CONTENTS

SIGNATURES

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



	UNIQUE FABRICATING, INC.

Date: ~~May 10,~~November 9, 2018	By:	/s/ John Weinhardt
		Name: John Weinhardt
		Title: President and Chief Executive Officer

Date: ~~May 10,~~November 9, 2018	By:	/s/ Thomas Tekiele
		Name: Thomas Tekiele
		Title: Chief Financial Officer (Principal Financial and Accounting Officer)

3540