| Summary of Significant Accounting Policies | Summary of Significant Accounting Policies Unaudited Interim Financial Statements The accompanying consolidated balance sheet as of June 26, 2021, consolidated statements of operations and comprehensive income and consolidated statements of stockholders’ equity for the three and six months ended June 26, 2021 and June 27, 2020, respectively and consolidated statements of cash flows for the six months ended June 26, 2021 and June 27, 2020, are unaudited. These financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information. However, they do not include all of the financial information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of the Company’s management, the unaudited consolidated financial statements include all adjustments necessary for the fair presentation of the Company’s balance sheet as of June 26, 2021, and its results of operations, including its comprehensive income, stockholders’ equity for the three and six months ended June 26 , 2021 and June 27, 2020, and its cash flows for the six months ended June 26, 2021 and June 27, 2020. The results for the three and six months ended June 26, 2021 are not necessarily indicative of the results to be expected for any subsequent quarter or for the fiscal year ending January 1, 2022. These unaudited interim consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Company’s S-1/A form filed with the Securities and Exchange Commission (the “SEC”) on July 19, 2021. Basis of Presentation The accompanying consolidated financial statements are presented in U.S. dollars and have been prepared in accordance with U.S. GAAP and pursuant to the accounting and disclosure rules and regulations of the SEC for interim financial information. The Business Combination was accounted for as a reverse recapitalization in accordance with U.S. GAAP. Under this method of accounting, JIH is treated as the acquired company and Midco is treated as the acquirer for financial statement reporting purposes (the “Combined Company”). Midco has been determined to be the accounting acquirer based on an evaluation of the following facts and circumstances: • Janus Midco equityholders have the majority ownership and voting rights. The relative voting rights is equivalent to equity ownership (each share of common stock is one vote). JIH shareholders (IPO investors, founders, PIPE investors) hold 48.6% voting interest compared to Janus Midco’s 51.4% voting interest. • The board of directors of the Combined Company is composed of nine directors, with Janus Midco equity holders having the ability to elect or appoint a majority of the board of directors in the Combined Company. • Janus Midco’s senior management are the senior management of the Combined Company. • The Combined Company has assumed the Janus name. Accordingly, for accounting purposes, the financial statements of the Combined Company represent a continuation of the financial statements of Midco with the acquisition being treated as the equivalent of Midco issuing stock for the net assets of JIH, accompanied by a recapitalization. The net assets of JIH will be stated at historical cost, with no goodwill or other intangible assets recorded. One-time direct and incremental transaction costs incurred by the Company were recorded based on the activities to which the costs relate and the structure of the transaction; cost relating to the issuance of equity is recorded as a reduction of the amount of equity raised, presented in additional paid in capital, while all costs related to the warrants and contingent consideration were estimated and charged to expense. In connection with the Business Combination, outstanding units of Midco were converted into common stock of the Company, par value $0.0001 per share, representing a recapitalization, and the net assets of Juniper were acquired at historical cost, with no goodwill or intangible assets recorded. Midco is deemed to be the predecessor of the Company, and the consolidated assets and liabilities and results of operations prior to the Closing Date (for the year ended December 26, 2020 and the quarter ended March 28, 2021 and June 27, 2020) are those of Midco. The shares and corresponding capital amounts and net income (loss) per share available to common stockholders, prior to the Business Combination, have been retroactively restated as shares reflecting the exchange ratio established in the Business Combination Agreement. Principles of Consolidation The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. The Company’s joint venture is accounted for under the equity method of accounting. All significant intercompany accounts and transactions have been eliminated in consolidation. Reclassification In the amended Form 10-Q/A, the Group reclassified the change in fair value of earnout recorded in June 2021 from general and administrative expense to contingent consideration and earnout fair value adjustments within operating expenses in the Consolidated Statements of Operations and Comprehensive Income (Loss). Reorganization On June 7, 2021 Midco transferred its wholly owned direct subsidiary Janus International Group, LLC to the Group, thereby transferring the business for which historical financial information is included in these results of operations, to be indirectly held by Midco. Use of Estimates in the Consolidated Financial Statements The preparation of 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 revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include, but are not limited to, the derivative warrant liability, the recognition of the valuations of unit-based compensation arrangements, the useful lives of property and equipment, revenue recognition, allowances for uncollectible receivable balances, fair values and impairment of intangible assets and goodwill and assumptions used in the recognition of contract assets. Coronavirus Outbreak COVID-19 outbreak will continue to have a negative impact on our operations, supply chain, transportation networks and customers. The impact on our business and the results of operations included temporary closure of our operating locations, or those of our customers or suppliers, among others. In addition, the ability of our employees and our suppliers’ and customers’ employees to work may be significantly impacted by individuals contracting or being exposed to COVID-19, which may significantly hamper our production throughout the supply chain and constrict sales channels. The extent of these factors are uncertain and cannot be predicted. Our consolidated financial statements reflect estimates and assumptions made by management as of June 26, 2021. Events and changes in circumstances arising after June 26, 2021, including those resulting from the impacts of COVID-19 pandemic, will be reflected in management’s estimates for future periods. Emerging Growth Company Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies are required to comply with the new or revised financial accounting standards. The Company qualifies as an “Emerging Growth Company” and has elected to use the extended transition period for complying with new or revised accounting standards under Section 102(b)(1) of the JOBS Act. This election allows the Company to adopt the new or revised standard at the same time periods as private companies. Shipping and Handling (Revenue & Cost of Sales) The Company records all amounts billed to customers in sales transactions related to shipping and handling as revenue earned for the goods provided. Shipping and handling costs are included in cost of sales. Shipping and handling costs were approximately $8,471,000 and $5,813,000 and $15,575,000 and $11,736,000 for the three and six months ended June 26, 2021 and June 27, 2020, respectively. Inventories Inventories are measured using the first-in, first-out (FIFO) method. Labor and overhead costs associated with inventory produced by the Company are capitalized. Inventories are stated at the lower of cost or net realizable value as of June 26, 2021 and December 26, 2020. The Company has recorded a reserve for inventory obsolescence as of June 26, 2021 and December 26, 2020, of approximately $1,478,000 and $1,964,000, respectively. Property and Equipment Property and equipment acquired in business combinations are recorded at fair value as of the acquisition date and are subsequently stated less accumulated depreciation. Property and equipment otherwise acquired are stated at cost less accumulated depreciation. Depreciation is charged to expense on the straight-line basis over the estimated useful life of each asset. Leasehold improvements are amortized over the shorter of the lease term or their respective useful lives. Maintenance and repairs are charged to expense as incurred. The estimated useful lives for each major depreciable classification of property and equipment are as follows Manufacturing machinery and equipment 3-7 years Office furniture and equipment 3-7 years Vehicles 3-10 years Leasehold improvements 3-20 years Other Current Assets Other current assets consist primarily of deferred transaction costs associated with the Business Combination with Juniper of $0 and $3,444,000 as of June 26, 2021 and December 26, 2020, respectively. Fair Value Measurement The Company uses valuation approaches that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. A three-tiered hierarchy is established as a basis for considering such assumptions and for inputs used in the valuation methodologies in measuring fair value. This hierarchy requires that the Company use observable market data, when available, and minimize the use of unobservable inputs when determining fair value: • Level 1, observable inputs such as quoted prices in active markets; • Level 2, inputs other than the quoted prices in active markets that are observable either directly or indirectly; • Level 3, unobservable inputs in which there is little or no market data, which requires that the Company develop its own assumptions. The fair value of cash, accounts receivable, less allowance for doubtful accounts and account payable approximate the carrying amounts due to the short-term maturities of these instruments which fall with Level 1 of the Fair Value hierarchy. The fair value of the Company’s debt approximates its carrying amount as of June 26, 2021 and December 26, 2020 due to its variable interest rate that is tied to the current London Interbank Offered Rate (“LIBOR”) rate plus an applicable margin and consistency in our credit rating. To estimate the fair value of the Company’s long term debt, the Company utilized fair value based risk measurements that are indirectly observable, such as credit risk that fall within Level 2 of the Fair Value hierarchy. The fair value of the warrants contain significant unobservable inputs including the expected term and the share exchange ratio in evaluating the fair value of underlying common stock , and exercise price, therefore, the warrant liabilities were evaluated to be a Level 3 fair value measurement. As of June 26, 2021, the fair value of the private and public warrants were valued at market price. Warrant Liability The Company classifies Private Placement Warrants (defined and discussed in Note 11 - Stockholders’ Equity) as liabilities. At the end of each reporting period, changes in fair value during the period are recognized as a components of other income (expense), net within the consolidated statements of operations and comprehensive income. The Company will continue to adjust the warrant liability for changes in fair value until the earlier of a) the exercise or expiration of the warrants or b) the redemption of the warrants, at which time the warrants will be reclassified to additional paid-in capital. Recently Issued Accounting Pronouncements Not Yet Adopted In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, Financial Instruments--Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. The new model uses a forward-looking expected loss method, which will generally result in earlier recognition of allowances for losses. ASU 2016-13, as subsequently amended for various technical issues, is effective for emerging growth companies following private company adoption dates for fiscal years beginning after December 15, 2022 and for interim periods within those fiscal years. The Company is currently evaluating the impact of this standard to the consolidated financial statements. In January 2017, the FASB issued ASU 2017-04, Intangibles--Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. This update removes Step 2 of the goodwill impairment test under current guidance, which requires a hypothetical purchase price allocation. The new guidance requires an impairment charge to be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value. Upon adoption, the guidance is to be applied prospectively. ASU 2017-04 is effective for Emerging Growth Companies in fiscal years beginning after December 15, 2021, with early adoption permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company is currently evaluating the impact of the adoption of ASU 2017-04 on the consolidated financial statements and does not expect a significant impact of the standard on the consolidated financial statements. In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This standard provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. The ASU is effective and may be applied beginning March 12, 2020, and will apply through December 31, 2022. Janus is currently evaluating the impact this adoption will have on Janus’s consolidated financial statements. In January 2021, the FASB issued Accounting Standards Update No. 2021-01, Reference Rate Reform (Topic 848) (“ASU 2021-01”). The amendments in ASU 2021-01 provide optional expedients and exceptions for applying GAAP to contract modifications and hedging relationships, subject to meeting certain criteria, that reference the LIBOR or another reference rate expected to be discontinued because of the reference rate reform. The provisions must be applied at a Topic, Subtopic, or Industry Subtopic level for all transactions other than derivatives, which may be applied at a hedging relationship level. In June 2020, the FASB issued ASU 2020-05, which deferred the effective date for ASC 842, Leases, for one year. For private companies, the leasing standard will be effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. Early adoption would continue to be allowed. The Company is evaluating the impact the standard will have on the consolidated financial statements; however, the standard is expected to have a material impact on the consolidated financial statements due to the recognition of additional assets and liabilities for operating leases. In August 2020, the FASB issued Accounting Standards Update 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies the accounting for certain convertible instruments, amends guidance on derivative scope exceptions for contracts in an entity’s own equity, and modifies the guidance on diluted earnings per share (EPS) calculations as a result of these changes. The standard will be effective for Janus beginning February 7, 2022 and can be applied on either a fully retrospective or modified retrospective basis. Early adoption is permitted for fiscal years beginning after December 15, 2020. Janus is currently evaluating the impact of this standard on Janus’s consolidated financial statements. In May 2021, the FASB issued ASU No. 2021-04, Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40) Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options. ASU 2021-04 addresses issuer’s accounting for certain modifications or exchanges of freestanding equity-classified written call options. ASU 2021-04 is effective for fiscal years beginning after December 15, 2021 and interim periods within those fiscal years, with early adoption permitted. The Group does not expect adoption of the new guidance to have a significant impact on our financial statements. Although there are several other new accounting pronouncements issued or proposed by the FASB, which have been adopted or will be adopted as applicable, management does not believe any of these accounting pronouncements has had or will have a material impact on the Group’s consolidated financial position or results of operations. Restatement of Previously Reported Financial Statements During the preparation of the 2021 Annual Report on Form 10-K, the Company determined that certain transaction bonuses related to the Business Combination should have been recorded as a component of general and administrative expense instead of a component of stockholders’ equity for the three and six months period ended June 26, 2021. In addition, the Company determined that certain other transaction bonuses related to the Business Combination in the amount of $4.0 million should have been recorded in the Janus International segment instead of the Janus North American segment. The errors related to the transaction bonuses impacted the presentation of our segment reporting for the same periods. In accordance with SEC Staff Accounting Bulletin No. 99, “Materiality,” and SEC Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements,” the Company determined that the unaudited consolidated financial statements for the three and six months period ended and June 26, 2021 were materially misstated and should be restated. The amounts and disclosures included in this Form 10-Q/A have been revised to reflect the corrected presentation. Impact of the Restatement The table below present the effects of the restatement on the Company's unaudited consolidated balance sheet as of June 26, 2021: June 26, 2021 As Previously Adjustments As Restated ASSETS Current Assets Cash $ 15,287,621 $ — $ 15,287,621 Accounts receivable, less allowance for doubtful accounts; $3,819,000 and $4,485,000, at June 26, 2021 and December 26, 2020, respectively 79,557,005 — 79,557,005 Costs and estimated earnings in excess of billing on uncompleted contracts 16,614,552 — 16,614,552 Inventory, net 36,289,253 — 36,289,253 Prepaid expenses 8,443,195 — 8,443,195 Other current assets 2,322,802 — 2,322,802 Total current assets $ 158,514,428 $ — $ 158,514,428 Property and equipment, net 31,682,826 — 31,682,826 Customer relationships, net 297,563,142 — 297,563,142 Tradename and trademarks 85,819,442 — 85,819,442 Other intangibles, net 16,627,892 — 16,627,892 Goodwill 260,275,193 — 260,275,193 Deferred tax asset 78,435,843 — 78,435,843 Other assets 1,759,222 — 1,759,222 Total assets $ 930,677,988 $ — $ 930,677,988 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts payable $ 45,316,067 $ — $ 45,316,067 Billing in excess of costs and estimated earnings on uncompleted contracts 21,612,809 — 21,612,809 Current maturities of long-term debt 6,346,071 — 6,346,071 Other accrued expenses 48,357,979 (333,416) 48,024,563 Total current liabilities $ 121,632,926 $ (333,416) $ 121,299,510 Long-term debt, net 557,574,245 — 557,574,245 Deferred tax liability 14,577,682 — 14,577,682 Derivative warrant liability 39,077,500 — 39,077,500 Other long-term liabilities 2,885,875 — 2,885,875 Total liabilities $ 735,748,228 $ (333,416) $ 735,414,812 STOCKHOLDERS’ EQUITY Common Stock, 825,000,000 shares authorized, $.0001 par value, 138,384,250 and 66,145,633 shares issued and outstanding at June 26, 2021 and December 26, 2020, respectively 13,838 — 13,838 Additional paid in capital 231,406,515 3,150,770 234,557,285 Accumulated other comprehensive income (loss) 46,526 — 46,526 Accumulated deficit (36,537,119) (2,817,354) (39,354,473) Total stockholders’ equity $ 194,929,760 $ 333,416 $ 195,263,176 Total liabilities and stockholders’ equity $ 930,677,988 $ — $ 930,677,988 The tables below present the effects of the restatement on the unaudited consolidated statements of operations and comprehensive income (loss) for the three and six months ended June 26, 2021: Three Months Ended June 26, 2021 As Previously Adjustments As Restated REVENUE Sales of product $ 140,556,306 $ — $ 140,556,306 Sales of services 33,626,083 — 33,626,083 Total revenue 174,182,389 — 174,182,389 Cost of Sales 114,987,977 — 114,987,977 GROSS PROFIT 59,194,412 — 59,194,412 OPERATING EXPENSE Selling and marketing 10,382,169 — 10,382,169 General and administrative 33,784,823 3,150,770 36,935,593 Contingent consideration and earnout fair value adjustments 686,700 — 686,700 Operating Expenses 44,853,692 3,150,770 48,004,462 INCOME (LOSS) FROM OPERATIONS 14,340,720 (3,150,770) 11,189,950 Interest expense (7,475,727) — (7,475,727) Other income (expense) (920,003) — (920,003) Change in fair value of derivative warrant liabilities (1,928,500) — (1,928,500) Other Expense, Net (10,324,230) — (10,324,230) INCOME (LOSS) BEFORE TAXES 4,016,490 (3,150,770) 865,720 Provision (benefit) for Income Taxes 2,893,283 (333,416) 2,559,867 NET INCOME (LOSS) $ 1,123,207 $ (2,817,354) $ (1,694,147) Other Comprehensive Income (Loss) (37,082) — (37,082) COMPREHENSIVE INCOME (LOSS) $ 1,086,125 $ (2,817,354) $ (1,731,229) Net income attributable to common stockholders $ 1,123,207 $ (2,817,354) $ (1,694,147) Weighted-average shares outstanding, basic and diluted (Note 15) Basic 81,009,261 — 81,009,261 Diluted 81,624,496 — 81,624,496 Net Income (loss) per share, basic and diluted (Note 15) Basic $ 0.01 $ (0.03) $ (0.02) Diluted $ 0.01 $ (0.03) $ (0.02) Six Months Ended June 26, 2021 As Previously Adjustments As Restated REVENUE Sales of product $ 262,252,532 $ — $ 262,252,532 Sales of services 64,754,124 — 64,754,124 Total revenue 327,006,657 — 327,006,657 Cost of Sales 214,518,947 — 214,518,947 GROSS PROFIT 112,487,710 — 112,487,710 OPERATING EXPENSE Selling and marketing 19,840,296 — 19,840,296 General and administrative 53,371,131 3,150,770 56,521,901 Contingent consideration and earnout fair value adjustments 686,700 — 686,700 Operating Expenses 73,898,127 3,150,770 77,048,897 INCOME (LOSS) FROM OPERATIONS 38,589,583 (3,150,770) 35,438,813 Interest expense (15,601,797) — (15,601,797) Other income (expense) (2,478,869) — (2,478,869) Change in fair value of derivative warrant liabilities (1,928,500) — (1,928,500) Other Expense, Net (20,009,166) — (20,009,166) INCOME (LOSS) BEFORE TAXES 18,580,417 (3,150,770) 15,429,647 Provision (benefit) for Income Taxes 2,738,389 (333,416) 2,404,973 NET INCOME (LOSS) $ 15,842,028 $ (2,817,354) $ 13,024,674 Other Comprehensive Income (Loss) 273,686 — 273,686 COMPREHENSIVE INCOME (LOSS) $ 16,115,714 $ (2,817,354) $ 13,298,360 Net income attributable to common stockholders $ 15,842,028 $ (2,817,354) $ 13,024,674 Weighted-average shares outstanding, basic and diluted (Note 15) Basic 73,577,447 — 73,577,447 Diluted 73,879,851 — 73,879,851 Net Income (loss) per share, basic and diluted (Note 15) Basic $ 0.22 $ (0.04) $ 0.18 Diluted $ 0.21 $ (0.03) $ 0.18 The tables below present the effects of the restatement on the segment income from operations for the three and six months ended June 26, 2021: Three Months Ended June 26, 2021 As Previously Adjustments As Restated Income From Operations Janus North America $ 12,587,297 $ 3,993,943 $ 16,581,240 Janus International 1,755,572 (7,144,713) (5,389,141) Eliminations (2,149) — (2,149) Total Segment Operating Income (Loss) $ 14,340,720 $ (3,150,770) $ 11,189,950 Six Months Ended June 26, 2021 As Previously Adjustments As Restated Income From Operations Janus North America $ 36,502,605 $ 3,993,943 $ 40,496,548 Janus International 2,062,243 (7,144,713) (5,082,470) Eliminations 24,735 — 24,735 Total Segment Operating Income (Loss) $ 38,589,583 $ (3,150,770) $ 35,438,813 The tables below present the effects of the restatement on the consolidated statements of changes in stockholders’ equity: As Reported Class B Common Units Class A Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated Total Unit Amount Unit Amount Shares Amount Balance as of December 26, 2020 4,478 $ 261,425 189,044 $ 189,043,734 — $ — $ — $ (227,160) $ (48,205,174) $ 140,872,825 Balance as of Retroactive application of the recapitalization (4,478) (261,425) (189,044) (189,043,734) 66,145,633 6,615 189,298,544 — — — Balance as of December 26, 2020, as adjusted — $ — — $ — 66,145,633 $ 6,615 $ 189,298,544 $ (227,160) $ (48,205,174) $ 140,872,825 Vesting of Midco LLC class B units — — — — 111,895 11 51,865 — — 51,876 Distributions to Class A preferred units — — — — — — — — (95,883) (95,883) Cumulative translation adjustment — — — — — — — 310,768 — 310,768 Net income — — — — — — — — 14,718,821 14,718,821 Balance as of March 27, 2021, as adjusted — $ — — $ — 66,257,528 $ 6,626 $ 189,350,409 $ 83,608 $ (33,582,236) $ 155,858,407 Vesting of Midco LLC class B units — — — — 4,012,872 401 2,058,822 — — 2,059,223 Issuance of PIPE Shares — — — — 25,000,000 2,500 249,997,500 — — 250,000,000 Issuance of common stock upon merger, net of transaction costs, earn out, and merger warrant liability — — — — 41,113,850 4,111 226,939,423 — — 226,943,534 Issuance of earn out shares to common stockholders — — — — 2,000,000 200 26,479,800 — — 26,480,000 Distributions to Janus Midco, LLC unitholders — — — — — — (541,710,278) — — (541,710,278) Distributions to Class A preferred units — — — — — — — — (4,078,090) (4,078,090) Deferred Tax Asset — — — — — — 78,290,839 — — 78,290,839 Cumulative translation adjustment — — — — — — — (37,082) — (37,082) Net income — — — — — — — — 1,123,207 1,123,207 Balance as of June 26, 2021 — $ — — $ — 138,384,250 $ 13,838 $ 231,406,515 $ 46,526 $ (36,537,119) $ 194,929,760 Adjustments Class B Common Units Class A Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated Total Unit Amount Unit Amount Shares Amount Balance as of December 26, 2020 — $ — — $ — — $ — $ — $ — $ — $ — Balance as of Retroactive application of the recapitalization — — — — — — — — — — Balance as of December 26, 2020, as adjusted — $ — — $ — — $ — $ — $ — $ — $ — Vesting of Midco LLC class B units — — — — — — — — — — Distributions to Class A preferred units — — — — — — — — — — Cumulative translation adjustment — — — — — — — — — — Net income — — — — — — — — — — Balance as of March 27, 2021, as adjusted — $ — — $ — — $ — $ — $ — $ — $ — Vesting of Midco LLC class B units — — — — — — 3,150,770 — — 3,150,770 Issuance of PIPE Shares — — — — — — — — — — Issuance of common stock upon merger, net of transaction costs, earn out, and merger warrant liability — — — — — — — — — — Issuance of earn out shares to common stockholders — — — — — — — — — — Distributions to Janus Midco, LLC unitholders — — — — — — — — — — Distributions to Class A preferred units — — — — — — — — — — Deferred Tax Asset — — — — — — — — — — Cumulative translation adjustment — — — — — — — — — — Net income — — — — — — — — (2,817,354) (2,817,354) Balance as of June 26, 2021 — $ — — $ — — $ — $ 3,150,770 $ — $ (2,817,354) $ 333,416 As Restated Class B Common Units Class A Common Stock Additional paid-in capital (Restated) Accumulated Other Comprehensive Income (Loss) Accumulated Total (Restated) Unit Amount Unit Amount Shares Amount Balance as of December 26, 2020 4,478 $ 261,425 189,044 $ 189,043,734 — $ — $ — $ (227,160) $ (48,205,174) $ 140,872,825 Balance as of Retroactive application of the recapitalization (4,478) (261,425) (189,044) (189,043,734) 66,145,633 6,615 189,298,544 — — — Balance as of December 26, 2020, as adjusted — $ — — $ — 66,145,633 $ 6,615 $ 189,298,544 $ (227,160) $ (48,205,174) $ 140,872,825 Vesting of Midco LLC class B units — — — — 111,895 11 51,865 — — 51,876 Distributions to Class A preferred units — — — — — — — — (95,883) (95,883) Cumulative translation adjustment — — — — — — — 310,768 — 310,768 Net income — — — — — — — — 14,718,821 14,718,821 Balance as of March 27, 2021, as adjusted — $ — — $ — 66,257,528 $ 6,626 $ 189,350,409 $ 83,608 $ (33,582,236) $ 155,858,407 Vesting of Midco LLC class B units — — — — 4,012,872 401 5,209,592 — — 5,209,993 Issuance of PIPE Shares — — — — 25,000,000 2,500 249,997,500 — — 250,000,000 Issuance of common stock upon merger, net of transaction costs, earn out, and merger warrant liability — — — — 41,113,850 4,111 226,939,423 — — 226,943,534 Issuance of earn out shares to common stockholders — — — — 2,000,000 200 26,479,800 — — 26,480,000 Distributions to Janus Midco, LLC unitholders — — — — — — (541,710,278) — — (541,710,278) Distributions to Class A preferred units — — — — — — — — (4,078,090) (4,078,090) Deferred Tax Asset — — — — — — 78,290,839 — — 78,290,839 Cumulative translation adjustment — — — — — — — (37,082) — (37,082) Net income — — — — — — — — (1,694,147) (1,694,147) Balance as of June 26, 2021 — $ — — $ — 138,384,250 $ 13,838 $ 234,557,285 $ 46,526 $ (39,354,473) $ 195,263,176 The table below present the effects of the restatement on the consolidated statements of cash flows for the six months ended June 26, 2021: Six Months Ended June 26, 2021 As Previously Adjustments As Restated Cash Flows Provided By Operating Activities Net income (loss) $ 15,842,028 $ (2,817,354) $ 13,024,674 Adjustments to reconcile net income (loss) to net cash provided by operating activities Depreciation 2,979,336 — 2,979,336 Intangible amortization 13,622,957 — 13,622,957 Deferred finance fee amortization 1,486,634 — 1,486,634 Share based compensation 2,111,099 3,150,770 5,261,869 Loss on extinguishment of debt 2,414,854 — 2,414,854 Change in fair value of contingent consideration 686,700 — 686,700 Loss on sale of assets 43,091 — 43,091 Change in fair value of derivative warrant liabilities 1,928,500 — 1,928,500 Undistributed (earnings) losses of affiliate (105,107) — (105,107) Deferred income taxes (767,658) — (767,658) Changes in operating assets and liabilities — Accounts receivable (4,421,710) — (4,421,710) Costs and estimated earnings in excess of billings and billings in excess of costs and estimated earnings on uncompleted contracts (5,215,618) — (5,215,618) Prepaid expenses and other current assets (2,945,823) — (2,945,823) Inventory (11,007,730) — (11,007,730) Accounts payable 15,393,047 — 15,393,047 Other accrued expenses 14,116,513 (333,416) 13,783,097 Other assets and long-term liabilities (1,338,231) — (1,338,231) Net Cash Provided By Operating Activities 44,822,882 — 44,822,882 Cash Flows Used In Investing Activities Proceeds from sale of equipment 79,409 — 79,409 Purchases of property and equipment (3,992,533) — (3,992,533) Cash paid for acquisition, net of cash acquired (1,564,957) — (1,564,957) Net Cash Used In Investing Activities (5,478,081) — (5,478,081) Cash Flows Used In Financing Activities Distributions to Janus Midco LLC unitholders (4,173,973) — (4,173,973) Principal payments on long-term debt (63,238,000) — (63,238,000) Proceeds from merger 334,873,727 — 334,873,727 Proceeds from PIPE 250,000,000 — 250,000,000 Payments for transaction costs, net (44,489,256) — (44,489,256) Payments to Janus Midco |
