- BWMN Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
Bowman Consulting (BWMN) S-1IPO registration
Filed: 1 Feb 22, 5:10pm
Delaware | 7380 | 54-1762351 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification No.) |
Jason Simon Greenberg Traurig, LLP 1750 Tysons Boulevard Suite 1000 McLean, Virginia 22102 Telephone: (703) 749-1300 | Mark Y. Liu Christina Russo Akerman LLP 601 West Fifth Street Suite 300 Los Angeles, California 90071 Telephone: (213) 688-9500 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☒ | Smaller reporting company | ☒ | |||
Emerging growth company | ☒ |
Title of Each Class of Securities to be Registered | Shares to be Registered(1) | Proposed Maximum Aggregate Offering Price Per Share(2) | Proposed Maximum Aggregate Offering Price | Amount of Registration Fee | ||||
Class A common stock, par value $0.01 per share | 2,510,163 | $19.69 | $49,425,109.47 | $4,581.71 | ||||
(1) | Includes 327,413 shares of common stock that that the underwriters have the option to purchase to cover over-allotments, if any. See the section titled “Underwriting”. |
(2) | Estimated solely for the purpose of computing the amount of the registration fee pursuant to Rules 457(a) under the Securities Act of 1933, as amended. |
Per Share | Total | |||||||
Public offering price | $ | 19.70 | $ | 43,000,175 | ||||
Underwriting discounts and commissions to be paid by us (1) | $ | 1.01 | $ | 1,800,000 | ||||
Underwriting discounts and commissions to be paid by the selling stockholders (1) | $ | 0.90 | $ | 365,009 | ||||
Proceeds, before estimated expenses, to us | $ | 18.69 | $ | 33,200,005 | ||||
Proceeds, before estimated expenses, to selling stockholders | $ | 18.80 | $ | 7,635,160 |
(1) | See “Underwriters” beginning on page 97 of this prospectus for additional information regarding the compensation payable to the underwriters. |
D.A. Davidson & Co. | B. Riley Securities |
1 | ||||
3 | ||||
4 | ||||
4 | ||||
5 | ||||
6 | ||||
9 | ||||
26 | ||||
27 | ||||
27 | ||||
28 | ||||
30 | ||||
33 | ||||
51 | ||||
69 | ||||
75 | ||||
86 | ||||
89 | ||||
91 | ||||
95 | ||||
97 | ||||
99 | ||||
99 | ||||
101 | ||||
F-1 |
• | We engage in a highly competitive business. If we are unable to compete effectively, we could lose market share and our business and results of operations could be negatively impacted; |
• | Our continued success is dependent upon our ability to hire, retain and utilize qualified personnel; |
• | Our profitability could suffer if we are not able to maintain adequate utilization of our workforce due to slowdowns in the economy, reduced demand for our services or the impact of the COVID-19 pandemic; |
• | If we are unable to integrate acquired businesses successfully, our business could be harmed; |
• | We cannot assure you that we will achieve synergies and cost savings in connection with prior or future acquisitions; |
• | Demand from clients is cyclical and vulnerable to economic downturns. If the economy weakens or client spending declines, our financial results may be impacted; |
• | Outbreaks of communicable diseases, including the on-going global pandemic related toCOVID-19 may have, directly or indirectly, a material and adverse effect on our business, financial condition and results of operations. The duration and extent to which this will impact our future financial condition and results of operations remains uncertain; |
• | Construction, roadway, mining, and maintenance sites are inherently dangerous workplaces. If we, the owner, or others working at such sites fail to maintain safe work conditions, we can be exposed to significant financial losses and reputational harm, as well as civil and criminal liabilities; |
• | Our services expose us to significant risks of liability, and our insurance policies may not provide adequate coverage; |
• | The contracts in our backlog may be adjusted, cancelled or suspended by our clients and, therefore, our backlog is not necessarily indicative of our future revenues or earnings. Additionally, even if fully performed, our backlog is not a good indicator of future gross profit; |
• | The nature of our contracts, particularly those that are fixed price, subjects us to risks of cost overruns. We may experience reduced profits or, in some cases, losses if costs increase above budgets or estimates or if the project experiences schedule delays; |
• | Governmental agencies may modify, curtail or terminate our contracts at any time prior to their completion and, if we do not replace them, we may suffer a decline in revenue; |
• | Our failure to comply with a variety of complex procurement rules and regulations could damage our reputation and result in our being liable for penalties, including termination of our government contracts, disqualification from bidding on future government contracts and suspension or debarment from government contracting; |
• | We are dependent on third parties to complete certain elements of our contracts; |
• | Our quarterly results may fluctuate significantly, which could have a material negative effect on the price of our common stock; |
• | We are subject to increased costs as a result of operating as a public company, and our management is required to devote substantial time to new compliance initiatives; |
• | If we fail to develop or maintain an effective system of internal controls, we may not be able to accurately report our financial results or prevent fraud. As a result, current and potential stockholders could lose confidence in our financial reporting, which would harm our business and the trading price of our common stock; |
• | Our disclosure controls and procedures may not prevent or detect all errors or acts of fraud; |
• | An active trading market for our common stock may not continue to develop or be sustained; |
• | Anti-takeover provisions under our charter documents and Delaware law could delay or prevent a change of control, which could limit the market price of our common stock and may prevent or frustrate attempts by our stockholders to replace or remove our current management; |
• | We have broad discretion in how we use the proceeds of this offering and may not use these proceeds effectively, which could affect our results of operations and cause our stock price to decline; and |
• | Because we do not anticipate paying any cash dividends on our capital stock in the foreseeable future, capital appreciation, if any, will be your sole source of gain. |
• | only two years of audited financial statements in addition to any required unaudited interim financial statements with correspondingly reduced “Management’s Discussion and Analysis of Financial Condition and Results of Operations” disclosure; |
• | reduced disclosure about our executive compensation arrangements; |
• | no non-binding advisory votes on executive compensation or golden parachute arrangements; and |
• | exemption from the auditor attestation requirement in the assessment of our internal control over financial reporting. |
Issuer: | Bowman Consulting Group Ltd. | |
Common stock offered by us: | 1,776,650 shares | |
Common stock offered by the selling stockholders: | 406,100 shares | |
Over-allotment option: | The underwriters have a 30-day option to purchase up to 327,413 additional shares of our common stock from us, at the public offering price, less underwriting discounts and commissions, on the same terms as set forth in this prospectus. The selling stockholders will not participate in the over-allotment. | |
Common stock to be outstanding immediately following this offering (1) : | 13,266,229 shares (or 13,593,642 shares if the underwriters exercise in full their option to purchase additional shares of our common stock from us) | |
Use of proceeds: | We estimate that we will receive net proceeds from this offering of approximately $32,733,102, or approximately $38,828,377 if the underwriters exercise their option to purchase additional shares from us in full, assuming a public offering price of $19.70 per share, the last reported sale price of our common stock on The Nasdaq Global Market on January 31, 2022, and after deducting underwriting discounts and commissions and estimated offering expenses payable by us. The selling stockholders will receive all of the net proceeds and bear the underwriting discount attributable to their sale of our common stock. Assuming a public offering price of $19.70 per share, the last reported sale price of our common stock on The Nasdaq Global Market on January 31, 2022, the selling stockholders would receive net proceeds of $7,635,160. We currently intend to use the net proceeds from this offering for general corporate purposes, including organic expansion and the funding of potential acquisitions. Although we may use a portion of the net proceeds of this offering for the acquisition of additional assets or businesses, including the pending acquisitions discussed below, or for other strategic investments or opportunities, we currently have no binding commitments in this regard and can offer no assurance that the pending acquisitions will close on the terms contemplated or at all. For a more complete description of our intended use of the proceeds from this offering, see “Use of Proceeds” below. | |
Dividend policy: | We do not currently intend to pay dividends on our common stock. | |
Selling stockholders: | Gary Bowman, our President, Chairman and Chief Executive Officer, Bruce Labovitz, our Chief Financial Officer, Michael Bruen, our Chief Operating Officer and Director, and Robert Hickey, our Chief Legal Officer, are selling an aggregate of 304,380 shares of our common stock in this offering. Upon completion of this offering, our executive officers, directors, and their affiliates, will beneficially own, in the aggregate, approximately 27.5% of the voting power of our outstanding shares of common stock. See the section titled “Principal and Selling Stockholders” for additional information. | |
Risk factors: | An investment in our common stock involves a high degree of risk. You should read this prospectus carefully, including the section titled “Risk Factors” and the combined and condensed consolidated financial statements and the related notes to those statements included in this prospectus, before investing in our common stock. | |
Nasdaq Global Market Symbol: | “BWMN” |
(1) | The number of shares of common stock to be outstanding after this offering is based on 11,489,579 shares of common stock outstanding at December 31, 2021, and excludes the following: |
• | 1,282,158 shares reserved for issuance under our 2021 Omnibus Equity Incentive Plan; and |
• | 377,123 shares available for purchase under our 2021 Employee Stock Purchase Plan. |
For the Year Ended December 31, | For the nine months ended September 30, | |||||||||||||||
($ in 000s, except per share and percentages) | 2019 | 2020 | 2020 | 2021 | ||||||||||||
(Unaudited) | ||||||||||||||||
Combined and Condensed Consolidated Income Statements | ||||||||||||||||
Gross contract revenue | $ | 113,724 | $ | 122,020 | $ | 92,126 | $ | 108,041 | ||||||||
Contract costs (exclusive of depreciation and intangibles) | 58,571 | 66,512 | 51,582 | 53,840 | ||||||||||||
Operating expenses | 52,170 | 53,639 | 39,462 | 52,735 | ||||||||||||
Income from operations | $ | 2,983 | $ | 1,869 | $ | 1,082 | $ | 1,466 | ||||||||
Other (income) expense | 419 | (110 | ) | (179 | ) | 706 | ||||||||||
Income tax expense | 1,038 | 989 | 467 | (139 | ) | |||||||||||
Net income | $ | 1,526 | $ | 990 | $ | 794 | $ | 899 | ||||||||
Net income margin | 1.3 | % | 0.8 | % | 0.9 | % | 0.8 | % | ||||||||
Basic earnings per share | $ | 0.26 | $ | 0.17 | $ | 0.14 | $ | 0.10 | ||||||||
Diluted earnings per share | $ | 0.25 | $ | 0.17 | $ | 0.13 | $ | 0.10 | ||||||||
Other financial data (unaudited) | ||||||||||||||||
Net service billing 1 | 97,605 | 103,660 | 77,312 | 97,074 | ||||||||||||
Adjusted EBITDA 2 | $ | 13,110 | $ | 13,888 | $ | 10,553 | $ | 12,697 | ||||||||
Adjusted EDITDA margin, net 3 | 13.4 | % | 13.4 | % | 13.6 | % | 13.1 | % | ||||||||
Combined Statement of Cash Flows Data | ||||||||||||||||
Net cash provided by operating activities | 8,218 | 10,770 | 8,929 | 3,230 | ||||||||||||
Net cash used in investing activities | (4,271 | ) | (2,414 | ) | (1,834 | ) | (3,724 | ) | ||||||||
Net cash provided by (used in) financing activities | (3,610 | ) | (8,479 | ) | (7,043 | ) | 38,853 | |||||||||
Change in cash, cash equivalents and restricted cash | 337 | (123 | ) | 52 | 38,359 | |||||||||||
Combined and Condensed Consolidated Statement of Financial Position Data |
December 31, | September 30, | |||||||||||
2019 | 2020 | 2021 | ||||||||||
(Unaudited) | ||||||||||||
Current assets | 42,888 | 35,102 | 87,355 | |||||||||
Non-current assets | 23,910 | 28,536 | 37,000 | |||||||||
Total assets | $ | 66,798 | $ | 63,638 | $ | 124,355 | ||||||
Current liabilities | 32,603 | 23,333 | 28,713 | |||||||||
Common shares subject to repurchase | 8,267 | 842 | 7 | |||||||||
Other non-current liabilities | 12,593 | 22,326 | 23,825 | |||||||||
Total liabilities | $ | 53,463 | $ | 46,501 | $ | 52,545 | ||||||
Redeemable common stock | $ | 36,618 | $ | — | $ | — | ||||||
Total shareholders’ equity (deficit) | $ | (23,283 | ) | $ | 17,137 | $ | 71,810 |
For the year ended December 31, | For the nine months ended September 30, | |||||||||||||||
2019 | 2020 | 2020 | 2021 | |||||||||||||
(Unaudited) | ||||||||||||||||
Gross contract revenue | $ | 113,724 | $ | 122,020 | $ | 92,126 | $ | 108,041 | ||||||||
Less: sub-consultants and other direct expenses | 16,119 | 18,360 | 14,814 | 10,967 | ||||||||||||
Net service billing | $ | 97,605 | $ | 103,660 | $ | 77,312 | $ | 97,074 |
For the year ended December 31, | For the nine months ended September 30, | |||||||||||||||
2019 | 2020 | 2020 | 2021 | |||||||||||||
�� | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Net income | $ | 1,526 | $ | 990 | $ | 794 | $ | 899 | ||||||||
+ interest expense | 609 | 565 | 367 | 650 | ||||||||||||
+ tax (benefit) expense | 1,038 | 989 | 467 | (139 | ) | |||||||||||
+ depreciation & amortization | 797 | 2,277 | 952 | 4,506 | ||||||||||||
EBITDA | $ | 3,970 | $ | 4,821 | $ | 2,580 | $ | 5,916 | ||||||||
+ non-cash stock compensation | 4,281 | 5,085 | 4,082 | 5,341 | ||||||||||||
+ non-reoccurring operating lease rent | 3,307 | 2,521 | 2,430 | — | ||||||||||||
+ transaction related expenses | — | — | — | 1,440 | ||||||||||||
+ settlements and other non-core expenses | 1,552 | 1,461 | 1,461 | — | ||||||||||||
Adjusted EBITDA | $ | 13,110 | $ | 13,888 | $ | 10,553 | $ | 12,697 | ||||||||
For the year ended December 31, | For the nine months ended September 30, | |||||||||||||||
2019 | 2020 | 2020 | 2021 | |||||||||||||
(Unaudited) | ||||||||||||||||
Gross contract revenue | $ | 113,724 | $ | 122,020 | $ | 92,126 | $ | 108,041 | ||||||||
Less: sub-consultants and other direct expenses | 16,119 | 18,360 | 14,814 | 10,967 | ||||||||||||
Net service billing | 97,605 | 103,660 | 77,312 | 97,074 | ||||||||||||
Net income | 1,526 | 990 | 794 | 899 | ||||||||||||
Net income margin | 1.3 | % | 0.8 | % | 0.9 | % | 0.8 | % | ||||||||
Adjusted EBITDA | 13,110 | 13,888 | 10,553 | 12,697 | ||||||||||||
Adjusted EBITDA margin, net | 13.4 | % | 13.4 | % | 13.6 | % | 13.1 | % |
• | our ability to transition employees from completed projects to new assignments and to hire and assimilate new employees; |
• | our ability to forecast demand for our services and thereby maintain an appropriate headcount in each of our geographies and workforces; |
• | our ability to manage attrition; |
• | our need to devote time and resources to training, business development, professional development, and other non-chargeable activities; |
• | our ability to match the skill sets of our employees to the needs of the marketplace; and |
• | if we over-utilize our workforce, our employees may become disengaged, which will impact employee attrition. If we under-utilize our workforce, our profit margin and profitability could suffer. |
• | unanticipated issues in integration of information, communications and other systems; |
• | unanticipated incompatibility of logistics, marketing and administration methods; |
• | maintaining employee morale and retaining key employees; |
• | integrating the business cultures of companies; |
• | preserving important strategic client relationships; |
• | consolidating corporate and administrative infrastructures and eliminating duplicative operations; and |
• | coordinating geographically separate organizations. |
• | cause our management to expend significant time, effort and resources; |
• | issue securities that would dilute our current stockholders; |
• | use a substantial portion of our cash resources; |
• | increase our interest expense, leverage and debt service requirements if we incur additional debt to pay for an acquisition; |
• | assume liabilities, including environmental liabilities, for which we do not have indemnification from the former owners or have indemnification that may be subject to dispute or concerns regarding the creditworthiness of the former owners; |
• | record goodwill and non-amortizable intangible assets that are subject to impairment testing on a regular basis and potential impairment charges; |
• | experience volatility in earnings due to changes in contingent consideration related to acquisition liability estimates; |
• | incur amortization expenses related to certain intangible assets; |
• | lose existing or potential contracts as a result of conflict of interest issues; |
• | incur large and immediate write-offs; or |
• | become subject to litigation. |
• | fluctuations in the spending patterns of our customers; |
• | the number and significance of projects executed during a quarter; |
• | unanticipated changes in contract performance, particularly with contracts that have funding limits; |
• | the timing of resolving change orders, requests for equitable adjustments and other contract adjustments; |
• | the timing of our meeting a project milestone that allows us to bill our client and recognize revenue therefrom; |
• | project delays; |
• | changes in prices of commodities or other supplies; |
• | weather conditions that delay work at project sites; |
• | the timing of expenses incurred in connection with acquisitions or other corporate initiatives; |
• | natural disasters or other crises; |
• | staff levels and utilization rates; |
• | changes in prices of services offered by our competitors; and |
• | general economic and political conditions. |
• | incur additional indebtedness; |
• | create liens; |
• | pay dividends and make other distributions in respect of our equity securities; |
• | redeem our equity securities; |
• | enter into certain lines of business; |
• | make certain investments or certain other restricted payments; |
• | sell certain kinds of assets; |
• | enter into certain types of transactions with affiliates; and |
• | undergo a change in control or effect certain mergers or consolidations. |
• | declare all borrowings outstanding, together with accrued and unpaid interest, to be immediately due and payable; |
• | require us to apply all our available cash to repay the borrowings; or |
• | prevent us from making debt service payments on certain of our borrowings due to other creditors. |
• | The ability of the public agency to terminate the contract with 30 days’ prior notice or less; |
• | Changes in public agency spending and fiscal policies which can have an adverse effect on demand for our services; |
• | Contracts that are subject to public agency budget cycles, and often are subject to renewal on an annual basis; |
• | The often wide variation of the types and pricing terms of contracts from agency to agency; |
• | The difficulty of obtaining change orders and additions to contracts; and |
• | The requirement to perform periodic audits as a condition of certain contract arrangements. |
• | federal, state, and local laws and regulations (including the Federal Acquisition Regulation or “FAR”) regarding the formation, administration, and performance of government contracts; |
• | the Civil False Claims Act, which provides for substantial civil penalties for violations, including for submission of a false or fraudulent claim to the U.S. government for payment or approval; and |
• | federal, state, and local laws and regulations regarding procurement integrity including gratuity, bribery and anti-corruption requirements as well as limitations on political contributions and lobbying. |
• | the recruitment or departure of key personnel; |
• | actual or anticipated changes in estimates as to financial results, acquisitions or recommendations by securities analysts; |
• | variations in our financial results or those of companies that are perceived to be similar to us; |
• | market conditions in the utility and infrastructure markets where we focus; |
• | future sales of our common stock by us or our stockholders; |
• | the trading volume of our common stock; |
• | general economic, industry and market conditions; and |
• | the other factors described in this “Risk Factors” section. |
• | a limited availability of market quotations for our securities; |
• | a determination that our common stock is a “penny stock,” which will require brokers trading in our common stock to adhere to more stringent rules, possibly resulting in a reduced level of trading activity in the secondary trading market for our common stock; |
• | a limited amount of analyst coverage; and |
• | a decreased ability to issue additional securities or obtain additional financing in the future. |
• | a board of directors divided into three classes serving staggered three-year terms, such that not all members of the board will be elected at one time; |
• | a prohibition on stockholder action through written consent, which requires that all stockholder actions be taken at a meeting of our stockholders; |
• | a requirement that special meetings of stockholders be called only by the board of directors acting pursuant to a resolution approved by the affirmative vote of a majority of the directors then in office; |
• | advance notice requirements for stockholder proposals and nominations for election to our board of directors; |
• | a requirement that no member of our board of directors may be removed from office by our stockholders except for cause and, in addition to any other vote required by law, upon the approval of not less than two-thirds of all outstanding shares of our voting stock then entitled to vote in the election of directors; |
• | a requirement of approval of not less than two-thirds of all outstanding shares of our voting stock to amend any bylaws by stockholder action or to amend specific provisions of our certificate of incorporation; and |
• | the authority of the board of directors to issue preferred stock on terms determined by the board of directors without stockholder approval and which preferred stock may include rights superior to the rights of the holders of common stock. |
• | on an actual basis; and |
• | on an as-adjusted basis to reflect the issuance and sale by us of 1,776,650 shares of our common stock in this offering at a public offering price of $19.70 per share after deducting underwriting discounts and commissions and estimated offering expenses payable by us and the receipt by us of the proceeds of such sale. |
As of September 30, 2021 | ||||||||
Actual | As Adjusted | |||||||
($ in 000s, except per share data) | (Unaudited) | |||||||
Cash and cash equivalents | $ | 38,745 | $ | 71,478 | ||||
Long-term debt, net(1) | $ | 13,232 | $ | 13,232 | ||||
Stockholders’ equity: | ||||||||
Common stock, $0.01 par value; shares authorized, shares issued and outstanding (actual); issued and outstanding (as adjusted) | 134 | 152 | ||||||
Additional paid-in capital | 113,531 | 148,513 | ||||||
Treasury stock | (17,215 | ) | (17,215 | ) | ||||
Stock subscription notes receivable | (439 | ) | (439 | ) | ||||
Accumulated deficit | (24,201 | ) | (26,468 | ) | ||||
Total stockholders’ equity | 71,810 | 104,543 | ||||||
Total capitalization | $ | 85,042 | $ | 117,775 | ||||
(1) | Includes long term portion of capital lease obligations. |
• | 240,853 shares issued in connection with acquisitions detailed herein as subsequent events; |
• | 1,322,318 remaining shares reserved for issuance under our 2021 Omnibus Equity Incentive Plan; and |
• | 391,085 shares available for purchase under our 2021 Employee Stock Purchase Plan. |
For the Year Ended December 31, | For the Nine Months ended September 30, | |||||||||||||||
($ in 000s, except per share and percentages) | 2019 | 2020 | 2020 | 2021 | ||||||||||||
(Unaudited) | ||||||||||||||||
Combined and Condensed Consolidated Income Statements | ||||||||||||||||
Gross contract revenue | $ | 113,724 | $ | 122,020 | $ | 92,126 | $ | 108,041 | ||||||||
Contract costs (exclusive of depreciation and intangibles) | 58,571 | 66,512 | 51,582 | 53,840 | ||||||||||||
Operating expenses | 52,170 | 53,639 | 39,462 | 52,735 | ||||||||||||
Income from operations | $ | 2,983 | $ | 1,869 | $ | 1,082 | $ | 1,466 | ||||||||
Other (income) expense | 419 | (110 | ) | (179 | ) | 706 | ||||||||||
Income tax (benefit) expense | 1,038 | 989 | 467 | (139 | ) | |||||||||||
Net income | $ | 1,526 | $ | 990 | $ | 794 | $ | 899 | ||||||||
Net income margin | 1.3 | % | 0.8 | % | 0.9 | % | 0.8 | % | ||||||||
Basic earnings per share | $ | 0.26 | $ | 0.17 | $ | 0.14 | $ | 0.10 | ||||||||
Diluted earnings per share | $ | 0.25 | $ | 0.17 | $ | 0.13 | $ | 0.10 | ||||||||
Other financial data (unaudited) | ||||||||||||||||
Net service billing 1 | 97,605 | 103,660 | 77,312 | 97,074 | ||||||||||||
Adjusted EBITDA 2 | $ | 13,110 | $ | 13,888 | $ | 10,553 | $ | 12,697 | ||||||||
Adjusted EDITDA margin, net 3 | 13.4 | % | 13.4 | % | 13.6 | % | 13.1 | % | ||||||||
Combined Statement of Cash Flows Data | ||||||||||||||||
Net cash provided by operating activities | 8,218 | 10,770 | 8,929 | 3,230 | ||||||||||||
Net cash used in investing activities | (4,271 | ) | (2,414 | ) | (1,834 | ) | (3,724 | ) | ||||||||
Net cash provided by (used in) financing activities | (3,610 | ) | (8,479 | ) | (7,043 | ) | 38,853 | |||||||||
Change in cash, cash equivalents and restricted cash | 337 | (123 | ) | 52 | 38,359 | |||||||||||
Combined and Condensed Consolidated Statement of Financial Position Data |
December 31, | September 30, | |||||||||||
2019 | 2020 | 2021 | ||||||||||
(Unaudited) | ||||||||||||
Current assets | 42,888 | 35,102 | 87,355 | |||||||||
Non-current assets | 23,910 | 28,536 | 37,000 | |||||||||
Total assets | $ | 66,798 | $ | 63,638 | $ | 124,355 | ||||||
Current liabilities | 32,603 | 23,333 | 28,713 | |||||||||
Common shares subject to repurchase | 8,267 | 842 | 7 | |||||||||
Other non-current liabilities | 12,593 | 22,326 | 23,825 | |||||||||
Total liabilities | $ | 53,463 | $ | 46,501 | $ | 52,545 | ||||||
Redeemable common stock | $ | 36,618 | $ | — | $ | — | ||||||
Total shareholders’ equity (deficit) | $ | (23,283 | ) | $ | 17,137 | $ | 71,810 |
For the year ended December 31, | For the nine months ended September 30, | |||||||||||||||
2019 | 2020 | 2020 | 2021 | |||||||||||||
(Unaudited) | ||||||||||||||||
Gross contract revenue | $ | 113,724 | $ | 122,020 | $ | 92,126 | $ | 108,041 | ||||||||
Less: sub-consultants and other direct expenses | 16,119 | 18,360 | 14,814 | 10,967 | ||||||||||||
Net service billing | $ | 97,605 | $ | 103,660 | $ | 77,312 | $ | 97,074 |
For the year ended December 31, | For the nine months ended September 30, | |||||||||||||||
2019 | 2020 | 2020 | 2021 | |||||||||||||
(Unaudited) | ||||||||||||||||
Net income | $ | 1,526 | $ | 990 | $ | 794 | $ | 899 | ||||||||
+ interest expense | 609 | 565 | 367 | 650 | ||||||||||||
+ tax expense | 1,038 | 989 | 467 | (139 | ) | |||||||||||
+ depreciation & amortization | 797 | 2,277 | 952 | 4,506 | ||||||||||||
EBITDA | $ | 3,970 | $ | 4,821 | $ | 2,580 | $ | 5,916 | ||||||||
+ non-cash stock compensation | 4,281 | 5,085 | 4,082 | 5,341 | ||||||||||||
+ non-reoccurring operating lease rent | 3,307 | 2,521 | 2,430 | — | ||||||||||||
+ transaction related expenses | — | — | — | 1,440 | ||||||||||||
+ settlements and other non-core expenses | 1,552 | 1,461 | 1,461 | — | ||||||||||||
Adjusted EBITDA | $ | 13,110 | $ | 13,888 | $ | 10,553 | $ | 12,697 | ||||||||
For the year ended December 31, | For the nine months ended September 30, | |||||||||||||||
2019 | 2020 | 2020 | 2021 | |||||||||||||
(Unaudited) | ||||||||||||||||
Gross contract revenue | $ | 113,724 | $ | 122,020 | $ | 92,126 | $ | 108,041 | ||||||||
Less: sub-consultants and other direct expenses | 16,119 | 18,360 | 14,814 | 10,967 | ||||||||||||
Net service billing | 97,605 | 103,660 | 77,312 | 97,074 | ||||||||||||
Net income | 1,526 | 990 | 794 | 899 | ||||||||||||
Net income margin | 1.3 | % | 0.8 | % | 0.9 | % | 0.8 | % | ||||||||
Adjusted EBITDA | 13,110 | 13,888 | 10,553 | 12,697 | ||||||||||||
Adjusted EBITDA margin, net | 13.4 | % | 13.4 | % | 13.6 | % | 13.1 | % |
For the year ended December 31, | For the nine months ended September 30, | |||||||||||||||
($ in 000s) | 2019 | 2020 | 2020 | 2021 | ||||||||||||
(Unaudited) | ||||||||||||||||
Gross contract revenue | $ | 113,724 | $ | 122,020 | $ | 92,126 | $ | 108,041 | ||||||||
Contract costs (exclusive of depreciation and amortization) | 58,571 | 66,512 | 51,582 | 53,840 | ||||||||||||
Operating expense | 52,170 | 53,639 | 39,462 | 52,735 | ||||||||||||
Income from operations | 2,983 | 1,869 | 1,082 | 1,406 | ||||||||||||
Other (income) expense | 419 | (110 | ) | (179 | ) | 706 | ||||||||||
Income tax expense (benefit) | 1,038 | 989 | 467 | (139 | ) | |||||||||||
Net income | 1,526 | 990 | 794 | 899 | ||||||||||||
Net income margin | 1.3 | % | 0.8 | % | 0.9 | % | 0.8 | % | ||||||||
Other financial information 1 | ||||||||||||||||
Net service billing | 97,605 | 103,660 | 77,312 | 97,074 | ||||||||||||
Adjusted EBITDA | 13,110 | 13,888 | 10,553 | 12,697 | ||||||||||||
Adjusted EBITDA margin, net | 13.4 | % | 13.4 | % | 13.6 | % | 13.1 | % |
1 | Represents non-GAAP financial measures. See Other Financial Information andNon-GAAP key performance indicators below in results of operations. |
For the Year Ended December 31, | ||||||||||||||||||||||||
Core Markets | 2019 | % GCR | 2020 | % GCR | Change | % Change | ||||||||||||||||||
Building infrastructure | $ | 72.3 | 63.6 | % | $ | 76.8 | 63.0 | % | $ | 4.5 | 6.2 | % | ||||||||||||
Transportation | 17.9 | 15.7 | % | 19.2 | 15.7 | % | 1.3 | 7.3 | % | |||||||||||||||
Power and Utilities | 16.7 | 14.7 | % | 20.4 | 16.7 | % | 3.7 | 22.2 | % | |||||||||||||||
Other emerging markets 1 | 6.8 | 6.0 | % | 5.6 | 4.6 | % | (1.2 | ) | (17.6 | %) | ||||||||||||||
Total | $ | 113.7 | 100.0 | % | $ | 122.0 | 100.0 | % | $ | 8.3 | 7.3 | % | ||||||||||||
1 | Represents renewable energy, mining, water resources and other |
For the year ended December 31, | ||||||||
2019 | 2020 | |||||||
Gross Revenue | $ | 113,724 | $ | 122,020 | ||||
Less: sub-consultants and other direct expenses | 16,119 | 18,360 | ||||||
Net service billing | $ | 97,605 | $ | 103,660 |
For the year ended December 31, | ||||||||
2019 | 2020 | |||||||
Net income | $ | 1,526 | $ | 990 | ||||
+ interest expense | 609 | 565 | ||||||
+ tax expense | 1,038 | 989 | ||||||
+ depreciation & amortization | 797 | 2,277 | ||||||
EBITDA | $ | 3,970 | $ | 4,821 | ||||
+ non-cash stock compensation | 4,281 | 5,085 | ||||||
+ non-reoccurring operating lease rent | 3,307 | 2,521 | ||||||
+ settlements and other non-core expenses | 1,552 | 1,461 | ||||||
Adjusted EBITDA | $ | 13,110 | $ | 13,888 | ||||
December 31, | ||||||||
2019 | 2020 | |||||||
Building infrastructure | 43.6 | % | 42.7 | % | ||||
Transportation | 38.6 | % | 28.0 | % | ||||
Power & Utilities | 17.1 | % | 24.8 | % | ||||
Other emerging markets | 0.7 | % | 4.5 | % |
For the Nine Months Ended September 30, | ||||||||||||||||||||||||
Core Markets | 2021 | %GCR | 2020 | %GCR | Change | % Change | ||||||||||||||||||
Building Infrastructure | $ | 74,511 | 69.0 | % | $ | 56,191 | 61.0 | % | $ | 18,320 | 32.6 | % | ||||||||||||
Transportation | 12,344 | 11.4 | % | 16,217 | 17.6 | % | (3,873 | ) | (23.9 | %) | ||||||||||||||
Power & Utilities | 17,524 | 16.2 | % | 16,133 | 17.5 | % | 1,391 | 8.6 | % | |||||||||||||||
Other emerging markets 1 | 3,662 | 3.4 | % | 3,585 | 3.9 | % | 77 | 2.1 | % | |||||||||||||||
Total: | $ | 108,041 | 100.0 | % | $ | 92,126 | 100.0 | % | $ | 15,915 | 17.3 | % | ||||||||||||
Organic | $ | 101,216 | 93.7 | % | $ | 92,126 | 100.0 | % | $ | 9,090 | 9.9 | % | ||||||||||||
Acquired | 6,825 | 6.3 | % | — | 0.0 | % | 6,825 | 100.0 | % | |||||||||||||||
1 | Represents renewable energy, mining, water resources and other |
For the Nine Months Ended September 30, | ||||||||
2021 | 2020 | |||||||
(Unaudited ) | ||||||||
Gross revenue | $ | 108,041 | $ | 92,126 | ||||
Less: sub-consultants and other direct expenses | 10,967 | 14,814 | ||||||
Net services billing | $ | 97,074 | $ | 77,312 |
For the Nine Months Ended September 30, | ||||||||||||||||
2021 | 2020 | $ Change | % Change | |||||||||||||
Net Income | $ | 899 | $ | 794 | $ | 105 | 13.2 | % | ||||||||
+ interest expense | 650 | 367 | 283 | 77.2 | % | |||||||||||
+ depreciation & amortization | 4,506 | 952 | 3,554 | 373.4 | % | |||||||||||
+ tax expense | (139 | ) | 467 | (606 | ) | (129.8 | %) | |||||||||
EBITDA | $ | 5,916 | $ | 2,580 | $ | 3,336 | 129.3 | % | ||||||||
+ non-reocurring operating lease rent | — | 2,430 | (2,430 | ) | (100.0 | %) | ||||||||||
+ non-cash stock compensation | 5,341 | 4,082 | 1,259 | 30.9 | % | |||||||||||
+ transaction related expenses | 1,440 | — | 1,440 | 100.0 | % | |||||||||||
+ settlements and other non-core expenses | — | 1,461 | (1,461 | ) | (100.0 | %) | ||||||||||
Adjusted EBITDA | $ | 12,697 | $ | 10,553 | $ | 2,144 | 20.3 | % | ||||||||
Adjusted EBITDA margin, net | 13.1 | % | 13.6 | % |
September 30, 2021 | December 31, 2020 | |||||||
Building Infrastructure | 53 | % | 43 | % | ||||
Transportation | 21 | % | 28 | % | ||||
Power & Utilities | 22 | % | 25 | % | ||||
Other Emerging Markets | 4 | % | 4 | % |
For the year ended December 31, | For the nine months ended September 30, | |||||||||||||||
Combined and Condensed Consolidated Statement of Cash Flows ($ in 000s) | 2019 | 2020 | 2021 | 2020 | ||||||||||||
(Unaudited ) | ||||||||||||||||
Net cash provided by (used in) operating activities | $ | 8,218 | $ | 10,770 | $ | 3,230 | 8,929 | |||||||||
Net cash provided by (used in) investing activities | (4,271 | ) | (2,414 | ) | (3,724 | ) | (1,834 | ) | ||||||||
Net cash provided by (used in) financing activities | (3,610 | ) | (8,479 | ) | 38,853 | (7,043 | ) | |||||||||
Change in cash, cash equivalents and restricted cash | 337 | (123 | ) | 38,359 | 52 | |||||||||||
Cash and cash equivalents, end of period | 509 | 386 | 38,745 | 561 |
• Andrews Air Force Base | • Lower Colorado River Authority (TX) | |
• City of Austin | • Luke Air Force Base | |
• City of Chicago | • Mesquite Solar Complex (AZ) | |
• Department of Interior | • Naval Facilities Engineering Systems Command | |
• Dominion Energy Strategic Underground Program | • Nisource Columbia Gas | |
• Eagle P3 Commuter Rail (CO) | • O’Hare International Airport | |
• Fairfax County Government | • Pentagon | |
• Federal Emergency Management Agency | • Peoples Gas | |
• Ferrovial | • Quantico Marine Corps Base | |
• Florida Department of Transportation | • San Antonio River Authority (TX) | |
• Florida Power & Light Storm Underground Program | • Smithsonian Museum | |
• Fort Bliss | • South Florida Water Management District | |
• Grand Parkway (TX) | • Southwest Gas Holdings | |
• General Services Administration | • Tampa Electric Storm Protection Program | |
• Holocaust Memorial Museum | • Texas Department of Transportation | |
• Iberdrola | • US Patent and Trademark Office | |
• Illinois Department of Transportation | • Virginia Department of Transportation | |
• Illinois State Toll Highway Authority | • Walter Reed Army Medical Center | |
• International Monetary Fund | • Washington Gas | |
• Interstate 66 (VA) | • World Bank |
• | High potential for reoccurring revenue and multi-year assignments |
• | Engagement with renewable energy, energy transition, and energy efficiency activities |
• | Aging and failing infrastructure in need of upgrade and replacement |
• | Transformational investment paradigms such as privatization |
• | Economic vitality and attractive growth in population and workforce |
• | Regulatory complexity |
• | High potential for reoccurring revenue and multi-year assignments |
• | Increasing renewable energy, energy transition and energy efficiency activities |
• | Infrastructure in need of upgrade and replacement |
• | Expanding economic vitality and population |
• | Complex regulatory requirements |
• | Advances of one or more of our strategic growth objectives; |
• | Provides opportunities for cross-selling additional Bowman services; |
• | Embodies a culture that is entrepreneurial and compatible with the existing Bowman culture; and |
• | Is accretive to our leadership and executive talent pool |
• | Population scale of one million or greater; |
• | Highly ranked in the Urban Land Institute’s publication Emerging Trends in Real Estate ; |
• | Location in Mid-Atlantic, Southeast, Sunbelt, Southwest, or Mountain West; and |
• | Availability of high caliber, skilled labor force |
• Conceptual land planning | • Stormwater management designs | |
• Environmental consulting and permitting | • Construction administration | |
• Planning / zoning and entitlements | • Traffic studies | |
• Roadway and highway designs | • Floodplain studies | |
• Erosion and Sediment designs | • Utility relocation designs |
• Construction observation | • Review of construction documents | |
• Direct systems functional performance testing | • Deferred / seasonal functional testing | |
• Develop systems readiness checklist | • Final commissioning report | |
• Post occupancy review | • Commissioning review of submittals |
• Constructability review | • Interagency and utility coordination | |
• Value engineering | • Onsite observation and report evaluation | |
• Budgeting and cost estimating | • Resident engineer service | |
• Bid solicitation, documentation, and preparation | • Public communication and outreach |
• Wetlands and waters of the U.S. delineations | • Wetland creation and enhancement design | |
• Natural resources inventories | • NEPA documentation | |
• Wildlife and vegetation surveys | • Section 404/401 permitting and compliance | |
• Threatened and endangered species surveys | • NPDES permitting | |
• Endangered species conservation and management | • Phase I environmental site assessment |
• Conceptual planning | • Sustainable / low impact design | |
• Master planning | • Construction documentation | |
• Hardscape design and details | • Construction administration | |
• Streetscape design | • Arborist services |
• Public information meeting support | • Relocation advisory assistance | |
• Right of entry agreements | • Encroachment resolutions | |
• Title searches/title curatives | • Expert witness court testimony | |
• Appraisals/appraisal reviews | • Eminent domain/condemnation support |
• Heating ventilating and a/c systems | • Lighting design and lighting controls | |
• Medical-grade air filtration | • Low and medium voltage power distribution | |
• Indoor air quality monitoring | • Fire / life safety systems | |
• Smoke control and evacuation | • Standby power and UPS systems | |
• Energy management and controls | • Telecom/Data/AV Infrastructure | |
• Medical gas and vacuum | • Arc flash hazard analysis |
• Highway bridges | • Buildings | |
• Culverts | • Railroad bridges | |
• Retaining walls | • Tanks | |
• Pedestrians bridges | • Contractor services |
• ALTA boundary surveys | • Laser scanning and imaging | |
• Topographic surveys | • Land title surveys | |
• Route surveys | • Underground utility location | |
• Right of way mapping | • GIS mapping | |
• Drone inspection of transmission lines | • Land title surveys |
• Traffic engineering | • Roadway design | |
• Traffic signal design | • Traffic studies | |
• Traffic studies | • Drainage design | |
• Intersection improvements | • Public involvement/consensus building | |
• Route/alignment studies | • Traffic control plans | |
• Signing/pavement marking plans | • Alternate delivery methods |
• Filtration systems | • Water treatment systems | |
• Water pumping and storage systems | • Nutrient removal systems | |
• Elevated storage tanks | • Pump Stations | |
• Reverse osmosis systems | • Collection systems | |
• Disinfection / treatment systems | • Reuse systems | |
• Distribution systems | • Membrane treatment systems |
December 31 | September 30, | |||||||||||
2019 | 2020 | 2021 | ||||||||||
Communities, home & buildings | 43.6 | % | 42.7 | % | 53.0 | % | ||||||
Transportation | 38.6 | % | 28.0 | % | 21.0 | % | ||||||
Power & Utilities | 17.1 | % | 24.8 | % | 22.0 | % | ||||||
Other emerging markets | 0.7 | % | 4.5 | % | 4.0 | % |
• | federal, state, and local laws and regulations (including the Federal Acquisition Regulation or “FAR”) regarding the formation, administration, and performance of government contracts; |
• | the Civil False Claims Act, which provides for substantial civil penalties for violations, including for submission of a false or fraudulent claim to the U.S. government for payment or approval; and |
• | federal, state, and local laws and regulations regarding procurement integrity including gratuity, bribery and anti-corruption requirements as well as limitations on political contributions and lobbying. |
Executive Officers | Age | Position | ||
Gary Bowman | 65 | President, Chairman and Chief Executive Officer | ||
Michael Bruen | 55 | Chief Operating Officer and Director | ||
Bruce Labovitz | 54 | Chief Financial Officer | ||
Robert Hickey | 64 | Chief Legal Officer | ||
Non-Employee Directors | ||||
Daniel Lefaivre | 63 | Director | ||
Stephen Riddick | 57 | Director | ||
James Laurito | 65 | Director | ||
Patricia Mulroy | 68 | Director |
• | Our Class I directors are Mr. Bowman and Mr. Riddick; |
• | Our Class II directors are Mr. Bruen and Ms. Mulroy; and |
• | Our Class III directors are Mr. Lefaivre and Mr. Laurito. |
• | appointing, approving the compensation of, and assessing the independence of our independent registered public accounting firm; |
• | pre-approving auditing and permissiblenon-audit services, and the terms of such services, to be provided by our independent registered public accounting firm; |
• | reviewing the overall audit plan with our independent registered public accounting firm and members of management responsible for preparing our consolidated financial statements; |
• | reviewing and discussing with management and our independent registered public accounting firm our annual and quarterly financial statements and related disclosures as well as critical accounting policies and practices used by us; |
• | coordinating the oversight and reviewing the adequacy of our internal control over financial reporting; |
• | establishing policies and procedures for the receipt and retention of accounting-related complaints and concerns; |
• | recommending based upon the audit committee’s review and discussions with management and our independent registered public accounting firm whether our audited financial statements shall be included in our Annual Report on Form 10-K; |
• | monitoring the integrity of our consolidated financial statements and our compliance with legal and regulatory requirements as they relate to our consolidated financial statements and accounting matters; |
• | preparing the audit committee report required by SEC rules to be included in our annual proxy statement; |
• | reviewing all related person transactions for potential conflict of interest situations and approving all such transactions; and |
• | reviewing quarterly earnings releases. |
• | annually reviewing and recommending to the board of directors the corporate goals and objectives relevant to the compensation of our Chief Executive Officer; |
• | evaluating the performance of our Chief Executive Officer in light of such corporate goals and objectives and based on such evaluation (i) recommending to the board of directors the cash compensation of our Chief Executive Officer and (ii) reviewing and approving grants and awards to our Chief Executive Officer under equity-based plans; |
• | reviewing and approving the cash compensation of our other executive officers; |
• | reviewing and establishing our overall management compensation, philosophy and policy; |
• | overseeing and administering our compensation and similar plans; |
• | evaluating and assessing potential and current compensation advisors in accordance with the independence standards identified in the applicable Nasdaq rules; |
• | reviewing and approving our policies and procedures for the grant of equity-based awards; |
• | reviewing and recommending to the board of directors the compensation of our directors; |
• | preparing our compensation committee report if and when required by SEC rules; |
• | reviewing and discussing annually with management our “Compensation Discussion and Analysis,” if and when required, to be included in our annual proxy statement; and |
• | reviewing and approving the retention or termination of any consulting firm or outside advisor to assist in the evaluation of compensation matters. |
• | developing and recommending to the board of directors criteria for board and committee membership; |
• | establishing procedures for identifying and evaluating board of director candidates, including nominees recommended by stockholders; |
• | reviewing the composition of the board of directors to ensure that it is composed of members containing the appropriate skills and expertise to advise us; |
• | identifying individuals qualified to become members of the board of directors; |
• | recommending to the board of directors the persons to be nominated for election as directors and to each of the board’s committees; |
• | developing and recommending to the board of directors a code of business conduct and ethics and a set of corporate governance guidelines; and |
• | overseeing the evaluation of our board of directors and management. |
Name and Principal Position | Year | Salary (1) ($) | Bonus (2) ($) | Stock Awards (3) ($) | Non-Equity Incentive Plan Compensation (4) | All Other Compensation (5) | Total | |||||||||||||||||||||
Gary Bowman | 2021 | 646,193 | — | 7,172,810 | 300,000 | 98,996 | 8,217,969 | |||||||||||||||||||||
President, Chairman and Chief Executive Officer | 2020 | 694,200 | — | — | — | 176,087 | 870,287 | |||||||||||||||||||||
Bruce Labovitz | 2021 | 395,259 | 925,951 | 4,323,721 | 200,000 | 62,117 | 5,907,048 | |||||||||||||||||||||
EVP, Chief Financial Officer | 2020 | 374,045 | 68,051 | 566,340 | — | 30,878 | 1,039,314 | |||||||||||||||||||||
Michael Bruen | 2021 | 412,377 | 263,815 | 1,845,721 | 200,000 | 32,966 | 2,754,879 | |||||||||||||||||||||
EVP, Chief Operating Officer | 2020 | 423,270 | 90,294 | 296,007 | — | 29,298 | 838,869 | |||||||||||||||||||||
Robert Hickey | 2021 | 376,643 | 255,465 | 1,823,787 | 200,000 | 33,114 | 2,689,009 | |||||||||||||||||||||
EVP, Chief Legal Officer | 2020 | 348,085 | 58,733 | 566,340 | — | 30,915 | 1,004,073 |
(1) | Salary is established at an annual rate and is paid bi-weekly. The Company entered into employment agreements with each of the executive officers which adjusted salaries effective as of the closing of the initial public offering on May 11, 2021. Effective as of that date, Mr. Bowman’s salary is $625,000; Mr. Labovitz’s salary is $415,000; Mr. Bruen’s salary is $415,000 and Mr. Hickey’s salary is $400,000. Under each employment agreement, salary is subject to increase by the greater of (i) 3%, (ii) the percentage increase in the CPI index or (iii) such amount as may be determined by the compensation committee. |
(2) | As described under “2021 Compensation Arrangements,” bonus amounts in 2021 reflect one-time cash transaction awards in recognition of the work performed for the Company’s initial public offering in the following amounts; Mr. Labovitz—$900,000; Mr. Bruen—$250,000; and Mr. Hickey—$250,000. Additional amounts reflected for 2021 were discretionary and paid prior to the initial public offering with the approval of the then Board and based on the recommendations of Mr. Bowman. Bonus amounts in 2020 were discretionary and approved by the then Board based on the recommendation of Mr. Bowman and his assessment of individual executive performance and Company performance. |
(3) | The amounts in this column include the grant date fair value of the Transaction Stock Awards (as defined below), calculated in accordance with ASC Topic 718, in the following amounts: Mr. Bowman—$5,369,000; Mr. Labovitz—$3,717,000; Mr. Bruen—$1,239,000 and Mr. Hickey—$1,239,000. Each Transaction Stock Award vests in three equal installments on the anniversary of the grant date, except for Mr. Bowman’s Transaction Stock Award which vests in five equal installments on the anniversary of the grant date. The amounts also include the grant date fair value of performance-based restricted stock units granted in November 2021 for the performance period November 1, 2021, through December 31, 2023, based on the original grant date. The grant date fair value of the performance-based restricted stock units was computed based on the probable outcome of the performance target as of the grant date and a high level of achievement of the performance target. The value of the performance-based restricted stock units at the grant date assuming the highest level of performance achieved would be as follows: Mr. Bowman—$1,803,810; Mr. Labovitz—$606,721; Mr. Bruen—$606,721 and Mr. Hickey—$584,787. The valuation assumptions regarding the stock awards in this column will be included in our combined financial statements for the year ended December 31, 2021, which will be included in our Annual Report on Form 10-K for the year ended December 31, 2021 to be filed with the SEC. |
(4) | The Annual Bonus Plan adopted by the Board in October 2021 permits the executive officer to earn annual cash incentive awards based on the Company’s level of achievement of performance objectives during each fiscal year. See “2021 Compensation Arrangements.” Amounts in this column reflect the guaranteed minimum cash incentive award that may have been earned by each of the executives in 2021 under each employment agreement. We expect that the final amounts payable under the Annual Bonus will be determined shortly after completion of our audit for the fiscal year ended December 31, 2021. Actual amounts may increase based on the determination of the Company’s actual performance on the financial measure chosen by the compensation committee. Any changes will be disclosed in a filing under Item 5.02(f) of Form 8-K or as otherwise permitted by the rules of the SEC. |
(5) | All Other Compensation consists of Company contributions to the Company’s qualified 401(k) plan, which is available to all employees, of $8,550 for each executive officer; and perquisites and personal benefits as follows: Mr. Bowman—$34,083; Mr. Labovitz—$53,567; Mr. Bruen—$24,416 and Mr. Hickey—$24,564. These perquisites and personal benefits include items that are greater than 10% of their respective totals as follows: Mr. Bowman—$24,540 for personal use of a company vehicle and $8,200 of health savings account contributions; Mr. Labovitz—$28,301 for personal use of an airplane chartered by the Company (calculated using the actual invoice cost associated with such airplane use. See Perquisites non-business related services of $56,333. See “Certain Relationships and Related Party Transactions.” |
Executive officer | Number of shares* | Vested percentage one year after offering | Vested percentage two years after offering | Vested percentage three years after offering | Vested percentage four years after offering | Vested percentage five years after offering | ||||||||||||||||||
Gary Bowman | 383,500 | 25 | % | 50 | % | 75 | % | 87.5 | % | 100 | % | |||||||||||||
Bruce Labovitz | 265,500 | 33 | % | 66 | % | 100 | % | n/a | n/a | |||||||||||||||
Michael Bruen | 88,500 | 33 | % | 66 | % | 100 | % | n/a | n/a | |||||||||||||||
Robert Hickey | 88,500 | 33 | % | 66 | % | 100 | % | n/a | n/a |
Name | Grant Date | Number of Shares or Units of Stock that have not Vested (1) # | Market Value of Shares or Units of Stock that have not Vested (4) ($) | Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights that have not Vested (2) # | Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights that have not Vested (4) ($) | |||||||||||||||
Gary Bowman | 05/06/21 | 383,500 | (1) | 8,149,375 | ||||||||||||||||
11/10/21 | 131,473 | 2,793,801 | ||||||||||||||||||
Bruce Labovitz | 05/06/21 | 265,500 | (1) | 5,641,875 | ||||||||||||||||
11/10/21 | 43,649 | 927,541 | ||||||||||||||||||
12/31/20 | 44,250 | (3) | 940,313 | |||||||||||||||||
Michael Bruen | 05/06/21 | 88,500 | (1) | 1,880,625 | ||||||||||||||||
11/10/21 | 43,649 | 927,541 | ||||||||||||||||||
12/31/20 | 23,128 | (3) | 491,470 | |||||||||||||||||
Robert Hickey | 05/06/21 | 88,500 | (1) | 1,880,625 | ||||||||||||||||
11/10/21 | 42,071 | 894,009 | ||||||||||||||||||
12/31/20 | 44,250 | (3) | 940,313 |
(1) | This amount represents the number of restricted stock awarded in connection with the Transaction Stock Awards. Each Transaction Stock Award vests in three equal installments on the anniversary of the grant date, except for Mr. Bowman’s Transaction Stock Award which vests in five equal installments on the anniversary of the grant date. |
(2) | The amounts in this column reflect the number of performance based restricted stock units that would be earned by the executive officers based on the threshold level of performance of total shareholder return of our stock price for the performance period November 1, 2021 through December 31, 2023. |
(3) | This amount represents time based stock awards that vest in equal installments on January 1, 2022, 2023, and 2024. |
(4) | The amounts in this column are based on the closing price of our common stock on December 31, 2021 of $21.25. |
Name | Threshold as a % of Earnings | Target as a % of Earnings | Maximum as a % of Earnings | |||||||||
Gary Bowman | 25 | % | 50 | % | 100 | % | ||||||
Bruce Labovitz | 25 | % | 50 | % | 100 | % | ||||||
Michael Bruen | 25 | % | 50 | % | 100 | % | ||||||
Robert Hickey | 25 | % | 50 | % | 100 | % |
Metric | Threshold ($) | Target ($) | Maximum ($) | |||||||||
Adjusted EBITDA | $ | 12,027,500 | $ | 14,150,000 | $ | 18,395,000 |
(1) | Adjusted EBITDA is a non-GAAP measure. See the definition of Adjusted EBITDA and the reconciliation of Adjusted EBITDA to net income on page 42. |
Relative Total Shareholder Return at end of Performance Period | Vesting % Level | |||
75th Percentile or higher | 100 | % | ||
55th Percentile | 50 | % | ||
35th Percentile | 25 | % | ||
Below 35th Percentile | 0 | % |
Name | Fees Earned or Paid in Cash ($) | Stock Awards ($) (1) | Total ($) | |||||||||
Daniel Lefaivre | 70,000 | 150,000 | 220,000 | |||||||||
Stephen Riddick | 65,000 | 150,000 | 215,000 | |||||||||
James Laurito | 70,000 | 150,000 | 220,000 | |||||||||
Patricia Mulroy | 70,000 | 150,000 | 220,000 |
(1) | Grants of restricted stock were made on May 11, 2021 and August 11, 2021, in connection with our initial public offering and the annual stock awards, respectively, discussed above. The amounts reflect the aggregate grant date fair value of awards computed in accordance with FASB ASC Topic 718. |
(2) | The aggregate number of shares of restricted stock held by each non-employee director serving as at December 31, 2021 was as follows: |
Name | Aggregate Number of Stock Awards Outstanding at December 31, 2021 | |
Daniel Lefaivre | 10,912 | |
Stephen Riddick | 10,912 | |
James Laurito | 10,912 | |
Patricia Mulroy | 10,912 |
• | each person or group of affiliated persons known by us to be the beneficial owner of more than five percent of our capital stock; |
• | each of the selling stockholders; |
• | each of our executive officers; |
• | each of our directors; and |
• | all of our executive officers and directors as a group. |
Shares Beneficially Owned Before the Offering | Shares Beneficially Owned After the Offering | |||||||||||||||||||
Name | Number | Percentage | Number of Shares Offered Hereby | Number | Percentage | |||||||||||||||
Directors and Executive Officers | ||||||||||||||||||||
Gary Bowman (1) | 2,861,003 | 24.9% | 219,550 | (15) | 2,641,453 | 19.9% | ||||||||||||||
Bruce Labovitz (2) | 321,041 | 2.8% | 8,560 | 312,481 | 2.4% | |||||||||||||||
Michael Bruen (3) | 513,910 | 4.5% | 63,570 | 450,340 | 3.4% | |||||||||||||||
Robert Hickey (4) | 259,178 | 2.3% | 12,700 | 246, 478 | 1.9% | |||||||||||||||
Daniel Lefaivre (5) | 12,712 | * | — | 12,712 | — | |||||||||||||||
Stephen Riddick (6) | 10,912 | * | — | 10,912 | — | |||||||||||||||
James Laurito (7) | 10,912 | * | — | 10,912 | — | |||||||||||||||
Patricia Mulroy (8) | 10,912 | * | — | 10,912 | — | |||||||||||||||
All executive officers and directors as a group (8 persons) | 4,000,580 | 34.8% | 304,380 | 3,696,200 | 27.9% | |||||||||||||||
Other Selling Stockholders | ||||||||||||||||||||
Mark Stires (9) | 171,632 | 1.5% | 48,900 | 122,732 | * | |||||||||||||||
Bruce Larson (10) | 80,241 | * | 7,340 | 72,901 | * | |||||||||||||||
Jesse Goldfarb (11) | 75,048 | * | 4,890 | 70,158 | * | |||||||||||||||
James DePietro (12) | 52,226 | * | 4,890 | 47,336 | * | |||||||||||||||
Patricia Hollar (13) | 81,952 | * | 4,890 | 77,062 | * | |||||||||||||||
Patrick Quante (14) | 310,519 | 2.7% | 30,810 | 279,709 | 2.1% |
* | Less than 1%. |
(1) | Consists of (i) 1,243,003 shares held directly by Mr. Bowman and (ii) 1,618,000 shares held by Bowman Family Asset Management, LLC. Mr. Bowman has shared voting and dispositive power over the 1,618,000 shares of common stock held by Bowman Family Asset Management, LLC, of which he is the manager. |
(2) | Consists of (i) 320,841 shares held directly by Mr. Labovitz and (ii) 200 shares held by Mr. Labovitz’s son. |
(3) | Consists of 513,910 shares held directly by Mr. Bruen. |
(4) | Consists of 259,178 shares held directly by Mr. Hickey. |
(5) | Consists of (i) 10,912 shares held directly by Mr. Lefaivre and (ii) 1,800 shares held by Mr. Lefaivre’s spouse. Mr. Lefaivre has shared voting and dispositive power over the shares held by his spouse. |
(6) | Consists of 10,912 shares held directly by Mr. Riddick. |
(7) | Consists of 10,912 shares held directly by Mr. Laurito. |
(8) | Consists of 10,912 shares held directly by Ms. Mulroy. |
(9) | Consists of 171,632 shares held directly by Mr. Stires. |
(10) | Consists of 80,241 shares held directly by Mr. Larson. |
(11) | Consists of 75,048 shares held directly by Mr. Goldfarb. |
(12) | Consists of 52,226 shares held directly by Mr. DePietro. |
(13) | Consists of 81,952 shares held directly by Ms. Hollar. |
(14) | Consists of 310,519 shares held directly by Mr. Quante. |
(15) | Consists of 118,020 shares to be sold by Mr. Bowman directly, and 101,530 shares to be sold by Bowman Family Asset Management. |
• | before the stockholder became interested, our board of directors approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder; |
• | upon consummation of the transaction which resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced, excluding for purposes of determining the voting stock outstanding, shares owned by persons who are directors and also officers, and employee stock plans, in some instances, but not the outstanding voting stock owned by the interested stockholder; or |
• | at or after the time the stockholder became interested, the business combination was approved by our board of directors and authorized at an annual or special meeting of the stockholders by the affirmative vote of at least two-thirds of the outstanding voting stock which is not owned by the interested stockholder. |
• | any merger or consolidation involving the corporation and the interested stockholder; |
• | any sale, transfer, lease, pledge or other disposition involving the interested stockholder of 10% or more of the assets of the corporation; |
• | subject to exceptions, any transaction that results in the issuance or transfer by the corporation of any stock of the corporation to the interested stockholder; |
• | subject to exceptions, any transaction involving the corporation that has the effect of increasing the proportionate share of the stock of any class or series of the corporation beneficially owned by the interested stockholder; and |
• | the receipt by the interested stockholder of the benefit of any loans, advances, guarantees, pledges, or other financial benefits provided by or through the corporation. |
• | 1% of the number of shares then outstanding, which will equal approximately 132,662 shares immediately after this offering, assuming no exercise of the underwriters’ option to purchase additional shares, based on the number of shares outstanding as of December 31, 2021; or |
• | the average weekly trading volume of our common stock on The Nasdaq Global Market during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale; |
Number of Shares | ||||
D.A. Davidson & Co. | ||||
B. Riley Securities, Inc. | ||||
Total | 2,182,750 |
Total Per Share | Without Option to Purchase Additional Shares | With Option to Purchase Additional Shares | ||||||||||
Public offering price | $ | 19.70 | $ | 19.70 | $ | 19.70 | ||||||
Underwriting discounts and commissions to be paid by us | 1,800,000 | 2,514,752 | ||||||||||
Underwriting discounts and commissions to be paid by the selling stockholders | 365,009 | 365,009 | ||||||||||
Proceeds, before estimated expenses, to us | 32,733,102 | 38,828,377 | ||||||||||
Proceeds, before estimated expenses, to selling stockholders | 7,635,160 | 7,635,160 |
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-8 |
F-32 | ||||
F-33 | ||||
F-34 | ||||
F-36 | ||||
F-38 |
December 31, | December 31, | |||||||
2019 | 2020 | |||||||
ASSETS | ||||||||
Current Assets | ||||||||
Cash and equivalents | 509 | 386 | ||||||
Accounts Receivable, net | 28,555 | 24,183 | ||||||
Contract assets | 10,108 | 7,080 | ||||||
Notes receivable, current | 904 | | — | | ||||
Notes receivable—officers, employees and affiliates, current portion | 525 | 1,182 | ||||||
Prepaid and other current assets | 2,287 | 2,271 | ||||||
Total current assets | 42,888 | 35,102 | ||||||
Non-Current Assets | ||||||||
Property and equipment, net | 4,770 | 15,357 | ||||||
Goodwill | 9,179 | 9,179 | ||||||
Notes receivable, less current portion | | — | | 903 | ||||
Notes receivable—officers, employees and affiliates, less current portion | 8,470 | 1,297 | ||||||
Other intangible assets, net | 691 | 1,131 | ||||||
Other assets | 800 | 669 | ||||||
Total Assets | $ | 66,798 | $ | 63,638 | ||||
LIABILITIES AND EQUITY | ||||||||
Current Liabilities | ||||||||
Bank line of credit | 8,348 | 3,481 | ||||||
Accounts payable and accrued liabilities, current portion | 14,170 | 12,203 | ||||||
Contract liabilities | 7,888 | 1,943 | ||||||
Notes payable, current portion | 1,744 | 1,592 | ||||||
Deferred rent, current portion | 310 | 619 | ||||||
Capital lease obligation, current portion | 143 | 3,495 | ||||||
Total current liabilities | 32,603 | 23,333 | ||||||
Non Current Liabilities | ||||||||
Other non-current obligations | — | 1,244 | ||||||
Notes payable, less current portion | 1,916 | 2,829 | ||||||
Deferred rent, less current portion | 4,057 | 4,278 | ||||||
Capital lease obligation, less current portion | 574 | 7,503 | ||||||
Deferred tax liability, net | 6,046 | 6,472 | ||||||
Common shares subject to repurchase | 8,267 | 842 | ||||||
Total liabilities | $ | 53,463 | $ | 46,501 | ||||
Redeemable common stock | $ | 36,618 | $ | — | ||||
Shareholders’ Equity | ||||||||
Common stock | — | 2 | ||||||
Additional paid-in-capital | — | 58,866 | ||||||
Treasury Stock | (5,925 | ) | (16,022 | ) | ||||
Stock subscription notes receivable | — | (609 | ) | |||||
Accumulated deficit | (17,358 | ) | (25,100 | ) | ||||
Total shareholders’ equity (deficit) | $ | (23,283 | ) | $ | 17,137 | |||
TOTAL LIABILITIES AND EQUITY | $ | 66,798 | $ | 63,638 | ||||
For the Year Ended December 31, | ||||||||
2019 | 2020 | |||||||
Gross Contract Revenue | $ | 113,724 | $ | 122,020 | ||||
Contract costs: | ||||||||
Direct payroll costs | 42,452 | 48,152 | ||||||
Sub-consultants and expenses | 16,119 | 18,360 | ||||||
Total contract costs | 58,571 | 66,512 | ||||||
Operating Expenses: | ||||||||
Selling, general and administrative | 51,486 | 51,469 | ||||||
Depreciation and amortization | 797 | 2,277 | ||||||
(Gain) loss on sale | (113 | ) | (107 | ) | ||||
Total operating expenses | 52,170 | 53,639 | ||||||
Income from operations | 2,983 | 1,869 | ||||||
Other (income) expense | 419 | (110 | ) | |||||
Income before tax expense | 2,564 | 1,979 | ||||||
Income tax expense | 1,038 | 989 | ||||||
Net income | $ | 1,526 | $ | 990 | ||||
Earnings per share | ||||||||
Basic | $ | 0.26 | $ | 0.17 | ||||
Diluted | $ | 0.25 | $ | 0.17 | ||||
Weighted average shares outstanding: | ||||||||
Basic | 5,770,170 | 5,399,356 | ||||||
Diluted | 5,805,836 | 5,412,218 |
Common Stock | Additional Paid- in Capital | Treasury Stock | Stock Subscription Notes Receivable | Accumulated Deficit | Total Shareholders’ Equity (Deficit) | |||||||||||||||||||||||
Shares | Amount | |||||||||||||||||||||||||||
Balance at January 1, 2019 | 5,982,040 | 0— | 0— | (3,575 | ) | 0— | (6,279 | ) | (9,854 | ) | ||||||||||||||||||
Issuance of new common stock | 117,056 | — | — | — | — | — | — | |||||||||||||||||||||
Purchase and retirement of common stock | (342,525 | ) | — | — | (2,350 | ) | — | — | (2,350 | ) | ||||||||||||||||||
Issuance of common stock under stock bonus plan | 47,141 | — | — | — | — | — | — | |||||||||||||||||||||
Collection on stock subscription notes receivable | — | — | — | — | — | — | 0 | |||||||||||||||||||||
Common shares subject to repurchase liability | — | — | — | — | — | 258 | 258 | |||||||||||||||||||||
Fair value adjustment to redeemable common stock | — | — | — | — | — | (12,863 | ) | (12,863 | ) | |||||||||||||||||||
Net Income | — | — | — | — | — | 1,526 | 1,526 | |||||||||||||||||||||
Balance at December 31, 2019 | 5,803,712 | 0— | 0— | (5,925 | ) | 0— | (17,358 | ) | (23,283 | ) | ||||||||||||||||||
Issuance of new common shares | 133,458 | — | — | — | (533 | ) | — | (533 | ) | |||||||||||||||||||
Purchase and retirement of common stock | (850,249 | ) | — | — | (10,097 | ) | — | — | (10,097 | ) | ||||||||||||||||||
Issuance of new common shares under stock compensation plan | 657,673 | — | — | — | — | — | — | |||||||||||||||||||||
Collections on stock subscription notes receivable | — | — | — | — | 234 | — | 234 | |||||||||||||||||||||
Reclassification of common shares previously subject to repurchase liability | — | | — | | 11,808 | — | — | 814 | 12,622 | |||||||||||||||||||
Conversion of redeemable common stock to permanent equity | — | 2 | 47,058 | — | (310 | ) | (9,546 | ) | 37,204 | |||||||||||||||||||
Net Income | 990 | 990 | ||||||||||||||||||||||||||
Balance at December 31, 2020 | 5,744,594 | 2 | 58,866 | (16,022 | ) | (609 | ) | (25,100 | ) | 17,137 | ||||||||||||||||||
For the Year Ended December 31, | ||||||||
2019 | 2020 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net Income | $ | 1,526 | $ | 990 | ||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||
Depreciation and amortization - property, plant and equipment | 514 | 2,036 | ||||||
Amortization of intangible assets | 283 | 241 | ||||||
Gain on sale of assets | (117 | ) | (110 | ) | ||||
Bad debt | 510 | 3,008 | ||||||
Stock based compensation | 4,281 | 5,085 | ||||||
Interest on shares repurchased | 14 | — | ||||||
Deferred taxes | 431 | 326 | ||||||
Deferred rent | 3,527 | 530 | ||||||
Changes in operating assets and liabilities | ||||||||
Accounts Receivable | (5,414 | ) | 1,506 | |||||
Contract Assets | (1,680 | ) | 3,028 | |||||
Prepaid expenses | (796 | ) | 623 | |||||
Deposits and other assets | (145 | ) | (28 | ) | ||||
Accounts payable and accrued expenses | 4,506 | (520 | ) | |||||
Contract Liabilities | 778 | (5,945 | ) | |||||
Net cash provided by operating activities | 8,218 | 10,770 | ||||||
Cash Flows from Investing Activities: | ||||||||
Purchases of property and equipment | (3,366 | ) | (924 | ) | ||||
Proceeds from sale of assets and disposal of leases | 118 | 110 | ||||||
Amounts advanced under loans to shareholders | (1,303 | ) | (1,207 | ) | ||||
Payments received under loans to shareholders | 821 | 228 | ||||||
Amounts advanced under notes receivable | (5,277 | ) | (420 | ) | ||||
Payments received under notes receivable | 4,545 | 19 | ||||||
Purchases of intangible assets | 0 | (416 | ) | |||||
Collections under stock subscription notes receivable | 191 | 196 | ||||||
Net cash used in investing activities | (4,271 | ) | (2,414 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Net repayments under revolving line of credit | (2,617 | ) | (4,867 | ) | ||||
Repayments under fixed line of credit | (195 | ) | (485 | ) | ||||
Borrowings under fixed line of credit | — | 1,985 | ||||||
Repayment under notes payable | (776 | ) | (1,800 | ) | ||||
Payments on capital leases | — | (1,088 | ) | |||||
Payment of contingent consideration from acquisitions | (128 | ) | (106 | ) | ||||
Payment of offering costs | — | (920 | ) | |||||
Payments for purchase and retirement of common stock | (24 | ) | (1,261 | ) | ||||
Proceeds from issuance of common stock | 130 | 63 | ||||||
Net cash used in financing activities | (3,610 | ) | (8,479 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 337 | (123 | ) | |||||
Cash and cash equivalents, beginning of period | 172 | 509 | ||||||
Cash and cash equivalents, end of period | $ | 509 | $ | 386 | ||||
For the Year Ended December 31, | ||||||||
2019 | 2020 | |||||||
Supplemental disclosures of cash flow information: | ||||||||
Cash paid for interest | $ | 634 | $ | 609 | ||||
Cash paid for income taxes | $ | 362 | $ | 543 | ||||
Non-cash investing and financing activities | ||||||||
Property and equipment acquired under capital lease | ($ | 722 | ) | ($ | 11,370 | ) | ||
(Issuance) Settlement of Redeemable Common Stock | ($ | 13,069 | ) | $ | 36,927 | |||
Issuance of common stock for a note receivable | ($ | 7 | ) | ($ | 533 | ) | ||
Stock redemption for payment of shareholder loans | $ | 824 | $ | 1,457 | ||||
Stock redemption for payment on note receivable | $ | 0 | $ | 6,130 | ||||
Issuance of notes payable for purchase of intangible asset | $ | 0 | ($ | 165 | ) | |||
Issuance of notes payable for redemption of stock | ($ | 1,267 | ) | ($ | 900 | ) | ||
December 31, 2019 | December 31, 2020 | |||||||
Balance as of beginning of the year | $ | 883 | $ | 939 | ||||
Provision for doubtful accounts | 129 | 799 | ||||||
Write-offs of uncollectable accounts | (73 | ) | (190 | ) | ||||
Balance as of the end of the year | $ | 939 | $ | 1,548 | ||||
Computer equipment | 3 to 5 years | |
Survey equipment | 2 to 5 years | |
Vehicles | 5 years | |
Furniture and fixtures | 7 years | |
Software | 3 to 5 years | |
Leasehold improvements | the lesser of useful life or term of lease |
Level 1: | Quoted prices in active markets for identical assets or liabilities as of the reporting date; | |
Level 2: | Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; and inputs other than quoted prices (such as interest rate and yield curves); | |
Level 3: | Uses inputs that are unobservable, supported by little or no market activity and reflect significant management judgment. |
• | The carrying amount of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate their fair value due to the relatively short duration of these instruments |
• | The carrying amounts of debt obligations approximate their fair values as the terms are comparable to terms currently offered by local financial institutions for arrangements with similar terms to industry peers with comparable credit characteristics. Accordingly, the debt obligations involve Level 2 fair value inputs. |
• | The liability related to shares subject to repurchase is recognized at fair value using Level 3 inputs that were primarily determined based on the contractual settlement price as defined by the terms of the Company’s Shareholders’ Buy-Sell Agreement.See Note 18 for further discussion. |
December 31, 2019 | December 31, 2020 | |||||||
Numerator | ||||||||
Net income | 1,526 | 990 | ||||||
Deemed dividend | 8 | — | ||||||
Earnings allocated to non-vested shares | 38 | 55 | ||||||
Subtotal | $ | 1,480 | $ | 935 | ||||
Denominator | ||||||||
Weighted average common shares outstanding | 5,770,170 | 5,399,356 | ||||||
Effect of dilutive nominal options | 4,809 | 5,162 | ||||||
Effect of dilutive contingently earned shares | 30,857 | 7,700 | ||||||
Dilutive average shares outstanding | 5,805,836 | 5,412,218 | ||||||
Basic earnings per share | $ | 0.26 | $ | 0.17 | ||||
Dilutive earnings per share | $ | 0.25 | $ | 0.17 |
December 31, 2019 | December 31, 2020 | |||||||
Costs incurred on uncompleted contracts | $ | 112,417 | $ | 113,856 | ||||
Estimated contract earnings in excess of costs | 160,242 | 151,423 | ||||||
Estimated contract earnings to date | 272,659 | 265,279 | ||||||
Less: billed to date | (270,439 | ) | (260,142 | ) | ||||
Net contract assets | $ | 2,220 | $ | 5,137 | ||||
December 31, 2019 | December 31, 2020 | |||||||
Officers, employees and affiliated entities - Interest accrues annually at rates ranging from 3.5% - 15.0%. The notes receivable ma turethrough December 2021 . | $ | 8,995 | $ | 2,479 | ||||
Unrelated third party - Interest accrues annually at an interest rate of 18.0%. The note receivable matures in December 2023 . | 904 | 903 | ||||||
Total | 9,899 | 3,382 | ||||||
Less: current portion | ||||||||
Officers, employees and affiliates | (525 | ) | (1,182 | ) | ||||
Unrelated third party | (904 | ) | (— | ) | ||||
Noncurrent portion | $ | 8,470 | $ | 2,200 | ||||
December 31, 2019 | December 31, 2020 | |||||||
Computer equipment | 1,427 | 1,276 | ||||||
Survey equipment | 4,444 | 4,444 | ||||||
Vehicles | 473 | 463 | ||||||
Furniture and fixtures | 1,628 | 1,638 | ||||||
Leasehold improvements | 4,635 | 5,887 | ||||||
Software | 283 | 283 | ||||||
Fixed asset inventory | 488 | 146 | ||||||
13,378 | 14,137 | |||||||
Less: accumulated depreciation | (9,330 | ) | (9,912 | ) | ||||
Property and Equipment, net | 4,048 | 4,225 | ||||||
December 31, 2019 | December 31, 2020 | |||||||
Equipment | $ | 722 | $ | 8,590 | ||||
Vehicles | 0 | 3,825 | ||||||
722 | 12,415 | |||||||
Less: accumulated amortization on leased assets | 0 | (1,283 | ) | |||||
Capital Leased Assets, net | $ | 722 | $ | 11,132 | ||||
December 31, 2019 | December 31, 2020 | |||||||
Goodwill | $ | 9,179 | $ | 9,179 |
December 31, 2019 | December 31, 2020 | |||||||||||||||||||||||
Gross Amount | Accumulated Amortization | Net Balance | Gross Amount | Accumulated Amortization | Net Balance | |||||||||||||||||||
Customer relationships | $ | 809 | $ | (225 | ) | $ | 584 | $ | 809 | $ | (382 | ) | $ | 427 | ||||||||||
Contract rights | 150 | (112 | ) | 38 | 150 | (150 | ) | 0 | ||||||||||||||||
Non-complete agreement | 137 | (68 | ) | 69 | 137 | (114 | ) | 23 | ||||||||||||||||
Domain name | — | — | — | 281 | — | 281 | ||||||||||||||||||
Licensing rights | — | — | — | 400 | — | 400 | ||||||||||||||||||
Total | $ | 1,096 | $ | (405 | ) | $ | 691 | $ | 1,777 | $ | (646 | ) | $ | 1,131 | ||||||||||
December 31, 2019 | December 31, 2020 | |||||||
Customer relationships | 4.98 | 4.98 | ||||||
Contract rights | 2.0 | 2.0 | ||||||
Non-compete agreement | 3.0 | 3.0 |
2021 | $ | 181 | ||
2022 | 158 | |||
2023 | 111 | |||
Total | $ | 450 | ||
December 31, 2019 | December 31, 2020 | |||||||
Related parties: | ||||||||
BCG Chantilly, LLC - Interest accrues annually at 12.00%; payable in varying semi-annual installments of principal and interest through maturity in October 2021. This note was paid in full September 30, 2020. | 225 | 0 | ||||||
Shareholders - Interest accrues annually at rates ranging from 0.00% - 6.25%. The notes payable mature on various dates through October 2025. | 2,085 | 2,202 | ||||||
Unrelated third parties: | ||||||||
Settlement notes payable - see below | 625 | 0 | ||||||
Fixed line notes payable - see note 11 | 725 | 2,219 | ||||||
Total | 3,660 | 4,421 | ||||||
Less: current portion | 1,744 | 1,592 | ||||||
Noncurrent portion | $ | 1,916 | $ | 2,829 | ||||
2021 | $ | 1,592 | ||
2022 | 1,263 | |||
2023 | 886 | |||
2024 | 464 | |||
2025 | 216 | |||
Total | $ | 4,421 | ||
December 31, 2019 | December 31, 2020 | |||||||
Current expense: | ||||||||
Federal | $ | 280 | $ | 1 | ||||
State | 326 | 662 | ||||||
Total | 606 | 663 | ||||||
Deferred expense (benefit): | ||||||||
Federal | 468 | 404 | ||||||
State | (36 | ) | (78 | ) | ||||
Total | 432 | 326 | ||||||
Provision for income taxes | $ | 1,038 | $ | 989 | ||||
December 31, 2019 | December 31, 2020 | |||||||
Deferred tax assets: | ||||||||
Research and development credit carryover | $ | 275 | $ | 1,557 | ||||
Deferred rent expense | 1,002 | 1,073 | ||||||
Intangible asset amortization | 78 | 23 | ||||||
1,355 | 2,653 | |||||||
Deferred tax liabilities: | ||||||||
Fixed asset depreciation | (375 | ) | (2,866 | ) | ||||
Accrual to cash adjustments | (6,249 | ) | (5,398 | ) | ||||
Goodwill amortization | (777 | ) | (861 | ) | ||||
(7,401 | ) | (9,125 | ) | |||||
Net deferred tax liabilities | ($ | 6,046 | ) | ($ | 6,472 | ) | ||
December 31, 2019 | December 31, 2020 | |||||||
Statutory Rate | $ | 528 | $ | 410 | ||||
State income taxes, net of federal benefit | 76 | 69 | ||||||
Effective rate differential for DCPC—S-corp | 81 | (59 | ) | |||||
State income tax rate change | 83 | 77 | ||||||
Permanent differences | 97 | 68 | ||||||
Stock repurchase liability | 1,078 | 1,474 | ||||||
Valuation Allowance | — | 27 | ||||||
Change in tax status | — | 170 | ||||||
Other | 53 | 42 | ||||||
Research & development credit | (958 | ) | (1,289 | ) | ||||
Provision for income tax | $ | 1,038 | $ | 989 |
December 31, 2019 | December 31, 2020 | |||||||
Expected volatility | 39.0 | % | 25.0 | % | ||||
Expected dividend yield | 0.0 | % | 0.0 | % | ||||
Expected option term (in years) | 2.5 | 5.0 | ||||||
Risk-free interest rate | 2.6 | % | 2.5 | % |
Number of shares | Weighted Average Exercise Price | |||||||
Outstanding at January 1, 2019 | 2,950 | 0.34 | ||||||
Granted | 111,982 | 3.15 | ||||||
Exercised | (55,578 | ) | 0.58 | |||||
Expired or cancelled | (2,950 | ) | 0.34 | |||||
Outstanding at December 31, 2019 | 56,404 | $ | 5.68 | |||||
Granted | 7,434 | 7.34 | ||||||
Exercised | (10,561 | ) | 5.92 | |||||
Expired or cancelled | — | — | ||||||
Outstanding at December 31, 2020 | 53,277 | $ | 5.87 | |||||
Options Outstanding and Exercisable | ||||||||||||||||||||
Exercise Price | Total Outstanding | Weighted Average Remaining Life (Years) | Weighted Average Exercise Price | Total Exercisable | ||||||||||||||||
December 31, 2019 | $ | 6.00 | 56,404 | 4.5 | $ | 5.68 | 56,404 | |||||||||||||
December 31, 2020 | $ | 6.37 | 53,277 | 4.5 | $ | 5.87 | 53,277 |
Number of shares | Weighted Average Grant Price | |||||||
Outstanding at January 1, 2019 | 188,948 | 5.48 | ||||||
Granted | 47,141 | 5.91 | ||||||
Vested | (77,438 | ) | 5.52 | |||||
Cancelled | (2,242 | ) | 5.49 | |||||
Outstanding at December 31, 2019 | 156,409 | 5.59 | ||||||
Granted | 657,673 | 11.00 | ||||||
Vested | (108,206 | ) | 6.49 | |||||
Cancelled | (2,950 | ) | 5.49 | |||||
Outstanding at December 31, 2020 1 | 702,926 | 10.51 | ||||||
Outstanding at December 31, 2020, as modified 2 | 702,926 | 12.80 |
December 31, | December 31, | |||||||
2019 | 2020 | |||||||
Beginning balance | $ | 4,464 | $ | 8,267 | ||||
Non-cash stock compensation expense from ratable vesting | 1,468 | 2,712 | ||||||
Non-cash compensation from change in the fair value of liability | 2,335 | 2,457 | ||||||
Other stock activity, net | — | (786 | ) | |||||
Reclassification upon modification | — | (11,808 | ) | |||||
Ending balance | $ | 8,267 | $ | 842 | ||||
2021 | $ | 3,449 | ||
2022 | 2,022 | |||
2023 | 1,688 | |||
2024 | 951 | |||
Total | $ | 8,110 | ||
Redeemable Common Stock | ||||||||
Shares | Amount | |||||||
Balance as of December 31, 2018 | 4,942,017 | 23,343 | ||||||
Issuances of new common stock | 15,783 | 97 | ||||||
Purchases of common stock | (268,745 | ) | (1,860 | ) | ||||
Controlling shareholder - net sales and purchases | (42,893 | ) | (200 | ) | ||||
Collection on stock subscription notes receivable | — | 212 | ||||||
Measuring date adjustment to current fair value | — | 15,026 | ||||||
Balance as of December 31, 2019 | 4,646,162 | 36,618 | ||||||
Issuances of new common stock | 57,230 | 499 | ||||||
Purchases of common stock | (713,015 | ) | (9,017 | ) | ||||
Controlling shareholder - net sales and purchases | 1,681 | 15 | ||||||
Measuring date adjustment to current fair value | — | 18,635 | ||||||
Movement to permanent equity | (3,992,058 | ) | (46,750 | ) | ||||
Balance as of December 31, 2020 | 0 | 0 | ||||||
2021 | $ | 3,916 | ||
2022 | 3,583 | |||
2023 | 2,341 | |||
2024 | 307 | |||
2025 | 0 | |||
Total minimum lease payments | 10,147 | |||
Less: amount representing interest | (922 | ) | ||
Present value of total net minimum lease payments | 9,225 | |||
Less: current portion of net minimum lease payments | (3,495 | ) | ||
Long-term portion of net minimum lease payments | $ | 5,730 | ||
2021 | $ | 5,380 | ||
2022 | 5,000 | |||
2023 | 3,838 | |||
2024 | 3,330 | |||
2025 | 2,844 | |||
Thereafter | 5,975 | |||
Total | $ | 26,367 | ||
September 30, 2021 | December 31, 2020 | |||||||
(unaudited) | ||||||||
ASSETS | ||||||||
Current Assets | ||||||||
Cash and equivalents | $ | 38,745 | $ | 386 | ||||
Accounts Receivable, net | 34,964 | 24,183 | ||||||
Contract assets | 8,668 | 7,080 | ||||||
Notes receivable—officers, employees, affiliates, current portion | 1,120 | 1,182 | ||||||
Prepaid and other current assets | 3,858 | 2,271 | ||||||
Total current assets | 87,355 | 35,102 | ||||||
Non-Current Assets | ||||||||
Property and equipment, net | 17,864 | 15,357 | ||||||
Goodwill | 13,484 | 9,179 | ||||||
Notes receivable | 903 | 903 | ||||||
Notes receivable—officers, employees, affiliates, less current portion | 1,273 | 1,297 | ||||||
Other intangible assets, net | 2,789 | 1,131 | ||||||
Other assets | 687 | 669 | ||||||
Total Assets | $ | 124,355 | $ | 63,638 | ||||
LIABILITIES AND EQUITY | ||||||||
Current Liabilities | ||||||||
Bank line of credit | 0 | 3,481 | ||||||
Accounts payable and accrued liabilities, current portion | 18,634 | 12,203 | ||||||
Contract liabilities | 2,558 | 1,943 | ||||||
Notes payable, current portion | 2,222 | 1,592 | ||||||
Deferred rent, current portion | 674 | 619 | ||||||
Capital lease obligation, current portion | 4,625 | 3,495 | ||||||
Total current liabilities | 28,713 | 23,333 | ||||||
Non-Current Liabilities | ||||||||
Other non-current obligations | 1,243 | 1,244 | ||||||
Notes payable, less current portion | 4,377 | 2,829 | ||||||
Deferred rent, less current portion | 4,217 | 4,278 | ||||||
Capital lease obligation, less current portion | 8,855 | 7,503 | ||||||
Deferred tax liability, net | 5,133 | 6,472 | ||||||
Common shares subject to repurchase | 7 | 842 | ||||||
Total liabilities | $ | 52,545 | $ | 46,501 | ||||
Shareholders’ Equity | ||||||||
Preferred Stock, $0.01 par value; 5,000,000 shares authorized, 0shares issued and outstanding | 0— | 0— | ||||||
Common stock, $0.01 par value; 30,000,000 shares authorized; 13,367,535 shares issued and 11,179,120 outstanding, and 7,840,244 shares issued and 5,744,594 outstanding, respectively | 134 | 2 | ||||||
Additional paid-in-capital | 113,531 | 58,866 | ||||||
Treasury Stock, at cost; 2,188,415 and 2,095,650, respectively | (17,215 | ) | (16,022 | ) | ||||
Stock subscription notes receivable | (439 | ) | (609 | ) | ||||
Accumulated deficit | (24,201 | ) | (25,100 | ) | ||||
Total shareholders’ equity | $ | 71,810 | $ | 17,137 | ||||
TOTAL LIABILITIES AND EQUITY | $ | 124,355 | $ | 63,638 | ||||
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Gross Contract Revenue | $ | 39,715 | $ | 31,766 | $ | 108,041 | $ | 92,126 | ||||||||
Contract costs: | ||||||||||||||||
Direct payroll costs | 15,531 | 13,035 | 42,873 | 36,768 | ||||||||||||
Sub-consultants and expenses | 3,967 | 6,354 | 10,967 | 14,814 | ||||||||||||
Total contract costs | 19,498 | 19,389 | 53,840 | 51,582 | ||||||||||||
Operating Expenses: | ||||||||||||||||
Selling, general and administrative | 18,373 | 14,425 | 48,328 | 38,555 | ||||||||||||
Depreciation and amortization | 1,598 | 311 | 4,506 | 952 | ||||||||||||
(Gain) loss on sale | (46 | ) | (30 | ) | (99 | ) | (45 | ) | ||||||||
Total operating expenses | 19,925 | 14,706 | 52,735 | 39,462 | ||||||||||||
Income (loss) from operations | 292 | (2,329 | ) | 1,466 | 1,082 | |||||||||||
Other (income) expense | 314 | (102 | ) | 706 | (179 | ) | ||||||||||
Income (loss) before tax expense | (22 | ) | (2,227 | ) | 760 | 1,261 | ||||||||||
Income tax (benefit) expense | (379 | ) | (979 | ) | (139 | ) | 467 | |||||||||
Net income (loss) | $ | 357 | $ | (1,248 | ) | $ | 899 | $ | 794 | |||||||
Earnings allocated to non-vested shares | 71 | — | 165 | 41 | ||||||||||||
Net income (loss) attributable to common shareholders | $ | 286 | $ | (1,248 | ) | $ | 734 | $ | 753 | |||||||
Earnings (loss) per share | ||||||||||||||||
Basic | $ | 0.03 | $ | (0.22 | ) | $ | 0.10 | $ | 0.14 | |||||||
Diluted | $ | 0.03 | $ | (0.22 | ) | $ | 0.10 | $ | 0.13 | |||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 8,920,505 | 5,567,523 | 7,003,462 | 5,569,177 | ||||||||||||
Diluted | 8,935,274 | 5,567,523 | 7,008,440 | 5,604,804 |
Common Stock | Additional Paid-in Capital | Treasury Stock | Stock Subscription Notes Receivable | Accumulated Deficit | Total Shareholders’ Equity (Deficit) | |||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||
Balance at June 30, 2020 | 7,274,701 | $ | — | $ | — | (1,361,160 | ) | $ | (6,699 | ) | $ | — | $ | (11,219 | ) | $ | (17,918 | ) | ||||||||||||||
Issuance of new common share s | 49,560 | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Purchase of treasury stock | — | — | — | (694,489 | ) | (8,813 | ) | — | — | (8,813 | ) | |||||||||||||||||||||
Issuance of common shares under stock compensation plan | 12,626 | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Common shares subject to repurchase liability | — | — | — | — | — | — | (1 | ) | (1 | ) | ||||||||||||||||||||||
Fair value adjustment to redeemable common stock | — | — | — | — | — | — | (10,235 | ) | (10,235 | ) | ||||||||||||||||||||||
Net Income | — | — | — | — | — | — | (1,248 | ) | (1,248 | ) | ||||||||||||||||||||||
Balance at September 30, 2020 | 7,336,887 | $ | — | $ | — | (2,055,649 | ) | $ | (15,512 | ) | $ | — | $ | (22,703 | ) | $ | (38,215 | ) | ||||||||||||||
Balance at June 30, 2021 | 13,273,673 | $ | 133 | $ | 110,218 | (2,181,428 | ) | $ | (17,117 | ) | $ | (542 | ) | $ | (24,558 | ) | $ | 68,134 | ||||||||||||||
Issuance of new common shares | 32,143 | — | 428 | — | — | — | — | 428 | ||||||||||||||||||||||||
Purchase of treasury stock | — | — | — | (6,987 | ) | (98 | ) | — | — | (98 | ) | |||||||||||||||||||||
Issuance of common shares under stock compensation plan | 39,804 | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Issuance of new common shares under employee stock purchase pla n | 21,915 | 1 | 254 | — | — | — | — | 255 | ||||||||||||||||||||||||
Stock based compensation | — | — | 2,634 | — | — | — | — | 2,634 | ||||||||||||||||||||||||
Collections on stock subscription notes receivable | — | — | — | — | — | 103 | — | 103 | ||||||||||||||||||||||||
Capital reduction related to acquisition | — | — | (3 | ) | — | — | — | — | (3 | ) | ||||||||||||||||||||||
Net Income | — | — | — | — | — | — | 357 | 357 | ||||||||||||||||||||||||
Balance at September 30, 2021 | 13,367,535 | $ | 134 | $ | 113,531 | (2,188,415 | ) | $ | (17,215 | ) | $ | (439 | ) | $ | (24,201 | ) | $ | 71,810 | ||||||||||||||
Common Stock | Additional Paid-in Capital | Treasury Stock | Stock Subscription Notes Receivable | Accumulated Deficit | Total Shareholders’ Equity (Deficit) | |||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||
Balance at January 1, 2020 | 7,052,064 | $ | — | $ | — | (1,248,352 | ) | $ | (5,925 | ) | $ | — | $ | (17,358 | ) | $ | (23,283 | ) | ||||||||||||||
Issuance of new common shares | 69,827 | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Purchase of treasury stock | (2,950 | ) | — | — | (807,297 | ) | (9,587 | ) | — | — | (9,587 | ) | ||||||||||||||||||||
Issuance of new common shares under stock compensation plan | 217,946 | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Common shares subject to repurchase liability | — | — | — | — | — | — | 656 | 656 | ||||||||||||||||||||||||
Fair value adjustment to redeemable common stock | — | — | — | — | — | — | (6,795 | ) | (6,795 | ) | ||||||||||||||||||||||
Net Income | — | — | — | — | — | — | 794 | 794 | ||||||||||||||||||||||||
Balance at September 30, 2020 | 7,336,887 | $ | — | $ | — | (2,055,649 | ) | $ | (15,512 | ) | $ | — | $ | (22,703 | ) | $ | (38,215 | ) | ||||||||||||||
Balance at January 1, 2021 | 7,840,244 | $ | 2 | $ | 58,866 | (2,095,650 | ) | $ | (16,022 | ) | $ | (609 | ) | $ | (25,100 | ) | $ | 17,137 | ||||||||||||||
Issuance of new common shares upon initial public offering | 3,805,925 | 38 | 47,066 | — | — | — | — | 47,104 | ||||||||||||||||||||||||
Issuance of new common shares | 96,136 | 1 | 1,274 | — | — | — | — | 1,275 | ||||||||||||||||||||||||
Purchase of treasury stock | — | 21 | (21 | ) | (92,765 | ) | (1,193 | ) | — | — | (1,193 | ) | ||||||||||||||||||||
Issuance of new common shares under stock compensation plan | 1,603,315 | 21 | (21 | ) | — | — | — | — | — | |||||||||||||||||||||||
Issuance of new common shares under employee stock purchase plan | 21,915 | 0 | 255 | — | — | — | — | 255 | ||||||||||||||||||||||||
Stock based compensatio n | — | — | 5,361 | — | — | — | — | 5,361 | ||||||||||||||||||||||||
Collections on stock subscription notes receivable | — | — | — | — | — | 170 | — | 170 | ||||||||||||||||||||||||
Conversion of common shares subject to repurchase liability to permanent equity | — | 51 | 827 | — | — | — | — | 878 | ||||||||||||||||||||||||
Capital reduction related to acquisition | — | — | (76 | ) | — | — | — | — | (76 | ) | ||||||||||||||||||||||
Net Income | — | — | — | — | — | — | 899 | 899 | ||||||||||||||||||||||||
Balance at September 30, 2021 | 13,367,535 | $ | 134 | $ | 113,531 | (2,188,415 | ) | $ | (17,215 | ) | $ | (439 | ) | $ | (24,201 | ) | $ | 71,810 | ||||||||||||||
For the Nine Months Ended September 30, | ||||||||
2021 | 2020 | |||||||
Cash Flows from Operating Activities: | ||||||||
Net Income | $ | 899 | $ | 794 | ||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||
Depreciation and amortization—property, plant and equipment | 4,283 | 762 | ||||||
Amortization of intangible assets | 223 | 190 | ||||||
Gain on sale of assets | (99 | ) | (45 | ) | ||||
Bad debt | 266 | 2,507 | ||||||
Stock based compensation | 5,341 | 4,055 | ||||||
Deferred taxes | (1,340 | ) | 297 | |||||
Deferred rent | (6 | ) | 562 | |||||
Changes in operating assets and liabilities | ||||||||
Accounts Receivable | (10,015 | ) | 369 | |||||
Contract Assets | (961 | ) | 4,179 | |||||
Prepaid expenses | (430 | ) | 702 | |||||
Other Assets | (1,032 | ) | (285 | ) | ||||
Accounts payable and accrued expenses | 6,132 | 819 | ||||||
Contract Liabilities | (31 | ) | (5,977 | ) | ||||
Net cash provided by operating activities | 3,230 | 8,929 | ||||||
Cash Flows from Investing Activities: | ||||||||
Purchases of property and equipment | (609 | ) | (930 | ) | ||||
Proceeds from sale of assets | 100 | 45 | ||||||
Amounts advanced under loans to shareholders | (473 | ) | (878 | ) | ||||
Payments received under loans to shareholders | 88 | 195 | ||||||
Amounts advanced under notes receivable | — | (414 | ) | |||||
Payments received under notes receivable | — | 4 | ||||||
Acquisitions of businesses, net of cash acquired | (3,000 | ) | — | |||||
Collections under stock subscription notes receivable | 170 | 144 | ||||||
Net cash used in investing activities | (3,724 | ) | (1,834 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Proceeds from initial public offering, net of underwriting discounts and commissions and other offering costs | 47,104 | — | ||||||
Net payments under revolving line of credit | (3,481 | ) | (5,717 | ) | ||||
Repayments under fixed line of credit | (540 | ) | (306 | ) | ||||
Borrowings under fixed line of credit | — | 1,985 | ||||||
Repayment under notes payable | (735 | ) | (1,496 | ) | ||||
Payments on capital leases | (3,208 | ) | (189 | ) | ||||
Payment of contingent consideration from acquisitions | (2 | ) | (104 | ) | ||||
Payments for purchase of treasury stock | (582 | ) | (1,261 | ) | ||||
Proceeds from issuance of common stock | 297 | 45 | ||||||
Net cash provided by (used in) financing activities | 38,853 | (7,043 | ) | |||||
Net increase in cash and cash equivalents | 38,359 | 52 | ||||||
Cash and cash equivalents, beginning of period | 386 | 509 | ||||||
Cash and cash equivalents, end of period | $ | 38,745 | $ | 561 | ||||
For the Nine Months Ended September 30, | ||||||||
2021 | 2020 | |||||||
Supplemental disclosures of cash flow information: | ||||||||
Cash paid for interest | $ | 647 | $ | 402 | ||||
Cash paid for income taxes | $ | 1,040 | $ | 228 | ||||
Non-cash investing and financing activities | ||||||||
Property and equipment acquired under capital lease | $ | (5,704 | ) | $ | (10,962 | ) | ||
Stock redemption for exercise of stock option | $ | 139 | — | |||||
Issuance of common stock for a note receivable | — | $ | (533 | ) | ||||
Stock redemption for payment of shareholder loans | — | $ | 1,457 | |||||
Stock redemption for payment on note receivable | — | $ | 6,130 | |||||
Issuance of notes payable for purchase of intangible asset | $ | (3,450 | ) | — | ||||
Issuance of notes payable for redemption of stock | — | $ | (604 | ) | ||||
• | The carrying amount of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate their fair value due to the relatively short duration of these instruments; |
• | The carrying amounts of debt obligations approximate their fair values as the terms are comparable to terms currently offered by local financial institutions for arrangements with similar terms to industry peers with comparable credit characteristics. Accordingly, the debt obligations involve Level 2 fair value inputs; |
• | As of December 31, 2020 the liability related to shares subject to repurchase is recognized at fair value using Level 3 inputs that were primarily determined based on the contractual settlement price as defined by the terms of the Company’s Shareholders’ Buy-Sell Agreement. As of September 30, 2021 the liability related to shares subject to repurchase is recognized at fair value using Level 1 inputs as there is an active market for the Company’s publicly traded stock. For further discussion, see Note 15,Stock Bonus Plan |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Numerator | ||||||||||||||||
Net income (loss) | $ | 357 | $ | (1,248 | ) | $ | 899 | $ | 794 | |||||||
Earnings allocated to non-vested shares | 71 | — | 165 | 41 | ||||||||||||
Subtotal | $ | 286 | $ | (1,248 | ) | $ | 734 | $ | 753 | |||||||
Denominator | ||||||||||||||||
Weighted average common shares outstanding | 8,920,505 | 5,567,523 | 7,003,462 | 5,569,177 | ||||||||||||
Effect of dilutive nominal options | — | — | — | 4,396 | ||||||||||||
Effect of dilutive contingently earned shares | 14,769 | — | 4,978 | 31,231 | ||||||||||||
Dilutive average shares outstanding | 8,935,274 | 5,567,523 | 7,008,440 | 5,604,804 | ||||||||||||
Basic earnings (loss) per share | $ | 0.03 | $ | (0.22 | ) | $ | 0.10 | $ | 0.14 | |||||||
Dilutive earnings (loss) per share | $ | 0.03 | $ | (0.22 | ) | $ | 0.10 | $ | 0.13 |
Total Purchase Price | $ | 3,967 | ||
Purchase Price Allocation: | ||||
Accounts Receivable | 1,033 | |||
Contract assets | 410 | |||
Property and equipment, net | 39 | |||
Intangible Assets | 990 | |||
Other assets | 34 | |||
Accounts payable and other current liabilities | (70) | |||
Contract liabilities | (230) | |||
Total identifiable assets | $ | 2,206 | ||
Goodwill | 1,761 | |||
Net assets acquired | $ | 3,967 | ||
September 30, 2021 | December 31, 2020 | |||||||
Costs incurred on uncompleted contracts | $ | 148,335 | $ | 113,856 | ||||
Estimated contract earnings in excess of costs | 198,528 | 151,423 | ||||||
Estimated contract earnings to date | 346,863 | 265,279 | ||||||
Less: billed to date | (340,753 | ) | (260,142 | ) | ||||
Net contract assets | $ | 6,110 | $ | 5,137 | ||||
September 30, 2021 | December 31, 2020 | |||||||
Officers, employees and affiliated entities—Interest accrues annually at rates ranging from 3.25%—5.5%. The notes receivable mature through December 2021. | $ | 2,393 | $ | 2,479 | ||||
Unrelated third party—Currently 0 interest is being accrued on this note. The note receivable matures in December 2023. | 903 | 903 | ||||||
Total: | 3,296 | 3,382 | ||||||
Less: current portion | ||||||||
Officers, employees and affiliates | (1,120 | ) | (1,182 | ) | ||||
Unrelated third party | 0 | 0 | ||||||
Noncurrent portion | $ | 2,176 | $ | 2,200 | ||||
September 30, 2021 | December 31, 2020 | |||||||
Computer equipment | $ | 1,260 | $ | 1,276 | ||||
Survey equipment | 4,444 | 4,444 | ||||||
Vehicles | 460 | 463 | ||||||
Furniture and fixtures | 1,661 | 1,638 | ||||||
Leasehold improvements | 6,727 | 5,887 | ||||||
Software | 283 | 283 | ||||||
Fixed assets pending lease financing 1 | 351 | 146 | ||||||
Total: | 15,186 | 14,137 | ||||||
Less: accumulated depreciation | (10,460 | ) | (9,912 | ) | ||||
Property and Equipment, net of capital leased assets | $ | 4,726 | $ | 4,225 | ||||
1 | assets acquired which will be re-financed under the Company’s capital lease facilities |
September 30, 2021 | December 31, 2020 | |||||||
Equipment | $ | 13,393 | $ | 8,590 | ||||
Vehicles | 4,516 | 3,825 | ||||||
Total: | 17,909 | 12,415 | ||||||
Less: accumulated amortization on leased assets | (4,771 | ) | (1,283 | ) | ||||
Capital Leased Assets, net | $ | 13,138 | $ | 11,132 | ||||
Goodwill | ||||
Balance as of December 31, 2020 | $ | 9,179 | ||
Acquisition—KTA Group | 2,544 | |||
Acquisition—McFarland-Dyer & Associates | 1,761 | |||
Balance as of September 30, 2021 | $ | 13,484 | ||
September 30, 2021 | December 31, 2020 | |||||||||||||||||||||||
Gross Amount | Accumulated Amortization | Net Balance | Gross Amount | Accumulated Amortization | Net Balance | |||||||||||||||||||
Customer relationships | $ | 2,192 | $ | (534 | ) | $ | 1,658 | $ | 809 | $ | (382 | ) | $ | 427 | ||||||||||
Contract rights | 488 | (185 | ) | 303 | 150 | (150 | ) | 0 | ||||||||||||||||
Leasehold | 160 | (13 | ) | 147 | 0 | 0 | 0 | |||||||||||||||||
Non-complete agreement | 137 | (137 | ) | 0 | 137 | (114 | ) | 23 | ||||||||||||||||
Domain name | 281 | 0 | 281 | 281 | 0 | 281 | ||||||||||||||||||
Licensing rights | 400 | 0 | 400 | 400 | 0 | 400 | ||||||||||||||||||
Total | $ | 3,658 | $ | (869 | ) | $ | 2,789 | $ | 1,777 | $ | (646 | ) | $ | 1,131 | ||||||||||
September 30, 2021 | December 31, 2020 | |||||||
Customer relationships | 12.8 | 5.0 | ||||||
Contract rights | 2.4 | 2.0 | ||||||
Leasehold | 9.2 | — | ||||||
Non-compete agreement | 3.0 | 3.0 |
2021 | $ | 100 | ||
2022 | 397 | |||
2023 | 336 | |||
2024 | 102 | |||
2025 | 102 | |||
Thereafter | 1,071 | |||
Total | $ | 2,108 | ||
September 30, 2021 | December 31, 2020 | |||||||
Related parties: | ||||||||
Shareholders—Interest accrues annually at rates ranging from 0.00%—6.25%. The notes payable mature on various dates through October 2025. | $ | 4,767 | $ | 2,202 | ||||
Unrelated third parties: | ||||||||
Note payable for purchase of intangible asset | 150 | 0 | ||||||
Fixed line notes payable—see note 11 | 1,682 | 2,219 | ||||||
Total | 6,599 | 4,421 | ||||||
Less: current portion | (2,222 | ) | (1,592 | ) | ||||
Noncurrent portion | $ | 4,377 | $ | 2,829 | ||||
2021 | $ | 744 | ||
2022 | 2,276 | |||
2023 | 1,932 | |||
2024 | 1,286 | |||
2025 | 361 | |||
Total | $ | 6,599 | ||
Number of shares | Weighted Average Exercise Price | |||||||
Outstanding at January 1, 2021 | 53,277 | $ | 5.87 | |||||
Granted | — | — | ||||||
Exercised | (33,276 | ) | 5.64 | |||||
Expired or cancelled | — | — | ||||||
Outstanding at September 30, 2021 | 20,001 | $ | 6.25 | |||||
Options Outstanding and Exercisable | ||||||||||||||||||||
Exercise Price | Total Outstanding | Weighted Average Remaining Life (Years) | Weighted Average Exercise Price | Total Exercisable | ||||||||||||||||
January 1, 2021 | $ | 6.37 | 53,277 | 4.5 | $ | 5.87 | 53,277 | |||||||||||||
September 30, 2021 | $ | 6.57 | 20,001 | 5.0 | $ | 6.25 | 20,001 |
Number of shares | Weighted Average Grant Price | |||||||
Outstanding at January 1, 2021 | 702,926 | $ | 12.80 | |||||
Granted | 1,603,423 | 13.95 | ||||||
Vested | (96,527 | ) | 12.80 | |||||
Cancelled | (108 | ) | 13.02 | |||||
Outstanding at September 30, 2021 | 2,209,714 | $ | 13.63 |
September 30, 2021 | December 31, 2020 | |||||||
Beginning Balance | $ | 842 | $ | 8,267 | ||||
Non-cash compensation from ratable vesting | 41 | 2,712 | ||||||
Non-cash compensation from change in fair value of liability | 2 | 2,457 | ||||||
Other stock activity, net | 516 | (786 | ) | |||||
Reclassification upon modification | (1,394 | ) | (11,808 | ) | ||||
Ending balance | $ | 7 | $ | 842 | ||||
2021 | $ | 2,527 | ||
2022 | 8,652 | |||
2023 | 7,378 | |||
2024 | 4,545 | |||
Thereafter | 1,547 | |||
Total | $ | 24,649 | ||
2021 | $ | 1,379 | ||
2022 | 5,088 | |||
2023 | 3,847 | |||
2024 | 1,654 | |||
2025 | 653 | |||
Total minimum lease payments | $ | 12,621 | ||
Less: amount representing interest | (1,272 | ) | ||
Present value of total net minimum lease payments | $ | 11,349 | ||
Less: current portion of net minimum lease payments | (4,625 | ) | ||
Long-term portion of net minimum lease payments | $ | 6,724 | ||
2021 | $ | 1,471 | ||
2022 | 5,817 | |||
2023 | 4,613 | |||
2024 | 4,165 | |||
2025 | 3,661 | |||
Thereafter | 9,378 | |||
Total | $ | 29,105 | ||
D.A. Davidson & Co. | B. Riley Securities |
Item | Amount to be paid | |||
SEC registration fee | $ | 4,582 | ||
FINRA filing fee | 7,914 | |||
Printing fees and expenses | 50,000 | |||
Legal fees and expenses | 150,000 | |||
Accounting fees and expenses | 170,000 | |||
Underwriter’s expenses | 50,000 | |||
Transfer agent’s fees and expenses | 9,400 | |||
Miscellaneous fees and expenses | 25,007 | |||
Total | $ | 466,903 | ||
† | Management contract or compensatory plan or arrangement. |
(a) | The undersigned registrant hereby undertakes that, for purposes of determining any liability under the Securities Act of 1933, each filing of the registrant’s annual report pursuant to section 13(a) or section 15(d) of the Securities |
(b) | Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the Registrant pursuant to the foregoing provisions, or otherwise, the Registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the Registrant of expenses incurred or paid by a director, officer or controlling person of the Registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the Registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue. |
(c) | The undersigned Registrant hereby undertakes that: |
(1) | For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
Bowman Consulting Group Ltd. | ||
By: | /s/ Gary Bowman | |
Name: Gary Bowman Title: President, Chairman and Chief Executive Officer |
Signature | Title | Date | ||
/s/ Gary Bowman | President, Chairman and Chief Executive Officer (Principal Executive Officer) | February 1, 2022 | ||
Gary Bowman | ||||
/s/ Michael Bruen | Chief Operating Officer and Director | February 1, 2022 | ||
Michael Bruen | ||||
/s/ Bruce Labovitz Bruce Labovitz | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | February 1, 2022 | ||
/s/ Stephen Riddick | Director | February 1, 2022 | ||
Stephen Riddick | ||||
/s/ Daniel Lefaivre | Director | February 1, 2022 | ||
Daniel Lefaivre | ||||
/s/ Patricia Mulroy | Director | February 1, 2022 | ||
Patricia Mulroy | ||||
/s/ James Laurito | Director | February 1, 2022 | ||
James Laurito |