- CDRE Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
Cadre (CDRE) S-1/AIPO registration (amended)
Filed: 4 Jan 22, 12:00am
| Delaware | | | 3842 | | | 38-3873146 | |
| (State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification Number) | |
| 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 | | | | Proposed Maximum Aggregate Offering Price(1)(2) | | | | Amount of Registration Fee(3) | | ||||||||||||
common stock, par value $0.0001 per share | | | | | | 27,483,350 | | | | | | $ | 20.74 | | | | | | $ | 570,004,679 | | | | | | $ | 52,839.43 | | |
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 42 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 52 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 66 | | | |
| | | | | 70 | | | |
| | | | | 85 | | | |
| | | | | 88 | | | |
| | | | | 90 | | | |
| | | | | 93 | | | |
| | | | | 97 | | | |
| | | | | 99 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | F-1 | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (Unaudited) | | | (Unaudited) | | | | | | | | | | | | | | ||||||
Net sales | | | | $ | 323,751 | | | | | $ | 297,019 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Cost of goods sold | | | | | 192,256 | | | | | | 183,869 | | | | | | 251,704 | | | | | | 274,699 | | |
Gross profit | | | | | 131,495 | | | | | | 113,150 | | | | | | 152,938 | | | | | | 146,037 | | |
Operating expenses Selling, general and administrative | | | | | 87,168 | | | | | | 79,963 | | | | | | 106,627 | | | | | | 124,270 | | |
Restructuring and transaction costs | | | | | 1,491 | | | | | | 3,143 | | | | | | 5,822 | | | | | | 918 | | |
Related party expense | | | | | 437 | | | | | | 480 | | | | | | 1,635 | | | | | | 1,096 | | |
Other general income | | | | | — | | | | | | (10,950) | | | | | | (10,950) | | | | | | (7,630) | | |
Total operating expenses | | | | | 89,096 | | | | | | 72,636 | | | | | | 103,134 | | | | | | 118,654 | | |
Operating income | | | | | 42,399 | | | | | | 40,514 | | | | | | 49,804 | | | | | | 27,383 | | |
Other expense | | | | ��� | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (14,129) | | | | | | (18,275) | | | | | | (24,388) | | | | | | (29,848) | | |
Loss on extinguishment of debt | | | | | (15,155) | | | | | | — | | | | | | (200) | | | | | | — | | |
Other (expense) income, net | | | | | (881) | | | | | | 1,925 | | | | | | 2,659 | | | | | | 395 | | |
Total other expense, net | | | | | (30,165) | | | | | | (16,350) | | | | | | (21,929) | | | | | | (29,453) | | |
Income (loss) before (provision) benefit for income taxes | | | | | 12,234 | | | | | | 24,164 | | | | | | 27,875 | | | | | | (2,070) | | |
(Provision) benefit for income taxes | | | | | (3,861) | | | | | | (1,491) | | | | | | 10,578 | | | | | | 142 | | |
Net income (loss) | | | | $ | 8,373 | | | | | $ | 22,673 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 0.30 | | | | | $ | 0.82 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted | | | | $ | 0.30 | | | | | $ | 0.82 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,402,082 | | |
Diluted | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,402,082 | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (Unaudited) | | | (Unaudited) | | | | ||||||||||||||||
Cash flows provided by operating activities | | | | $ | 30,988 | | | | | $ | 28,192 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
| | | As of September 30, 2021 (Unaudited) | | |||
Cash and cash equivalents | | | | $ | 15,275 | | |
Total assets | | | | | 302,024 | | |
Total liabilities | | | | | 294,687 | | |
Total shareholders’ equity | | | | | 7,337 | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
EBITDA | | | | $ | 36,789 | | | | | $ | 53,646 | | | | | $ | 66,996 | | | | | $ | 43,221 | | |
Adjusted EBITDA | | | | | 56,120 | | | | | | 42,487 | | | | | | 57,982 | | | | | | 43,699 | | |
Capital expenditures | | | | | 2,225 | | | | | | 3,913 | | | | | | 4,708 | | | | | | 3,082 | | |
Adjusted EBITDA conversion rate | | | | | 96% | | | | | | 91% | | | | | | 92% | | | | | | 93% | | |
| | | As of September 30, 2021 | | | | | | | | |||
| | | Actual | | | As Adjusted | | ||||||
| | | (Unaudited) | | | | | | | | |||
(In thousands) | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 15,275 | | | | | $ | 29,141 | | |
Debt: | | | | | | | | | | | | | |
Revolver | | | | $ | 25,500 | | | | | $ | — | | |
Current portion of long-term debt | | | | | 12,904 | | | | | $ | 12,904 | | |
Long-term debt | | | | | 187,446 | | | | | | 149,028 | | |
Total debt | | | | | 225,850 | | | | | | 161,932 | | |
Preferred Stock, par value $0.0001 per share, 10,000,000 shares authorized, no shares issued and outstanding actual and as adjusted | | | | | — | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Common Stock, $0.0001 par value per share, 190,000,000 shares authorized, 27,483,350 shares issued and outstanding actual; $0.0001 par value per share, 190,000,000 shares authorized, 34,383,350 shares issued and outstanding as adjusted | | | | | 3 | | | | | | 3 | | |
Additional paid-in capital | | | | | 48,670 | | | | | | 128,192 | | |
Accumulated other comprehensive loss | | | | | (2,747) | | | | | | (2,747) | | |
Accumulated deficit | | | | | (38,589) | | | | | | (39,950) | | |
Total shareholders’ equity | | | | | 7,337 | | | | | | 85,498 | | |
Capitalization | | | | $ | 233,187 | | | | | $ | 247,430 | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (Unaudited) | | | (Unaudited) | | | | ||||||||||||||||
Net sales | | | | $ | 323,751 | | | | | $ | 297,019 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Cost of goods sold | | | | | 192,256 | | | | | | 183,869 | | | | | | 251,704 | | | | | | 274,699 | | |
Gross profit | | | | | 131,495 | | | | | | 113,150 | | | | | | 152,938 | | | | | | 146,037 | | |
Operating expenses Selling, general and administrative | | | | | 87,168 | | | | | | 79,963 | | | | | | 106,627 | | | | | | 124,270 | | |
Restructuring and transaction costs | | | | | 1,491 | | | | | | 3,143 | | | | | | 5,822 | | | | | | 918 | | |
Related party expense | | | | | 437 | | | | | | 480 | | | | | | 1,635 | | | | | | 1,096 | | |
Other general income | | | | | — | | | | | | (10,950) | | | | | | (10,950) | | | | | | (7,630) | | |
Total operating expenses | | | | | 89,096 | | | | | | 72,636 | | | | | | 103,134 | | | | | | 118,654 | | |
Operating income | | | | | 42,399 | | | | | | 40,514 | | | | | | 49,804 | | | | | | 27,383 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (14,129) | | | | | | (18,275) | | | | | | (24,388) | | | | | | (29,848) | | |
Loss on extinguishment of debt | | | | | (15,155) | | | | | | — | | | | | | (200) | | | | | | | | |
Other (expense) income, net | | | | | (881) | | | | | | 1,925 | | | | | | 2,659 | | | | | | 395 | | |
Total other expense, net | | | | | (30,165) | | | | | | (16,350) | | | | | | (21,929) | | | | | | (29,453) | | |
Income (loss) before (provision) benefit for income taxes | | | | | 12,234 | | | | | | 24,164 | | | | | | 27,875 | | | | | | (2,070) | | |
(Provision) benefit for income taxes | | | | | (3,861) | | | | | | (1,491) | | | | | | 10,578 | | | | | | 142 | | |
Net income (loss) | | | | $ | 8,373 | | | | | $ | 22,673 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 0.30 | | | | | $ | 0.82 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted | | | | $ | 0.30 | | | | | $ | 0.82 | | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,402,082 | | |
Diluted | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,483,350 | | | | | | 27,402,082 | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (Unaudited) | | | (Unaudited) | | | | | | | | | | | | | | ||||||
Cash flows provided by operating activities | | | | $ | 30,989 | | | | | $ | 28,192 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
| | | As of September 30, 2021 | | |||
| | | (Unaudited) | | |||
Cash and cash equivalents | | | | $ | 15,275 | | |
Total assets | | | | | 302,024 | | |
Total liabilities | | | | | 294,687 | | |
Total shareholders’ equity | | | | | 7,337 | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
EBITDA | | | | $ | 36,789 | | | | | $ | 53,646 | | | | | $ | 66,996 | | | | | $ | 43,221 | | |
Adjusted EBITDA | | | | | 56,120 | | | | | | 42,487 | | | | | | 57,982 | | | | | | 43,699 | | |
Capital expenditures | | | | | 2,225 | | | | | | 3,913 | | | | | | 4,708 | | | | | | 3,082 | | |
Adjusted EBITDA conversion rate | | | | | 96% | | | | | | 91% | | | | | | 92% | | | | | | 93% | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
Net sales | | | | $ | 323,751 | | | | | $ | 297,019 | | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Net income (loss) | | | | $ | 8,373 | | | | | $ | 22,673 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Adjusted EBITDA(1) | | | | $ | 56,120 | | | | | $ | 42,487 | | | | | $ | 57,982 | | | | | $ | 43,699 | | |
| | | As of September 30, | | | As of December 31, | | ||||||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
Orders backlog | | | | $ | 123,208 | | | | | $ | 120,017 | | | | | $ | 127,379 | | | | | $ | 131,814 | | |
| | | Nine months ended September 30, | | | | | | | | | Year ended December 31, | | | | | | | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | % Chg | | | 2020 | | | 2019 | | | % Chg | | ||||||||||||||||||
| | | (Unaudited) | | | (Unaudited) | | | | | | ||||||||||||||||||||||||||
Net sales | | | | $ | 323,751 | | | | | $ | 297,019 | | | | | | 9.0% | | | | | $ | 404,642 | | | | | $ | 420,736 | | | | | | (3.8)% | | |
Cost of goods sold | | | | | 192,256 | | | | | | 183,869 | | | | | | 4.6% | | | | | | 251,704 | | | | | | 274,699 | | | | | | (8.4)% | | |
Gross profit | | | | | 131,495 | | | | | | 113,150 | | | | | | 16.2% | | | | | | 152,938 | | | | | | 146,037 | | | | | | 4.7% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | | | | 87,168 | | | | | | 79,963 | | | | | | 9.0% | | | | | | 106,627 | | | | | | 124,270 | | | | | | (14.2)% | | |
Restructuring and transaction costs | | | | | 1,491 | | | | | | 3,143 | | | | | | (52.6)% | | | | | | 5,822 | | | | | | 918 | | | | | | 534.2% | | |
Related party expense | | | | | 437 | | | | | | 480 | | | | | | (9.0)% | | | | | | 1,635 | | | | | | 1,096 | | | | | | 49.2% | | |
Other general income | | | | | — | | | | | | (10,950) | | | | | | 100.0% | | | | | | (10,950) | | | | | | (7,630) | | | | | | 43.5% | | |
Total operating expenses | | | | | 89,096 | | | | | | 72,636 | | | | | | 22.7% | | | | | | 103,134 | | | | | | 118,654 | | | | | | (13.1)% | | |
Operating income | | | | | 42,399 | | | | | | 40,514 | | | | | | 4.7% | | | | | | 49,804 | | | | | | 27,383 | | | | | | 81.9% | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | | (14,129) | | | | | | (18,275) | | | | | | (22.7)% | | | | | | (24,388) | | | | | | (29,848) | | | | | | (18.3)% | | |
Loss on extinguishment of debt | | | | | (15,155) | | | | | | — | | | | | | — | | | | | | (200) | | | | | | — | | | | | | | | |
Other (expense) income, net | | | | | (881) | | | | | | 1,925 | | | | | | (145.8)% | | | | | | 2,659 | | | | | | 395 | | | | | | 573.2% | | |
Total other expense, net | | | | | (30,165) | | | | | | (16,350) | | | | | | 84.5% | | | | | | (21,929) | | | | | | (29,453) | | | | | | (25.5)% | | |
Income (loss) before (provision) benefit for income taxes | | | | | 12,234 | | | | | | 24,164 | | | | | | (49.4)% | | | | | | 27,875 | | | | | | (2,070) | | | | | | 1,446.6% | | |
(Provision) benefit for income taxes | | | | | (3,861) | | | | | | (1,491) | | | | | | 159.0% | | | | | | 10,578 | | | | | | 142 | | | | | | 7,349.3% | | |
Net income (loss) | | | | $ | 8,373 | | | | | $ | 22,673 | | | | | | (63.1)% | | | | | $ | 38,453 | | | | | $ | (1,928) | | | | | | 2,094.5% | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
Net income (loss) | | | | $ | 8,373 | | | | | $ | 22,673 | | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Add back: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 10,426 | | | | | | 11,207 | | | | | | 14,733 | | | | | | 15,443 | | |
Interest expense | | | | | 14,129 | | | | | | 18,275 | | | | | | 24,388 | | | | | | 29,848 | | |
Provision (benefit) for income taxes | | | | | 3,861 | | | | | | 1,491 | | | | | | (10,578) | | | | | | (142) | | |
EBITDA | | | | $ | 36,789 | | | | | $ | 53,646 | | | | | $ | 66,996 | | | | | $ | 43,221 | | |
Add back: | | | | | | | | | | | | | | | | | | | | | | | | | |
Restructuring and transaction costs(1) | | | | | 1,491 | | | | | | 3,143 | | | | | | 5,822 | | | | | | 918 | | |
Other general income(2) | | | | | — | | | | | | (10,950) | | | | | | (10,950) | | | | | | (7,630) | | |
Loss on extinguishment of debt(3) | | | | | 15,155 | | | | | | — | | | | | | 200 | | | | | | — | | |
Other (expense) income, net(4) | | | | | 881 | | | | | | (1,925) | | | | | | (2,659) | | | | | | (395) | | |
Contingent consideration(5) | | | | | — | | | | | | (1,427) | | | | | | (1,427) | | | | | | — | | |
LTIP bonus(6) | | | | | 1,804 | | | | | | — | | | | | | — | | | | | | — | | |
Goodwill impairment(7) | | | | | — | | | | | | — | | | | | | — | | | | | | 7,585 | | |
Adjusted EBITDA | | | | $ | 56,120 | | | | | $ | 42,487 | | | | | $ | 57,982 | | | | | $ | 43,699 | | |
Less: Capital expenditures | | | | | (2,225) | | | | | | (3,913) | | | | | | (4,708) | | | | | | (3,082) | | |
Adjusted EBITDA less capital expenditures | | | | $ | 53,895 | | | | | $ | 38,574 | | | | | $ | 53,274 | | | | | $ | 40,617 | | |
Adjusted EBITDA conversion rate | | | | | 96% | | | | | | 91% | | | | | | 92% | | | | | | 93% | | |
| | | Nine months ended September 30, | | | Year ended December 31, | | ||||||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | 2020 | | | 2019 | | ||||||||||||
| | | (Unaudited) | | | (Unaudited) | | | | ||||||||||||||||
Net cash provided by operating activities | | | | $ | 30,988 | | | | | $ | 28,192 | | | | | $ | 45,419 | | | | | $ | 7,414 | | |
Net cash (used in) provided by investing activities | | | | | (2,225) | | | | | | 14,064 | | | | | | 19,784 | | | | | | 26,372 | | |
Net cash used in financing activities | | | | | (16,358) | | | | | | (42,298) | | | | | | (64,902) | | | | | | (32,417) | | |
Effects of foreign exchange rates on cash and cash equivalents | | | | | (3) | | | | | | 6 | | | | | | 52 | | | | | | (139) | | |
Change in cash and cash equivalents | | | | | 12,402 | | | | | | (36) | | | | | | 353 | | | | | | 1,230 | | |
Cash and cash equivalents, beginning of period | | | | | 2,873 | | | | | | 2,520 | | | | | | 2,520 | | | | | | 1,290 | | |
Cash and cash equivalents, end of period | | | | $ | 15,275 | | | | | $ | 2,484 | | | | | $ | 2,873 | | | | | $ | 2,520 | | |
(in thousands) | | | Total | | | Less than 1 year | | | 1-3 Years | | | 3-5 Years | | | More than 5 Years | | |||||||||||||||
Lease obligations(1) | | | | $ | 14,044 | | | | | $ | 1,160 | | | | | $ | 8,224 | | | | | $ | 4,191 | | | | | $ | 469 | | |
Debt(2) | | | | | 228,517 | | | | | | 3,546 | | | | | | 21,886 | | | | | | 20,047 | | | | | | 183,038 | | |
Interest on debt(3) | | | | | 25,790 | | | | | | 1,518 | | | | | | 11,278 | | | | | | 10,217 | | | | | | 2,777 | | |
Total contractual obligations | | | | $ | 268,351 | | | | | $ | 6,224 | | | | | $ | 41,388 | | | | | $ | 34,455 | | | | | $ | 186,284 | | |
Effective date | | | Notional amount | | | Fixed rate | | ||||||
September 30, 2021 through July 23, 2026 | | | | $ | 100,000 | | | | | | 0.875% | | |
Primary Activity | | | Location | | | Country | | | Owned/Leased | | | Sq Ft | |
Corporate HQ and Manufacturing | | | Jacksonville, Florida | | | USA | | | Owned | | | 132,224 | |
Manufacturing and R&D | | | Jacksonville, Florida | | | USA | | | Owned | | | 63,000 | |
Warehouse and Distribution | | | Jacksonville, Florida | | | USA | | | Leased | | | 27,405 | |
Manufacturing and R&D | | | Ontario, California | | | USA | | | Leased | | | 41,475 | |
Manufacturing | | | Casper, Wyoming | | | USA | | | Owned | | | 73,700 | |
Manufacturing | | | Dalton, Massachusetts | | | USA | | | Leased | | | 33,862 | |
Manufacturing | | | Dover, Tennessee | | | USA | | | Leased | | | 87,652 | |
Manufacturing | | | Ogdensburg, New York | | | USA | | | Leased | | | 23,220 | |
Manufacturing | | | Tijuana, Baja California | | | Mexico | | | Leased | | | 158,614 | |
Sales, R&D & Manufacturing | | | Ottawa, Ontario | | | Canada | | | Leased | | | 39,273 | |
Manufacturing | | | Pembroke, Ontario | | | Canada | | | Leased | | | 26,154 | |
Manufacturing | | | Arnprior, Ontario | | | Canada | | | Leased | | | 48,853 | |
Manufacturing | | | Warrington, Cheshire | | | UK | | | Leased | | | 21,958 | |
Manufacturing & Sales | | | Daventry, Northhamptonshire | | | UK | | | Leased/Owned | | | 19,429 | |
Manufacturing | | | Vilnius | | | Lithuania | | | Leased | | | 19,160 | |
Product Category | | | Ownership | | | Number of Patents Granted | | | Range of Expiration Dates for Granted Patents | | | Number of Pending Patent Applications | | | Range of Expiration Dates (if Pending Patent Granted) | | ||||||
Body Armor | | | Safariland, LLC | | | | | 36 | | | | 2022 – 2037 | | | | | 1 | | | | 2040 | |
Body Armor | | | Pacific Safety Products, Inc. | | | | | 1 | | | | 2023 | | | | | — | | | | — | |
Duty Gear | | | Safariland, LLC | | | | | 62 | | | | 2022 – 2040 | | | | | 6 | | | | 2036 – 2041 | |
EOD | | | Med-Eng, LLC | | | | | 76 | | | | 2022 – 2045 | | | | | 5 | | | | 2036 – 2040 | |
Crowd Control | | | Safariland, LLC | | | | | 26 | | | | 2026 – 2038 | | | | | 3 | | | | 2035 – 2041 | |
Other – Diversified | | | Safariland, LLC | | | | | 25 | | | | 2021 – 2038 | | | | | 6 | | | | 2036 – 2041 | |
Name | | | Age | | | Position | |
Executive Officers: | | | | | | ||
Warren B. Kanders | | | 64 | | | Chief Executive Officer | |
Brad Williams | | | 47 | | | President | |
Blaine Browers | | | 43 | | | Chief Financial Officer | |
Directors: | | | | | | ||
Warren B. Kanders | | | 64 | | | Director | |
Hamish Norton | | | 62 | | | Director | |
Nicholas Sokolow | | | 72 | | | Director | |
William Quigley | | | 60 | | | Director | |
Name and Principal Position | | | Year | | | Salary ($) | | | Bonus ($) | | | Stock Awards ($) | | | Option Awards ($) | | | Non-Equity Deferred Compensation Earnings | | | Non-qualified Deferred Compensation Earnings | | | Other Compensation ($) | | | Total ($) | | ||||||||||||||||||||||||
Warren B. Kanders | | | 2020 | | | | | 1,000,000 | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 74,562(1) | | | | | | 1,774,562 | | |
Brad Williams | | | 2020 | | | | | 445,693 | | | | | | 540,338 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,558(2) | | | | | | 1,015,589 | | |
Blaine Browers | | | 2020 | | | | | 334,954 | | | | | | 402,112 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,097(3) | | | | | | 770,163 | | |
Name | | | Fees Earned or Paid in Cash ($) | | | Stock Awards ($) | | | Option Awards ($) | | | Non-Equity Incentive Plan Compensation ($) | | | Change in Pension Value and Non-qualified Deferred Compensation Earnings ($) | | | All Other Compensation ($) | | | Total ($) | | |||||||||||||||||||||
Nicholas Sokolow | | | | | 200,000(1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200,000 | | |
James Harpel(2) | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000 | | |
Hamish Norton | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,000 | | |
William Quigley | | | | | 66,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 66,000 | | |
Nate Ward(2) | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,000 | | |
Roger Werner | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,000 | | |
Name of Beneficial Owner | | | Number of Shares of Common Stock Beneficially Owned(1) | | | Percentage of Outstanding CommonStock % | | ||||||
Directors and Named Executive Officers: | | | | | | | | | | | | | |
Warren B. Kanders(2) | | | | | 17,195,803 | | | | | | 50.01% | | |
Nicholas Sokolow(3) | | | | | 1,052,899 | | | | | | 3.06% | | |
Hamish Norton | | | | | — | | | | | | — | | |
William Quigley | | | | | — | | | | | | — | | |
Brad Williams | | | | | — | | | | | | — | | |
Blaine Browers | | | | | — | | | | | | — | | |
Directors and Named Executive Officers as a Group (6 Individuals)(1)(2)(3) | | | | | 18,248,702 | | | | | | 53.07% | | |
Five Percent Holders: | | | | | | | | | | | | | |
Nathan Ward(4) | | | | | 3,111,195 | | | | | | 9.05% | | |
Name of Selling Stockholder | | | Shares of Common Stock Beneficially Owned Before Offering of Shares for Resale(1) | | | Maximum Number of Shares of Common Stock to be Offered for Resale Pursuant to this Prospectus | | | Shares of Common Stock Beneficially Owned After Offering of Shares for Resale(1)(2) | | |||||||||||||||||||||
| Number | | | Percent (%) | | | | | | | | | Number | | | Percent (%) | | ||||||||||||||
Kanders SAF, LLC (3) | | | | | 15,866,703 | | | | | | 46.15% | | | | | | 15,866,703 | | | | | | — | | | | | | — | | |
Palm Beach Capital GP III LP (4) | | | | | 2,851,315 | | | | | | 8.29% | | | | | | 2,851,315 | | | | | | — | | | | | | — | | |
Warren B. Kanders Roth IRA(3) | | | | | 1,305,650 | | | | | | 3.80% | | | | | | 1,305,650 | | | | | | — | | | | | | — | | |
Wynnefield Partners Small Cap Value, LP I (5) | | | | | 933,400 | | | | | | 2.72 | | | | | | 933,400 | | | | | | — | | | | | | — | | |
Scott O’Brien | | | | | 920,700 | | | | | | 2.68% | | | | | | 920,700 | | | | | | — | | | | | | — | | |
WLZ Properties LLC (6) | | | | | 608,742 | | | | | | 1.77% | | | | | | 608,742 | | | | | | — | | | | | | — | | |
ST Investors Funds, LLC(7) | | | | | 589,620 | | | | | | 1.72% | | | | | | 589,620 | | | | | | — | | | | | | — | | |
Wynnefield Partners Small Cap Value, LP (8) | | | | | 486,922 | | | | | | 1.42% | | | | | | 486,922 | | | | | | — | | | | | | — | | |
Kurt W. and Kimberly Butenhoff | | | | | 337,530 | | | | | | * | | | | | | 337,530 | | | | | | — | | | | | | — | | |
William H. Rogers Irrevocable Legacy Trust u/a/d February 22, 2016(9) | | | | | 300,000 | | | | | | * | | | | | | 300,000 | | | | | | — | | | | | | — | | |
Shaun McGruder | | | | | 259,162 | | | | | | * | | | | | | 259,162 | | | | | | — | | | | | | — | | |
Nathan Ward | | | | | 253,422 | | | | | | * | | | | | | 253,422 | | | | | | — | | | | | | — | | |
Korsak Holdings, LLC(7) | | | | | 252,701 | | | | | | * | | | | | | 252,701 | | | | | | — | | | | | | — | | |
Jim Harpel | | | | | 248,277 | | | | | | * | | | | | | 248,277 | | | | | | — | | | | | | — | | |
Gray Hudkins | | | | | 231,700 | | | | | | * | | | | | | 231,700 | | | | | | — | | | | | | — | | |
Name of Selling Stockholder | | | Shares of Common Stock Beneficially Owned Before Offering of Shares for Resale(1) | | | Maximum Number of Shares of Common Stock to be Offered for Resale Pursuant to this Prospectus | | | Shares of Common Stock Beneficially Owned After Offering of Shares for Resale(1)(2) | | |||||||||||||||||||||
| Number | | | Percent (%) | | | | | | | | | Number | | | Percent (%) | | ||||||||||||||
William H. Rogers Revocable Trust u/a/d September 15, 1990 as amended and restated on March 12, 2015(10) | | | | | 212,550 | | | | | | * | | | | | | 212,550 | | | | | | — | | | | | | — | | |
Wynnefield-SL Corp.(11) | | | | | 202,918 | | | | | | * | | | | | | 202,918 | | | | | | — | | | | | | — | | |
Alan Kanders | | | | | 202,918 | | | | | | * | | | | | | 202,918 | | | | | | — | | | | | | — | | |
Michael Carr | | | | | 191,663 | | | | | | * | | | | | | 191,663 | | | | | | — | | | | | | — | | |
Mike Schmickle | | | | | 170,931 | | | | | | * | | | | | | 170,931 | | | | | | — | | | | | | — | | |
Neale A. Perkins | | | | | 142,037 | | | | | | * | | | | | | 142,037 | | | | | | — | | | | | | — | | |
Nicholas Sokolow(7) | | | | | 126,347 | | | | | | * | | | | | | 126,347 | | | | | | — | | | | | | — | | |
Ira Wolfson | | | | | 121,740 | | | | | | * | | | | | | 121,740 | | | | | | — | | | | | | — | | |
William H. Rogers(9)(10) | | | | | 101,454 | | | | | | * | | | | | | 101,454 | | | | | | — | | | | | | — | | |
Steven Kass Barg | | | | | 101,454 | | | | | | * | | | | | | 101,454 | | | | | | — | | | | | | — | | |
Madetys Investments LLC(7) | | | | | 84,231 | | | | | | * | | | | | | 84,231 | | | | | | — | | | | | | — | | |
Robert L. Lawrence | | | | | 81,167 | | | | | | * | | | | | | 81,167 | | | | | | — | | | | | | — | | |
William Gray Hudkins SEP IRA | | | | | 73,850 | | | | | | * | | | | | | 73,850 | | | | | | — | | | | | | — | | |
Butenhoff Trust F/B/O Zoe Elizabeth Butenhoff 10/27/16 (12) | | | | | 59,564 | | | | | | * | | | | | | 59,564 | | | | | | — | | | | | | — | | |
Allison Kanders Roth IRA(3) | | | | | 23,450 | | | | | | * | | | | | | 23,450 | | | | | | — | | | | | | — | | |
Teresa Dittmar | | | | | 20,263 | | | | | | * | | | | | | 20,263 | | | | | | — | | | | | | — | | |
Scott Long | | | | | 15,692 | | | | | | * | | | | | | 15,692 | | | | | | — | | | | | | — | | |
Michael Harbison | | | | | 13,000 | | | | | | * | | | | | | 13,000 | | | | | | — | | | | | | — | | |
Neil Chamberlin | | | | | 13,000 | | | | | | * | | | | | | 13,000 | | | | | | — | | | | | | — | | |
Gregory D. Gossett | | | | | 13,000 | | | | | | * | | | | | | 13,000 | | | | | | — | | | | | | — | | |
William J. Zender | | | | | 13,000 | | | | | | * | | | | | | 13,000 | | | | | | — | | | | | | — | | |
Katherine M. Powell | | | | | 13,000 | | | | | | * | | | | | | 13,000 | | | | | | — | | | | | | — | | |
Donald Zender | | | | | 13,000 | | | | | | * | | | | | | 13,000 | | | | | | — | | | | | | — | | |
Matthew McKendrick | | | | | 13,000 | | | | | | * | | | | | | 13,000 | | | | | | — | | | | | | — | | |
Barbancourt, LLC(13) | | | | | 5,740 | | | | | | * | | | | | | 5,740 | | | | | | — | | | | | | — | | |
Michael Chalhub | | | | | 4,305 | | | | | | * | | | | | | 4,305 | | | | | | — | | | | | | — | | |
John McGruder | | | | | 2,870 | | | | | | * | | | | | | 2,870 | | | | | | — | | | | | | — | | |
Palm Beach Capital Management III, LLC(14) | | | | | 718 | | | | | | * | | | | | | 718 | | | | | | — | | | | | | — | | |
North Creek, LLC(15) | | | | | 574 | | | | | | * | | | | | | 574 | | | | | | — | | | | | | — | | |
| | | Page(s) | |
| | | ||
Consolidated Financial Statements: | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | 2020 | | | 2019 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 2,873 | | | | | $ | 2,520 | | |
Accounts receivable, net | | | | | 43,646 | | | | | | 55,568 | | |
Inventories | | | | | 60,923 | | | | | | 62,126 | | |
Prepaid expenses | | | | | 6,665 | | | | | | 7,333 | | |
Other current assets | | | | | 3,362 | | | | | | 9,150 | | |
Assets held for sale | | | | | — | | | | | | 6,168 | | |
Total current assets | | | | | 117,469 | | | | | | 142,865 | | |
Property and equipment, net | | | | | 35,437 | | | | | | 36,048 | | |
Deferred tax assets, net | | | | | 12,900 | | | | | | 1,900 | | |
Intangible assets, net | | | | | 51,009 | | | | | | 59,955 | | |
Goodwill | | | | | 66,314 | | | | | | 66,180 | | |
Other assets | | | | | 150 | | | | | | 385 | | |
Total assets | | | | $ | 283,279 | | | | | $ | 307,333 | | |
Liabilities and Shareholders’ Equity (Deficit) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 21,978 | | | | | $ | 25,695 | | |
Accrued liabilities | | | | | 36,004 | | | | | | 32,206 | | |
Income tax payable | | | | | 1,005 | | | | | | 678 | | |
Current portion of long-term debt | | | | | 3,496 | | | | | | 4,328 | | |
Total current liabilities | | | | | 62,483 | | | | | | 62,907 | | |
Long-term debt | | | | | 209,310 | | | | | | 270,313 | | |
Deferred tax liabilities | | | | | 2,085 | | | | | | 3,333 | | |
Other liabilities | | | | | 550 | | | | | | 802 | | |
Total liabilities | | | | | 274,428 | | | | | | 337,355 | | |
Commitments and contingencies (Note 13) | | | | | | | | | | | | | |
Mezzanine equity | | | | ||||||||||
Preferred stock ($0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of December 31, 2020 and 2019) | | | | | — | | | | | | — | | |
Shareholders’ equity (deficit) | | | | ||||||||||
Common stock ($0.0001 par value, 190,000,000 shares authorized, 27,483,350 issued and outstanding as of December 31, 2020 and 2019) | | | | | 3 | | | | | | 3 | | |
Additional paid-in capital | | | | | 48,670 | | | | | | 48,670 | | |
Accumulated other comprehensive loss | | | | | (2,860) | | | | | | (3,280) | | |
Accumulated deficit | | | | | (36,962) | | | | | | (75,415) | | |
Total shareholders’ equity (deficit) | | | | | 8,851 | | | | | | (30,022) | | |
Total liabilities and shareholders’ equity (deficit) | | | | $ | 283,279 | | | | | $ | 307,333 | | |
| | | 2020 | | | 2019 | | ||||||
Net sales | | | | $ | 404,642 | | | | | $ | 420,736 | | |
Cost of goods sold | | | | | 251,704 | | | | | | 274,699 | | |
Gross profit | | | | | 152,938 | | | | | | 146,037 | | |
Operating expenses | | | | | | | | | | | | | |
Selling, general and administrative | | | | | 106,627 | | | | | | 124,270 | | |
Restructuring and transaction costs | | | | | 5,822 | | | | | | 918 | | |
Related party expense | | | | | 1,635 | | | | | | 1,096 | | |
Other general income | | | | | (10,950) | | | | | | (7,630) | | |
Total operating expenses | | | | | 103,134 | | | | | | 118,654 | | |
Operating income | | | | | 49,804 | | | | | | 27,383 | | |
Other income (expense) | | | | | | | | | | | | | |
Interest expense | | | | | (24,388) | | | | | | (29,848) | | |
Loss on extinguishment of debt | | | | | (200) | | | | | | — | | |
Other income, net | | | | | 2,659 | | | | | | 395 | | |
Total other expense, net | | | | | (21,929) | | | | | | (29,453) | | |
Income (loss) before benefit for income taxes | | | | | 27,875 | | | | | | (2,070) | | |
Benefit for income taxes | | | | | 10,578 | | | | | | 142 | | |
Net income (loss) | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Net income (loss) per share: | | | | | | | | | | | | | |
Basic | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic | | | | | 27,483,350 | | | | | | 27,402,082 | | |
Diluted | | | | | 27,483,350 | | | | | | 27,402,082 | | |
Net income (loss) | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments arising during the period | | | | | 420 | | | | | | 1,883 | | |
Comprehensive income (loss), net of tax | | | | $ | 38,873 | | | | | $ | (45) | | |
| | | 2020 | | | 2019 | | ||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 14,733 | | | | | | 15,443 | | |
Amortization of original issue discount and debt issue costs | | | | | 2,216 | | | | | | 1,340 | | |
Loss on extinguishment of debt | | | | | 200 | | | | | | — | | |
Non cash consideration received from sale of business | | | | | (9,197) | | | | | | (5,175) | | |
Deferred income taxes | | | | | (12,248) | | | | | | (817) | | |
Impairment | | | | | — | | | | | | 7,585 | | |
(Gain) loss on sale of fixed assets | | | | | (6,240) | | | | | | 428 | | |
Gain on sale of business | | | | | — | | | | | | (3,019) | | |
Gain on settlement of contingent consideration | | | | | (1,427) | | | | | | — | | |
Loss on settlement of equity securities | | | | | 2,288 | | | | | | — | | |
Provision for losses on accounts receivable | | | | | 177 | | | | | | 2,651 | | |
Foreign exchange gain | | | | | (940) | | | | | | (1,859) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | 11,811 | | | | | | 8,663 | | |
Inventories | | | | | 1,639 | | | | | | 5,716 | | |
Prepaid expenses and other assets | | | | | 1,837 | | | | | | (1,918) | | |
Accounts payable and other liabilities | | | | | 2,117 | | | | | | (19,696) | | |
Net cash provided by operating activities | | | | | 45,419 | | | | | | 7,414 | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (4,708) | | | | | | (3,082) | | |
Proceeds from disposition of property and equipment | | | | | 12,408 | | | | | | 70 | | |
Proceeds from sale of equity securities | | | | | 14,372 | | | | | | 2,531 | | |
Payments on settlement of equity securities | | | | | (2,288) | | | | | | — | | |
Proceeds from sale of business | | | | | — | | | | | | 26,853 | | |
Net cash provided by investing activities | | | | | 19,784 | | | | | | 26,372 | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | |
Proceeds from revolving credit facility | | | | | 382,056 | | | | | | 383,516 | | |
Principal payments on revolving credit facility | | | | | (384,215) | | | | | | (406,381) | | |
Proceeds from term loan | | | | | 219,586 | | | | | | — | | |
Principal payments on term loan | | | | | (276,444) | | | | | | (9,357) | | |
Proceeds from insurance premium financing | | | | | 2,733 | | | | | | 2,484 | | |
Principal payments on insurance premium financing | | | | | (2,897) | | | | | | (2,437) | | |
Payment of capital leases | | | | | (43) | | | | | | (242) | | |
Payment of contingent consideration | | | | | (240) | | | | | | — | | |
Payment of debt modification costs | | | | | (5,438) | | | | | | — | | |
Net cash used in by financing activities | | | | | (64,902) | | | | | | (32,417) | | |
Effect of foreign exchange rates on cash and cash equivalents | | | | | 52 | | | | | | (139) | | |
Change in cash and cash equivalents | | | | | 353 | | | | | | 1,230 | | |
Cash and cash equivalents, beginning of period | | | | | 2,520 | | | | | | 1,290 | | |
Cash and cash equivalents, end of period | | | | | 2,873 | | | | | | 2,520 | | |
| | | Common Stock | | | Additional Paid-In | | | Accumulated Other Comprehensive | | | Accumulated | | | Shareholders’ Equity | | |||||||||||||||||||||
| Shares | | | Amount | | | Capital | | | Loss | | | Deficit | | | (Deficit) | | ||||||||||||||||||||
Balance, December 31, 2018 | | | | | 27,369,700 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (5,163) | | | | | $ | (73,487) | | | | | $ | (29,977) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,928) | | | | | | (1,928) | | |
Foreign currency translation adjustments | | | | | — | | | | | | — | | | | | | — | | | | | | 732 | | | | | | — | | | | | | 732 | | |
Amounts reclassified from accumulated other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | 1,151 | | | | | | — | | | | | | 1,151 | | |
Exercise of warrants | | | | | 113,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance, December 31, 2019 | | | | | 27,483,350 | | | | | | 3 | | | | | | 48,670 | | | | | | (3,280) | | | | | | (75,415) | | | | | | (30,022) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,453 | | | | | | 38,453 | | |
Foreign currency translation adjustments | | | | | — | | | | | | — | | | | | | — | | | | | | 420 | | | | | | — | | | | | | 420 | | |
Balance, December 31, 2020 | | | | | 27,483,350 | | | | | | 3 | | | | | | 48,670 | | | | | | (2,860) | | | | | | (36,962) | | | | | | 8,851 | | |
| Buildings and improvements | | | 5 to 39 years | |
| Furniture and fixtures | | | 10 years | |
| Computer hardware and software | | | 3 to 5 years | |
| Machinery and equipment | | | 3 to 8 years | |
| | | Year ended December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
Beginning accrued warranty expense | | | | $ | 2,114 | | | | | $ | 2,330 | | |
Current period claims | | | | | (442) | | | | | | (456) | | |
Provision for current period sales | | | | | 307 | | | | | | 490 | | |
Impact of accounting estimate change | | | | | (846) | | | | | | — | | |
Mustang disposal | | | | | — | | | | | | (250) | | |
Ending accrued warranty expense | | | | $ | 1,133 | | | | | $ | 2,114 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Numerator for basic and diluted earnings per share: | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 38,453 | | | | | $ | (1,928) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average shares outstanding – basic | | | | | 27,483,350 | | | | | | 27,402,082 | | |
Dilutive effect of warrants | | | | | — | | | | | | — | | |
Diluted weighted average shares outstanding | | | | | 27,483,350 | | | | | | 27,402,082 | | |
Anti-dilutive warrants excluded | | | | | — | | | | | | 81,268 | | |
Net income (loss) per share: | | | | | | | | | | | | | |
Basic | | | | $ | 1.40 | | | | | $ | (0.07) | | |
Diluted | | | | $ | 1.40 | | | | | $ | (0.07) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Beginning allowance for doubtful accounts | | | | $ | 1,345 | | | | | $ | 1,260 | | |
Provision | | | | | 177 | | | | | | 2,651 | | |
Write-offs, net of recoveries | | | | | (409) | | | | | | (2,488) | | |
Mustang disposal | | | | | — | | | | | | (78) | | |
Ending allowance for doubtful accounts | | | | $ | 1,113 | | | | | $ | 1,345 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Net gains recognized during the year | | | | $ | 2,178 | | | | | $ | 2,175 | | |
Less: Net gains recognized during the year related to equity securities sold during the year | | | | | (2,178) | | | | | | — | | |
Net unrealized gains recognized during the year related to equity securities still held at the end of the year | | | | $ | — | | | | | $ | 2,175 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
U.S state and local agencies(a) | | | | $ | 230,706 | | | | | $ | 219,482 | | |
Commercial | | | | | 35,648 | | | | | | 32,837 | | |
U.S. federal agencies | | | | | 63,267 | | | | | | 74,756 | | |
International | | | | | 68,669 | | | | | | 89,367 | | |
Other | | | | | 6,352 | | | | | | 4,294 | | |
Net sales | | | | $ | 404,642 | | | | | $ | 420,736 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
United States | | | | $ | 335,973 | | | | | $ | 331,369 | | |
International | | | | | 68,669 | | | | | | 89,367 | | |
| | | | $ | 404,642 | | | | | $ | 420,736 | | |
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity investments | | | | $ | 5,175 | | | | | | — | | | | | | — | | | | | | 5,175 | | |
Total assets at fair value | | | | $ | 5,175 | | | | | | — | | | | | | — | | | | | | 5,175 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration(a) | | | | $ | — | | | | | | — | | | | | | 1,667 | | | | | | 1,667 | | |
Total liabilities at fair value | | | | $ | — | | | | | | — | | | | | | 1,667 | | | | | | 1,667 | | |
| | | Valuation technique | | | Significant unobservable inputs | | | Range | | |||
Contingent Consideration | | | Discounted Cash Flows | | | Discount rate | | | | | 17.00% | | |
| | | Level 3 Instruments | | |||
Balance, December 31, 2018 | | | | $ | 1,667 | | |
Settlement of obligation | | | | | — | | |
Balance, December 31, 2019 | | | | $ | 1,667 | | |
Settlement of obligation | | | | | (240) | | |
Fair value adjustment included in earnings | | | | | (1,427) | | |
Balance, December 31, 2020 | | | | $ | — | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Finished goods | | | | $ | 25,986 | | | | | $ | 21,458 | | |
Work-in-process | | | | | 3,741 | | | | | | 4,614 | | |
Raw materials and supplies | | | | | 31,196 | | | | | | 36,054 | | |
| | | | $ | 60,923 | | | | | $ | 62,126 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Land | | | | $ | 4,620 | | | | | $ | 4,620 | | |
Building and improvements | | | | | 17,367 | | | | | | 15,030 | | |
Furniture and fixtures | | | | | 1,288 | | | | | | 1,191 | | |
Computer hardware and software | | | | | 23,125 | | | | | | 22,273 | | |
Machinery and equipment | | | | | 22,162 | | | | | | 20,066 | | |
Construction in progress | | | | | 518 | | | | | | 1,096 | | |
| | | | | 69,080 | | | | | | 64,276 | | |
Less accumulated depreciation | | | | | (33,643) | | | | | | (28,228) | | |
| | | | $ | 35,437 | | | | | $ | 36,048 | | |
| | | Products | | | Distribution | | | Total | | |||||||||
Balance, December 31, 2018 | | | | $ | 66,780 | | | | | $ | 10,201 | | | | | $ | 76,981 | | |
Impairment losses | | | | | — | | | | | | (7,585) | | | | | | (7,585) | | |
Foreign currency translation adjustments | | | | | 93 | | | | | | — | | | | | | 93 | | |
Mustang disposal | | | | | (3,309) | | | | | | — | | | | | | (3,309) | | |
Balance, December 31, 2019 | | | | | 63,564 | | | | | | 2,616 | | | | | | 66,180 | | |
Foreign currency translation adjustments | | | | | 134 | | | | | | — | | | | | | 134 | | |
Balance, December 31, 2020 | | | | $ | 63,698 | | | | | $ | 2,616 | | | | | $ | 66,314 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Gross | | | Accumulated amortization | | | Net | | | Weighted Average Useful Life | | ||||||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships | | | | $ | 74,123 | | | | | | (45,815) | | | | | | 28,308 | | | | | | 12 | | |
Technology | | | | | 11,991 | | | | | | (10,333) | | | | | | 1,658 | | | | | | 7 | | |
Tradenames | | | | | 6,490 | | | | | | (2,135) | | | | | | 4,355 | | | | | | 1 | | |
Non-compete agreements | | | | | 1,041 | | | | | | (1,027) | | | | | | 14 | | | | | | 4 | | |
| | | | $ | 93,645 | | | | | | (59,310) | | | | | | 34,335 | | | | | | | | |
| | | December 31, 2020 | | ||||||||||||||||||
| | | Gross | | | Accumulated amortization | | | Net | | | Weighted Average Useful Life | | |||||||||
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames | | | | | 16,674 | | | | | | — | | | | | | 16,674 | | | | | |
Total | | | | $ | 110,319 | | | | | | (59,310) | | | | | | 51,009 | | | | | |
| | | December 31, 2019 | | |||||||||||||||||||||
| | | Gross | | | Accumulated amortization | | | Net | | | Weighted Average Useful Life | | ||||||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships | | | | $ | 73,825 | | | | | | (39,010) | | | | | | 34,815 | | | | | | 12 | | |
Technology | | | | | 11,913 | | | | | | (8,991) | | | | | | 2,922 | | | | | | 7 | | |
Tradenames | | | | | 3,640 | | | | | | (913) | | | | | | 2,727 | | | | | | 1 | | |
Non-compete agreements | | | | | 1,020 | | | | | | (944) | | | | | | 76 | | | | | | 4 | | |
| | | | $ | 90,398 | | | | | | (49,858) | | | | | | 40,540 | | | | | | | | |
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tradenames | | | | | 19,415 | | | | | | — | | | | | | 19,415 | | | | | | | | |
Total | | | | $ | 109,813 | | | | | | (49,858) | | | | | | 59,955 | | | | | | | | |
| 2021 | | | | $ | 8,366 | | |
| 2022 | | | | | 7,608 | | |
| 2023 | | | | | 6,601 | | |
| 2024 | | | | | 3,603 | | |
| 2025 | | | | | 1,650 | | |
| Thereafter | | | | | 6,507 | | |
| | | | | $ | 34,335 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Accrued expenses | | | | $ | 4,257 | | | | | $ | 2,760 | | |
Accrued compensation and payroll tax | | | | | 18,745 | | | | | | 15,570 | | |
Accrued interest payable | | | | | 703 | | | | | | 2,043 | | |
Accrued warranty expense | | | | | 1,133 | | | | | | 2,368 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred revenue and customer credit balances | | | | | 7,262 | | | | | | 4,870 | | |
Other accrued liabilities | | | | | 3,904 | | | | | | 4,595 | | |
| | | | $ | 36,004 | | | | | $ | 32,206 | | |
|
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Short-term debt: | | | | | | | | | | | | | |
Insurance premium financing | | | | $ | 1,225 | | | | | $ | 1,389 | | |
Current portion of term loan | | | | | 2,251 | | | | | | 2,920 | | |
Current portion of other | | | | | 20 | | | | | | 19 | | |
| | | | $ | 3,496 | | | | | $ | 4,328 | | |
Long-term debt: | | | | | | | | | | | | | |
Revolving credit facility | | | | $ | — | | | | | $ | 2,159 | | |
Term loan | | | | | 222,187 | | | | | | 273,254 | | |
Other | | | | | 128 | | | | | | 145 | | |
| | | | $ | 222,315 | | | | | $ | 275,558 | | |
Unamortized debt discount and debt issuance costs | | | | | (13,005) | | | | | | (5,245) | | |
Total long-term debt, net | | | | $ | 209,310 | | | | | $ | 270,313 | | |
| 2021 | | | | $ | 2,271 | | |
| 2022 | | | | | 2,272 | | |
| 2023 | | | | | 2,272 | | |
| 2024 | | | | | 2,272 | | |
| 2025 | | | | | 2,273 | | |
| Thereafter | | | | | 213,226 | | |
| Total principal payments | | | | $ | 224,586 | | |
| | | Capital Leases | | | Operating Leases | | ||||||
2021 | | | | $ | 43 | | | | | $ | 4,470 | | |
2022 | | | | | 43 | | | | | | 4,139 | | |
2023 | | | | | 3 | | | | | | 3,732 | | |
2024 | | | | | — | | | | | | 2,602 | | |
2025 | | | | | — | | | | | | 1,263 | | |
Thereafter | | | | | — | | | | | | 397 | | |
Total minimum lease payments | | | | $ | 89 | | | | | $ | 16,603 | | |
Less: Amount representing interest | | | | | (18) | | | | | | | | |
Capital lease obligation | | | | $ | 71 | | | | | | | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
U.S. operations | | | | $ | 23,776 | | | | | $ | (12,989) | | |
Foreign operations | | | | | 4,099 | | | | | | 10,919 | | |
Income (loss) before benefit for income taxes | | | | $ | 27,875 | | | | | $ | (2,070) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Current tax provision: | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | |
State | | | | | (188) | | | | | | (10) | | |
Foreign | | | | | (1,482) | | | | | | (665) | | |
Total current provision | | | | | (1,670) | | | | | | (675) | | |
Deferred tax benefit: | | | | | | | | | | | | | |
Federal | | | | | 10,233 | | | | | | 149 | | |
State | | | | | 1,949 | | | | | | 27 | | |
Foreign | | | | | 66 | | | | | | 641 | | |
Total deferred benefit | | | | | 12,248 | | | | | | 817 | | |
Total income tax benefit | | | | $ | 10,578 | | | | | $ | 142 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Federal statutory rate | | | | | 21.0% | | | | | | 21.0% | | |
Increase (decrease) in income taxes resulting from: | | | | | | | | | | | | | |
State income taxes, net of federal income taxes | | | | | 7.7 | | | | | | (7.7) | | |
Change in valuation allowance | | | | | (71.1) | | | | | | (53.3) | | |
Current year tax credits | | | | | (2.3) | | | | | | 34.1 | | |
Difference between foreign and federal tax rate | | | | | 2.0 | | | | | | 23.4 | | |
Permanent items | | | | | 2.8 | | | | | | 43.3 | | |
Reserve for uncertain tax positions | | | | | 1.3 | | | | | | (57.9) | | |
Other | | | | | 0.7 | | | | | | 4.0 | | |
Effective tax rate | | | | | (37.9)% | | | | | | 6.9% | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss and other carry forwards | | | | $ | 15,531 | | | | | $ | 25,756 | | |
Accrued liabilities | | | | | 4,201 | | | | | | 3,359 | | |
Reserves and other | | | | | 3,587 | | | | | | 3,124 | | |
263A uniform capitalization costs | | | | | 1,067 | | | | | | 1,106 | | |
Other deferred tax assets | | | | | 2,122 | | | | | | 2,064 | | |
Total deferred tax assets | | | | | 26,508 | | | | | | 35,409 | | |
Valuation allowance | | | | | (1,729) | | | | | | (21,562) | | |
Net deferred tax assets | | | | | 24,779 | | | | | | 13,847 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangibles | | | | | (3,626) | | | | | | (4,580) | | |
Depreciation | | | | | (3,667) | | | | | | (4,217) | | |
Goodwill | | | | | (6,182) | | | | | | (5,171) | | |
Other | | | | | (489) | | | | | | (1,312) | | |
Total deferred tax liabilities | | | | | (13,964) | | | | | | (15,280) | | |
Total deferred income taxes | | | | $ | 10,815 | | | | | $ | (1,433) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Beginning unrecognized tax benefits | | | | $ | 1,754 | | | | | $ | 556 | | |
Current period unrecognized tax benefits | | | | | 368 | | | | | | 1,198 | | |
Ending unrecognized tax benefits | | | | $ | 2,122 | | | | | $ | 1,754 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Beginning accrued restructuring cost | | | | $ | — | | | | | $ | 2,884 | | |
Additions | | | | | 160 | | | | | | (69) | | |
Payments | | | | | (160) | | | | | | (2,815) | | |
Ending accrued restructuring cost | | | | $ | — | | | | | $ | — | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Employee severance and other benefits | | | | $ | 160 | | | | | $ | (177) | | |
Other shutdown costs | | | | | — | | | | | | 108 | | |
| | | | $ | 160 | | | | | $ | (69) | | |
| | | Year ended December 31, 2020 | | |||||||||||||||||||||
| | | Products | | | Distribution | | | Reconciling Items(1) | | | Total | | ||||||||||||
Net sales | | | | $ | 343,689 | | | | | $ | 84,922 | | | | | $ | (23,969) | | | | | $ | 404,642 | | |
Cost of goods sold | | | | | 211,048 | | | | | | 64,761 | | | | | | (24,105) | | | | | | 251,704 | | |
Gross profit | | | | $ | 132,641 | | | | | $ | 20,161 | | | | | $ | 136 | | | | | $ | 152,938 | | |
| | | Year ended December 31, 2019 | | |||||||||||||||||||||
| | | Products | | | Distribution | | | Reconciling Items(1) | | | Total | | ||||||||||||
Net sales | | | | $ | 365,903 | | | | | $ | 78,171 | | | | | $ | (23,338) | | | | | $ | 420,736 | | |
Cost of goods sold | | | | | 236,355 | | | | | | 61,657 | | | | | | (23,313) | | | | | | 274,699 | | |
Gross profit | | | | $ | 129,548 | | | | | $ | 16,514 | | | | | $ | (25) | | | | | $ | 146,037 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Supplemental disclosures: | | | | | | | | | | | | | |
Cash paid for income taxes, net of refunds | | | | $ | 879 | | | | | $ | 307 | | |
Cash paid for interest | | | | $ | 23,316 | | | | | $ | 27,907 | | |
Non-cash transactions: | | | | | | | | | | | | | |
Stock received in the sale of business | | | | $ | 4,731 | | | | | $ | 4,611 | | |
| | | Page(s) | | |||
Consolidated Financial Statements (unaudited): | | | | | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 15,275 | | | | | $ | 2,873 | | |
Accounts receivable, net of allowance for doubtful accounts of $624 and $1,113, respectively | | | | | 42,230 | | | | | | 43,646 | | |
Inventories | | | | | 71,067 | | | | | | 60,923 | | |
Prepaid expenses | | | | | 9,212 | | | | | | 6,665 | | |
Other current assets | | | | | 5,859 | | | | | | 3,362 | | |
Total current assets | | | | | 143,643 | | | | | | 117,469 | | |
Property and equipment, net of accumulated depreciation and amortization of $37,510 and $33,643, respectively | | | | | 33,780 | | | | | | 35,437 | | |
Deferred tax assets, net | | | | | 11,696 | | | | | | 12,900 | | |
Intangible assets, net | | | | | 44,459 | | | | | | 51,009 | | |
Goodwill | | | | | 66,227 | | | | | | 66,314 | | |
Other assets | | | | | 2,219 | | | | | | 150 | | |
Total assets | | | | $ | 302,024 | | | | | $ | 283,279 | | |
Liabilities, Mezzanine Equity and Shareholders’ Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 21,890 | | | | | $ | 21,978 | | |
Accrued liabilities | | | | | 40,238 | | | | | | 36,004 | | |
Income tax payable | | | | | 2,505 | | | | | | 1,005 | | |
Current portion of long-term debt | | | | | 12,904 | | | | | | 3,496 | | |
Total current liabilities | | | | | 77,537 | | | | | | 62,483 | | |
Long-term debt | | | | | 212,946 | | | | | | 209,310 | | |
Deferred tax liabilities | | | | | 2,430 | | | | | | 2,085 | | |
Other liabilities | | | | | 1,774 | | | | | | 550 | | |
Total liabilities | | | | | 294,687 | | | | | | 274,428 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Mezzanine equity | | | | | | | | | | | | | |
Preferred stock ($0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of September 30, 2021 and December 31, 2020) | | | | | — | | | | | | — | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock ($0.0001 par value, 190,000,000 shares authorized, 27,483,350 issued and outstanding as of September 30, 2021 and December 31, 2020) | | | | | 3 | | | | | | 3 | | |
Additional paid-in capital | | | | | 48,670 | | | | | | 48,670 | | |
Accumulated other comprehensive loss | | | | | (2,747) | | | | | | (2,860) | | |
Accumulated deficit | | | | | (38,589) | | | | | | (36,962) | | |
Total shareholders’ equity | | | | | 7,337 | | | | | | 8,851 | | |
Total liabilities, mezzanine equity and shareholders’ equity | | | | $ | 302,024 | | | | | $ | 283,279 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Net sales | | | | $ | 323,751 | | | | | $ | 297,019 | | |
Cost of goods sold | | | | | 192,256 | | | | | | 183,869 | | |
Gross profit | | | | | 131,495 | | | | | | 113,150 | | |
Operating expenses | | | | | | | | | | | | | |
Selling, general and administrative | | | | | 87,168 | | | | | | 79,963 | | |
Restructuring and transaction costs | | | | | 1,491 | | | | | | 3,143 | | |
Related party expense | | | | | 437 | | | | | | 480 | | |
Other general income | | | | | — | | | | | | (10,950) | | |
Total operating expenses | | | | | 89,096 | | | | | | 72,636 | | |
Operating income | | | | | 42,399 | | | | | | 40,514 | | |
Other expense | | | | | | | | | | | | | |
Interest expense | | | | | (14,129) | | | | | | (18,275) | | |
Loss on extinguishment of debt | | | | | (15,155) | | | | | | — | | |
Other (expense) income, net | | | | | (881) | | | | | | 1,925 | | |
| | | | | | | | | | | | ||
Total other expense, net | | | | | (30,165) | | | | | | (16,350) | | |
Income before provision for income taxes | | | | | 12,234 | | | | | | 24,164 | | |
Provision for income taxes | | | | | (3,861) | | | | | | (1,491) | | |
Net income | | | | $ | 8,373 | | | | | $ | 22,673 | | |
Net income per share: | | | | | | | | | | | | | |
Basic | | | | $ | 0.30 | | | | | $ | 0.82 | | |
Diluted | | | | $ | 0.30 | | | | | $ | 0.82 | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic | | | | | 27,483,350 | | | | | | 27,483,350 | | |
Diluted | | | | | 27,483,350 | | | | | | 27,483,350 | | |
Net income | | | | $ | 8,373 | | | | | $ | 22,673 | | |
Other comprehensive income, net of tax: | | | | | | | | | | | | | |
Foreign currency translation adjustments arising during the period | | | | | 23 | | | | | | (776) | | |
Change in fair value of derivative instruments(1) | | | | | 90 | | | | | | — | | |
Comprehensive income, net of tax | | | | $ | 8,486 | | | | | $ | 21,897 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | |
Net income | | | | $ | 8,373 | | | | | $ | 22,673 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 10,426 | | | | | | 11,207 | | |
Amortization of original issue discount and debt issue costs | | | | | 2,483 | | | | | | 1,012 | | |
Loss on extinguishment of debt | | | | | 15,155 | | | | | | — | | |
Non cash consideration received from sale of business | | | | | — | | | | | | (6,821) | | |
Deferred income taxes | | | | | 1,533 | | | | | | 125 | | |
Gain on sale of fixed assets | | | | | — | | | | | | (6,218) | | |
Provision for losses on accounts receivable | | | | | (254) | | | | | | (130) | | |
Foreign exchange loss (gain) | | | | | 45 | | | | | | (752) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | 1,549 | | | | | | 10,922 | | |
Inventories | | | | | (10,261) | | | | | | (4,902) | | |
Prepaid expenses and other assets | | | | | (4,642) | | | | | | (2,332) | | |
Accounts payable and other liabilities | | | | | 6,582 | | | | | | 3,408 | | |
Net cash provided by operating activities | | | | | 30,989 | | | | | | 28,192 | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (2,225) | | | | | | (3,913) | | |
Proceeds from disposition of property and equipment | | | | | — | | | | | | 12,386 | | |
Proceeds from sale of equity securities | | | | | — | | | | | | 5,591 | | |
Net cash (used in) provided by investing activities | | | | | (2,225) | | | | | | 14,064 | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | |
Proceeds from revolving credit facilities | | | | | 248,000 | | | | | | 281,730 | | |
Principal payments on revolving credit facilities | | | | | (223,132) | | | | | | (283,887) | | |
Proceeds from term loans | | | | | 198,735 | | | | | | — | | |
Principal payments on term loans | | | | | (224,547) | | | | | | (40,841) | | |
Proceeds from insurance premium financing | | | | | 4,269 | | | | | | 2,733 | | |
Principal payments on insurance premium financing | | | | | (2,611) | | | | | | (1,998) | | |
Payment of capital leases | | | | | (32) | | | | | | (35) | | |
Payments for debt issuance costs | | | | | (2,830) | | | | | | — | | |
Payments on extinguishment of debt | | | | | (4,215) | | | | | | — | | |
Dividends distributed | | | | | (9,996) | | | | | | — | | |
Net cash used in financing activities | | | | | (16,359) | | | | | | (42,298) | | |
Effect of foreign exchange rates on cash and cash equivalents | | | | | (3) | | | | | | 6 | | |
Change in cash and cash equivalents | | | | | 12,402 | | | | | | (36) | | |
Cash and cash equivalents, beginning of period | | | | | 2,873 | | | | | | 2,520 | | |
Cash and cash equivalents, end of period | | | | | 15,275 | | | | | | 2,484 | | |
| | | Common Stock | | | Paid-In Capital | | | Accumulated Other Comprehensive Loss | | | Accumulated Deficit | | | Shareholders’ Equity | | |||||||||||||||||||||
| Shares | | | Amount | | ||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | | | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (2,860) | | | | | $ | (36,962) | | | | | $ | 8,851 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,373 | | | | | | 8,373 | | |
Foreign currency translation adjustments | | | | | — | | | | | | — | | | | | | — | | | | | | 23 | | | | | | — | | | | | | 23 | | |
Change in fair value of derivative instruments | | | | | — | | | | | | — | | | | | | — | | | | | | 90 | | | | | | — | | | | | | 90 | | |
Dividends declared | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | (10,000) | | |
Balance, September 30, 2021 | | | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (2,747) | | | | | $ | (38,589) | | | | | $ | 7,337 | | |
| | | Common Stock | | | Additional Paid-In Capital | | | Accumulated Other Comprehensive Loss | | | Accumulated Deficit | | | Shareholders’ Deficit | | |||||||||||||||||||||
| | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance, December 31, 2019 | | | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (3,280) | | | | | $ | (75,415) | | | | | $ | (30,022) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,673 | | | | | | 22,673 | | |
Foreign currency translation adjustments | | | | | — | | | | | | — | | | | | | — | | | | | | (776) | | | | | | — | | | | | | (776) | | |
Balance, September 30, 2020 | | | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (4,056) | | | | | $ | (52,742) | | | | | $ | (8,125) | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||||||||||||||||||||||||||||||||||||||
| Carrying amount | | | Fair Value | | | Carrying amount | | | Fair Value | | ||||||||||||||||||||||||||||||||||||||
| Level 1 | | | Level 2 | | | Level 3 | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap (Note 5) | | | | $ | 829 | | | | | $ | — | | | | | $ | 829 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap (Note 5) | | | | | 709 | | | | | | — | | | | | | 709 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Beginning accrued warranty expense | | | | $ | 1,133 | | | | | $ | 2,114 | | |
Current period claims | | | | | (236) | | | | | | (223) | | |
Provision for current period sales | | | | | 256 | | | | | | 357 | | |
Ending accrued warranty expense | | | | $ | 1,153 | | | | | $ | 2,248 | | |
| | | Nine months ended September 30, | | |||||||||
| 2021 | | | 2020 | | ||||||||
Numerator for basic and diluted earnings per share: | | | | | | | | | | | | | |
Net income | | | | $ | 8,373 | | | | | $ | 22,673 | | |
Denominator: | | | | | | | | | | | | | |
Weighted average shares outstanding – basic | | | | | 27,483,350 | | | | | | 27,483,350 | | |
Diluted weighted average shares outstanding | | | | | 27,483,350 | | | | | | 27,483,350 | | |
Net income per share: | | | | | | | | | | | | | |
Basic | | | | $ | 0.30 | | | | | $ | 0.82 | | |
Diluted | | | | $ | 0.30 | | | | | $ | 0.82 | | |
| | | Nine months ended September 30, | | |||||||||
| 2021 | | | 2020 | | ||||||||
U.S. state and local agencies(a) | | | | $ | 179,385 | | | | | $ | 171,552 | | |
Commercial | | | | | 27,102 | | | | | | 25,117 | | |
U.S. federal agencies | | | | | 37,365 | | | | | | 43,632 | | |
International | | | | | 74,647 | | | | | | 51,691 | | |
Other | | | | | 5,252 | | | | | | 5,027 | | |
Net sales | | | | $ | 323,751 | | | | | $ | 297,019 | | |
| | | Nine months ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
United States | | | | $ | 249,104 | | | | | $ | 245,328 | | |
International | | | | | 74,647 | | | | | | 51,691 | | |
| | | | $ | 323,751 | | | | | $ | 297,019 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Finished goods | | | | $ | 31,541 | | | | | $ | 25,986 | | |
Work-in-process | | | | | 4,833 | | | | | | 3,741 | | |
Raw materials and supplies | | | | | 34,693 | | | | | | 31,196 | | |
| | | | $ | 71,067 | | | | | $ | 60,923 | | |
| | | Products | | | Distribution | | | Total | | |||||||||
Balance, December 31, 2020 | | | | $ | 63,698 | | | | | $ | 2,616 | | | | | $ | 66,314 | | |
Foreign currency translation adjustments | | | | | (87) | | | | | | — | | | | | | (87) | | |
Balance, September 30, 2021 | | | | $ | 63,611 | | | | | $ | 2,616 | | | | | $ | 66,227 | | |
| | | September 30, 2021 | | ||||||||||||||||||
| | | Gross | | | Accumulated amortization | | | Net | | | Weighted Average Useful Life | | |||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships | | | | $ | 74,088 | | | | | | (50,858) | | | | | | 23,230 | | | | 11 | |
Technology | | | | | 11,978 | | | | | | (10,919) | | | | | | 1,059 | | | | 7 | |
Tradenames | | | | | 6,472 | | | | | | (2,980) | | | | | | 3,492 | | | | 4 | |
Non-compete agreements | | | | | 1,037 | | | | | | (1,037) | | | | | | — | | | | 4 | |
| | | | $ | 93,575 | | | | | | (65,794) | | | | | | 27,781 | | | | | |
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames | | | | | 16,678 | | | | | | — | | | | | | 16,678 | | | | Indefinite | |
Total | | | | $ | 110,253 | | | | | | (65,794) | | | | | | 44,459 | | | | | |
| | | December 31, 2020 | | ||||||||||||||||||
| | | Gross | | | Accumulated amortization | | | Net | | | Weighted Average Useful Life | | |||||||||
Definite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships | | | | $ | 74,123 | | | | | | (45,815) | | | | | | 28,308 | | | | 11 | |
Technology | | | | | 11,991 | | | | | | (10,333) | | | | | | 1,658 | | | | 7 | |
Tradenames | | | | | 6,490 | | | | | | (2,135) | | | | | | 4,355 | | | | 4 | |
Non-compete agreements | | | | | 1,041 | | | | | | (1,027) | | | | | | 14 | | | | 4 | |
| | | | $ | 93,645 | | | | | | (59,310) | | | | | | 34,335 | | | | | |
Indefinite lived intangibles: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames | | | | | 16,674 | | | | | | — | | | | | | 16,674 | | | | Indefinite | |
Total | | | | $ | 110,319 | | | | | | (59,310) | | | | | | 51,009 | | | | | |
| Remainder of 2021 | | | | $ | 2,037 | | |
| 2022 | | | | | 7,683 | | |
| 2023 | | | | | 6,754 | | |
| 2024 | | | | | 3,856 | | |
| 2025 | | | | | 1,856 | | |
| Thereafter | | | | | 5,595 | | |
| | | | | $ | 27,781 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Short-term debt: | | | | | | | | | | | | | |
Insurance premium financing | | | | $ | 2,883 | | | | | $ | 1,225 | | |
Current portion of term loan | | | | | 10,000 | | | | | | 2,251 | | |
Current portion of other | | | | | 21 | | | | | | 20 | | |
| | | | $ | 12,904 | | | | | $ | 3,496 | | |
Long-term debt: | | | | | | | | | | | | | |
Revolver | | | | | 25,500 | | | | | | — | | |
Term loan | | | | | 190,000 | | | | | | 222,187 | | |
Other | | | | | 113 | | | | | | 128 | | |
| | | | $ | 215,613 | | | | | $ | 222,315 | | |
Unamortized debt discount and debt issuance costs | | | | | (2,667) | | | | | | (13,005) | | |
Total long-term debt, net | | | | $ | 212,946 | | | | | $ | 209,310 | | |
| Remainder of 2021 | | | | $ | 2,505 | | |
| 2022 | | | | | 10,021 | | |
| 2023 | | | | | 10,022 | | |
| 2024 | | | | | 10,022 | | |
| 2025 | | | | | 10,023 | | |
| Thereafter | | | | | 183,041 | | |
| Total principal payments | | | | $ | 225,634 | | |
Effective date | | | Notional amount | | | Fixed rate | | ||||||
September 30, 2021 through July 23, 2026 | | | | $ | 100,000 | | | | | | 0.875% | | |
Balance sheet account | | | September 30, 2021 | | | December 31, 2020 | | ||||||
Other assets | | | | $ | 829 | | | | | $ | — | | |
Accrued liabilities | | | | $ | 709 | | | | | $ | — | | |
| | | Capital Leases | | | Operating Leases | | ||||||
Remainder of 2021 | | | | $ | 11 | | | | | $ | 1,149 | | |
2022 | | | | | 43 | | | | | | 4,290 | | |
2023 | | | | | 4 | | | | | | 3,887 | | |
2024 | | | | | — | | | | | | 2,763 | | |
2025 | | | | | — | | | | | | 1,428 | | |
Thereafter | | | | | — | | | | | | 469 | | |
Total minimum lease payments | | | | $ | 58 | | | | | $ | 13,986 | | |
Less: Amount representing interest | | | | | (13) | | | | | | | | |
Capital lease obligation | | | | $ | 45 | | | | | | | | |
| | | Nine months ended September 30, 2021 | | |||||||||||||||||||||
| Products | | | Distribution | | | Reconciling Items(1) | | | Total | | ||||||||||||||
Net sales | | | | $ | 274,039 | | | | | $ | 69,086 | | | | | $ | (19,374) | | | | | $ | 323,751 | | |
Cost of goods sold | | | | | 159,924 | | | | | | 51,696 | | | | | | (19,364) | | | | | | 192,256 | | |
Gross profit | | | | $ | 114,115 | | | | | $ | 17,390 | | | | | $ | (10) | | | | | $ | 131,495 | | |
| | | Nine months ended September 30, 2020 | | |||||||||||||||||||||
| Products | | | Distribution | | | Reconciling Items(1) | | | Total | | ||||||||||||||
Net sales | | | | $ | 251,441 | | | | | $ | 62,707 | | | | | $ | (17,129) | | | | | $ | 297,019 | | |
Cost of goods sold | | | | | 153,233 | | | | | | 47,897 | | | | | | (17,261) | | | | | | 183,869 | | |
Gross profit | | | | $ | 98,208 | | | | | $ | 14,810 | | | | | $ | 132 | | | | | $ | 113,150 | | |
Item | | | Amount to be paid | | |||
SEC registration fee | | | | $ | 52,839 | | |
Legal fees and expenses | | | | | * | | |
Accounting fees and expenses | | | | | 12,500 | | |
Miscellaneous expenses | | | | | * | | |
Total | | | | $ | * | | |
| | | | CADRE HOLDINGS, INC. | |
| | | | By: /s/ Warren B. Kanders Name: Warren B. Kanders | |
| | | | Title: Chief Executive Officer | |
| Signature | | | Title | | | Date | |
| /s/ Warren B. Kanders Warren B. Kanders | | | Chief Executive Officer (Principal Executive Officer) and Chairman | | | January 3, 2022 | |
| * Brad Williams | | | President | | | January 3, 2022 | |
| * Blaine Browers | | | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | | January 3, 2022 | |
| * Hamish Norton | | | Director | | | January 3, 2022 | |
| * Nicholas Sokolow | | | Director | | | January 3, 2022 | |
| * William Quigley | | | Director | | | January 3, 2022 | |
| *By: /s/ Warren B. Kanders Warren B. Kanders Attorney-in-Fact | | | | | | | |