| | | | | | ii | | | |
| | | | | | iii | | | |
| | | | | | iii | | | |
| | | | | | iv | | | |
| | | | | | v | | | |
| | | | | | xi | | | |
| | | | | | xi | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 17 | | | |
| | | | | | 29 | | | |
| | | | | | 40 | | | |
| | | | | | 42 | | | |
| | | | | | 48 | | | |
| | | | | | 48 | | |
|
(amounts in thousands, except for share information)
|
| |
Utz Brands, Inc.
(Successor) as of 1/3/2021 (as restated) |
| |
Term Loan
Refinancing Transaction Accounting Adjustments |
| |
Pro Forma
Combined Total |
| |||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 46,831 | | | | | | (11,135) | | | | | | (aaa) | | | | | | 35,696 | | |
|
Accounts receivable, net
|
| | | | 118,305 | | | | | | | | | | | | | | | | | | 118,305 | | |
|
Inventories
|
| | | | 59,810 | | | | | | | | | | | | | | | | | | 59,810 | | |
|
Prepaid and other assets
|
| | | | 11,573 | | | | | | | | | | | | | | | | | | 11,573 | | |
|
Current portion of notes receivable
|
| | | | 7,666 | | | | | | | | | | | | | | | | | | 7,666 | | |
|
Total current assets
|
| | | | 244,185 | | | | | | (11,135) | | | | | | | | | | | | 233,050 | | |
| Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, plant and equipment, net
|
| | | | 270,416 | | | | | | | | | | | | | | | | | | 270,416 | | |
|
Goodwill
|
| | | | 862,183 | | | | | | | | | | | | | | | | | | 862,183 | | |
|
Intangible assets, net
|
| | | | 1,171,709 | | | | | | | | | | | | | | | | | | 1,171,709 | | |
|
Non-current portion of notes receivable
|
| | | | 20,000 | | | | | | | | | | | | | | | | | | 20,000 | | |
|
Other assets
|
| | | | 15,671 | | | | | | | | | | | | | | | | | | 15,671 | | |
|
Total non-current assets
|
| | | | 2,339,979 | | | | | | | | | | | | | | | | | | 2,339,979 | | |
|
Total assets
|
| | | | 2,584,164 | | | | | | (11,135) | | | | | | | | | | | | 2,573,029 | | |
| LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current portion of term debt
|
| | | | 469 | | | | | | 7,200 | | | | | | (ddd) | | | | | | 7,669 | | |
|
Current portion of other notes payable
|
| | | | 9,018 | | | | | | | | | | | | | | | | | | 9,018 | | |
|
Accounts payable
|
| | | | 57,254 | | | | | | | | | | | | | | | | | | 57,254 | | |
|
Accrued expenses and other
|
| | | | 80,788 | | | | | | | | | | | | | | | | | | 80,788 | | |
|
Current portion of warrant liability
|
| | | | 52,580 | | | | | | (52,580) | | | | | | (ccc) | | | | | | — | | |
|
Total current liabilities
|
| | | | 200,109 | | | | | | (45,380) | | | | | | | | | | | | 154,729 | | |
| Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-current portion of term debt
|
| | | | 778,000 | | | | | | (11,135) | | | | | | (aaa) | | | | | | 704,947 | | |
| | | | | | | | | | | | 2,514 | | | | | | (bbb) | | | | | | | | |
| | | | | | | | | | | | (57,232) | | | | | | (ccc) | | | | | | | | |
| | | | | | | | | | | | (7,200) | | | | | | (ddd) | | | | | | | | |
|
Non-current portion of other notes payable
|
| | | | 24,564 | | | | | | | | | | | | | | | | | | 24,564 | | |
|
Non-current accrued expenses and other
|
| | | | 37,771 | | | | | | | | | | | | | | | | | | 37,771 | | |
|
Deferred tax liability
|
| | | | 73,786 | | | | | | | | | | | | | | | | | | 73,786 | | |
|
Non-current warrant liability
|
| | | | 85,032 | | | | | | | | | | | | | | | | | | 85,032 | | |
|
Total non-current liabilities
|
| | | | 999,153 | | | | | | (73,053) | | | | | | | | | | | | 926,100 | | |
|
Total liabilities
|
| | | | 1,199,262 | | | | | | (118,433) | | | | | | | | | | | | 1,080,829 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | |
| Equity (Deficit): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares of Class A Common Stock (Successor), $0.0001 par
value; 1,000,000,000 shares authorized; 71,094,714 shares issued and outstanding at January 3, 2021 |
| | | | 7 | | | | | | — | | | | | | (ccc) | | | | | | 7 | | |
|
Shares of Class V Common Stock (Successor), $0.0001 par value; 61,249,000 shares authorized; 60,349,000 shares issued and outstanding at January 3, 2021
|
| | | | 6 | | | | | | | | | | | | | | | | | | 6 | | |
|
Additional paid-in capital (Successor)
|
| | | | 793,461 | | | | | | 142,526 | | | | | | (ccc) | | | | | | 935,987 | | |
|
Accumulated deficit (Successor)
|
| | | | (241,490) | | | | | | (2,514) | | | | | | (bbb) | | | | | | (244,004) | | |
|
Accumulated other comprehensive income
|
| | | | 924 | | | | | | | | | | | | | | | | | | 924 | | |
|
Total stockholders’ equity
|
| | | | 552,908 | | | | | | 140,012 | | | | | | | | | | | | 692,920 | | |
|
Noncontrolling interest
|
| | | | 831,994 | | | | | | (32,714) | | | | | | (ccc) | | | | | | 799,280 | | |
|
Total equity
|
| | | | 1,384,902 | | | | | | 107,298 | | | | | | | | | | | | 1,492,200 | | |
|
Total liabilities and equity
|
| | | | 2,584,164 | | | | | | (11,135) | | | | | | | | | | | | 2,573,029 | | |
|
(amounts in thousands
except for share information) |
| |
Collier Creek
Holdings (Historical) From 1/1/2020 to 8/28/2020 |
| |
Utz Brands,
Inc. (Successor) for the period 8/29/2020 to 1/3/2021 (as restated) |
| | |
Utz Brands
Holdings, LLC (Predecessor) for the period 12/30/2019 to 8/28/2020 |
| |
Business
Combination Transaction Accounting Adjustments |
| |
Pro Forma
for the Business Combination Subtotal |
| |
Truco
Holdco Inc. for the period 1/1/2020 to 12/14/2020 |
| |
Truco
Transactions Accounting Adjustments |
| |
Term Loan
Refinancing Transaction Accounting Adjustments |
| |
Pro Forma
Combined Total |
| | ||||||||||||||||||||||||||||||||||||||
|
Net sales
|
| | | | — | | | | | | 325,648 | | | | | | | 638,662 | | | | | | | | | | | | | | | 964,310 | | | | | | 189,919 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,154,229 | | | | ||
|
Cost of goods sold
|
| | | | — | | | | | | 219,977 | | | | | | | 411,595 | | | | | | 5,453 | | | |
(a)
|
| | | | 637,025 | | | | | | 121,907 | | | | | | (8,607) | | | |
(cc)
|
| | | | — | | | | | | | | | 750,325 | | | | ||
|
Gross profit
|
| | | | — | | | | | | 105,671 | | | | | | | 227,067 | | | | | | (5,453) | | | | | | | | | 327,285 | | | | | | 68,012 | | | | | | 8,607 | | | | | | | | | — | | | | | | | | | 403,904 | | | | ||
|
Selling and administrative expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Selling
|
| | | | — | | | | | | 63,616 | | | | | | | 131,579 | | | | | | 62 | | | |
(a)
|
| | | | 195,257 | | | | | | 20,249 | | | | | | | | | | | | | | | — | | | | | | | | | 215,506 | | | | ||
|
Administrative
|
| | | | 13,526 | | | | | | 43,871 | | | | | | | 64,050 | | | | | | 9,878 | | | |
(a)
|
| | | | 141,552 | | | | | | 32,531 | | | | | | 8,937 | | | |
(aa)
|
| | | | — | | | | | | | | | 177,902 | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | 10,227 | | | |
(f)
|
| | | | | | | | | | | | | | | | (5,118) | | | |
(ee)
|
| | | | | | | | | | | | | | | | | | |
|
Total selling and administrative
expenses |
| | | | 13,526 | | | | | | 107,487 | | | | | | | 195,629 | | | | | | 20,167 | | | | | | | | | 336,809 | | | | | | 52,780 | | | | | | 3,819 | | | | | | | | | — | | | | | | | | | 393,408 | | | | ||
| Gain on sale of assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Gain on disposal of property, plant and equipment
|
| | | | — | | | | | | 109 | | | | | | | 79 | | | | | | — | | | | | | | | | 188 | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | 188 | | | | ||
|
Gain on sale of routes, net
|
| | | | — | | | | | | 749 | | | | | | | 1,264 | | | | | | — | | | | | | | | | 2,013 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 2,013 | | | | ||
|
Total gain on sale of assets
|
| | | | — | | | | | | 858 | | | | | | | 1,343 | | | | | | — | | | | | | | | | 2,201 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 2,201 | | | | ||
|
(Loss) income from operations
|
| | | | (13,526) | | | | | | (958) | | | | | | | 32,781 | | | | | | (25,620) | | | | | | | | | (7,323) | | | | | | 15,232 | | | | | | 4,788 | | | | | | | | | — | | | | | | | | | 12,697 | | | | ||
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Interest income (expense)
|
| | | | 1,612 | | | | | | (13,301) | | | | | | | (26,659) | | | | | | (1,612) | | | |
(b)
|
| | | | (29,923) | | | | | | (5,033) | | | | | | 5,033 | | | |
(bb)
|
| | | | (9,930) | | | |
(ff)
|
| | | | (39,853) | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | 10,037 | | | |
(c)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Other income (expense)
|
| | | | — | | | | | | (2,058) | | | | | | | 1,271 | | | | | | | | | | | | | | | (787) | | | | | | 11 | | | | | | — | | | | | | | | | — | | | | | | | | | (776) | | | | ||
|
Loss on remeasurement of warrant liability
|
| | | | — | | | | | | (91,851) | | | | | | | — | | | | | | — | | | | | | | | | (91,851) | | | | | | — | | | | | | — | | | | | | | | | 17,547 | | | |
(gg)
|
| | | | (74,304) | | | | ||
|
Other income (expense),
net |
| | | | 1,612 | | | | | | (107,210) | | | | | | | (25,388) | | | | | | 8,425 | | | | | | | | | (122,561) | | | | | | (5,022) | | | | | | 5,033 | | | | | | | | | 7,617 | | | | | | | | | (114,933) | | | | ||
|
(Loss) income before taxes
|
| | | | (11,914) | | | | | | (108,168) | | | | | | | 7,393 | | | | | | (17,195) | | | | | | | | | (129,884) | | | | | | 10,210 | | | | | | 9,821 | | | | | | | | | 7,617 | | | | | | | | | (102,236) | | | | ||
|
Income tax expense/ (benefit)
|
| | | | — | | | | | | (267) | | | | | | | 3,973 | | | | | | (2,438) | | | |
(d)
|
| | | | 1,268 | | | | | | 498 | | | | | | 2,542 | | | |
(d)
|
| | | | (1,438) | | | |
(d)
|
| | | | 2,870 | | | | ||
|
Net (loss) income
|
| | | | (11,914) | | | | | | (107,901) | | | | | | | 3,420 | | | | | | (14,757) | | | | | | | | | (131,152) | | | | | | 9,712 | | | | | | 7,279 | | | | | | | | | 9,055 | | | | | | | | | (105,106) | | | | ||
|
Net loss (income) attributable to noncontrolling interest
|
| | | | — | | | | | | 7,971 | | | | | | | — | | | | | | 11,325 | | | |
(e)
|
| | | | 19,296 | | | | | | — | | | | | | (7,516) | | | |
(e)
|
| | | | 4,393 | | | |
(e)
|
| | | | 16,173 | | | | ||
|
Net (loss) income attributable to
controlling interest |
| | | | (11,914) | | | | | | (99,930) | | | | | | | 3,420 | | | | | | (3,432) | | | | | | | | | (111,856) | | | | | | 9,712 | | | | | | (237) | | | | | | | | | 13,448 | | | | | | | | | (88,933) | | | | ||
| Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Interest rate swap
|
| | | | — | | | | | | 924 | | | | | | | (7,463) | | | | | | — | | | | | | | | | (6,539) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (6,539) | | | | ||
|
Comprehensive (loss) income
|
| | | | (11,914) | | | | | | (99,006) | | | | | | | (4,043) | | | | | | (3,432) | | | | | | | | | (118,395) | | | | | | 9,712 | | | | | | (237) | | | | | | | | | 13,448 | | | | | | | | | (95,472) | | | | ||
| Earnings per share (Note 4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Weighted average shares outstanding of Class A ordinary shares/ Common Stock, basic and diluted
|
| | | | 44,000,000 | | | | | | 61,085,943 | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76,071,431 | | | | ||
|
(amounts in thousands
except for share information) |
| |
Collier Creek
Holdings (Historical) From 1/1/2020 to 8/28/2020 |
| |
Utz Brands,
Inc. (Successor) for the period 8/29/2020 to 1/3/2021 (as restated) |
| | |
Utz Brands
Holdings, LLC (Predecessor) for the period 12/30/2019 to 8/28/2020 |
| |
Business
Combination Transaction Accounting Adjustments |
| |
Pro Forma
for the Business Combination Subtotal |
| |
Truco
Holdco Inc. for the period 1/1/2020 to 12/14/2020 |
| |
Truco
Transactions Accounting Adjustments |
| |
Term Loan
Refinancing Transaction Accounting Adjustments |
| |
Pro Forma
Combined Total |
| |||||||||||||||||||||
|
Basic and diluted earnings (loss)
per share, Class A |
| | | | 0.04 | | | | | | (1.64) | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1.17) | | |
|
Weighted average shares outstanding of Class B ordinary shares/ Common Stock, basic and diluted
|
| | | | 11,875,000 | | | | | | — | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Basic and diluted earnings per share, Class B
|
| | | | (1.14) | | | | | | — | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Identifiable intangible assets
|
| |
Fair Value
(in thousands) |
| |
Useful Life
(in years) |
| |
Amortization
Expense for the period from December 30, 2019 to August 28, 2020 (in thousands) |
| |||||||||
|
Indefinite lived trade names
|
| | | $ | 355,500 | | | | | | Indefinite | | | | | | n/a | | |
|
Finite lived trade names
|
| | | | 56,000 | | | | | | 15 | | | | | | 2,489 | | |
|
Customer relationships
|
| | | | 443,500 | | | | | | 25 | | | | | | 11,827 | | |
|
Technology
|
| | | | 43 | | | | | | 5 | | | | | | 6 | | |
|
Master distribution rights
|
| | | | 2,221 | | | | | | 15 | | | | | | 99 | | |
|
Company owned routes
|
| | | | 13,886 | | | | | | Indefinite | | | | | | n/a | | |
|
Total
|
| | | $ | 871,150 | | | | | | | | | | | $ | 14,421 | | |
|
Less: Historical amortization expenses
|
| | | | | | | | | | | | | | | | 5,100 | | |
|
Pro forma adjustment
|
| | | | | | | | | | | | | | | $ | 9,321 | | |
|
For the period from December 30, 2019 to August 28, 2020 (in thousands)
|
| | | | | | |
|
Outstanding First Lien Term Loan
|
| | | $ | 416,513 | | |
|
Interest rate
|
| | | | 4.8% | | |
|
Interest on First Lien Term Loan
|
| | | $ | 13,418 | | |
|
Other interest expense
|
| | | | 3,204 | | |
|
Total pro forma interest expense
|
| | | | 16,622 | | |
|
Less: Interest on UBH historical debt
|
| | | | (26,659) | | |
|
Pro forma adjustment to interest expense (income)
|
| | | $ | (10,037) | | |
|
For the year ended January 3, 2021 (in thousands)
|
| | | | | | |
|
Refinanced Term Loan principal
|
| | | $ | 720,000 | | |
|
Interest rate
|
| | | | 3.53% | | |
|
Interest expense of Refinanced Term Loan
|
| | | | 25,407 | | |
|
Additional interest for certain portion of refinanced term loan due to interest rate swap from variable-to-fixed
|
| | | | 2,026 | | |
|
Amortization of debt issuance costs and discount on Refinanced Term Loan
|
| | | | 1,195 | | |
|
Bridge Credit Agreement commitment fees and deferred financing costs
|
| | | | 2,514 | | |
|
Total
|
| | | | 31,142 | | |
| Less: | | | | | | | |
|
Outstanding UBH First Lien Term Loan
|
| | | | 416,513 | | |
|
Interest rate
|
| | | | 4.84% | | |
|
Interest expense on UBH First Lien Term Loan
|
| | | | (20,155) | | |
|
Interest on Bridge Credit Agreement recognized in fiscal year 2020
|
| | | | (1,057) | | |
|
Pro forma adjustment to interest expense
|
| | | $ | 9,930 | | |
|
(in thousands)
|
| | | | | | |
|
Private Placement Warrants outstanding
|
| | | | 7,200 | | |
|
Fair value of Private Placement Warrants at December 30, 2019
|
| | | $ | 1.49 | | |
|
Fair value of Private Placement Warrants at January 3, 2021
|
| | | | 11.81 | | |
|
Expense due to the remeasurement of the warrant liability
|
| | | $ | (74,304) | | |
|
Less: expense recognized by UBI in Successor period for the remeasurement of the warrant liability
|
| | | | (91,851) | | |
|
Pro forma adjustment
|
| | | $ | 17,547 | | |
| | | |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold in the
Offering |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||||||||||||||
|
Name of Selling Holder
|
| |
Number of
Shares |
| |
%(1)
|
| |
Number of
Shares |
| |
%(1)
|
| |
Number of
Shares |
| |
%(1)
|
| ||||||||||||||||||
|
Roger K. Deromedi(2)
|
| | | | 7,003,666 | | | | | | 8.9% | | | | | | 7,003,666 | | | | | | 8.9% | | | | | | — | | | | | | — | | |
|
Jason K. Giordano(3)
|
| | | | 5,602,934 | | | | | | 7.1% | | | | | | 5,602,934 | | | | | | 7.1% | | | | | | — | | | | | | — | | |
|
CC Collier Holdings, LLC(4)
|
| | | | 8,404,400 | | | | | | 10.6% | | | | | | 8,404,400 | | | | | | 10.6% | | | | | | — | | | | | | — | | |
|
Antonio Fernandez(5)
|
| | | | 184,036 | | | | | | * | | | | | | 178,333 | | | | | | * | | | | | | 5,703 | | | | | | * | | |
|
Matthew M. Mannelly(6)
|
| | | | 178,333 | | | | | | * | | | | | | 178,333 | | | | | | * | | | | | | — | | | | | | — | | |
|
Craig D. Steeneck(7)
|
| | | | 258,203 | | | | | | * | | | | | | 252,500 | | | | | | * | | | | | | 5,703 | | | | | | * | | |
|
William D. Toler(8)
|
| | | | 252,500 | | | | | | * | | | | | | 252,500 | | | | | | * | | | | | | — | | | | | | — | | |
|
Series U of UM Partners, LLC(9)
|
| | | | 51,296,650 | | | | | | 37.5% | | | | | | 51,296,650 | | | | | | 37.5% | | | | | | — | | | | | | — | | |
|
Series R of UM Partners, LLC(9)
|
| | | | 9,052,350 | | | | | | 6.6% | | | | | | 9,052,350 | | | | | | 6.6% | | | | | | — | | | | | | — | | |
|
Dylan B. Lissette(10)
|
| | | | 1,019,454 | | | | | | 1.3% | | | | | | 1,019,454 | | | | | | 1.3% | | | | | | — | | | | | | — | | |
|
Todd Staub(12)
|
| | | | 98,923 | | | | | | * | | | | | | 95,563(11) | | | | | | * | | | | | | 3,360 | | | | | | * | | |
|
Thomas Lawrence(12)
|
| | | | 119,454 | | | | | | * | | | | | | 119,454(11) | | | | | | * | | | | | | — | | | | | | — | | |
|
Mark Schreiber(12)
|
| | | | 119,685 | | | | | | * | | | | | | 119,454(11) | | | | | | * | | | | | | 204 | | | | | | * | | |
|
Ajay Kataria(12)
|
| | | | 94,193 | | | | | | * | | | | | | 94,193(11) | | | | | | * | | | | | | — | | | | | | — | | |
|
Cary Devore(12)
|
| | | | 134,623 | | | | | | * | | | | | | 134,011(11) | | | | | | * | | | | | | 612 | | | | | | * | | |
|
Brian Greth
|
| | | | 48,399 | | | | | | * | | | | | | 47,782(11) | | | | | | * | | | | | | 617 | | | | | | * | | |
|
Andrew Miller
|
| | | | 39,958 | | | | | | * | | | | | | 39,818(11) | | | | | | * | | | | | | 140 | | | | | | * | | |
|
Steven Liantonio
|
| | | | 47,870 | | | | | | * | | | | | | 47,782(11) | | | | | | * | | | | | | 88 | | | | | | * | | |
|
Ethan Berblinger
|
| | | | 39,818 | | | | | | * | | | | | | 39,818(11) | | | | | | * | | | | | | — | | | | | | — | | |
|
Charles Tullis
|
| | | | 39,891 | | | | | | * | | | | | | 39,818(11) | | | | | | * | | | | | | 73 | | | | | | * | | |
|
Stephen Toth
|
| | | | 40,040 | | | | | | * | | | | | | 39,818(11) | | | | | | * | | | | | | 222 | | | | | | * | | |
|
James Sponaugle(12)
|
| | | | 16,377 | | | | | | * | | | | | | 15,927(11) | | | | | | * | | | | | | 450 | | | | | | * | | |
|
Eric Aumen(12)
|
| | | | 22,522 | | | | | | * | | | | | | 22,298(11) | | | | | | * | | | | | | 224 | | | | | | * | | |
|
Additional Selling Holders (12 persons)(13)
|
| | | | 377,073 | | | | | | * | | | | | | 371,242 | | | | | | * | | | | | | 5,831 | | | | | | * | | |
|
Name of Selling Holder
|
| |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold in
the Offering |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||||||||||||||
| |
Number of
Warrants |
| |
%(1)
|
| |
Number of
Warrants |
| |
%(1)
|
| |
Number of
Warrants |
| |
%
|
| ||||||||||||||||||||
|
Roger K. Deromedi(2)
|
| | | | 2,400,000 | | | | | | 33.3% | | | | | | 2,400,000 | | | | | | 33.3% | | | | | | — | | | | | | — | | |
|
Jason K. Giordano(3)
|
| | | | 1,920,000 | | | | | | 26.7% | | | | | | 1,920,000 | | | | | | 26.7% | | | | | | — | | | | | | — | | |
|
CC Collier Holdings, LLC(4)
|
| | | | 2,880,000 | | | | | | 40.0% | | | | | | 2,880,000 | | | | | | 40.0% | | | | | | — | | | | | | — | | |