| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 14.00 | | | | | $ | 119,000,000 | | |
|
Underwriting discount(1)
|
| | | $ | 0.63 | | | | | $ | 5,355,000 | | |
|
Proceeds to the selling stockholders, before expenses
|
| | | $ | 13.37 | | | | | $ | 113,645,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 29 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 46 | | | |
| | | | | 61 | | | |
| | | | | 64 | | | |
| | | | | 67 | | | |
| | | | | 71 | | | |
| | | | | 75 | | | |
| | | | | 77 | | | |
| | | | | 81 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands, except shares and per share data)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
|
Consolidated Statement of Operations Data
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net sales
|
| | | $ | 719,186 | | | | | $ | 560,067 | | | | | $ | 388,004 | | | | | $ | 407,366 | | | | | $ | 351,209 | | |
|
Cost of sales
|
| | | | 498,394 | | | | | | 373,314 | | | | | | 275,386 | | | | | | 298,435 | | | | | | 239,764 | | |
|
Gross Profit
|
| | | | 220,792 | | | | | | 186,753 | | | | | | 112,618 | | | | | | 108,931 | | | | | | 111,445 | | |
|
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
|
| | | | 135,060 | | | | | | 124,612 | | | | | | 94,480 | | | | | | 73,364 | | | | | | 60,178 | | |
|
Depreciation and amortization expense
|
| | | | 28,871 | | | | | | 24,744 | | | | | | 23,771 | | | | | | 14,403 | | | | | | 14,395 | | |
|
Loss on extinguishment of debt
|
| | | | 15,382 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,717 | | |
|
Forgiveness of capital advance
|
| | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Impairment of goodwill and intangible assets
|
| | | | — | | | | | | — | | | | | | 17,163 | | | | | | 42,052 | | | | | | — | | |
|
Total operating expenses
|
| | | | 184,313 | | | | | | 149,356 | | | | | | 135,414 | | | | | | 129,819 | | | | | | 84,290 | | |
|
Operating income (loss)
|
| | | | 36,479 | | | | | | 37,397 | | | | | | (22,796) | | | | | | (20,888) | | | | | | 27,155 | | |
|
Interest expense
|
| | | | 30,885 | | | | | | 19,895 | | | | | | 22,975 | | | | | | 11,735 | | | | | | 12,066 | | |
|
Income (loss) before income tax (expense) benefit
|
| | | | 5,594 | | | | | | 17,502 | | | | | | (45,771) | | | | | | (32,623) | | | | | | 15,089 | | |
|
Income tax (expense) benefit
|
| | | | (3,675) | | | | | | (6,677) | | | | | | 18,626 | | | | | | 6,395 | | | | | | (4,716) | | |
|
Net income (loss)
|
| | | $ | 1,919 | | | | | $ | 10,825 | | | | | $ | (27,145) | | | | | $ | (26,228) | | | | | $ | 10,373 | | |
| Earnings (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.02 | | | | | $ | 0.15 | | | | | $ | (0.37) | | | | | $ | (0.26) | | | | | $ | 0.14 | | |
|
Diluted
|
| | | $ | 0.02 | | | | | $ | 0.14 | | | | | $ | (0.37) | | | | | $ | (0.26) | | | | | $ | 0.13 | | |
| Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 80,616,326 | | | | | | 74,058,569 | | | | | | 73,912,746 | | | | | | 100,895,181 | | | | | | 74,058,447 | | |
|
Diluted
|
| | | | 80,616,326 | | | | | | 75,921,065 | | | | | | 73,912,746 | | | | | | 100,895,181 | | | | | | 77,041,809 | | |
|
(in thousands)
|
| |
As of
June 25, 2022 |
| |||
| Consolidated Balance Sheet Data (at end of period) | | | | | | | |
|
Total assets
|
| | | $ | 1,157,234 | | |
|
Long-term debt(1)
|
| | | | 480,800 | | |
|
Capital leases
|
| | | | 7,048 | | |
|
Total stockholders’ equity
|
| | | $ | 491,893 | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands, except per share data)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
| Other Financial Data(2) | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
EBITDA
|
| | | $ | 74,291 | | | | | $ | 71,194 | | | | | $ | 10,259 | | | | | $ | (1,508) | | | | | $ | 45,963 | | |
|
Adjusted EBITDA
|
| | | $ | 115,145 | | | | | $ | 91,132 | | | | | $ | 42,346 | | | | | $ | 53,312 | | | | | $ | 62,879 | | |
|
EBITDA margin
|
| | | | 10.3% | | | | | | 12.7% | | | | | | 2.6% | | | | | | (0.4)% | | | | | | 13.1% | | |
|
Adjusted EBITDA margin
|
| | | | 16.0% | | | | | | 16.3% | | | | | | 10.9% | | | | | | 13.1% | | | | | | 17.9% | | |
|
Brand net sales
|
| | | $ | 719,186 | | | | | $ | 608,754 | | | | | $ | 421,804 | | | | | | — | | | | | | — | | |
|
Adjusted net income
|
| | | $ | 54,277 | | | | | $ | 44,105 | | | | | $ | 10,835 | | | | | $ | 26,484 | | | | | $ | 34,125 | | |
|
Diluted earnings per share from adjusted
net income |
| | | $ | 0.67 | | | | | $ | 0.58 | | | | | $ | 0.14 | | | | | $ | 0.26 | | | | | $ | 0.44 | | |
|
Adjusted gross profit
|
| | | | 221,090 | | | | | | 187,676 | | | | | | 115,077 | | | | | $ | 109,725 | | | | | $ | 111,445 | | |
|
Adjusted operating expenses
|
| | | $ | 116,517 | | | | | $ | 107,113 | | | | | $ | 83,247 | | | | | $ | 62,174 | | | | | $ | 53,755 | | |
|
Adjusted operating income
|
| | | | 104,573 | | | | | | 80,563 | | | | | | 31,830 | | | | | $ | 47,551 | | | | | $ | 57,690 | | |
|
Adjusted income tax (expense) benefit
|
| | | $ | (19,411) | | | | | $ | (16,563) | | | | | $ | 1,980 | | | | | $ | (9,332) | | | | | $ | (11,499) | | |
|
Adjusted effective tax rate
|
| | | | 26.3% | | | | | | 27.3% | | | | | | (22.9)% | | | | | | 26.1% | | | | | | 25.2% | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
|
Net Income (Loss)
|
| | | $ | 1,919 | | | | | $ | 10,825 | | | | | $ | (27,145) | | | | | $ | (26,228) | | | | | $ | 10,373 | | |
|
Interest
|
| | | | 30,885 | | | | | | 19,895 | | | | | | 22,975 | | | | | | 11,735 | | | | | | 12,066 | | |
|
Income Tax (Expense) Benefit
|
| | | | (3,675) | | | | | | (6,677) | | | | | | (18,626) | | | | | | 6,395 | | | | | | (4,716) | | |
|
Depreciation and Amortization
|
| | | | 37,812 | | | | | | 33,797 | | | | | | 33,055 | | | | | | 19,380 | | | | | | 18,808 | | |
|
EBITDA
|
| | | | 74,291 | | | | | | 71,194 | | | | | | 10,259 | | | | | | (1,508) | | | | | | 45,963 | | |
|
Impairment of Goodwill and Intangible Assets(1)
|
| | | | — | | | | | | — | | | | | | 17,163 | | | | | | 42,052 | | | | | | — | | |
|
Transaction and Integration Costs(2)
|
| | | | 4,227 | | | | | | 12,396 | | | | | | 5,425 | | | | | | 59 | | | | | | 3,510 | | |
|
Initial Public Offering Readiness(3)
|
| | | | 5,559 | | | | | | 2,701 | | | | | | 280 | | | | | | 384 | | | | | | 2,059 | | |
|
Non-Cash Equity-Based Compensation(4)
|
| | | | 9,823 | | | | | | 1,915 | | | | | | 2,134 | | | | | | 8,634 | | | | | | 1,105 | | |
|
Loss on Foreign Currency Contracts(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 497 | | | | | | — | | |
|
Supply Chain Optimization(6)
|
| | | | — | | | | | | 1,914 | | | | | | 2,459 | | | | | | 794 | | | | | | — | | |
|
Non-Recurring Costs(7)
|
| | | | 21,245 | | | | | | 1,012 | | | | | | 4,626 | | | | | | 2,400 | | | | | | 10,242 | | |
|
Adjusted EBITDA
|
| | | $ | 115,145 | | | | | $ | 91,132 | | | | | $ | 42,346 | | | | | $ | 53,312 | | | | | $ | 62,879 | | |
|
EBITDA Margin
|
| | | | 10.3% | | | | | | 12.7% | | | | | | 2.6% | | | | | | (0.4)% | | | | | | 13.1% | | |
|
Adjusted EBITDA Margin
|
| | | | 16.0% | | | | | | 16.3% | | | | | | 10.9% | | | | | | 13.1% | | | | | | 17.9% | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
|
Net Sales
|
| | | $ | 719,186 | | | | | $ | 560,067 | | | | | $ | 388,004 | | | | | $ | 407,366 | | | | | $ | 351,209 | | |
|
Birch Benders net sales prior to acquisition
|
| | | | — | | | | | | 48,687 | | | | | | 33,800 | | | | | | — | | | | | | — | | |
|
Brand Net Sales
|
| | | $ | 719,186 | | | | | $ | 608,754 | | | | | $ | 421,804 | | | | | $ | 407,366 | | | | | $ | 351,209 | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands, except shares and per share data)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
|
Net Income (Loss)
|
| | | $ | 1,919 | | | | | $ | 10,825 | | | | | $ | (27,145) | | | | | $ | (26,228) | | | | | $ | 10,373 | | |
|
Impairment of Goodwill and Intangible Assets(1)
|
| | | | — | | | | | | — | | | | | | 17,163 | | | | | | 42,052 | | | | | | — | | |
|
Transaction and Integration Costs(2)
|
| | | | 4,227 | | | | | | 12,396 | | | | | | 5,425 | | | | | | 59 | | | | | | 3,510 | | |
|
Initial Public Offering Readiness(3)
|
| | | | 5,559 | | | | | | 2,701 | | | | | | 280 | | | | | | 384 | | | | | | 2,059 | | |
|
Non-Cash Equity-Based Compensation(4)
|
| | | | 9,823 | | | | | | 1,915 | | | | | | 2,134 | | | | | | 8,634 | | | | | | 1,105 | | |
|
Loss on Foreign Currency Contracts(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 497 | | | | | | — | | |
|
Supply Chain Optimization(6)
|
| | | | — | | | | | | 1,914 | | | | | | 2,459 | | | | | | 794 | | | | | | — | | |
|
Non-Recurring Costs(7)
|
| | | | 21,245 | | | | | | 1,012 | | | | | | 4,626 | | | | | | 2,400 | | | | | | 10,242 | | |
|
Acquisition Amortization(8)
|
| | | | 27,240 | | | | | | 23,228 | | | | | | 22,539 | | | | | | 13,619 | | | | | | 13,619 | | |
|
Tax Effect of Adjustments(9)
|
| | | | (14,858) | | | | | | (10,391) | | | | | | (8,624) | | | | | | (5,451) | | | | | | (7,103) | | |
|
One-Time Tax (Expense) Benefit Items(10)
|
| | | | (878) | | | | | | 505 | | | | | | (8,022) | | | | | | (10,276) | | | | | | 320 | | |
|
Adjusted Net Income
|
| | | $ | 54,277 | | | | | $ | 44,105 | | | | | $ | 10,835 | | | | | $ | 26,484 | | | | | $ | 34,125 | | |
| Earnings per share: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Diluted
|
| | | $ | 0.02 | | | | | $ | 0.14 | | | | | $ | (0.37) | | | | | $ | (0.26) | | | | | $ | 0.13 | | |
|
Adjusted diluted
|
| | | | 0.67 | | | | | | 0.58 | | | | | | 0.14 | | | | | | 0.26 | | | | | | 0.44 | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands, except shares and per share data)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
| Weighted average shares outstanding: | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Diluted
|
| | | | 80,616,326 | | | | | | 75,921,065 | | | | | | 73,912,746 | | | | | | 100,895,181 | | | | | | 77,041,809 | | |
|
Adjusted diluted
|
| | | | 80,616,326 | | | | | | 75,921,065 | | | | | | 75,129,405 | | | | | | 101,053,289 | | | | | | 77,041,809 | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
|
Gross Profit
|
| | | $ | 220,792 | | | | | $ | 186,753 | | | | | $ | 112,618 | | | | | $ | 108,931 | | | | | $ | 111,445 | | |
|
Transaction and Integration Costs(1)
|
| | | | 298 | | | | | | 337 | | | | | | — | | | | | | — | | | | | | — | | |
|
Supply Chain Optimization(2)
|
| | | | — | | | | | | 586 | | | | | | — | | | | | | 794 | | | | | | — | | |
|
Adjusted Gross Profit
|
| | | $ | 221,090 | | | | | $ | 187,676 | | | | | $ | 115,077 | | | | | $ | 109,725 | | | | | $ | 111,445 | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
|
Selling, General and Administrative
|
| | | $ | 135,060 | | | | | $ | 124,612 | | | | | $ | 94,480 | | | | | $ | 73,364 | | | | | $ | 60,178 | | |
|
Depreciation and Amortization
|
| | | | 28,871 | | | | | | 24,744 | | | | | | 23,771 | | | | | | 14,403 | | | | | | 14,395 | | |
|
Impairment of Goodwill and Intangible Assets
|
| | | | — | | | | | | — | | | | | | 17,163 | | | | | | 42,052 | | | | | | — | | |
|
Loss on Extinguishment of Debt
|
| | | | 15,382 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,717 | | |
|
Forgiveness of Capital Advance
|
| | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Operating Expenses
|
| | | | 184,313 | | | | | | 149,356 | | | | | | 135,414 | | | | | | 129,819 | | | | | | 84,290 | | |
|
Impairment of Goodwill and Intangible
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets(1)
|
| | | | — | | | | | | — | | | | | | (17,163) | | | | | | (42,052) | | | | | | — | | |
|
Transaction and Integration Costs(2)
|
| | | | (3,929) | | | | | | (12,059) | | | | | | (5,425) | | | | | | (59) | | | | | | (3,510) | | |
|
Initial Public Offering Readiness(3)
|
| | | | (5,559) | | | | | | (2,701) | | | | | | (280) | | | | | | (384) | | | | | | (2,059) | | |
|
Non-Cash Equity-Based Compensation(4)
|
| | | | (9,823) | | | | | | (1,915) | | | | | | (2,134) | | | | | | (8,634) | | | | | | (1,105) | | |
|
Loss on Foreign Currency Contracts(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (497) | | | | | | — | | |
|
Supply Chain Optimization(6)
|
| | | | — | | | | | | (1,328) | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-Recurring Costs(7)
|
| | | | (21,245) | | | | | | (1,012) | | | | | | (4,626) | | | | | | (2,400) | | | | | | (10,242) | | |
|
Acquisition Amortization(8) (9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (13,619) | | | | | | (13,619) | | |
|
Total Adjusted Operating Expenses
|
| | | $ | 143,757 | | | | | $ | 130,341 | | | | | $ | 105,786 | | | | | $ | 62,174 | | | | | $ | 53,755 | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
|
Operating Income (Loss)
|
| | | $ | 36,479 | | | | | $ | 37,397 | | | | | $ | (22,796) | | | | | $ | (20,888) | | | | | $ | 27,155 | | |
|
Impairment of Goodwill and Intangible Assets(1)
|
| | | | — | | | | | | — | | | | | | 17,163 | | | | | | 42,052 | | | | | | — | | |
|
Transaction and Integration Costs(2)
|
| | | | 4,227 | | | | | | 12,396 | | | | | | 5,425 | | | | | | 59 | | | | | | 3,510 | | |
|
Initial Public Offering Readiness(3)
|
| | | | 5,559 | | | | | | 2,701 | | | | | | 280 | | | | | | 384 | | | | | | 2,059 | | |
|
Non-Cash Equity-Based Compensation(4)
|
| | | | 9,823 | | | | | | 1,915 | | | | | | 2,134 | | | | | | 8,634 | | | | | | 1,105 | | |
|
Loss on Foreign Currency Contracts(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 497 | | | | | | — | | |
|
Supply Chain Optimization(6)
|
| | | | — | | | | | | 1,914 | | | | | | 2,459 | | | | | | 794 | | | | | | — | | |
|
Non-Recurring Costs(7)
|
| | | | 21,245 | | | | | | 1,012 | | | | | | 4,626 | | | | | | 2,400 | | | | | | 10,242 | | |
|
Acquisition Amortization(8)
|
| | | | 27,240 | | | | | | 23,228 | | | | | | 22,539 | | | | | | 13,619 | | | | | | 13,619 | | |
|
Adjusted Operating Income
|
| | | $ | 104,573 | | | | | $ | 80,563 | | | | | $ | 31,830 | | | | | $ | 47,551 | | | | | $ | 57,690 | | |
| | | |
Fiscal Year Ended
|
| |
26 Weeks Ended
|
| ||||||||||||||||||||||||
|
(in thousands)
|
| |
December 25,
2021 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
June 25,
2022 |
| |
June 26,
2021 |
| |||||||||||||||
|
Reported Income Tax (Expense) Benefit
|
| | | $ | (3,675) | | | | | $ | (6,677) | | | | | $ | 18,626 | | | | | $ | 6,395 | | | | | $ | (4,716) | | |
|
Impairment of Goodwill and Intangible Assets
|
| | | | — | | | | | | — | | | | | | (695) | | | | | | (10,276) | | | | | | — | | |
|
Transaction and Integration Costs
|
| | | | (1,032) | | | | | | (5,808) | | | | | | (936) | | | | | | (15) | | | | | | (863) | | |
|
Initial Public Offering Readiness
|
| | | | (1,716) | | | | | | (663) | | | | | | (68) | | | | | | (447) | | | | | | (509) | | |
|
Non-Cash Equity-Based Compensation
|
| | | | (229) | | | | | | — | | | | | | — | | | | | | (703) | | | | | | — | | |
|
Loss on Foreign Currency Contracts
|
| | | | — | | | | | | — | | | | | | — | | | | | | (121) | | | | | | — | | |
|
Supply Chain Optimization
|
| | | | — | | | | | | (480) | | | | | | (595) | | | | | | (195) | | | | | | — | | |
|
Non-Recurring Costs
|
| | | | (5,186) | | | | | | (249) | | | | | | (1,120) | | | | | | (440) | | | | | | (2,515) | | |
|
Acquisition Amortization
|
| | | | (7,573) | | | | | | (2,686) | | | | | | (13,232) | | | | | | (3,530) | | | | | | (2,896) | | |
|
Adjusted Income Tax (Expense) Benefit(1)
|
| | | $ | (19,411) | | | | | $ | (16,563) | | | | | $ | 1,980 | | | | | $ | (9,332) | | | | | $ | (11,499) | | |
|
Reported Effective Tax Rate
|
| | | | 65.8% | | | | | | 38.2% | | | | | | 40.7% | | | | | | 19.6% | | | | | | 31.3% | | |
|
Impairment of Goodwill and Intangible Assets
|
| | | | — | | | | | | — | | | | | | (2.6) | | | | | | 4.2 | | | | | | — | | |
|
Transaction and Integration Costs
|
| | | | (2.6) | | | | | | (6.4) | | | | | | (3.6) | | | | | | — | | | | | | (0.8) | | |
|
Initial Public Offering Readiness
|
| | | | (4.3) | | | | | | (0.7) | | | | | | (0.3) | | | | | | 0.2 | | | | | | (0.5) | | |
|
Non-Cash Equity-Based Compensation
|
| | | | (0.6) | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | — | | |
|
Loss on Foreign Currency Contracts
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | |
|
Supply Chain Optimization
|
| | | | — | | | | | | (0.5) | | | | | | (2.3) | | | | | | 0.1 | | | | | | — | | |
|
Non-Recurring Costs
|
| | | | (13.0) | | | | | | (0.3) | | | | | | (4.3) | | | | | | 0.2 | | | | | | (2.2) | | |
|
Acquisition Amortization
|
| | | | (19.0) | | | | | | (3.0) | | | | | | (50.5) | | | | | | 1.4 | | | | | | (2.6) | | |
|
Adjusted Effective Tax Rate(1)
|
| | | | 26.3% | | | | | | 27.3% | | | | | | (22.9)% | | | | | | 26.1% | | | | | | 25.2% | | |
| | | |
As of June 25,
2022 |
| |||
| | | |
(in thousands)
|
| |||
|
Cash and cash equivalents
|
| | | $ | 72,651 | | |
| Debt, including current and long-term: | | | | | | | |
|
Revolving credit facility
|
| | | | — | | |
|
Long-term debt(1)
|
| | | $ | 487,848 | | |
|
Total debt(1)
|
| | | $ | 487,848 | | |
| Stockholders’ equity: | | | | | | | |
|
Common stock, $0.001 par value per share, 500,000,000 authorized, 100,912,023 shares issued and outstanding
|
| | | | 101 | | |
|
Preferred common stock, $0.001 par value per share, 100,000,000 shares authorized, 0 shares
issued and outstanding |
| | | | — | | |
|
Additional paid in capital
|
| | | | 567,860 | | |
|
Accumulated deficit
|
| | | | (76,068) | | |
|
Total stockholders’ equity
|
| | | | 491,893 | | |
|
Total capitalization
|
| | | $ | 1,052,392 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Todd R. Lachman | | |
59
|
| | Founder, President and Chief Executive Officer; Director | |
| Christopher W. Hall | | |
61
|
| | Chief Financial Officer | |
| Kirk A. Jensen | | |
48
|
| | Chief Operating Officer | |
| Wendy K. Behr | | |
53
|
| | Chief R&D Officer | |
| Risa Cretella | | |
42
|
| | Executive Vice President and Group General Manager | |
| Katie J. Gvazdinskas | | |
43
|
| | Chief Human Resources Officer | |
| Isobel A. Jones | | |
55
|
| | Chief Legal Officer and General Counsel; Secretary | |
| Lisa Y. O’Driscoll | | |
49
|
| | Chief Administrative Officer | |
| Priscilla Tuan | | |
50
|
| | Chief Marketing Officer | |
| William R. Johnson | | |
73
|
| | Chairman of the Board | |
| Tamer Abuaita | | |
49
|
| | Director | |
| Jefferson M. Case | | |
45
|
| | Director | |
| Robert L. Graves | | |
55
|
| | Vice President, Strategic Initiatives; Director | |
| Neha U. Mathur | | |
30
|
| | Director | |
| David W. Roberts | | |
38
|
| | Director | |
| Valarie L. Sheppard | | |
58
|
| | Director | |
| Vijayanthimala Singh | | |
52
|
| | Director | |
|
Name and principal position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($)(3) |
| |
Non-Equity
Incentive Plan Compensation ($)(4) |
| |
All
Other Compensation ($)(5) |
| |
Total
|
| |||||||||||||||||||||
|
Todd R. Lachman
|
| | | | 2021 | | | | | $ | 725,000 | | | | | $ | 294,230 | | | | | $ | 11,762,837 | | | | | $ | 643,413 | | | | | $ | 157,841 | | | | | $ | 13,583,321 | | |
|
President and Chief
Executive Officer
|
| | | | 2020 | | | | | $ | 700,000 | | | | | | — | | | | | | — | | | | | $ | 1,750,000 | | | | | $ | 123,687 | | | | | $ | 2,573,687 | | |
|
Christopher W. Hall
|
| | | | 2021 | | | | | $ | 440,000 | | | | | $ | 79,363 | | | | | $ | 2,234,321 | | | | | $ | 173,549 | | | | | $ | 28,629 | | | | | $ | 2,955,862 | | |
|
Chief Financial Officer
|
| | | | 2020 | | | | | $ | 425,000 | | | | | | — | | | | | | — | | | | | $ | 510,000 | | | | | $ | 21,172 | | | | | $ | 956,172 | | |
|
Richard P. Greenberg(1)
|
| | | | 2021 | | | | | $ | 425,000 | | | | | $ | 89,250 | | | | | $ | 2,570,604 | | | | | $ | 195,755 | | | | | $ | 52,469 | | | | | $ | 3,333,078 | | |
|
Chief Commercial Officer
|
| | | | 2020 | | | | | $ | 400,200 | | | | | | — | | | | | | — | | | | | $ | 620,260 | | | | | $ | 34,712 | | | | | $ | 1,055,172 | | |
|
Name
|
| |
Time-based RSUs
|
| |
Performance-based RSUs
|
| ||||||
|
Todd R. Lachman
|
| | | $ | 3,360,000 | | | | | $ | 1,985,760 | | |
|
Christopher W. Hall
|
| | | $ | 1,000,000 | | | | | $ | 591,000 | | |
|
Richard P. Greenberg
|
| | | $ | 750,000 | | | | | $ | 443,250 | | |
|
Name
|
| |
Long term
Disability Insurance Premiums |
| |
Life
Insurance Premiums |
| |
Legal
Fees(a) |
| |
401(k)
Matching Contributions |
| |
Health
Insurance Premiums |
| |
Tax
Reimbursements(b) |
| |
Total
|
| |||||||||||||||||||||
|
Todd R. Lachman
|
| | | $ | 10,941 | | | | | $ | 38,655 | | | | | $ | 16,728 | | | | | $ | 10,342 | | | | | $ | 34,966 | | | | | $ | 46,209 | | | | | $ | 157,841 | | |
|
Christopher W. Hall
|
| | | $ | 360 | | | | | $ | 1,081 | | | | | | — | | | | | $ | 3,553 | | | | | $ | 23,635 | | | | | | — | | | | | $ | 28,629 | | |
|
Richard P. Greenberg
|
| | | $ | 2,361 | | | | | $ | 2,956 | | | | | | — | | | | | $ | 11,400 | | | | | $ | 34,966 | | | | | $ | 786 | | | | | $ | 52,469 | | |
| |
Base Pay
X Bonus Target |
| |
X |
| |
40% |
| |
X |
| |
Bonus Funding
First-half performance period results Top-Line and Bottom Line |
| |
= |
| |
October 1, 2021 Payout |
|
| |
Base Pay
X Bonus Target |
| |
X |
| |
40% |
| |
X |
| |
Bonus Funding
Second-half performance period results Top-Line and Bottom Line |
| |
= |
| |
April 1, 2022 Payout |
|
| |
Base Pay
X Bonus Target |
| |
X |
| |
20% |
| |
X |
| |
Bonus Funding
Full-year performance period results Top-Line and Bottom Line |
| |
= |
| |
April 1, 2022 Payout |
|
|
Performance Period
|
| |
Target Metrics(1) (millions)
|
| |
Weighting
|
| |
Actual Performance (millions)(1)
|
| |
Payout
Percentage Per Metric |
| |
Payout
Percentage Per Performance Period |
| |||||||||
|
First-half performance period
|
| |
Net Revenue of $342.9
|
| | | | 50% | | | |
Net Revenue of $351.2
|
| | | | 110% | | | | | | 118% | | |
| | | |
Adjusted EBITDA of $60.1
|
| | | | 50% | | | |
Adjusted EBITDA of $63.3
|
| | | | 125% | | | | | | | | |
|
Second-half performance period
|
| |
Net Revenue of $376.4
|
| | | | 50% | | | |
Net Revenue of $368.0
|
| | | | 90% | | | | | | 75%(2) | | |
| | | |
Adjusted EBITDA of $61.2(2)
|
| | | | 50% | | | |
Adjusted EBITDA of $52.3
|
| | | | 0% | | | | | | | | |
|
Full-year performance period
|
| |
Net Revenue of $719.3
|
| | | | 25% | | | |
Net Revenue of $719.2
|
| | | | 100% | | | | | | 93% | | |
| | | |
Adjusted EBITDA of $122.2(2)
|
| | | | 25% | | | |
Adjusted EBITDA of $115.6
|
| | | | 70% | | | | | | | | |
| | | |
Adjusted Cash Flow of +$39.0
|
| | | | 50% | | | |
Adjusted Cash Flow of +$39.2
|
| | | | 100% | | | | | | | | |
|
Name
|
| |
Grant Date
|
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested(2) |
| |
Equity Incentive
Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity Incentive
Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested(2) |
| |||||||||||||||
|
Todd R. Lachman
|
| | |
|
6/7/2017
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
170,855(3)
|
| | | |
$
|
2,376,593
|
| |
| | |
|
8/29/2017
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
454,722(3)
|
| | | |
$
|
6,325,183
|
| | ||
| | |
|
5/1/2019
|
| | | |
|
17,976(1)(4)
|
| | | |
$
|
250,046
|
| | | |
|
301,247(3)
|
| | | |
$
|
4,190,360
|
| | ||
| | |
|
9/23/2021
|
| | | |
|
280,000(5)
|
| | | |
$
|
3,894,800
|
| | | |
|
280,000(6)
|
| | | |
$
|
3,894,800
|
| | ||
|
Christopher W. Hall
|
| | |
|
11/14/2019
|
| | | |
|
13,315(1)(7)
|
| | | |
$
|
185,212
|
| | | |
|
111,573(3)
|
| | | |
$
|
1,551,980
|
| |
| | |
|
9/23/2021
|
| | | |
|
83,333(6)
|
| | | |
$
|
1,159,162
|
| | | |
|
83,333(8)
|
| | | |
$
|
1,159,162
|
| | ||
|
Richard P. Greenberg
|
| | |
|
6/26/2017
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
39,427(3)
|
| | | |
$
|
548,430
|
| |
| | |
|
8/23/2017
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
104,934(3)
|
| | | |
$
|
1,459,632
|
| | ||
| | |
|
5/1/2019
|
| | | |
|
3,424(1)(8)
|
| | | |
$
|
47,628
|
| | | |
|
57,380(3)
|
| | | |
$
|
798,156
|
| | ||
| | |
|
9/23/2021
|
| | | |
|
62,500(5)
|
| | | |
$
|
869,375
|
| | | |
|
62,500(6)
|
| | | |
$
|
869,375
|
| | ||
|
Name
|
| |
Fees earned or
paid in cash ($) |
| |
Stock awards
($)(1) |
| |
All other
compensation ($) |
| |
Total ($)
|
| ||||||||||||
|
Jefferson M. Case
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert L. Graves
|
| | | | — | | | | | | — | | | | | | 398,782(2) | | | | | | 398,782 | | |
|
William R. Johnson
|
| | | | 125,000 | | | | | | 2,933,010 | | | | | | — | | | | | | 3,058,010 | | |
|
Neha Mathur
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Daniel L. Poland(3)
|
| | | | 100,000 | | | | | | 304,510 | | | | | | — | | | | | | 404,510 | | |
|
David Roberts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Valarie Sheppard
|
| | | | 10,417 | | | | | | 100,000 | | | | | | — | | | | | | 110,417 | | |
|
Vijayanthimala Singh
|
| | | | 8,333 | | | | | | 100,000 | | | | | | — | | | | | | 108,333 | | |
|
Carol Tomé(4)
|
| | | | 93,750 | | | | | | 116,811 | | | | | | — | | | | | | 210,561 | | |
| | | |
Shares of common stock
beneficially owned before this offering |
| |
Shares of common stock
beneficially owned after this offering (assuming no exercise of the option to purchase additional shares) |
| |
Shares of common stock
beneficially owned after this offering (assuming full exercise of the option to purchase additional shares) |
| |||||||||||||||||||||||||||
|
Name and address of beneficial owner
|
| |
Number of
shares |
| |
Percentage of
shares |
| |
Number of
shares |
| |
Percentage
of shares |
| |
Number of
shares |
| |
Percentage of
shares |
| ||||||||||||||||||
| 5% stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Funds managed by Advent International Corporation(1)
|
| | | | 63,537,154 | | | | | | 63.0% | | | | | | 55,037,154 | | | | | | 54.5% | | | | | | 53,762,154 | | | | | | 53.3% | | |
|
Wellington Management Group(2)
|
| | | | 5,717,666 | | | | | | 5.7% | | | | | | 5,717,666 | | | | | | 5.7% | | | | | | 5,717,666 | | | | | | 5.7% | | |
|
Named executive officers and directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Todd R. Lachman(3)
|
| | | | 2,386,637 | | | | | | 2.4% | | | | | | 2,386,637 | | | | | | 2.4% | | | | | | 2,386,637 | | | | | | 2.4% | | |
|
Christopher W. Hall(4)
|
| | | | 166,535 | | | | | | * | | | | | | 166,535 | | | | | | * | | | | | | 166,535 | | | | | | * | | |
|
Richard P. Greenberg
|
| | | | 123,501 | | | | | | * | | | | | | 123,501 | | | | | | * | | | | | | 123,501 | | | | | | * | | |
|
William R. Johnson(5)
|
| | | | 1,361,866 | | | | | | 1.3% | | | | | | 1,361,866 | | | | | | 1.3% | | | | | | 1,361,866 | | | | | | 1.3% | | |
|
Tamer Abuaita
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
|
Jefferson M. Case(6)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
|
Robert L. Graves(7)
|
| | | | 4,117,462 | | | | | | 4.1% | | | | | | 4,117,462 | | | | | | 4.1% | | | | | | 4,117,462 | | | | | | 4.1% | | |
|
Neha U. Mathur(6)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
|
David W. Roberts(6)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
|
Valarie L. Sheppard
|
| | | | 8,333 | | | | | | * | | | | | | 8,333 | | | | | | * | | | | | | 8,333 | | | | | | * | | |
|
Vijayanthimala Singh
|
| | | | 8,333 | | | | | | * | | | | | | 8,333 | | | | | | * | | | | | | 8,333 | | | | | | * | | |
|
All directors and executive officers
as a group (17 persons) |
| | | | 9,146,310 | | | | | | 9.1% | | | | | | 9,146,310 | | | | | | 9.1% | | | | | | 9,146,310 | | | | | | 9.1% | | |
|
First Lien Net Leverage Ratio
|
| |
ABR Spread for
Initial First Lien Term Loans |
| |
LIBO Rate Spread
for Initial First Lien Term Loans |
| |
ABR Spread for
Initial Revolving Loans |
| |
LIBO Rate Spread
for Initial Revolving Loans |
| ||||||||||||
| Category 1 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Greater than 3.80 to 1.00
|
| | | | 2.75% | | | | | | 3.75% | | | | | | 2.75% | | | | | | 3.75% | | |
| Category 2 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Less than or equal to 3.80 to 1.00
|
| | | | 2.50% | | | | | | 3.5% | | | | | | 2.50% | | | | | | 3.5% | | |
|
First Lien Leverage Ratio
|
| |
Commitment
Fee Rate |
| |||
| Category 1 | | | | | | | |
|
Greater than 4.25 to 1.00
|
| | | | 0.50% | | |
| Category 2 | | | | | | | |
|
Equal to or less than 4.25 to 1.00 and greater than 3.75 to 1.00
|
| | | | 0.375% | | |
| Category 3 | | | | | | | |
|
Equal to or less than 3.75 to 1.00
|
| | | | 0.25% | | |
|
Underwriters
|
| |
Number of Shares
|
| |||
|
J.P. Morgan Securities LLC
|
| | | | 2,162,778 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 2,162,778 | | |
|
BofA Securities, Inc.
|
| | | | 802,778 | | |
|
Credit Suisse Securities (USA) LLC
|
| | | | 802,778 | | |
|
Barclays Capital Inc.
|
| | | | 642,222 | | |
|
UBS Securities LLC
|
| | | | 401,389 | | |
|
Cowen and Company, LLC
|
| | | | 321,111 | | |
|
Piper Sandler & Co.
|
| | | | 321,111 | | |
|
Stifel, Nicolaus & Company, Incorporated
|
| | | | 321,111 | | |
|
William Blair & Company, L.L.C.
|
| | | | 321,111 | | |
|
Telsey Advisory Group LLC
|
| | | | 120,417 | | |
|
Drexel Hamilton, LLC
|
| | | | 60,208 | | |
|
Loop Capital Markets LLC
|
| | | | 60,208 | | |
|
Total
|
| | | | 8,500,000 | | |
| | | |
Per Share
|
| |
Total Without
Exercise of Option to Purchase Additional Shares |
| |
Total With Full
Exercise of Option to Purchase Additional Shares |
| |||||||||
|
Public offering price
|
| | | $ | 14.00 | | | | | $ | 119,000,000 | | | | | $ | 136,850,000 | | |
|
Underwriting discount
|
| | | $ | 0.63 | | | | | $ | 5,355,000 | | | | | $ | 6,158,250 | | |
|
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 13.37 | | | | | $ | 113,645,000 | | | | | $ | 130,691,750 | | |