GRAPEVINE, Texas–(BUSINESS WIRE)–Solo Brands, Inc., (NYSE: DTC) a direct-to-consumer platform for rapidly growing lifestyle brands (the “Company,” “we” or “our”), today announced its financial results for the three and twelve month periods ended December 31, 2021.
The operating results in 2021 include the activity of Oru, ISLE, and Chubbies post-acquisition. The operating results of these acquisitions were not included in our financial results in the prior year.
Fourth Quarter 2021 Highlights Compared to 2020 Fourth Quarter
- Net sales of $176.5 million, up $109.6 million or 164.0%
- Net income of $12.4 million, up $58.1 million
- EPS – basic and diluted of $0.17 for 2021
- Adjusted net income(1) of $35.3 million, up $9.7 million
- Adjusted EBITDA(1) of $43.1 million, up $15.3 million or 55.1%
- Adjusted EPS of $0.45 for 2021
Full Year 2021 Highlights Compared to Full Year 2020(3)
- Net sales of $403.7 million, up $270.3 million or 202.6%
- Net income of $56.5 million, up $80.7 million
- EPS – basic and diluted of $0.17 for 2021
- Adjusted net income(1) of $105.3 million, up $53.8 million
- Adjusted EBITDA(1) of $120.9 million, up $66.0 million or 120.3%
- Adjusted EPS of $1.55 for 2021
“We are incredibly pleased with our performance in the fourth quarter and for the full year, which was driven by strong demand for our brands, especially Solo Stove, which seasonally outperforms in the fourth quarter,” said John Merris, CEO of Solo Brands. “We had an extremely profitable year, and while we are navigating varying challenges like world events, supply chain, and inflation, we continue to see tremendous opportunity for growth across our platform and are excited about the brand performance.”
Operating Results For the Three Months Ended December 31, 2021
Net sales(3) increased 164.0% to $176.5 million, compared to $66.8 million in the fourth quarter of 2020 driven by strong results across channels.
- DTC revenues increased 161.9% to $164.2 million compared to $62.7 million in the fourth quarter of 2020.
- Wholesale revenues increased 197.0% to $12.3 million compared to $4.1 million in the fourth quarter of 2020.
Gross profit(3) increased 168.7% to $111.7 million, compared to $41.6 million in the fourth quarter of the prior year and adjusted gross profit(1), reflecting the impact of purchase accounting adjustments related to the transactions, increased 147.5% to $117.2 million compared to $47.3 million in the same period in the previous year. Gross margin increased 1.1% to 63.3%. Adjusted gross margin(1) decreased to 66.4% compared to 70.8% in the same period in 2020 due to increased freight rates and higher logistics costs.
Selling, general and administrative (SG&A) expenses(3) increased to $82.5 million, compared to $19.6 million in the fourth quarter of 2020. The increase was primarily due to the following: an increase in our advertising and marketing spend of $27.3 million to drive brand awareness, an increase in employee costs of $13.7 million as a result of increased headcount and $6.6 million of equity-based compensation expense, and an increase in shipping costs of $13.5 million.
Depreciation and amortization expenses(3) increased to $5.3 million compared to $3.5 million in the prior year. The increase was primarily due to an increase in amortization expense of $1.3 million to $4.8 million driven by the change in control transaction in 2020 and the acquisitions of Oru, ISLE, and Chubbies in 2021.
Other operating expenses(3) decreased $55.1 million to $6.6 million, compared to $61.7 million in the fourth quarter of the prior year. In the fourth quarter of 2020, other operating expenses were primarily driven by the settling of the incentive awards and bonuses of $37.9 million, $2.9 million of seller and transaction expenses in connection with the 2020 change in control, $1.9 million of buyer expenses paid for by the seller, and an upward adjustment of $19.1 million to the contingent consideration from the 2020 change in control transaction. In the fourth quarter of 2021, other operating expenses were primarily driven by employee costs related to the acquisitions, international expansion costs and costs to transition to a new global headquarters.
Earnings per Class A common stock basic and diluted is $0.17 and is calculated after the 2021 Reorganization Transactions. A comparison to the same period last year is not meaningful or comparable due to the Reorganization Transactions which occurred in 2021. Refer to the footnote on the unaudited consolidated statements of operations for more information.
Adjusted EPS(1) Our weighted average diluted shares were 63,010,538, as calculated under the treasury stock method of accounting for options and RSUs and under the if-converted method for Class B shares (33,416,783 shares). Our adjusted EPS for the fourth quarter was $0.45.
Operating Results For the Twelve Months Ended December 31, 2021
Net sales(3) increased 202.6% to $403.7 million, compared to $133.4 million in the prior year driven by strong results across channels.
- DTC revenues increased 189.9% to $355.7 million compared to $122.7 million in the prior year.
- Wholesale revenues increased 347.4% to $48.1 million compared to $10.7 million in the prior year.
Gross profit(3) increased 197.7% to $258.9 million, compared to $87.0 million in the prior year and adjusted gross profit(1)(3), reflecting the impact of purchase accounting adjustments related to the transactions, increased 186.7% to $271.3 million compared to $94.6 million in the prior year. Gross margin(3) decreased 1.1% to 64.1%. Adjusted gross margin(1)(3) decreased to 67.2% compared to 70.9% in the prior year, in line with expectations due to increased freight rates and higher logistics costs.
Selling, general and administrative (SG&A) expenses(3) increased 298.7% to $159.5 million, compared to $40.0 million in the prior year. The increase in SG&A was primarily driven by the following: an increase in our advertising and marketing spend of $57.0 million, an increase in shipping costs of $24.4 million, an increase in employee costs of $20.6 million due to increased headcount and $7.3 million of equity-based compensation expense, and an increase in seller fees of $8.9 million.
Depreciation and amortization expenses(3) increased to $18.2 million compared to $5.7 million in the prior year. The increase was primarily due to an increase in amortization expense of $11.9 million to $17.5 million driven by the change in control transaction in 2020 and the acquisitions of Oru, ISLE, and Chubbies in 2021.
Other operating expenses(3) decreased 80.1% to $12.3 million, compared to $61.7 million in the prior year. In the fourth quarter of 2020, other operating expenses were primarily driven by the settling of the incentive awards and bonuses of $37.9 million, $2.9 million of seller and transaction expenses in connection with the 2020 change in control, $1.9 million of buyer expenses paid for by the seller, and an upward adjustment of $19.1 million to the contingent consideration from the 2020 change in control transaction. In the fourth quarter of 2021, other operating expenses were primarily driven by $8.1 million of acquisition-related expenses and $2.6 million of business optimization expenses.
Earnings per Class A common stock basic and diluted is $0.17 and is calculated after the 2021 Reorganization Transactions. A comparison to the same period last year is not meaningful or comparable due to the Reorganization Transactions which occurred in 2021. Refer to the footnote on the unaudited consolidated statements of operations for more information.
Adjusted EPS(1)(3) Our weighted average diluted shares were 63,010,538, as calculated under the treasury stock method of accounting for options and RSUs and under the if-converted method for Class B shares (33,416,783 shares). Our adjusted EPS for the full year of 2021 was $1.55.
Balance Sheet
Cash and cash equivalents at the end of the fourth quarter totaled $25.1 million, compared to $32.8 million at December 31, 2020.
Inventory at the end of the fourth quarter was $102.3 million, compared to $14.3 million at December 31, 2020 when the company experienced significant stock outs and ended the fourth quarter of 2020 with $20.2 million of deferred revenue as compared to $3.5 million of deferred revenue at December 31, 2021. In addition, the company grew net sales by three times with organic growth and the acquisitions of Oru, ISLE, and Chubbies. In light of global pressures on supply chain, our increase in inventory reflects a strong inventory position across brands that we are confident is sufficient to meet demand and position us to deliver on our goal of amazing customer experiences.
Guidance
Our guidance reflects our best estimate of the business as we see it today. Accordingly, we expect the following:
Guidance for Full Fiscal Year 2022
Total revenue is expected to be between $540 million and $570 million.
Adjusted EBITDA(1)(2) is expected to be between $121 million and $132 million.
Guidance for First Quarter 2022
Total revenue is expected to be between $82 million and $85 million.
Adjusted EBITDA(1)(2) is expected to be between $12 million and $14 million.
(1) Please see the reconciliation of non-GAAP financial measures to the most comparable GAAP financial measure in the sections titled “Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Information” below.
(2) The Company has not provided a quantitative reconciliation of forecasted Adjusted EBITDA to forecasted GAAP net income within this press release because the Company is unable, without making unreasonable efforts, to calculate certain reconciling items with confidence. These items include, but are not limited to, stock-based compensation with respect to future grants and forfeitures, could materially affect the computation of forward-looking GAAP net income, are inherently uncertain and depend on various factors, some of which are outside of the Company’s control. For more information regarding the non-GAAP financial measures discussed in this press release, please see “Non-GAAP Financial Measures” below.
(3)As a result of the change in control transaction that occurred in 2020, we presented two periods of financial information in the consolidated statements of operations for the twelve months ended 2020 and two periods of financial information in the consolidated statements of operations for the three months ended 2020. The periods presented for the twelve months ended 2020 are January 1, 2020 through October 8, 2020, defined as the Intermediate Successor, and October 9, 2020 through December 31, 2020, defined as the Successor. The periods presented for the three months ended 2020 are October 1, 2020 through October 8, 2020, defined as the Intermediate Successor, and October 9, 2020 through December 31, 2020, defined as the Successor. These periods are not comparable, as the principal impact of the change of control transaction relates to the application of purchase accounting, and the recognition of assets and liabilities at their fair values as of the time of the transaction (this transaction did not involve the combination of our Company with another operating company). Supplemental to the presentation described above, we have combined the Intermediate Successor and Successor for the three and twelve months ended 2020. The combination of these periods is solely for illustrative purposes, only to assist the comparison of the periods presented, and does not represent pro forma financial results compiled in accordance with Regulation S-X of the Securities Act. In particular, this combined presentation does not give effect to the recognition of assets and liabilities at fair market value, in accordance with purchase accounting, as if the transactions had occurred at the beginning of the corresponding fiscal year. The primary impact from the application of purchase accounting in both the Intermediate Successor and Successor periods was the step-up in the cost of our inventory and intangible assets to fair market value, which has a corresponding non-cash, negative impact on gross profit and net income.
Conference Call Details
A conference call to discuss the Company’s fourth quarter results is scheduled for March 29, 2022, at 8:30 a.m. ET. To participate, please dial 844-200-6205 or +1 929-526-1599 for international callers, conference ID 878745. The conference call will also be webcast live at https://investors.solobrands.com. A recording will be available shortly after the conclusion of the call. To access the replay, please dial 866-813-9403 or +44 204-525-0658 for international callers, conference ID 836635. A replay of the webcast will also be available approximately two hours after the conclusion of the call on the Company’s website as https://investors.solobrands.com.
About Solo Brands, Inc.
Solo Brands, headquartered in Grapevine, TX, develops and produces ingenious lifestyle products that help customers create lasting memories. Through a disruptive and scaled DTC platform, Solo Brands offers innovative products directly to consumers primarily online through four lifestyle brands – Solo Stove firepits, stoves, and accessories, Chubbies premium casual apparel and activewear, Oru Kayak, origami folding kayaks that can be assembled in minutes, and ISLE paddleboards, maker of inflatable paddle boards. Solo Brands is a direct-to-consumer platform that offers innovative products directly to consumers primarily through its owned websites.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including without limitation statements regarding our anticipated GAAP and non-GAAP guidance for the fiscal quarter ending March 31, 2022 and the fiscal year r ending December 31, 2022. In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “targets,” “projects,” “contemplates,” “believes,” “estimates,” “forecasts,” “predicts,” “potential” or “continue” or the negative of these terms or other similar expressions. These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the following: our ability to manage our future growth effectively; our ability to expand into additional markets; our ability to maintain and strengthen our brand to generate and maintain ongoing demand for our products; our ability to cost-effectively attract new customers and retain our existing customers; our failure to maintain product quality and product performance at an acceptable cost; the impact of product liability and warranty claims and product recalls; the highly competitive market in which we operate; business interruptions resulting from geopolitical actions, natural disasters, or impacts of the COVID-19 pandemic; risks associated with our international operations; and problems with, or loss of, our suppliers or an inability to obtain raw materials; and the ability of our stockholders to influence corporate matters. These and other important factors discussed under the caption «Risk Factors» in our Annual Report on Form 10-K for the year ended December 31, 2021, and our other filings with the Securities and Exchange Commission could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any such forward-looking statements represent management’s estimates as of the date of this press release. While we may elect to update such forward-looking statements at some point in the future, we disclaim any obligation to do so, even if subsequent events cause our views to change, except as may be required under applicable securities laws.
SOLO BRANDS, INC. |
||||||||||||||||||||||||||||||||
Unaudited Consolidated Statements of Operations |
||||||||||||||||||||||||||||||||
|
Three Months Ended Financial Information |
|
Twelve Months Ended Financial Information |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
SUCCESSOR |
|
SUCCESSOR |
|
|
INTERMEDIATE |
|
Combined |
|
SUCCESSOR |
|
SUCCESSOR |
|
|
INTERMEDIATE SUCCESSOR |
|
Combined |
|||||||||||||||
(In thousands, except per share data) |
Three Months |
|
Period from |
|
|
Period from October |
|
Three Months |
|
Year Ended |
|
Period from |
|
|
Period from January |
|
Year Ended |
|||||||||||||||
Net sales |
$ |
176,468 |
|
|
$ |
60,852 |
|
|
|
$ |
5,984 |
|
|
$ |
66,836 |
|
|
$ |
403,717 |
|
$ |
60,852 |
|
|
|
$ |
72,576 |
|
|
$ |
133,428 |
|
Cost of goods sold |
|
64,745 |
|
|
|
23,183 |
|
|
|
|
2,080 |
|
|
|
25,263 |
|
|
|
144,809 |
|
|
23,183 |
|
|
|
|
23,275 |
|
|
|
46,458 |
|
Gross profit |
|
111,723 |
|
|
|
37,669 |
|
|
|
|
3,904 |
|
|
|
41,573 |
|
|
|
258,908 |
|
|
37,669 |
|
|
|
|
49,301 |
|
|
|
86,970 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Selling, general & administrative expenses |
|
82,544 |
|
|
|
18,515 |
|
|
|
|
1,094 |
|
|
|
19,609 |
|
|
|
159,524 |
|
|
18,515 |
|
|
|
|
21,499 |
|
|
|
40,014 |
|
Depreciation and amortization expenses |
|
5,260 |
|
|
|
3,285 |
|
|
|
|
215 |
|
|
|
3,500 |
|
|
|
18,228 |
|
|
3,285 |
|
|
|
|
2,387 |
|
|
|
5,672 |
|
Other operating expenses |
|
6,620 |
|
|
|
22,538 |
|
|
|
|
39,197 |
|
|
|
61,735 |
|
|
|
12,293 |
|
|
22,538 |
|
|
|
|
39,203 |
|
|
|
61,741 |
|
Total operating expenses |
|
94,424 |
|
|
|
44,338 |
|
|
|
|
40,506 |
|
|
|
84,844 |
|
|
|
190,045 |
|
|
44,338 |
|
|
|
|
63,089 |
|
|
|
107,427 |
|
Income (loss) from operations |
|
17,299 |
|
|
|
(6,669 |
) |
|
|
|
(36,602 |
) |
|
|
(43,271 |
) |
|
|
68,863 |
|
|
(6,669 |
) |
|
|
|
(13,788 |
) |
|
|
(20,457 |
) |
Non-operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest expense |
|
2,785 |
|
|
|
1,507 |
|
|
|
|
616 |
|
|
|
2,123 |
|
|
|
10,135 |
|
|
1,507 |
|
|
|
|
1,700 |
|
|
|
3,207 |
|
Other non-operating expenses |
|
199 |
|
|
|
121 |
|
|
|
|
75 |
|
|
|
196 |
|
|
|
208 |
|
|
121 |
|
|
|
|
319 |
|
|
|
440 |
|
Total non-operating expenses |
|
2,984 |
|
|
|
1,628 |
|
|
|
|
691 |
|
|
|
2,319 |
|
|
|
10,343 |
|
|
1,628 |
|
|
|
|
2,019 |
|
|
|
3,647 |
|
Income (loss) before income taxes |
|
14,315 |
|
|
|
(8,297 |
) |
|
|
|
(37,293 |
) |
|
|
(45,590 |
) |
|
|
58,520 |
|
|
(8,297 |
) |
|
|
|
(15,807 |
) |
|
|
(24,104 |
) |
Income tax expense |
|
1,902 |
|
|
|
21 |
|
|
|
|
67 |
|
|
|
88 |
|
|
|
2,025 |
|
|
21 |
|
|
|
|
78 |
|
|
|
99 |
|
Net income (loss) |
|
12,413 |
|
|
|
(8,318 |
) |
|
|
|
(37,360 |
) |
|
|
(45,678 |
) |
|
|
56,495 |
|
|
(8,318 |
) |
|
|
|
(15,885 |
) |
|
|
(24,203 |
) |
Less: net income earned by controlling members prior to the Reorganization Transactions |
|
(4,953 |
) |
|
|
— |
|
|
|
|
— |
|
|
|
|
|
37,963 |
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
||
Less: net income (loss) attributable to non-controlling interests |
|
6,675 |
|
|
|
(8,318 |
) |
|
|
|
(37,360 |
) |
|
|
(45,678 |
) |
|
|
7,841 |
|
|
(8,318 |
) |
|
|
|
(15,885 |
) |
|
|
(24,203 |
) |
Net income (loss) attributable to Solo Brands, Inc. |
$ |
10,691 |
|
|
$ |
— |
|
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
10,691 |
|
$ |
— |
|
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings per Class A common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Basic |
$ |
0.17 |
|
|
* |
|
|
* |
|
* |
|
$ |
0.17 |
|
* |
|
|
* |
|
* |
||||||||||||
Diluted |
$ |
0.17 |
|
|
* |
|
|
* |
|
* |
|
$ |
0.17 |
|
* |
|
|
* |
|
* |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Weighted-average Class A common stock outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Basic |
|
63,011 |
|
|
* |
|
|
* |
|
* |
|
|
63,011 |
|
* |
|
|
* |
|
* |
||||||||||||
Diluted |
|
63,011 |
|
|
* |
|
|
* |
|
* |
|
|
63,011 |
|
* |
|
|
* |
|
* |
||||||||||||
* The Company analyzed the calculation of earnings per unit for the periods prior to the Reorganization Transactions and determined that it resulted in values that would not be meaningful to the users of these consolidated financial statements. Therefore, earnings per unit information has not been presented for the Successor period from October 9, 2020, through December 31, 2020, the Intermediate Successor period from October 1, 2020, through October 8, 2020, and the Intermediate Successor period from January 1, 2020, through October 8, 2020. |
|
||||||
SOLO BRANDS, INC. |
||||||
Unaudited Consolidated Balance Sheets |
||||||
(In thousands) |
December 31, 2021 |
|
December 31, 2020 |
|||
ASSETS |
|
|
|
|||
Current assets |
|
|
|
|||
Cash and cash equivalents |
$ |
25,101 |
|
$ |
32,753 |
|
Accounts receivable, net |
|
21,513 |
|
|
4,166 |
|
Inventory |
|
102,335 |
|
|
14,348 |
|
Prepaid expenses and other current assets |
|
9,889 |
|
|
328 |
|
Total current assets |
|
158,838 |
|
|
51,595 |
|
Non-current assets |
|
|
|
|||
Property and equipment, net |
|
10,603 |
|
|
980 |
|
Intangible assets, net |
|
257,234 |
|
|
200,587 |
|
Goodwill |
|
410,559 |
|
|
289,096 |
|
Other non-current assets |
|
506 |
|
|
149 |
|
Total non-current assets |
|
678,902 |
|
|
490,812 |
|
Total assets |
$ |
837,740 |
|
$ |
542,407 |
|
|
|
|
|
|||
LIABILITIES AND STOCKHOLDERS’ AND MEMBERS’ EQUITY |
|
|
|
|||
Current liabilities |
|
|
|
|||
Accounts payable |
$ |
11,774 |
|
$ |
1,377 |
|
Accrued expenses and other current liabilities |
|
28,150 |
|
|
15,203 |
|
Contingent consideration |
|
— |
|
|
100,000 |
|
Deferred revenue |
|
3,524 |
|
|
20,246 |
|
Current portion of long-term debt |
|
3,125 |
|
|
450 |
|
Total current liabilities |
|
46,573 |
|
|
137,276 |
|
Non-current liabilities |
|
|
|
|||
Long-term debt, net |
|
125,023 |
|
|
72,898 |
|
Deferred tax liability |
|
91,244 |
|
|
— |
|
Other non-current liabilities |
|
729 |
|
|
133 |
|
Total non-current liabilities |
|
216,996 |
|
|
73,031 |
|
|
|
|
|
|||
Commitments and contingencies (Note 14) |
|
|
|
|||
|
|
|
|
|||
Shareholders’ and members’ equity |
|
|
|
|||
Class A common stock, par value $0.001 per share; 475,000,000 shares authorized, 63,397,635 shares issued and outstanding; no shares authorized, issued and outstanding |
|
63 |
|
|
— |
|
Class B common stock, par value $0.001 per share; 50,000,000 shares authorized, 31,178,815 shares issued and outstanding; no shares authorized, issued and outstanding |
|
31 |
|
|
— |
|
Class A units |
|
— |
|
|
237,309 |
|
Class B units |
|
— |
|
|
103,109 |
|
Additional paid-in capital |
|
350,088 |
|
|
— |
|
Accumulated other comprehensive income |
|
6 |
|
|
— |
|
Retained earnings (accumulated deficit) |
|
10,691 |
|
|
(8,318 |
) |
Shareholders’ and members’ equity |
|
360,879 |
|
|
332,100 |
|
Shareholders’ equity attributable to non-controlling interests |
|
213,292 |
|
|
— |
|
Total shareholders’ and members’ equity |
|
574,171 |
|
|
332,100 |
|
Total liabilities and shareholders’ and members’ equity |
$ |
837,740 |
|
$ |
542,407 |
|
|
|
|
|
|||
SOLO BRANDS, INC. |
|||||||||||||
Unaudited Consolidated Statements of Cash Flows |
|||||||||||||
|
|
SUCCESSOR |
|
SUCCESSOR |
|
|
INTERMEDIATE SUCCESSOR |
||||||
(In thousands) |
|
Year Ended December 31, |
|
Period from October 9, 2020 |
|
|
Period from January 1, |
||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
||||||
Net income (loss) |
|
$ |
56,495 |
|
|
$ |
(8,318 |
) |
|
|
$ |
(15,885 |
) |
Adjustments to reconcile net income (loss) to net cash and cash equivalents provided by (used in) operating activities |
|
|
|
|
|
|
|
||||||
Depreciation |
|
|
775 |
|
|
|
37 |
|
|
|
|
76 |
|
Amortization of intangible assets |
|
|
17,453 |
|
|
|
3,248 |
|
|
|
|
2,306 |
|
Amortization of debt issuance costs |
|
|
507 |
|
|
|
55 |
|
|
|
|
719 |
|
Non-cash interest expense |
|
|
1,652 |
|
|
|
— |
|
|
|
|
— |
|
Equity-based compensation |
|
|
7,329 |
|
|
|
— |
|
|
|
|
— |
|
Deferred income taxes |
|
|
(3,139 |
) |
|
|
— |
|
|
|
|
— |
|
Change in fair value of contingent consideration |
|
|
— |
|
|
|
19,073 |
|
|
|
|
— |
|
Bad debt expense |
|
|
77 |
|
|
|
35 |
|
|
|
|
2 |
|
Loss on the sale of property and equipment |
|
|
187 |
|
|
|
— |
|
|
|
|
— |
|
Changes in assets and liabilities |
|
|
|
|
|
|
|
||||||
Accounts receivable |
|
|
(15,040 |
) |
|
|
(1,213 |
) |
|
|
|
(1,249 |
) |
Inventory |
|
|
(49,413 |
) |
|
|
(1,975 |
) |
|
|
|
(104 |
) |
Prepaid expenses and other current assets |
|
|
(8,134 |
) |
|
|
(118 |
) |
|
|
|
(68 |
) |
Accounts payable |
|
|
5,009 |
|
|
|
(332 |
) |
|
|
|
1,634 |
|
Accrued expenses and other current liabilities |
|
|
(6,721 |
) |
|
|
(22,789 |
) |
|
|
|
37,337 |
|
Deferred revenue |
|
|
(17,936 |
) |
|
|
17,876 |
|
|
|
|
2,335 |
|
Other non-current assets and liabilities |
|
|
653 |
|
|
|
13 |
|
|
|
|
(16 |
) |
Net cash provided by (used in) operating activities |
|
|
(10,246 |
) |
|
|
5,592 |
|
|
|
|
27,087 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
||||||
Capital expenditures |
|
|
(10,645 |
) |
|
|
(297 |
) |
|
|
|
(661 |
) |
Acquisitions, net of cash acquired |
|
|
(133,308 |
) |
|
|
(273,144 |
) |
|
|
|
— |
|
Proceeds from the sale of property and equipment |
|
|
64 |
|
|
|
— |
|
|
|
|
— |
|
Net cash provided by (used in) investing activities |
|
|
(143,889 |
) |
|
|
(273,441 |
) |
|
|
|
(661 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
||||||
Proceeds from long-term debt |
|
|
363,600 |
|
|
|
118,293 |
|
|
|
|
10,000 |
|
Repayments of long-term debt |
|
|
(306,725 |
) |
|
|
(55,000 |
) |
|
|
|
(24,325 |
) |
Debt issuance costs paid |
|
|
(4,234 |
) |
|
|
— |
|
|
|
|
— |
|
Payment of contingent consideration |
|
|
(100,000 |
) |
|
|
— |
|
|
|
|
(2,080 |
) |
Contributions from members before Reorganization Transactions |
|
|
250 |
|
|
|
— |
|
|
|
|
700 |
|
Distributions to members before Reorganization Transactions |
|
|
(33,163 |
) |
|
|
(12,691 |
) |
|
|
|
(3,825 |
) |
Proceeds from issuance of Class A common stock, net of underwriters’ discounts |
|
|
234,600 |
|
|
|
— |
|
|
|
|
— |
|
Payments of initial public offering costs |
|
|
(5,594 |
) |
|
|
— |
|
|
|
|
— |
|
Distributions to non-controlling interests |
|
|
(2,256 |
) |
|
|
— |
|
|
|
|
— |
|
Proceeds from issuance of Class A units, net of underwriters’ discounts |
|
|
— |
|
|
|
250,000 |
|
|
|
|
— |
|
Net cash provided by (used in) financing activities |
|
|
146,478 |
|
|
|
300,602 |
|
|
|
|
(19,530 |
) |
Effect of exchange rate changes on cash |
|
|
6 |
|
|
|
— |
|
|
|
|
— |
|
Net change in cash and cash equivalents |
|
|
(7,652 |
) |
|
|
32,753 |
|
|
|
|
6,896 |
|
Cash and cash equivalents balance, beginning of period |
|
|
32,753 |
|
|
|
— |
|
|
|
|
5,025 |
|
Cash and cash equivalents balance, end of period |
|
$ |
25,101 |
|
|
$ |
32,753 |
|
|
|
$ |
11,921 |
|
SUPPLEMENTAL DISCLOSURES: |
|
|
|
|
|
|
|
||||||
Cash interest paid |
|
$ |
8,222 |
|
|
$ |
1,453 |
|
|
|
$ |
991 |
|
SUPPLEMENTAL NONCASH INVESTING AND FINANCING DISCLOSURES: |
|
|
|
|
|
|
|
||||||
Non-cash issuance of Class B units – non-controlling interest purchase of Oru |
|
$ |
16,486 |
|
|
$ |
— |
|
|
|
$ |
— |
|
Non-cash issuance of Class B units – ISLE |
|
$ |
16,494 |
|
|
$ |
— |
|
|
|
$ |
— |
|
Non-cash issuance of Class B units – Chubbies |
|
$ |
29,075 |
|
|
$ |
— |
|
|
|
$ |
— |
|
Non-cash acquisition of Class B units |
|
$ |
— |
|
|
$ |
4,749 |
|
|
|
$ |
— |
|
Contacts
Bruce Williams
[email protected]
332-242-4303
Calvin Bond
[email protected]