|
Delaware
|
| |
5191
|
| |
81-4895761
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Kenneth R. Koch, Esq.
Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C. Chrysler Center, 666 Third Avenue New York, NY 10017 Tel: (212) 935-3000 |
| |
Deanna L. Kirkpatrick
Byron B. Rooney Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York Tel: (212) 450 4000 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☐ | | | Smaller reporting company ☐ | |
| | | | Emerging growth company ☒ | |
| | ||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
| ||||||
Common stock, par value $0.0001 per share
|
| | | | $ | | | | | | $ | | | ||
Total
|
| | | | $ | | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 21 | | | |
| | | | 52 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 81 | | | |
| | | | 102 | | | |
| | | | 109 | | | |
| | | | 118 | | | |
| | | | 121 | | | |
| | | | 123 | | | |
| | | | 127 | | | |
| | | | 134 | | | |
| | | | 136 | | | |
| | | | 140 | | | |
| | | | 147 | | | |
| | | | 147 | | | |
| | | | 147 | | | |
| | | | F-1 | | |
|
![]() |
| |
![]() |
| |
![]() |
| |
![]() |
| |
![]() |
|
|
![]() |
| |
![]() |
|
| | |
Six Months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||||||||||||||
Income statement data for period ended: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 158,105 | | | | | $ | 120,869 | | | | | $ | 235,111 | | | | | $ | 211,813 | | |
Gross profit
|
| | | | 29,439 | | | | | | 15,723 | | | | | | 27,086 | | | | | | 24,070 | | |
Selling, general and administrative
|
| | | | 24,560 | | | | | | 20,739 | | | | | | 43,784 | | | | | | 42,229 | | |
Impairment, restructuring and other(a)
|
| | | | 92 | | | | | | 3,016 | | | | | | 10,035 | | | | | | 7,169 | | |
Income (loss) from operations
|
| | | | 4,787 | | | | | | (8,032) | | | | | | (26,733) | | | | | | (25,328) | | |
Interest expense
|
| | | | 5,309 | | | | | | 6,387 | | | | | | 13,467 | | | | | | 11,606 | | |
Net loss attributable to Hydrofarm Holdings
Group, Inc. |
| | | | (526) | | | | | | (14,326) | | | | | | (40,083) | | | | | | (32,892) | | |
Basic and diluted net loss per share attributable to common stockholders(b)
|
| | | | (0.03) | | | | | | (0.21) | | | | | | (0.57) | | | | | | (0.69) | | |
Basic and diluted net loss per share on a proforma
basis attributable to common stockholders (unaudited) |
| | | | [ ] | | | | | | | | | | | | [ ] | | | | | | | | |
Cash flows provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (1,396) | | | | | $ | (7,852) | | | | | $ | (13,302) | | | | | $ | 4,437 | | |
Investing activities
|
| | | | 1,712 | | | | | | (1,786) | | | | | | (3,818) | | | | | | (3,312) | | |
Financing activities
|
| | | | 343 | | | | | | 1,736 | | | | | | 19,900 | | | | | | 25,516 | | |
Net increase (decrease) in cash, cash equivelants and restricted cash
|
| | | | 595 | | | | | | (6,282) | | | | | | 4,934 | | | | | | 25,717 | | |
Other data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(c)
|
| | | $ | 8,706 | | | | | $ | (1,359) | | | | | $ | (10,174) | | | | | $ | (7,249) | | |
Adjusted EBITDA as a percent of net sales(c)
|
| | | | 5.5% | | | | | | -1.1% | | | | | | -4.3% | | | | | | -3.4% | | |
Gross profit margin (gross profit as % of net sales)
|
| | | | 18.6% | | | | | | 13.0% | | | | | | 11.5% | | | | | | 11.4% | | |
Capital expenditures(d)
|
| | | | 308 | | | | | | 399 | | | | | | (768) | | | | | | (1,343) | | |
U.S. Federal net operating loss carryforwards
|
| | | | n/a | | | | | | n/a | | | | | | 58,000 | | | | | | 35,000 | | |
| | |
As of
June 30, 2020 |
| |
As of December 31,
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance sheet data as of end of period: | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash(e)
|
| | | $ | 33,452 | | | | | $ | 32,857 | | | | | $ | 27,923 | | |
Working capital(f)
|
| | | | 48,882 | | | | | | 40,547 | | | | | | 56,728 | | |
Total assets(g)
|
| | | | 196,269 | | | | | | 185,651 | | | | | | 174,411 | | |
Long-term debt(h)
|
| | | | 105,300 | | | | | | 107,932 | | | | | | 100,520 | | |
Total liabilities(g)
|
| | | | 162,293 | | | | | | 154,471 | | | | | | 126,867 | | |
Convertible preferred stock(i)
|
| | | | 26,902 | | | | | | 21,802 | | | | | | — | | |
Stockholders’ equity
|
| | | | 7,074 | | | | | | 9,378 | | | | | | 47,544 | | |
Convertible preferred stock on a pro forma basis (unaudited)
|
| | | | [ ] | | | | | | | | | | | | | | |
Stockholders’ equity on a pro forma basis (unaudited)
|
| | | | [ ] | | | | | | | | | | | | | | |
| | |
Six Months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Net loss attributable to Hydrofarm Holdings Group, Inc.
|
| | | $ | (526) | | | | | $ | (14,326) | | | | | $ | (40,083) | | | | | $ | (32,892) | | |
Interest expense
|
| | | | 5,309 | | | | | | 6,387 | | | | | | 13,467 | | | | | | 11,606 | | |
Income taxes
|
| | | | 330 | | | | | | 246 | | | | | | (691) | | | | | | (397) | | |
Depreciation and amortization
|
| | | | 3,662 | | | | | | 3,519 | | | | | | 6,995 | | | | | | 8,260 | | |
Impairment, restructuring and other
|
| | | | 92 | | | | | | 3,016 | | | | | | 10,035 | | | | | | 7,169 | | |
Other income, net
|
| | | | (326) | | | | | | (339) | | | | | | (105) | | | | | | (995) | | |
Stock based compensation
|
| | | | 165 | | | | | | 138 | | | | | | 208 | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 8,706 | | | | | $ | (1,359) | | | | | $ | (10,174) | | | | | $ | (7,249) | | |
Adjusted EBITDA as a percent of net sales
|
| | | | 5.5% | | | | | | -1.1% | | | | | | -4.3% | | | | | | -3.4% | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||||||||
Cash, cash equivalents and restricted cash(d)
|
| | | $ | 33,452 | | | | | | [ ] | | | | | | [ ] | | |
Long term debt including current portion(a): | | | | | |||||||||||||||
Term loan
|
| | | $ | 76,760 | | | | | | [ ] | | | | | | [ ] | | |
Revolving credit facility(b)
|
| | | | 25,915 | | | | | | [ ] | | | | | | [ ] | | |
PPP loan
|
| | | | 3,274 | | | | | | [ ] | | | | | | [ ] | | |
Other
|
| | | | 1,194 | | | | | | [ ] | | | | | | [ ] | | |
Total long term debt
|
| | | | 107,143 | | | | | | [ ] | | | | | | [ ] | | |
Convertible preferred stock, $0.0001 par value, 50,000,000 shares authorized Actual: 7,725,045 issued and outstanding(c)
Pro forma and proforma as adjusted: [ ] shares issued and outstanding |
| | | | 26,902(c) | | | | | | [ ] | | | | | | [ ] | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value, 300,000,000 shares authorized
Actual: 69,745,562 shares issued and outstanding Pro forma:[ ] shares issued and outstanding Pro forma as adjusted: [ ] shares issued and outstanding |
| | | | 7 | | | | | | [ ] | | | | | | [ ](d) | | |
Additional paid-in capital(d)
|
| | | | 155,031 | | | | | | [ ] | | | | | | [ ](d) | | |
Accumulated other comprehensive loss
|
| | | | (779) | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (147,185) | | | | | | | | | | | | | | |
Total stockholders’ equity(d)
|
| | | | 7,074 | | | | | | [ ] | | | | | | [ ] | | |
Total capitalization(d)
|
| | | $ | 141,119 | | | | | | [ ] | | | | | | [ ] | | |
| | |
Outstanding
principal |
| |
Deferred
financing costs |
| |
Net
balance |
| |||||||||
Term loan
|
| | | $ | 76,760 | | | | | $ | (1,195) | | | | | $ | 75,565 | | |
Revolving credit facility (b)
|
| | | | 25,915 | | | | | | (648) | | | | | | 25,267 | | |
PPP loan
|
| | | | 3,274 | | | | | | | | | | | | 3,274 | | |
Other
|
| | | | 1,194 | | | | | | | | | | | | 1,194 | | |
Total long term debt
|
| | | $ | 107,143 | | | | | $ | (1,843) | | | | | $ | 105,300 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Historical net tangible book per share as of June 30, 2020
|
| | | $ | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after giving effect to this offering and as adjusted for the automatic conversion of our Series A Preferred Stock
|
| | | | | | | | | | | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | |||||
New public investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Total
|
| | | | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | | | | |
| | |
Six Months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||||||||||||||
Income statement data for period ended: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 158,105 | | | | | $ | 120,869 | | | | | $ | 235,111 | | | | | $ | 211,813 | | |
Gross profit
|
| | | | 29,439 | | | | | | 15,723 | | | | | | 27,086 | | | | | | 24,070 | | |
Selling, general and administrative
|
| | | | 24,560 | | | | | | 20,739 | | | | | | 43,784 | | | | | | 42,229 | | |
Impairment, restructuring and other(a)
|
| | | | 92 | | | | | | 3,016 | | | | | | 10,035 | | | | | | 7,169 | | |
Income (loss) from operations
|
| | | | 4,787 | | | | | | (8,032) | | | | | | (26,733) | | | | | | (25,328) | | |
Interest expense
|
| | | | 5,309 | | | | | | 6,387 | | | | | | 13,467 | | | | | | 11,606 | | |
Net loss attributable to Hydrofarm Holdings Group, Inc.
|
| | | | (526) | | | | | | (14,326) | | | | | | (40,083) | | | | | | (32,892) | | |
Basic and diluted net loss per share attributable to common
stockholders(b) |
| | | | (0.03) | | | | | | (0.21) | | | | | | (0.57) | | | | | | (0.69) | | |
Basic and diluted net loss per share on a proforma basis attributable to common stockholders
|
| | | | [ ] | | | | | | | | | | | | [ ] | | | | | | | | |
Cash flows provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (1,396) | | | | | $ | (7,852) | | | | | $ | (13,302) | | | | | $ | 4,437 | | |
Investing activities
|
| | | | 1,712 | | | | | | (1,786) | | | | | | (3,818) | | | | | | (3,312) | | |
Financing activities
|
| | | | 343 | | | | | | 1,736 | | | | | | 19,900 | | | | | | 25,516 | | |
Net increase (decrease) in cash, cash equivelants and restricted cash
|
| | | | 595 | | | | | | (6,282) | | | | | | 4,934 | | | | | | 25,717 | | |
Other data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(c)
|
| | | $ | 8,706 | | | | | $ | (1,359) | | | | | $ | (10,174) | | | | | $ | (7,249) | | |
Adjusted EBITDA as a percent of net sales(c)
|
| | | | 5.5% | | | | | | -1.1% | | | | | | -4.3% | | | | | | -3.4% | | |
Gross profit margin (gross profit as % of net sales)
|
| | | | 18.6% | | | | | | 13.0% | | | | | | 11.5% | | | | | | 11.4% | | |
Capital expenditures(d)
|
| | | | 308 | | | | | | 399 | | | | | | (768) | | | | | | (1,343) | | |
U.S. Federal net operating loss carryforwards
|
| | | | n/a | | | | | | n/a | | | | | | 58,000 | | | | | | 35,000 | | |
| | |
As of
June 30, 2020 |
| |
As of December 31,
|
| ||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance sheet data as of end of period: | | | | | | | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash(e)
|
| | | $ | 33,452 | | | | | $ | 32,857 | | | | | $ | 27,923 | | |
Working capital(f)
|
| | | | 48,882 | | | | | | 40,547 | | | | | | 56,728 | | |
Total assets(g)
|
| | | | 196,269 | | | | | | 185,651 | | | | | | 174,411 | | |
Long-term debt(h)
|
| | | | 105,300 | | | | | | 107,932 | | | | | | 100,520 | | |
Total liabilities(g)
|
| | | | 162,293 | | | | | | 154,471 | | | | | | 126,867 | | |
Convertible preferred stock(i)
|
| | | | 26,902 | | | | | | 21,802 | | | | | | — | | |
Stockholders’ equity
|
| | | | 7,074 | | | | | | 9,378 | | | | | | 47,544 | | |
Convertible preferred stock on a pro forma basis (unaudited)
|
| | | | [ ] | | | | | | | | | | | | | | |
Stockholders’ equity on a pro forma basis (unaudited)
|
| | | | [ ] | | | | | | | | | | | | | | |
| | |
Six months ended June 30,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Period change
|
| |||||||||||||||||||||||||||
Net sales
|
| | | $ | 158,105 | | | | | | 100.0% | | | | | $ | 120,869 | | | | | | 100.0% | | | | | $ | 37,236 | | | | | | 30.8% | | |
Cost of goods sold
|
| | | | 128,666 | | | | | | 81.4% | | | | | | 105,146 | | | | | | 87.0% | | | | | | 23,520 | | | | | | 22.4% | | |
Gross profit
|
| | | | 29,439 | | | | | | 18.6% | | | | | | 15,723 | | | | | | 13.0% | | | | | | 13,716 | | | | | | 87.2% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 24,560 | | | | | | 15.5% | | | | | | 20,739 | | | | | | 17.2% | | | | | | 3,821 | | | | | | 18.4% | | |
Impairment, restructuring and other
|
| | | | 92 | | | | | | 0.1% | | | | | | 3,016 | | | | | | 2.5% | | | | | | (2,924) | | | | | | -96.9% | | |
Income (loss) from operations
|
| | | | 4,787 | | | | | | 3.0% | | | | | | (8,032) | | | | | | -6.6% | | | | | | 12,819 | | | | | | -159.6% | | |
Interest expense
|
| | | | (5,309) | | | | | | -3.4% | | | | | | (6,387) | | | | | | -5.3% | | | | | | 1,078 | | | | | | -16.9% | | |
Other income, net
|
| | | | 326 | | | | | | 0.2% | | | | | | 339 | | | | | | 0.3% | | | | | | (13) | | | | | | -3.8% | | |
Net loss before tax
|
| | | | (196) | | | | | | -0.1% | | | | | | (14,080) | | | | | | -11.6% | | | | | | 13,884 | | | | | | -98.6% | | |
Income tax expense
|
| | | | (330) | | | | | | -0.2% | | | | | | (246) | | | | | | -0.2% | | | | | | (84) | | | | | | 34.1% | | |
Net loss
|
| | | $ | (526) | | | | | | -0.3% | | | | | $ | (14,326) | | | | | | -11.9% | | | | | $ | 13,800 | | | | | | -96.3% | | |