|
Delaware
|
| |
5191
|
| |
81-4895761
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer (Do not check if a smaller reporting company) ☐ | | | Smaller reporting company ☒ | |
| | | | Emerging growth company ☒ | |
| | | | | | | | | | | | | | | | | | | | | | |
Title of Each Class of Securities to be Registered
|
| |
Amount to be
Registered(1) |
| |
Proposed Maximum
Offering Price Per Share(2) |
| |
Proposed Maximum
Aggregate Offering Price(2) |
| |
Amount of
Registration Fee |
| |||||||||
Common stock, par value $0.0001 per share
|
| | | | | | $ | | | | | $ | | | | | $ | | | |||
Total
|
| | | | | | | | | | | | $ | | | | | | $ | | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | | $ | | | |
Proceeds, before expenses, to Hydrofarm Holdings Group, Inc.
|
| | | $ | | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 44 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 50 | | | |
| | | | 52 | | | |
| | | | 55 | | | |
| | | | 60 | | | |
| | | | 77 | | | |
| | | | 96 | | | |
| | | | 102 | | | |
| | | | 110 | | | |
| | | | 113 | | | |
| | | | 115 | | | |
| | | | 119 | | | |
| | | | 125 | | | |
| | | | 127 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | F-1 | | |
| | |
Successor
|
| |
Predecessor
|
| |
Pro Forma(1)
|
| |
Predecessor
|
| ||||||||||||||||||
| | |
Year ended
December 31, 2018 |
| |
Period from
May 12, 2017 to December 31, 2017 |
| |
Period from
January 1, 2017 to May 11, 2017 |
| |
Year ended
December 31, 2017 |
| |
Year ended
December 31, 2016 |
| |||||||||||||||
| | |
(In Thousands, except share, per share and percentage information)
|
| |||||||||||||||||||||||||||
Operations Data | | | | | | | |||||||||||||||||||||||||
Net sales
|
| | | $ | 212,464 | | | | | $ | 151,525 | | | | | $ | 108,221 | | | | | $ | 259,746 | | | | | $ | 273,482 | | |
Cost of goods sold(2)
|
| | | | 183,690 | | | | | | 141,119 | | | | | | 86,925 | | | | | | 228,044 | | | | | | 221,595 | | |
Gross profit
|
| | | | 28,774 | | | | | | 10,406 | | | | | | 21,296 | | | | | | 31,702 | | | | | | 51,887 | | |
Operating expenses: | | | | | | | |||||||||||||||||||||||||
General and administrative expenses(3)
|
| | | | 18,668 | | | | | | 11,487 | | | | | | 4,818 | | | | | | 16,201 | | | | | | 12,008 | | |
Salaries and benefits
|
| | | | 16,463 | | | | | | 8,679 | | | | | | 4,630 | | | | | | 13,309 | | | | | | 11,588 | | |
Marketing expense(3)
|
| | | | 2,584 | | | | | | 2,274 | | | | | | 695 | | | | | | 2,969 | | | | | | 3,149 | | |
Employee stock ownership plan charges(4)
|
| | | | — | | | | | | — | | | | | | 30,327 | | | | | | — | | | | | | 6,480 | | |
Impairment charges(5)
|
| | | | 3,244 | | | | | | 45,425 | | | | | | — | | | | | | 45,425 | | | | | | — | | |
Depreciation and amortization
|
| | | | 7,170 | | | | | | 3,769 | | | | | | 428 | | | | | | 5,836 | | | | | | 1,237 | | |
Interest expense
|
| | | | 11,606 | | | | | | 5,643 | | | | | | 547 | | | | | | 7,929 | | | | | | 1,134 | | |
Other expense (income)
|
| | | | 4,238 | | | | | | 4,305 | | | | | | (371) | | | | | | 4,696 | | | | | | (402) | | |
Net (loss) income before tax
|
| | | | (35,199) | | | | | | (71,176) | | | | | | (19,778) | | | | | | (64,663) | | | | | | 16,693 | | |
Income tax (expense) benefit
|
| | | | (102) | | | | | | 266 | | | | | | (85) | | | | | | 182 | | | | | | (144) | | |
Net (loss) income
|
| | | $ | (35,301) | | | | | $ | (70,910) | | | | | $ | (19,863) | | | | | $ | (64,481) | | | | | $ | 16,549 | | |
Basic and diluted net loss per common share
|
| | | $ | (0.68) | | | | | $ | (1.65) | | | | | | | | | | | $ | (1.50) | | | | | | | | |
Weighted average shares outstanding(6)
|
| | | | 51,883,059 | | | | | | 43,031,327 | | | | | | | | | | | | 43,031,327 | | | | | | | | |
Cash flow data | | | | | | | |||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 4,303 | | | | | $ | (13,390) | | | | | $ | 10,069 | | | | | | | | | | | $ | 8,664 | | |
Net cash used in investing activities
|
| | | | (3,178) | | | | | | (207,877) | | | | | | (1,586) | | | | | | | | | | | | (6,070) | | |
Net cash provided by (used in) financing activities
|
| | | | 25,516 | | | | | | 222,165 | | | | | | 511 | | | | | | | | | | | | (2,049) | | |
Balance sheet data | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 27,923 | | | | | $ | 2,206 | | | | | $ | 9,488 | | | | | | | | | | | $ | 689 | | |
Net working capital, excluding certain debt(7)
|
| | | | 76,891 | | | | | | 71,149 | | | | | | 61,579 | | | | | | | | | | | | 53,080 | | |
Total assets
|
| | | | 175,532 | | | | | | 189,510 | | | | | | 119,457 | | | | | | | | | | | | 100,253 | | |
Total liabilities
|
| | | | 127,747 | | | | | | 156,219 | | | | | | 74,431 | | | | | | | | | | | | 59,227 | | |
Total stockholders’ equity
|
| | | | 47,785 | | | | | | 33,291 | | | | | | 45,026 | | | | | | | | | | | | 41,026 | | |
Other financial data | | | | | | | |||||||||||||||||||||||||
Adjusted EBITDA(8)
|
| | | $ | (8,143) | | | | | $ | (503) | | | | | $ | 10,866 | | | | | $ | 10,363 | | | | | $ | 24,045 | | |
Adjusted EBITDA margin(9)
|
| | | | (3.8%) | | | | | | (0.3%) | | | | | | 10.0% | | | | | | 4.0% | | | | | | 8.8% | | |
Capital expenditures(10)
|
| | | | 1,715 | | | | | | 2,403 | | | | | | 1,586 | | | | | | 3,989 | | | | | | 959 | | |
| | |
Successor
|
| |
Predecessor
|
| |
Pro Forma
|
| |
Predecessor
|
| ||||||||||||||||||
(In Thousands)
|
| |
Year ended
December 31, 2018 |
| |
Period from
May 12, 2017 to December 31, 2017 |
| |
Period from
January 1, 2017 to May 11, 2017 |
| |
Year ended
December 31, 2017 |
| |
Year ended
December 31, 2016 |
| |||||||||||||||
Net (loss) income
|
| | | $ | (35,301) | | | | | $ | (70,910) | | | | | $ | (19,863) | | | | | $ | (64,481) | | | | | $ | 16,549 | | |
Interest expense
|
| | | | 11,606 | | | | | | 5,643 | | | | | | 547 | | | | | | 7,929 | | | | | | 1,134 | | |
Depreciation and amortization
|
| | | | 7,170 | | | | | | 3,769 | | | | | | 428 | | | | | | 5,836 | | | | | | 1,237 | | |
Impairment charges
|
| | | | 3,244 | | | | | | 45,425 | | | | | | — | | | | | | 45,425 | | | | | | — | | |
Provision (benefit) for income taxes
|
| | | | 102 | | | | | | (266) | | | | | | 85 | | | | | | (182) | | | | | | 144 | | |
EBITDA | | | | | (13,179) | | | | | | (16,339) | | | | | | (18,803) | | | | | | (5,473) | | | | | | 19,064 | | |
Employee stock ownership plan charges
|
| | | | — | | | | | | — | | | | | | 30,327 | | | | | | — | | | | | | 6,480 | | |
Inventory fair value adjustment(a)
|
| | | | 798 | | | | | | 11,531 | | | | | | — | | | | | | 11,531 | | | | | | — | | |
Restructure and transaction costs(b)
|
| | | | 4,238 | | | | | | 4,305 | | | | | | — | | | | | | 4,305 | | | | | | — | | |
EBITDA from deconsolidated entity(c)
|
| | | | — | | | | | | — | | | | | | (658) | | | | | | — | | | | | | (1,499) | | |
Adjusted EBITDA
|
| | | $ | (8,143) | | | | | $ | (503) | | | | | $ | 10,866 | | | | | $ | 10,363 | | | | | $ | 24,045 | | |
| | |
As of December 31, 2018
|
| |||||||||||||||
| | |
Actual
|
| |
Pro
forma |
| |
Pro
forma as adjusted(1) |
| |||||||||
| | |
(in thousands, except for share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 27,923 | | | | | $ | | | | | $ | | | ||
Total debt, net
|
| | | | 100,520 | | | | | | | | | | | | | | |
Shareholders’ equity (deficit): | | | | | |||||||||||||||
Preferred stock, par value $0.0001 per share: 50,000,000 shares
authorized, no shares issued and outstanding |
| | | | — | | | | | | | | | | | | — | | |
Common stock, par value $0.0001 per share; 300,000,000
shares authorized, 69,745,562 shares issued and outstanding, actual |
| | | | 7 | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 155,966 | | | | | | | | | | | | | | |
Accumulated other comprehensive (loss) income
|
| | | | (1,853) | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (106,335) | | | | | | | | | | | | | | |
Total shareholders’ equity (deficit)
|
| | | | 47,785 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 148,305 | | | | | $ | | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Historical net tangible book deficit per share as of December 31, 2018
|
| | | $ | (0.15) | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per share as of December 31, 2018
|
| | | | | | | | | | | | |
|
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 this offering
|
| | | | | | | | | | | | |
|
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% | | | | | | | | |
| | |
Successor
May 12, 2017 to December 31, 2017 |
| |
Predecessor
January 1, 2017 to May 11, 2017 |
| |
Pro Forma
Adjustments |
| |
Pro Forma
Year ended December 31, 2017 |
| ||||||||||||
| | |
(In Thousands, except for shares and per share data)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 151,525 | | | | | $ | 108,221 | | | | | $ | — | | | | | $ | 259,746 | | |
Cost of goods sold
|
| | | | 141,119 | | | | | | 86,925 | | | | | | — | | | | | | 228,044 | | |
Gross profit
|
| | | | 10,406 | | | | | | 21,296 | | | | | | — | | | | | | 31,702 | | |
Operating expenses: | | | | | | ||||||||||||||||||||
Salaries and benefits
|
| | | | 8,679 | | | | | | 4,630 | | | | | | — | | | | | | 13,309 | | |
Marketing expense
|
| | | | 2,274 | | | | | | — | | | | | | 695(1) | | | | | | 2,969 | | |
General and administrative expenses
|
| | | | 11,487 | | | | | | 5,513 | | | | | | (799)(1)(2) | | | | | | 16,201 | | |
ESOP
|
| | | | — | | | | | | 30,327 | | | | | | (30,327)(3) | | | | | | — | | |
Impairment charges
|
| | | | 45,425 | | | | | | — | | | | | | — | | | | | | 45,425 | | |
Depreciation and amortization
|
| | | | 3,769 | | | | | | 428 | | | | | | 1,639(2)(4) | | | | | | 5,836 | | |
Interest expense
|
| | | | 5,643 | | | | | | 547 | | | | | | 1,739(2)(5) | | | | | | 7,929 | | |
Other expense, net
|
| | | | 4,305 | | | | | | (371) | | | | | | 762(2)(6) | | | | | | 4,696 | | |
Total expenses
|
| | | | 81,582 | | | | | | 41,074 | | | | | | (26,291) | | | | | | 96,365 | | |
Net (loss) income before tax
|
| | | | (71,176) | | | | | | (19,778) | | | | | | 26,291 | | | | | | (64,663) | | |
Income tax benefit (expense)
|
| | | | 266 | | | | | | (85) | | | | | | 1(2) | | | | | | 182 | | |
Net (loss) income
|
| | | $ | (70,910) | | | | | $ | (19,863) | | | | | $ | 26,292 | | | | | $ | (64,481) | | |
Basic and diluted net loss per common share
|
| | | $ | (1.65) | | | | | | | | | | | | | | | | | $ | (1.50) | | |
Shares used to compute net loss per common share
|
| | |
|
43,031,327
|
| | | | | | | | | | | | | | | |
|
43,031,327
|
| |
| | |
Successor
|
| |
Predecessor
|
| |
Pro Forma(1)
|
| |
Predecessor
|
| ||||||||||||||||||
| | |
Year ended
December 31, 2018 |
| |
Period from
May 12, 2017 to December 31, 2017 |
| |
Period from
January 1, 2017 to May 11, 2017 |
| |
Year ended
December 31, 2017 |
| |
Year ended
December 31, 2016 |
| |||||||||||||||
| | |
(In Thousands, except share, per share and percentage information)
|
| |||||||||||||||||||||||||||
Operations Data | | | | | | | |||||||||||||||||||||||||
Net sales
|
| | | $ | 212,464 | | | | | $ | 151,525 | | | | | $ | 108,221 | | | | | $ | 259,746 | | | | | $ | 273,482 | | |
Cost of goods sold(2)
|
| | | | 183,690 | | | | | | 141,119 | | | | | | 86,925 | | | | | | 228,044 | | | | | | 221,595 | | |
Gross profit
|
| | | | 28,774 | | | | | | 10,406 | | | | | | 21,296 | | | | | | 31,702 | | | | | | 51,887 | | |
Operating expenses: | | | | | | | |||||||||||||||||||||||||
General and administrative expenses
|
| | | | 18,668 | | | | | | 11,487 | | | | | | 4,818 | | | | | | 16,201 | | | | | | 12,008 | | |
Salaries and benefits(3)
|
| | | | 16,463 | | | | | | 8,679 | | | | | | 4,630 | | | | | | 13,309 | | | | | | 11,588 | | |
Marketing expense(3)
|
| | | | 2,584 | | | | | | 2,274 | | | | | | 695 | | | | | | 2,969 | | | | | | 3,149 | | |
Employee stock ownership plan charges(4)
|
| | | | — | | | | | | — | | | | | | 30,327 | | | | | | — | | | | | | 6,480 | | |
Impairment charges(5)
|
| | | | 3,244 | | | | | | 45,425 | | | | | | — | | | | | | 45,425 | | | | | | — | | |
Depreciation and amortization
|
| | | | 7,170 | | | | | | 3,769 | | | | | | 428 | | | | | | 5,836 | | | | | | 1,237 | | |
Interest expense
|
| | | | 11,606 | | | | | | 5,643 | | | | | | 547 | | | | | | 7,929 | | | | | | 1,134 | | |
Other expense (income)
|
| | | | 4,238 | | | | | | 4,305 | | | | | | (371) | | | | | | 4,696 | | | | | | (402) | | |
Net (loss) income before tax
|
| | | | (35,199) | | | | | | (71,176) | | | | | | (19,778) | | | | | | (64,663) | | | | | | 16,693 | | |
Income tax (expense) benefit
|
| | | | (102) | | | | | | 266 | | | | | | (85) | | | | | | 182 | | | | | | (144) | | |
Net (loss) income
|
| | | $ | (35,301) | | | | | $ | (70,910) | | | | | $ | (19,863) | | | | | $ | (64,481) | | | | | $ | 16,549 | | |
Basic and diluted net loss per common share
|
| | | $ | (0.68) | | | | | $ | (1.65) | | | | | | | | | | | $ | (1.50) | | | | | | | | |
Weighted average shares outstanding(6)
|
| | | | 51,883,059 | | | | | | 43,031,327 | | | | | | | | | | | | 43,031,327 | | | | | | | | |
Cash flow data | | | | | | | |||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 4,303 | | | | | $ | (13,390) | | | | | $ | 10,069 | | | | | | | | | | | $ | 8,664 | | |
Net cash used in investing activities
|
| | | | (3,178) | | | | | | (207,877) | | | | | | (1,586) | | | | | | | | | | | | (6,070) | | |
Net cash provided by (used in) financing activities
|
| | | | 25,516 | | | | | | 222,165 | | | | | | 511 | | | | | | | | | | | | (2,049) | | |
Balance sheet data | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 27,923 | | | | | $ | 2,206 | | | | | $ | 9,488 | | | | | | | | | | | $ | 689 | | |
Net working capital, excluding certain debt(7)
|
| | | | 76,891 | | | | | | 71,149 | | | | | | 61,579 | | | | | | | | | | | | 53,080 | | |
Total assets
|
| | | | 175,532 | | | | | | 189,510 | | | | | | 119,457 | | | | | | | | | | | | 100,253 | | |
Total liabilities
|
| | | | 127,747 | | | | | | 156,219 | | | | | | 74,431 | | | | | | | | | | | | 59,227 | | |
Total stockholders’ equity
|
| | | | 47,785 | | | | | | 33,291 | | | | | | 45,026 | | | | | | | | | | | | 41,026 | | |
Other financial data | | | | | | | |||||||||||||||||||||||||
Adjusted EBITDA(8)
|
| | | $ | (8,143) | | | | | $ | (503) | | | | | $ | 10,866 | | | | | $ | 10,363 | | | | | $ | 24,045 | | |
Adjusted EBITDA margin(9)
|
| | | | (3.8%) | | | | | | (0.3%) | | | | | | 10.0% | | | | | | 4.0% | | | | | | 8.8% | | |
Capital expenditures(10)
|
| | | | 1,715 | | | | | | 2,403 | | | | | | 1,586 | | | | | | 3,989 | | | | | | 959 | | |
| | |
Successor
|
| |
Predecessor
|
| |
Pro Forma
|
| |
Predecessor
|
| ||||||||||||||||||
| | |
Year ended
December 31, 2018 |
| |
Period from
May 12, 2017 to December 31, 2017 |
| |
Period from
January 1, 2017 to May 11, 2017 |
| |
Year ended
December 31, 2017 |
| |
Year ended
December 31, 2016 |
| |||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||
Net (loss) income
|
| | | $ | (35,301) | | | | | $ | (70,910) | | | | | $ | (19,863) | | | | | $ | (64,481) | | | | | $ | 16,549 | | |
Interest expense
|
| | | | 11,606 | | | | | | 5,643 | | | | | | 547 | | | | | | 7,929 | | | | | | 1,134 | | |
Depreciation and amortization
|
| | | | 7,170 | | | | | | 3,769 | | | | | | 428 | | | | | | 5,836 | | | | | | 1,237 | | |
Impairment charges
|
| | | | 3,244 | | | | | | 45,425 | | | | | | — | | | | | | 45,425 | | | | | | — | | |
Provision (benefit) for income taxes
|
| | | | 102 | | | | | | (266) | | | | | | 85 | | | | | | (182) | | | | | | 144 | | |
EBITDA | | | | | (13,179) | | | | | | (16,339) | | | | | | (18,803) | | | | | | (5,473) | | | | | | 18,776 | | |
Employee stock ownership plan charges
|
| | | | — | | | | | | — | | | | | | 30,327 | | | | | | — | | | | | | 6,480 | | |
Inventory fair value adjustment(a)
|
| | | | 798 | | | | | | 11,531 | | | | | | — | | | | | | 11,531 | | | | | | — | | |
Restructure and transaction costs(b)
|
| | | | 4,238 | | | | | | 4,305 | | | | | | — | | | | | | 4,305 | | | | | | — | | |
| | |
Successor
|
| |
Predecessor
|
| |
Pro Forma
|
| |
Predecessor
|
| ||||||||||||||||||
| | |
Year ended
December 31, 2018 |
| |
Period from
May 12, 2017 to December 31, 2017 |
| |
Period from
January 1, 2017 to May 11, 2017 |
| |
Year ended
December 31, 2017 |
| |
Year ended
December 31, 2016 |
| |||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||
EBITDA from deconsolidated
entity(c) |
| | | | — | | | | | | — | | | | | | (658) | | | | | | — | | | | | | (1,499) | | |
Adjusted EBITDA
|
| | | $ | (8,143) | | | | | $ | (503) | | | | | $ | 10,866 | | | | | $ | 10,363 | | | | | $ | 24,045 | | |
|
| | |
Successor
|
| |
Predecessor
|
| |
Pro Forma
|
| |||||||||||||||
| | |
Year ended
December 31, 2018 |
| |
Period from
May 12, 2017 to December 31, 2017 |
| |
Period from
January 1, 2017 to May 11, 2017 |
| |
Year ended
December 31, 2017 |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 212,464 | | | | | $ | 151,525 | | | | | $ | 108,221 | | | | | $ | 259,746 | | |
Cost of goods sold(1)
|
| | | | 183,690 | | | | | | 141,119 | | | | | | 86,925 | | | | | | 228,044 | | |
Gross profit
|
| | | | 28,774 | | | | | | 10,406 | | | | | | 21,296 | | | | | | 31,702 | | |
Operating expenses: | | | | | | ||||||||||||||||||||
General and administrative expenses
|
| | | | 18,668 | | | | | | 11,487 | | | | | | 4,818 | | | | | | 16,201 | | |
Salaries and benefits
|
| | | | 16,463 | | | | | | 8,679 | | | | | | 4,630 | | | | | | 13,309 | | |
Marketing expense
|
| | | | 2,584 | | | | | | 2,274 | | | | | | 695 | | | | | | 2,969 | | |
Employee stock ownership plan
|
| | | | — | | | | | | — | | | | | | 30,327 | | | | | | — | | |
Impairment charges
|
| | | | 3,244 | | | | | | 45,425 | | | | | | — | | | | | | 45,425 | | |
Depreciation and amortization
|
| | | | 7,170 | | | | | | 3,769 | | | | | | 428 | | | | | | 5,836 | | |
Interest expense
|
| | | | 11,606 | | | | | | 5,643 | | | | | | 547 | | | | | | 7,929 | | |
Other expense (income), net
|
| | | | 4,238 | | | | | | 4,305 | | | | | | (371) | | | | | | 4,696 | | |
Net loss before tax
|
| | | | (35,199) | | | | | | (71,176) | | | | | | (19,778) | | | | | | (64,663) | | |
Income tax (expense) benefit
|
| | | | (102) | | | | | | 266 | | | | | | (85) | | | | | | 182 | | |
Net loss
|
| | | $ | (35,301) | | | | | $ | (70,910) | | | | | $ | (19,863) | | | | | $ | (64,481) | | |
Other financial data | | | | | | ||||||||||||||||||||
Adjusted EBITDA(2)
|
| | | $ | (8,143) | | | | | $ | (503) | | | | | $ | 10,866 | | | | | $ | 10,363 | | |
Capital expenditures(3)
|
| | | | 1,715 | | | | | | 2,403 | | | | | | 1,586 | | | | | | 3,989 | | |
| | |
Successor
|
| |
Predecessor
|
| |
Pro Forma
|
| |||||||||||||||
| | |
Year ended
December 31, 2018 |
| |
Period from
May 12, 2017 to December 31, 2017 |
| |
Period from
January 1, 2017 to May 11, 2017 |
| |
Year ended
December 31, 2017 |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Cost of goods sold(1)
|
| | | | 86.5% | | | | | | 93.1% | | | | | | 80.3% | | | | | | 87.8% | | |
Gross profit
|
| | | | 13.5% | | | | | | 6.9% | | | | | | 19.7% | | | | | | 12.2% | | |
Operating expenses: | | | | | | ||||||||||||||||||||
General and administrative expenses
|
| | | | 8.8% | | | | | | 7.6% | | | | | | 4.5% | | | | | | 6.2% | | |
Salaries and benefits
|
| | | | 7.7% | | | | | | 5.7% | | | | | | 4.3% | | | | | | 5.1% | | |
Marketing expense
|
| | | | 1.2% | | | | | | 1.5% | | | | | | 0.6% | | | | | | 1.1% | | |
Employee stock ownership plan
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 28.0% | | | | | | 0.0% | | |
Impairment charges
|
| | | | 1.5% | | | | | | 30.0% | | | | | | 0.0% | | | | | | 17.5% | | |
Depreciation and amortization
|
| | | | 3.4% | | | | | | 2.5% | | | | | | 0.4% | | | | | | 2.2% | | |
Interest expense
|
| | | | 5.5% | | | | | | 3.7% | | | | | | 0.5% | | | | | | 3.1% | | |
Other expense (income), net
|
| | | | 2.0% | | | | | | 2.8% | | | | | | (0.3%) | | | | | | 1.8% | | |
Net loss before tax
|
| | | | (16.6%) | | | | | | (46.9%) | | | | | | (18.3%) | | | | | | (24.8%) | | |
Income tax (expense) benefit
|
| | | | (0.0%) | | | | | | 0.2% | | | | | | (0.1%) | | | | | | 0.1% | | |
Net loss
|
| | | | (16.6%) | | | | | | (46.7%) | | | | | | (18.4%) | | | | | | (24.7%) | | |
| | |
Successor
|
| |
Predecessor
|
| |
Pro Forma
|
| |
Predecessor
|
| ||||||||||||||||||
| | |
Year ended
December 31, 2018 |
| |
Period from
May 12, 2017 to December 31, 2017 |
| |
Period from
January 1, 2017 to May 11, 2017 |
| |
Year ended
December 31, 2017 |
| |
Year ended
December 31, 2016 |
| |||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||
Net (loss) income
|
| | | $ | (35,301) | | | | | $ | (70,910) | | | | | $ | (19,863) | | | | | $ | (64,481) | | | | | $ | 16,549 | | |
Interest expense
|
| | | | 11,606 | | | | | | 5,643 | | | | | | 547 | | | | | | 7,929 | | | | | | 1,134 | | |
Depreciation and amortization
|
| | | | 7,170 | | | | | | 3,769 | | | | | | 428 | | | | | | 5,836 | | | | | | 1,237 | | |
Impairment charges
|
| | | | 3,244 | | | | | | 45,425 | | | | | | — | | | | | | 45,425 | | | | | | — | | |
Provision (benefit) for income taxes
|
| | | | 102 | | | | | | (266) | | | | | | 85 | | | | | | (182) | | | | | | 144 | | |
EBITDA | | | | | (13,179) | | | | | | (16,339) | | | | | | (18,803) | | | | | | (5,473) | | | | | | 19,064 | | |
Employee stock ownership plan charges
|
| | | | — | | | | | | — | | | | | | 30,327 | | | | | | — | | | | | | 6,480 | | |
Inventory fair value adjustment(1)
|
| | | | 798 | | | | | | 11,531 | | | | | | — | | | | | | 11,531 | | | | | | — | | |
Restructure and transaction costs(2)
|
| | | | 4,238 | | | | | | 4,305 | | | | | | — | | | | | | 4,305 | | | | | | — | | |