| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 59.00 | | | | | $ | 283,552,053.00 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 2.8025 | | | | | $ | 13,468,722.52 | | |
Proceeds, before expenses, to Hydrofarm Holdings Group, Inc.
|
| | | $ | 56.1975 | | | | | $ | 270,083,330.48 | | |
| J.P. Morgan | | | | | |
Stifel
|
|
|
Deutsche Bank Securities
|
| |
Truist Securities
|
| |
William Blair
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 23 | | | |
| | | | 28 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 41 | | | |
| | | | 49 | | | |
| | | | 52 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 62 | | | |
| | | | 64 | | | |
| | | | 68 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 76 | | |
|
|
| |
|
| |
|
| |
|
| |
|
|
|
|
| |
|
|
| | |
Range
|
| |||||||||
| | |
Three Months Ended
March 31, 2021 |
| |||||||||
| | |
(In millions)
|
| |||||||||
Net Income Range
|
| | | $ | 4.1 | | | | | $ | 4.9 | | |
Interest expense
|
| | | | 0.1 | | | | | | 0.1 | | |
Income taxes
|
| | | | 0.6 | | | | | | 0.8 | | |
Depreciation and amortization
|
| | | | 1.6 | | | | | | 1.6 | | |
Impairment, restructuring and other
|
| | | | 0.0 | | | | | | 0.0 | | |
Acquisition expenses(1)
|
| | | | 0.6 | | | | | | 0.6 | | |
Other income, net
|
| | | | (0.1) | | | | | | (0.1) | | |
Stock-based compensation(2)
|
| | | | 1.3 | | | | | | 1.3 | | |
Loss on debt extinguishment
|
| | | | 0.7 | | | | | | 0.7 | | |
Adjusted EBITDA Range
|
| | | $ | 8.9 | | | | | $ | 9.9 | | |
| | |
Three Months Ended
March 31, 2020 |
| | |||||
| | |
(In millions)
|
| ||||||
Net Loss
|
| | | ($ | 3.1) | | | | ||
Interest expense
|
| | | | 2.8 | | | | ||
Income taxes
|
| | | | 0.1 | | | | ||
Depreciation and amortization
|
| | | | 1.8 | | | | ||
Impairment, restructuring and other
|
| | | | 0.0 | | | | ||
Acquisition expenses
|
| | | | 0.0 | | | | ||
Other income, net
|
| | | | 0.0 | | | | ||
Stock-based compensation
|
| | | | 0.0 | | | | ||
Loss on debt extinguishment
|
| | | | 0.0 | | | | ||
Adjusted EBITDA
|
| | | $ | 1.6 | | | |
| | |
Years ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands, except per share amounts)
|
| |||||||||
Income statement data for period ended: | | | | | | | | | | | | | |
Net sales
|
| | | $ | 342,205 | | | | | $ | 235,111 | | |
Gross profit
|
| | | | 63,633 | | | | | | 27,086 | | |
Selling, general and administrative
|
| | | | 58,492 | | | | | | 43,784 | | |
Impairment, restructuring and other(a)
|
| | | | 860 | | | | | | 10,035 | | |
Income (loss) from operations
|
| | | | 4,281 | | | | | | (26,733) | | |
Interest expense
|
| | | | 10,141 | | | | | | 13,467 | | |
Net loss
|
| | | | (7,273) | | | | | | (40,083) | | |
Net loss attributable to common stockholders
|
| | | | (9,870) | | | | | | (40,083) | | |
Net loss per share attributable to common stockholders – diluted
|
| | | $ | (0.46) | | | | | $ | (1.94) | | |
Cash flows (used in) provided by: | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (44,825) | | | | | $ | (13,302) | | |
Investing activities
|
| | | | 546 | | | | | | (3,818) | | |
Financing activities
|
| | | | 88,145 | | | | | | 19,900 | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 44,098 | | | | | | 4,934 | | |
Other data: | | | | | | | | | | | | | |
Adjusted EBITDA(b)
|
| | | $ | 21,076 | | | | | $ | (9,495) | | |
Adjusted EBITDA as a percent of net sales(b)
|
| | | | 6.2% | | | | | | -4.0% | | |
Gross profit margin (gross profit as % of net sales)
|
| | | | 18.6% | | | | | | 11.5% | | |
Capital expenditures(c)
|
| | | | 1,447 | | | | | | 768 | | |
Federal net operating loss carryforwards
|
| | | | 62,500 | | | | | | 58,000 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Balance sheet data as of end of period: | | | | | | | | | | | | | |
Cash, cash equivalents and restricted cash
|
| | | $ | 76,955 | | | | | $ | 32,857 | | |
Working capital(d)
|
| | | | 151,217 | | | | | | 40,547 | | |
Total assets(e)
|
| | | | 275,795 | | | | | | 185,651 | | |
Long-term debt(f)
|
| | | | 1,036 | | | | | | 107,932 | | |
Total liabilities
|
| | | | 64,877 | | | | | | 154,471 | | |
Convertible preferred stock
|
| | | | — | | | | | | 21,802 | | |
Stockholders’ equity
|
| | | | 210,918 | | | | | | 9,378 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Net loss
|
| | | $ | (7,273) | | | | | $ | (40,083) | | |
Interest expense
|
| | | | 10,141 | | | | | | 13,467 | | |
Income tax expense (benefit)
|
| | | | 576 | | | | | | (691) | | |
Depreciation and amortization
|
| | | | 6,779 | | | | | | 6,995 | | |
Impairment, restructuring and other
|
| | | | 860 | | | | | | 10,035 | | |
Other income, net
|
| | | | (70) | | | | | | (105) | | |
Stock-based compensation(1)
|
| | | | 9,156 | | | | | | 208 | | |
Loss on debt extinguishment
|
| | | | 907 | | | | | | 679 | | |
Adjusted EBITDA
|
| | | $ | 21,076 | | | | | $ | (9,495) | | |
Adjusted EBITDA as a percent of net sales
|
| | | | 6.2% | | | | | | -4.0% | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As adjusted
|
| ||||||
| | |
(in thousands, except
share and per share data) |
| |||||||||
Cash, cash equivalents and restricted cash
|
| | | $ | 76,955 | | | | | $ | 346,282 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value: 50,000,000 shares authorized, no shares
issued and outstanding, actual; 50,000,000 shares authorized, no shares issued and outstanding, as adjusted |
| | | | — | | | | | | — | | |
Common stock, $0.0001 par value: 300,000,000 shares authorized, 33,499,953 shares issued and outstanding, actual; 300,000,000 shares authorized, 38,305,920 shares issued and outstanding, as adjusted
|
| | | | 3 | | | | | | 4 | | |
Additional paid-in-capital
|
| | | | 364,248 | | | | | | 633,574 | | |
Accumulated other comprehensive income
|
| | | | 599 | | | | | | 599 | | |
Accumulated deficit
|
| | | | (153,932) | | | | | | (153,932) | | |
Total stockholders’ equity
|
| | | | 210,918 | | | | | | 480,425 | | |
Total capitalization
|
| | | $ | 210,918 | | | | | $ | 480,245 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 59.00 | | |
|
Historical net tangible book value per share as of December 31, 2020
|
| | | $ | 4.73 | | | | | | | | |
|
Increase in as adjusted net tangible book value per share attributable to new investors in
this offering |
| | | | 6.44 | | | | | | | | |
|
As adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 11.17 | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 47.83 | | |
Name
|
| |
Age
|
| |
Position
|
|
William Toler | | | 61 | | | Chief Executive Officer and Chairman of the Board | |
Terence Fitch | | | 61 | | | President | |
B. John Lindeman | | | 50 | | | Chief Financial Officer | |
Susan P. Peters | | | 67 | | | Director | |
Patrick Chung | | | 31 | | | Director | |
Renah Persofsky | | | 62 | | | Director | |
Richard D. Moss | | | 63 | | | Director | |
Melisa Denis | | | 57 | | | Director | |
Name and Principal Position
|
| |
Year
($) |
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(1) |
| |
Option
Awards ($) |
| |
Nonequity
Incentive Plan Compensation ($) |
| |
Nonqualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||||||||||||||
William Toler,
Chief Executive Officer and Chariman of the Board(3) |
| | | | 2020 | | | | | | 519,231 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,881 | | | | | | 536,112 | | |
| | | 2019 | | | | | | 475,243 | | | | | | — | | | | | | 7,497,636 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,308 | | | | | | 7,987,187 | | | ||
Terence Fitch,
President(4) |
| | | | 2020 | | | | | | 311,539 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,947 | | | | | | 335,486 | | |
| | | 2019 | | | | | | 237,945 | | | | | | — | | | | | | 1,795,242 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,715 | | | | | | 2,049,902 | | | ||
B. John Lindeman,
Chief Financial Officer(5) |
| | | | 2020 | | | | | | 374,519 | | | | | | 100,000 | | | | | | 2,440,327 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,412 | | | | | | 2,931,258 | | |
| | | 2019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name and Principal Position
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Exercise Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($) |
| |||||||||||||||||||||||||||
William Toler,
Chief Executive Officer and Chairman of the |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 892,197 | | | | | | 46,911,718 | | | | | | — | | | | | | — | | |
Terence Fitch, President(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 209,473 | | | | | | 11,014,090 | | | | | | — | | | | | | — | | |
B. John Lindeman,
Chief Financial Officer(4) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 402,151 | | | | | | 21,145,100 | | | | | | — | | | | | | — | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock
Awards(1) ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Nonqualified
Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Patrick Chung
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Susan P. Peters
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Renah Persofsky
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Richard D. Moss
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Melisa Denis
|
| | | | — | | | | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Name
|
| |
Number of
Shares of Underlying Outstanding Stock Awards |
| |||
Patrick Chung
|
| | | | 2,500 | | |
Susan P. Peters
|
| | | | 2,500 | | |
Renah Persofsky
|
| | | | 2,500 | | |
Richard D. Moss
|
| | | | 2,500 | | |
Melisa Denis
|
| | | | 2,500 | | |
Name and Address of Beneficial Owner
|
| |
Number
of Shares Beneficially Owned |
| |
Percentage
of Shares Beneficially Owned Before This Offering |
| |
Percentage
of Shares Beneficially Owned After This Offering |
| |||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | |
Chris Payne(1)
|
| | | | 2,299,331 | | | | | | 6.7% | | | | | | 5.9% | | |
John Tomes(2)
|
| | | | 2,239,784 | | | | | | 6.6% | | | | | | 5.8% | | |
Peter Wardenburg(3)
|
| | | | 2,320,118 | | | | | | 6.8% | | | | | | 5.9% | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | |
William Toler(4)
|
| | | | 890,606 | | | | | | 2.6% | | | | | | 2.3% | | |
Terence Fitch(5)
|
| | | | 142,350 | | | | | | * | | | | | | * | | |
B. John Lindeman(6)
|
| | | | 69,699 | | | | | | * | | | | | | * | | |
Susan Peters(7)
|
| | | | 3,000 | | | | | | * | | | | | | * | | |
Patrick Chung(7)
|
| | | | 2,500 | | | | | | * | | | | | | * | | |
Renah Persofsky(7)
|
| | | | 4,500 | | | | | | * | | | | | | * | | |
Richard D. Moss(7)
|
| | | | 5,000 | | | | | | * | | | | | | * | | |
Melisa Denis(7)
|
| | | | 3,700 | | | | | | * | | | | | | * | | |
All directors and current executive officers as a group (eight persons)
|
| | | | 1,121,355 | | | | | | 3.3% | | | | | | 2.9% | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 2,171,960 | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | 1,450,221 | | |
Deutsche Bank Securities Inc.
|
| | | | 455,302 | | |
Truist Securities, Inc.
|
| | | | 364,242 | | |
William Blair & Company, L.L.C.
|
| | | | 364,242 | | |
Total
|
| | | | 4,805,967 | | |
| | |
Without option
to purchase additional shares exercise |
| |
With full option
to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | 2.8025 | | | | | $ | 2.8025 | | |
Total
|
| | | $ | 13,468,722.52 | | | | | $ | 15,489,027.95 | | |
| J.P. Morgan | | | | | |
Stifel
|
|
|
Deutsche Bank Securities
|
| |
Truist Securities
|
| |
William Blair
|
|