|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
3670
(Primary Standard Industrial Classification Code Number) |
| |
82-1952221
(I.R.S. Employer Identification Number) |
|
|
William B. Brentani
Daniel N. Webb Simpson Thacher & Bartlett LLP 2475 Hanover Street Palo Alto, California 94304 Tel: (650) 251-5000 Fax: (650) 251-5002 |
| |
Rick Kline
Drew Capurro Latham & Watkins LLP 140 Scott Drive Menlo Park, California 94025 Tel: (650) 328-4600 Fax: (650) 463-2600 |
|
|
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, $0.01 par value per share
|
| | | | $ | | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 64 | | | |
| | | | 91 | | | |
| | | | 107 | | | |
| | | | 113 | | | |
| | | | 125 | | | |
| | | | 128 | | | |
| | | | 130 | | | |
| | | | 139 | | | |
| | | | 141 | | | |
| | | | 144 | | | |
| | | | 152 | | | |
| | | | 152 | | | |
| | | | 152 | | | |
| | | | F-1 | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
March 26,
2021 |
| |
March 27,
2020 |
| |
December 25,
2020 |
| |
December 27,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 220,468 | | | | | $ | 172,611 | | | | | $ | 814,113 | | | | | $ | 590,842 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales, exclusive of depreciation and amortization
|
| | | | 128,876 | | | | | | 100,390 | | | | | | 474,778 | | | | | | 354,821 | | |
Selling, general and administrative expenses
|
| | | | 75,357 | | | | | | 67,386 | | | | | | 267,240 | | | | | | 209,986 | | |
Depreciation and amortization
|
| | | | 13,712 | | | | | | 14,483 | | | | | | 57,972 | | | | | | 39,657 | | |
Total costs and expenses
|
| | | | 217.945 | | | | | | 182,259 | | | | | | 799,990 | | | | | | 604,464 | | |
Income (loss) from operations
|
| | | | 2,523 | | | | | | (9,648) | | | | | | 14,123 | | | | | | (13,622) | | |
Other expenses (income): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 9,535 | | | | | | 12,803 | | | | | | 45,529 | | | | | | 35,244 | | |
Other (income) expense
|
| | | | (213) | | | | | | 883 | | | | | | (1,827) | | | | | | (1,048) | | |
Total other expenses
|
| | | | 9,322 | | | | | | 13,686 | | | | | | 43,702 | | | | | | 34,196 | | |
Loss before income tax benefit
|
| | | | (6,799) | | | | | | (23,334) | | | | | | (29,579) | | | | | | (47,818) | | |
Income tax benefit
|
| | | | (763) | | | | | | (4,316) | | | | | | (4,351) | | | | | | (13,357) | | |
Net loss
|
| | | | (6,036) | | | | | | (19,018) | | | | | | (25,228) | | | | | | (34,461) | | |
Net loss attributable to noncontrolling interest
|
| | | | (22) | | | | | | (24) | | | | | | (344) | | | | | | (97) | | |
Net loss attributable to Company
|
| | | $ | (6,014) | | | | | $ | (18,994) | | | | | $ | (24,884) | | | | | $ | (34,364) | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
March 26,
2021 |
| |
March 27,
2020 |
| |
December 25,
2020 |
| |
December 27,
2019 |
| ||||||||||||
Per share data: | | | | | | | | | | | | | | | | ||||||||||
Net loss per share, basic and diluted
|
| | | $ | (15.23) | | | | | $ | (49.00) | | | | | $ | (63.41) | | | | | $ | (88.72) | | |
Weighted average common shares outstanding, basic and
diluted |
| | | | 394,778 | | | | | | 387,601 | | | | | | 392,431 | | | | | | 387,353 | | |
Pro forma net loss per share, basic and diluted
(unaudited)(i) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma weighted average common shares outstanding, basic and diluted (unaudited)(i)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
March 26,
2021 |
| |
March 27,
2020 |
| |
December 25,
2020 |
| |
December 27,
2019 |
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Cash flow data: | | | | | | | | | | | | | | | | ||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | ||||||||||
Operating activities
|
| | | $ | (23,867) | | | | | $ | (13,675) | | | | | $ | 64,227 | | | | | $ | (4,099) | | |
Investing activities
|
| | | $ | (2,479) | | | | | $ | (2,383) | | | | | $ | (9,566) | | | | | $ | (588,602) | | |
Financing activities
|
| | | $ | (2,146) | | | | | $ | 45,087 | | | | | $ | (10,863) | | | | | $ | 617,904 | | |
Non-GAAP metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 23,342 | | | | | $ | 13,062 | | | | | $ | 94,458 | | | | | $ | 64,946 | | |
Adjusted Net Income(1)
|
| | | $ | 10,412 | | | | | $ | (737) | | | | | $ | 36,015 | | | | | $ | 25,806 | | |
Contribution Margin(1)
|
| | | | 41.5% | | | | | | 41.8% | | | | | | 41.7% | | | | | | 39.9% | | |
Free Cash Flow(1)
|
| | | $ | (25,917) | | | | | $ | (16,080) | | | | | $ | 53,982 | | | | | $ | (8,595) | | |
| | |
As of March 26, 2021
|
| ||||||
| | |
Actual
|
| |
As adjusted(2)
|
| |||
| | |
(in thousands)
|
| ||||||
Balance sheet data: | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 48,943 | | | | ||
Total assets
|
| | | $ | 1,477,930 | | | | ||
Total liabilities
|
| | | $ | 865,219 | | | | ||
Total stockholders’ equity
|
| | | $ | 612,711 | | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
March 26,
2021 |
| |
March 27,
2020 |
| |
December 25,
2020 |
| |
December 27,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (6,036) | | | | | $ | (19,018) | | | | | $ | (25,228) | | | | | $ | (34,461) | | |
Interest expense
|
| | | | 9,535 | | | | | | 12,803 | | | | | | 45,529 | | | | | | 35,244 | | |
Income tax benefit
|
| | | | (763) | | | | | | (4,316) | | | | | | (4,351) | | | | | | (13,357) | | |
Depreciation and amortization
|
| | | | 13,712 | | | | | | 14,483 | | | | | | 57,972 | | | | | | 39,657 | | |
Other (income) expense
|
| | | | (213) | | | | | | 883 | | | | | | (1,827) | | | | | | (1,048) | | |
Equity-based compensation
|
| | | | 1,060 | | | | | | 1,362 | | | | | | 4,284 | | | | | | 3,673 | | |
Fair value adjustment to contingent value rights(a)
|
| | | | 1,310 | | | | | | (300) | | | | | | 800 | | | | | | 314 | | |
Acquisition- and integration-related costs(b)
|
| | | | 14 | | | | | | 3,478 | | | | | | 5,341 | | | | | | 20,179 | | |
Initial public offering costs(c)
|
| | | | 1,711 | | | | | | — | | | | | | 542 | | | | | | — | | |
Deferred revenue purchase accounting adjustment(d)
|
| | | | 148 | | | | | | 370 | | | | | | 1,012 | | | | | | 831 | | |
Deferred acquisitions payments(e)
|
| | | | 2,152 | | | | | | 3,302 | | | | | | 9,649 | | | | | | 13,615 | | |
Other(f) | | | | | 712 | | | | | | 15 | | | | | | 735 | | | | | | 299 | | |
Adjusted EBITDA
|
| | | $ | 23,342 | | | | | $ | 13,062 | | | | | $ | 94,458 | | | | | $ | 64,946 | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
March 26,
2021 |
| |
March 27,
2020 |
| |
December 25,
2020 |
| |
December 27,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (6,036) | | | | | $ | (19,018) | | | | | $ | (25,228) | | | | | $ | (34,461) | | |
Depreciation and amortization
|
| | | | 13,712 | | | | | | 14,483 | | | | | | 57,972 | | | | | | 39,657 | | |
Foreign currency (gains) losses
|
| | | | (48) | | | | | | 1,142 | | | | | | (172) | | | | | | (1,101) | | |
(Gain) loss on sale of business
|
| | | | — | | | | | | — | | | | | | (979) | | | | | | 561 | | |
Equity-based compensation
|
| | | | 1,060 | | | | | | 1,362 | | | | | | 4,284 | | | | | | 3,673 | | |
Fair value adjustment to contingent value rights(a)
|
| | | | 1,310 | | | | | | (300) | | | | | | 800 | | | | | | 314 | | |
Acquisition and integration related costs(b)
|
| | | | 14 | | | | | | 3,478 | | | | | | 5,341 | | | | | | 20,179 | | |
Initial public offering costs(c)
|
| | | | 1,711 | | | | | | — | | | | | | 542 | | | | | | — | | |
Deferred revenue purchase accounting adjustment(d)
|
| | | | 148 | | | | | | 370 | | | | | | 1,012 | | | | | | 831 | | |
Deferred acquisition payments(e)
|
| | | | 2,152 | | | | | | 3,302 | | | | | | 9,649 | | | | | | 13,615 | | |
Other(f)
|
| | | | 690 | | | | | | (62) | | | | | | 760 | | | | | | 225 | | |
Income tax effect of adjustments(g)
|
| | | | (4,301) | | | | | | (5,494) | | | | | | (17,966) | | | | | | (17,687) | | |
Adjusted Net Income
|
| | | $ | 10,412 | | | | | $ | (737) | | | | | $ | 36,015 | | | | | $ | 25,806 | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
March 26,
2021 |
| |
March 27,
2020 |
| |
December 25,
2020 |
| |
December 27,
2019 |
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 220,468 | | | | | $ | 172,611 | | | | | $ | 814,113 | | | | | $ | 590,842 | | |
Cost of sales, exclusive of depreciation and amortization(a)
|
| | | | 128,876 | | | | | | 100,390 | | | | | | 474,778 | | | | | | 354,821 | | |
Net sales less cost of sales, exclusive of depreciation and
amortization |
| | | $ | 91,592 | | | | | $ | 72,221 | | | | | $ | 339,335 | | | | | $ | 236,021 | | |
Contribution Margin
|
| | | | 41.5% | | | | | | 41.8% | | | | | | 41.7% | | | | | | 39.9% | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
March 26,
2021 |
| |
March 27,
2020 |
| |
December 25,
2020 |
| |
December 27,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | (23,867) | | | | | $ | (13,675) | | | | | $ | 64,227 | | | | | $ | (4,099) | | |
Purchases of property and equipment
|
| | | | (2,050) | | | | | | (2,405) | | | | | | (10,245) | | | | | | (4,496) | | |
Free Cash Flow
|
| | | $ | (25,917) | | | | | $ | (16,080) | | | | | $ | 53,982 | | | | | $ | (8,595) | | |
| | |
As of March 26, 2021
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands, except share and par value data)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 48,943 | | | | | $ | | | |
Long-term debt, including current portion of long-term debt: | | | | | | | | | | | | | |
Revolving credit facility
|
| | | $ | — | | | | | $ | | | |
Term loans
|
| | | | 670,902 | | | | | | | | |
Unamortized debt issuance costs on term loans
|
| | | | (19,162) | | | | | | | | |
Unamortized debt issuance costs on revolver
|
| | | | (491) | | | | | | | | |
Total debt
|
| | | | 651,249 | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Common stock, $0.001 par value par value as adjusted; 500,000 shares authorized, actual, 394,778 shares issued and outstanding, actual, shares authorized, as adjusted, shares issued and outstanding, as adjusted
|
| | | | — | | | | | | | | |
Preferred stock, $0.01 par value; no shares authorized, actual, no shares issued and outstanding, actual, shares authorized, as adjusted, no shares issued and outstanding, as adjusted
|
| | | | — | | | | | | | | |
Additional paid-in capital(1)
|
| | | | 660,745 | | | | | | | | |
Accumulated deficit
|
| | | | (49,032) | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 704 | | | | | | | | |
Company’s stockholders’ equity
|
| | | | 612,417 | | | | | | | | |
Noncontrolling interest
|
| | | | 294 | | | | | | | | |
Total stockholders’ equity
|
| | | | 612,711 | | | | | | | | |
Total capitalization
|
| | | $ | 1,263,960 | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Net tangible book deficit per share as of March 26, 2021 before giving effect to this offering and the Equity Conversion
|
| | | $ | | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors purchasing shares in this offering
|
| | | | | | | | | | | | |
|
Net tangible book deficit per share as adjusted to give effect to this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors in this offering
|
| |
|
| | | $ | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| | |||||||||||||||||||||||
| | |
Number
(in thousands) |
| |
Percent
|
| |
Amount
(in thousands) |
| |
Percent
|
| | ||||||||||||||||||||
Existing Stockholders
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | ||||
New Investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Total
|
| | | | | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | | | | |
| | |
Fiscal Quarter Ended
|
| |
Fiscal Year Ended
|
| | | | ||||||||||||||||||||||||
| | |
March 26,
2021 |
| |
March 27,
2020 |
| |
December 25,
2020 |
| |
December 27,
2019 |
| | | | ||||||||||||||||||
| | |
(in thousands)
|
| | | | | | | | | | |||||||||||||||||||||
Calculation of Adjusted EBITDA | | | | | | | | | | | | | | | | | | | ||||||||||||||||
Net loss
|
| | | $ | (6,036) | | | | | $ | (19,018) | | | | | $ | (25,228) | | | | | $ | (34,461) | | | | | | ||||||
Interest expense
|
| | | | 9,535 | | | | | | 12,803 | | | | | | 45,529 | | | | | | 35,244 | | | | | | ||||||
Income tax benefit
|
| | | | (763) | | | | | | (4,316) | | | | | | (4,351) | | | | | | (13,357) | | | | | | ||||||
Depreciation and amortization
|
| | | | 13,712 | | | | | | 14,483 | | | | | | 57,972 | | | | | | 39,657 | | | | | | ||||||
Other (income) expense
|
| | | | (213) | | | | | | 883 | | | | | | (1,827) | | | | | | (1,048) | | | | | | ||||||
Equity-based compensation
|
| | | | 1,060 | | | | | | 1,362 | | | | | | 4,284 | | | | | | 3,673 | | | | | |
| | |
Fiscal Quarter Ended
|
| |