|
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 |
| | |
Amount to be
Registered(1) |
| | |
Proposed Maximum
Offering Price per Share(2) |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||||||||
Common stock, $0.01 par value per share
|
| | | | | 15,927,500 | | | | | | $ | 21.00 | | | | | | $ | 334,477,500.00 | | | | | | $ | 36,491.50 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 22 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 66 | | | |
| | | | 68 | | | |
| | | | 96 | | | |
| | | | 112 | | | |
| | | | 119 | | | |
| | | | 133 | | | |
| | | | 136 | | | |
| | | | 139 | | | |
| | | | 147 | | | |
| | | | 149 | | | |
| | | | 152 | | | |
| | | | 163 | | | |
| | | | 163 | | | |
| | | | 163 | | | |
| | | | F-1 | | |
| | |
Fiscal Quarter Ended
|
| |||||||||||||||
| | |
June 26, 2020
|
| |
June 25, 2021
|
| ||||||||||||
| | |
Actual
|
| |
Low
|
| |
High
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 189,119 | | | | | $ | 248,850 | | | | | $ | 253,850 | | |
Income (loss) from operations
|
| | | | 5,281 | | | | | | 5,840 | | | | | | 8,660 | | |
Net loss attributable to noncontrolling interest
|
| | | | (16) | | | | | | (10) | | | | | | (10) | | |
Net loss attributable to Company
|
| | | | (3,213) | | | | | | (3,470) | | | | | | (690) | | |
Other financial data: | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(a)
|
| | | $ | 24,409 | | | | | $ | 26,920 | | | | | $ | 29,690 | | |
Contribution Margin(b)
|
| | | | 42.2% | | | | | | 39.7% | | | | | | 40.0% | | |
| | |
June 25, 2021
|
| |||
| | |
(in thousands)
|
| |||
Balance sheet data: | | | | | | | |
Cash and cash equivalents(c)
|
| | | $ | 35,850 | | |
Total debt
|
| | | $ | 651,468 | | |
| | |
Fiscal Quarter Ended
|
| |||||||||||||||
| | |
June 26, 2020
|
| |
June 25, 2021
|
| ||||||||||||
| | |
Actual
|
| |
Low
|
| |
High
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,229) | | | | | $ | (3,480) | | | | | $ | (700) | | |
Interest expense
|
| | | | 11,742 | | | | | | 9,540 | | | | | | 9,540 | | |
Income tax benefit
|
| | | | (1,015) | | | | | | 80 | | | | | | 120 | | |
Depreciation and amortization
|
| | | | 14,500 | | | | | | 14,200 | | | | | | 14,200 | | |
Other (income) expense
|
| | | | (2,217) | | | | | | (125) | | | | | | (125) | | |
Equity-based compensation
|
| | | | 1,185 | | | | | | 1,180 | | | | | | 1,180 | | |
Fair value adjustment to contingent value rights(a)
|
| | | | (700) | | | | | | 1,530 | | | | | | 1,530 | | |
Acquisition- and integration-related costs(b)
|
| | | | 899 | | | | | | 805 | | | | | | 805 | | |
Initial public offering costs(c)
|
| | | | — | | | | | | 1,210 | | | | | | 1,210 | | |
Deferred revenue purchase accounting adjustment(d)
|
| | | | 280 | | | | | | 140 | | | | | | 140 | | |
Deferred acquisitions payments(e)
|
| | | | 2,933 | | | | | | 1,975 | | | | | | 1,925 | | |
Other(f) | | | | | 31 | | | | | | (135) | | | | | | (135) | | |
Adjusted EBITDA
|
| | | $ | 24,409 | | | | | $ | 26,920 | | | | | $ | 29,690 | | |
| | |
Fiscal Quarter Ended
|
| |||||||||||||||
| | |
June 26, 2020
|
| |
June 25, 2021
|
| ||||||||||||
| | |
Actual
|
| |
Low
|
| |
High
|
| |||||||||
| | |
($ in thousands)
|
| |||||||||||||||
Net sales
|
| | | $ | 189,119 | | | | | $ | 248,850 | | | | | $ | 253,850 | | |
Cost of sales, exclusive of depreciation and amortization(a)
|
| | | | 109,243 | | | | | | 150,060 | | | | | | 152,440 | | |
Net sales less cost of sales, exclusive of depreciation and amortization
|
| | | $ | 79,876 | | | | | $ | 98,790 | | | | | $ | 101,410 | | |
Contribution Margin
|
| | | | 42.2% | | | | | | 39.7% | | | | | | 40.0% | | |
| | |
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
|
| | | $ | (0.10) | | | | | $ | (0.33) | | | | | $ | (0.42) | | | | | $ | (0.59) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 59,216,665 | | | | | | 58,140,138 | | | | | | 58,864,723 | | | | | | 58,102,891 | | |
Pro forma net loss per share, basic and diluted
(unaudited)(i) |
| | | $ | (0.04) | | | | | | | | | | | $ | (0.17) | | | | | | | | |
Pro forma weighted average common shares outstanding, basic and diluted (unaudited)(i)
|
| | | | 72,632,848 | | | | | | | | | | | | 72,280,798 | | | | | | | | |
| | |
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)
|
| | | $ | 9,034 | | | | | $ | (2,707) | | | | | $ | 28,311 | | | | | $ | 19,694 | | |
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
|
| |
As of
|
| ||||||||||||||||||
| | |
Actual
|
| |
As adjusted(2)
|
| |
December 25,
2020 |
| |
December 27,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 48,943 | | | | | $ | 35,887 | | | | | $ | 77,458 | | | | | $ | 33,177 | | |
Total assets
|
| | | $ | 1,477,930 | | | | | $ | 1,467,629 | | | | | $ | 1,497,538 | | | | | $ | 1,506,585 | | |
Total liabilities
|
| | | $ | 865,219 | | | | | $ | 737,956 | | | | | $ | 879,799 | | | | | $ | 869,658 | | |
Total stockholders’ equity
|
| | | $ | 612,711 | | | | | $ | 729,673 | | | | | $ | 617,739 | | | | | $ | 636,927 | | |
| | |
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) | | |
Amortization
|
| | | | 11,888 | | | | | | 11,875 | | | | | | 47,491 | | | | | | 31,488 | | |
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)
|
| | | | (3,855) | | | | | | (4,856) | | | | | | (15,189) | | | | | | (15,630) | | |
Adjusted Net Income
|
| | | $ | 9,034 | | | | | $ | (2,707) | | | | | $ | 28,311 | | | | | $ | 19,694 | | |
| | |
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(1)
|
| | | $ | 48,943 | | | | | $ | 35,887 | | |
Long-term debt, including current portion of long-term debt: | | | | | | | | | | | | | |
Revolving Credit Facility
|
| | | $ | — | | | | | $ | — | | |
Term loans
|
| | | | 670,902 | | | | | | 425,226 | | |
Unamortized debt issuance costs on term loans
|
| | | | (19,162) | | | | | | (10,565) | | |
Unamortized debt issuance costs on Revolving Credit Facility
|
| | | | (491) | | | | | | (491) | | |
Total debt
|
| | | | 651,249 | | | | | | 414,170 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Common stock, $0.001 par value, actual, $0.01 par value, as adjusted; 100,000,000 shares authorized, actual, 59,216,665 shares issued and outstanding, actual, 500,000,000 shares authorized, as adjusted, 74,985,528 shares issued and outstanding, as adjusted
|
| | | | 59 | | | | | | 750 | | |
Preferred stock, $0.01 par value; no shares authorized, actual, no shares issued and outstanding, actual, 50,000,000 shares authorized, as adjusted, no shares issued and outstanding, as adjusted
|
| | | | — | | | | | | — | | |
Additional paid-in capital(2)
|
| | | | 660,686 | | | | | | 795,855 | | |
Accumulated deficit(1)
|
| | | | (49,032) | | | | | | (67,930) | | |
Accumulated other comprehensive income
|
| | | | 704 | | | | | | 704 | | |
Company’s stockholders’ equity
|
| | | | 612,417 | | | | | | 729,379 | | |
Noncontrolling interest
|
| | | | 294 | | | | | | 294 | | |
Total stockholders’ equity
|
| | | | 612,711 | | | | | | 729,673 | | |
Total capitalization
|
| | | $ | 1,263,960 | | | | | $ | 1,143,843 | | |