| Filed by the Registrant ☐ | | |
Filed by a Party other than the Registrant ☐
|
| | | |
| | | | | iii | | | |
| | | | | ix | | | |
| | | | | xxxiii | | | |
| | | | | xxxv | | | |
| | | | | xliii | | | |
| | | | | xlv | | | |
| | | | | xlvii | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 50 | | | |
| | | | | 52 | | | |
| | | | | 57 | | | |
| | | | | 69 | | | |
| | | | | 111 | | | |
| | | | | 114 | | | |
| | | | | 118 | | | |
| | | | | 121 | | | |
| | | | | 123 | | | |
| | | | | 132 | | | |
| | | | | 136 | | | |
| | | | | 137 | | | |
| | | | | 140 | | | |
| | | | | 141 | | | |
| | | | | 145 | | | |
| | | | | 146 | | | |
| | | | | 150 | | | |
| | | | | 172 | | | |
| | | | | 178 | | | |
| | | | | 180 | | | |
| | | | | 187 | | | |
| | | | | 189 | | | |
| | | | | 200 | | | |
| | | | | 206 | | | |
| | | | | 207 | | | |
| | | | | 210 | | | |
| | | | | 216 | | | |
| | | | | 218 | | |
| | | | | F-1 | | | |
| | | | | F-25 | | | |
| | | | | F-53 | | | |
| | | | | F-76 | | |
|
ANNEX A
Agreement and Plan of Merger
|
| | | | | ||
|
ANNEX B
Second Amended and Restated Certificate of Incorporation
|
| | | | | ||
|
ANNEX C
Second Amended and Restated Bylaws
|
| | | | | ||
|
ANNEX D
2021 Equity Incentive Plan
|
| | | | | ||
|
ANNEX E
2021 Employee Stock Purchase Plan
|
| | | | | ||
|
ANNEX F
CompoSecure Second Amended and Restated LLC Agreement
|
| | | | | ||
|
ANNEX G
Amendment No. 1 to the Merger Agreement
|
| | | ||||
|
ANNEX H
Voting Agreement
|
| | | | | | |
| | |
No Redemption
|
| |
Maximum Redemption(1)
|
| ||||||||||||||||||
Stockholder Group
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
Former CompoSecure equity holders
|
| | | | 49,195,000(1) | | | | | | 59.5% | | | | | | 63,919,627(1) | | | | | | 77.3% | | |
Common PIPE Investment shares
|
| | | | 4,500,000 | | | | | | 5.4% | | | | | | 4,500,000 | | | | | | 5.4% | | |
Roman DBDR Public Shares
|
| | | | 23,156,000 | | | | | | 28.0% | | | | | | 8,431,373 | | | | | | 10.2% | | |
Roman DBDR Sponsor Shares
|
| | | | 5,789,000 | | | | | | 7.1% | | | | | | 5,789,000 | | | | | | 7.1% | | |
| | | | | 82,640,000 | | | | | | 100% | | | | | | 82,640,000 | | | | | | 100% | | |
|
Sources of Funds
|
| |
Uses
|
| ||||||||||||
|
(in millions)
|
| |||||||||||||||
|
Cash available in Trust Account(1)
|
| | | $ | 236 | | | |
Cash Merger Consideration
|
| | | $ | 361 | | |
|
Common PIPE Investment proceeds
|
| | | $ | 45 | | | |
CompoSecure Reimbursable Transaction Expenses
|
| | | $ | 15 | | |
|
Note PIPE Investment proceeds
|
| | | $ | 130 | | | |
Roman DBDR Estimated Transaction Expenses(2)
|
| | | $ | 35 | | |
|
Net Debt under CompoSecure Rollover Credit Agreement
|
| | | $ | 250 | | | |
Net Debt under CompoSecure Rollover Credit Agreement
|
| | | $ | 250 | | |
|
CompoSecure Rollover Equity
|
| | | $ | 492 | | | |
CompoSecure Rollover Equity
|
| | | $ | 492 | | |
|
Sponsor Shares
|
| | | $ | 58 | | | |
Sponsor Shares
|
| | | $ | 58 | | |
|
Total Sources(3)
|
| | | $ | 1,211 | | | |
Total Uses(3)(4)
|
| | | $ | 1,211 | | |
|
Sources of Funds
|
| |
Uses
|
| ||||||||||||
|
(in millions)
|
| |||||||||||||||
|
Cash available in Trust Account(1)
|
| | | $ | 85 | | | |
Cash Merger Consideration
|
| | | $ | 210 | | |
|
Common PIPE Investment proceeds
|
| | | $ | 45 | | | |
CompoSecure Reimbursable Transaction Expenses(2)
|
| | | $ | 15 | | |
|
Note PIPE Investment proceeds
|
| | | $ | 130 | | | |
Roman DBDR Estimated Transaction Expenses
|
| | | $ | 35 | | |
|
Net Debt under CompoSecure Rollover Credit Agreement
|
| | | $ | 250 | | | |
Net Debt under CompoSecure Rollover Credit Agreement
|
| | | $ | 250 | | |
|
CompoSecure Rollover Equity
|
| | | $ | 643 | | | |
CompoSecure Rollover Equity
|
| | | $ | 643 | | |
|
Sponsor Shares
|
| | | $ | 58 | | | |
Sponsor Shares
|
| | | $ | 58 | | |
|
Total Sources(3)
|
| | | $ | 1,211 | | | |
Total Uses(4)(5)
|
| | | $ | 1,211 | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 192,648 | | | | | $ | 206,873 | | | | | $ | 260,586 | | | | | $ | 243,290 | | |
Gross profit
|
| | | | 105,574 | | | | | | 106,882 | | | | | | 132,627 | | | | | | 127,863 | | |
Total operating expenses
|
| | | | 33,348 | | | | | | 28,273 | | | | | | 48,669 | | | | | | 40,937 | | |
Adjusted EBITDA
|
| | | | 81,163 | | | | | | 94,912 | | | | | | 115,501 | | | | | | 106,845 | | |
Net income
|
| | | | 63,396 | | | | | | 74,890 | | | | | | 77,816 | | | | | | 81,473 | | |
Statement of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 48,046 | | | | | $ | 73,587 | | | | | $ | 87,062 | | | | | $ | 81,186 | | |
Net cash used in investing activities
|
| | | | (3,900) | | | | | | (7,199) | | | | | | (7,501) | | | | | | (9,642) | | |
Net cash used in financing activities
|
| | | | (45,333) | | | | | | (75,607) | | | | | | (92,867) | | | | | | (57,840) | | |
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 107,752 | | | | | $ | 81,358 | | | | | $ | 95,525 | | |
Total liabilities
|
| | | | 258,118 | | | | | | 273,911 | | | | | | 151,074 | | |
Total members’ deficit
|
| | | | (150,366) | | | | | | (192,553) | | | | | | (55,549) | | |
Working Capital
|
| | | | 29,885 | | | | | | 11,873 | | | | | | 33,416 | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | | | | $ | 77,816 | | | | | $ | 81,473 | | |
Add: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 7,813 | | | | | | 7,332 | | | | | | 9,916 | | | | | | 8,606 | | |
Interest expense, net
|
| | | | 8,830 | | | | | | 3,719 | | | | | | 6,142 | | | | | | 5,454 | | |
EBITDA
|
| | | $ | 80,039 | | | | | $ | 85,942 | | | | | $ | 93,874 | | | | | $ | 95,533 | | |
Special management bonus expense
|
| | | | — | | | | | | 4,518 | | | | | | 15,708 | | | | | | 7,631 | | |
Equity compensation expense
|
| | | | 1,124 | | | | | | 1,473 | | | | | | 1,848 | | | | | | 1,681 | | |
Other(1) | | | | | — | | | | | | 2,979 | | | | | | 4,071 | | | | | | 2,000 | | |
Adjusted EBITDA
|
| | | $ | 81,163 | | | | | $ | 94,912 | | | | | $ | 115,501 | | | | | $ | 106,845 | | |
| | |
2021(1)(2)
|
| |
2022(1)(2)
|
| |
2023(1)
|
| |
2024(1)
|
| |
2025(1)
|
| |||||||||||||||||||||||||||
| | |
Low
|
| |
High
|
| |
Low
|
| |
High
|
| | | | | | | | | | | | | | | | | | | ||||||||||||
Net Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payments Hardware
|
| | | $ | 276 | | | | | $ | 276 | | | | | $ | 316 | | | | | $ | 316 | | | | | $ | 363 | | | | | $ | 418 | | | | | $ | 480 | | |
Arculus
|
| | | | — | | | | | | 20 | | | | | | 20 | | | | | | 60 | | | | | | 127 | | | | | | 429 | | | | | | 1,097 | | |
Total Net Revenue
|
| | | $ | 276 | | | | | $ | 296 | | | | | $ | 336 | | | | | $ | 376 | | | | | $ | 490 | | | | | $ | 847 | | | | | $ | 1,577 | | |
Adj EBITDA
|
| | | $ | 95 | | | | | $ | 110 | | | | | $ | 100 | | | | | $ | 110 | | | | | $ | 160 | | | | | $ | 271 | | | | | $ | 586 | | |
Adj EBITDA Margin %
|
| | | | 34.4% | | | | | | 37.2% | | | | | | 29.8% | | | | | | 29.3% | | | | | | 32.7% | | | | | | 32.0% | | | | | | 37.2% | | |
| | |
Metal Payment Card Solutions
|
| |
Arculus Crypto & Digital Assets Ecosystem
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||||||||||||||||||||
Unit Sales
|
| | | | 22 | | | | | | 25 | | | | | | 29 | | | | | | 33 | | | | | | 39 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 2 | | | | | | 7 | | | | | | 17 | | |
% growth
|
| | | | 7% | | | | | | 15% | | | | | | 14% | | | | | | 15% | | | | | | 15% | | | | | | — | | | | | | 255% | | | | | | 533% | | | | | | 229% | | | | | | 155% | | |
Net Revenue
|
| | | $ | 276 | | | | | $ | 316 | | | | | $ | 363 | | | | | $ | 418 | | | | | $ | 480 | | | | | $ | 10(1) | | | | | $ | 40(2) | | | | | $ | 127 | | | | | $ | 429 | | | | | $ | 1,097 | | |
% growth
|
| | | | 6% | | | | | | 15% | | | | | | 15% | | | | | | 15% | | | | | | 15% | | | | | | — | | | | | | 300% | | | | | | 217% | | | | | | 238% | | | | | | 156% | | |
Operating Expenses(3)
|
| | | $ | (156) | | | | | $ | (178) | | | | | $ | (205) | | | | | $ | (237) | | | | | $ | (272) | | | | | $ | (3) | | | | | $ | (23) | | | | | $ | (55) | | | | | $ | (161) | | | | | $ | (368) | | |
Marketing Expenses
|
| | | $ | (0.3) | | | | | $ | (0.3) | | | | | $ | (0.4) | | | | | $ | (0.4) | | | | | $ | (0.5) | | | | | $ | (25) | | | | | $ | (50) | | | | | $ | (70) | | | | | $ | (175) | | | | | $ | (350) | | |
Adjusted EBITDA
|
| | | $ | 120 | | | | | $ | 138 | | | | | $ | 158 | | | | | $ | 181 | | | | | $ | 207 | | | | | $ | (18)(4) | | | | | $ | (33)(5) | | | | | $ | 2 | | | | | $ | 93 | | | | | $ | 379 | | |
% margin
|
| | | | 43% | | | | | | 44% | | | | | | 44% | | | | | | 43% | | | | | | 43% | | | | | | nm | | | | | | nm | | | | | | 1% | | | | | | 22% | | | | | | 35% | | |
| | |
For the nine
months ended September 30, 2021 |
| |
For the period
from August 21, 2020 (Inception) to December 31, 2020 |
| ||||||
Formation and operating costs
|
| | | $ | 3,338,138 | | | | | $ | 188,995 | | |
Loss from operations
|
| | | | (3,338,138) | | | | | | (188,995) | | |
Other Income/(Expense) | | | | | | | | | | | | | |
Change in FV of Derivative Liability: Private Placement Warrants
|
| | | $ | (4,768,456) | | | | | $ | (1,842,358) | | |
Change in FV of Derivative Liability: Public Warrants
|
| | | | (4,515,420) | | | | | | (1,968,260) | | |
Transaction costs – Private Placement Warrants
|
| | | | — | | | | | | (22,475) | | |
Transaction costs – Public Warrants
|
| | | | — | | | | | | (692,235) | | |
Compensation expense
|
| | | | — | | | | | | (650,244) | | |
Interest earned (expense) on marketable securities
|
| | | | 74,485 | | | | | | 22,970 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | — | | | | | | 919 | | |
Total other income/(expense)
|
| | | | (9,209,391) | | | | | | (5,151,683) | | |
Net loss
|
| | | $ | (12,547,529) | | | | | $ | (5,340,678) | | |
Basic and diluted weighted average shares outstanding, Class A Common stock subject to possible redemption
|
| | | | 22,290,037 | | | | | | 19,250,109 | | |
Basic and diluted net loss per share, Class A Common stock subject to possible redemption
|
| | | $ | (0.45) | | | | | $ | (0.21) | | |
Basic and diluted weighted average shares outstanding, Class B Common stock
|
| | | | 5,789,000 | | | | | | 5,601,728 | | |
Basic and diluted net loss per share, Class B Common stock
|
| | | $ | (0.45) | | | | | $ | (0.21) | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Balance Sheet Data:
|
| | | | | | | |
(Restated)
|
| |||
Working capital (deficiency)
|
| | | $ | (2,247,947) | | | | | $ | 1,021,920 | | |
Total assets
|
| | | $ | 236,530,120 | | | | | $ | 237,253,393 | | |
Total liabilities
|
| | | $ | 47,482,131 | | | | | $ | 35,657,874 | | |
Stockholder’s deficit
|
| | | $ | (47,143,210) | | | | | $ | (34,595,681) | | |
Stockholder Group
|
| |
No Redemption
|
| |
Maximum Redemption(1)
|
| ||||||||||||||||||
|
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||
Former CompoSecure equity holders
|
| | | | 49,195,000(1) | | | | | | 59.5% | | | | | | 63,919,627(1) | | | | | | 77.3% | | |
PIPE shares
|
| | | | 4,500,000 | | | | | | 5.4% | | | | | | 4,500,000 | | | | | | 5.4% | | |
Roman DBDR public common
|
| | | | 23,156,000 | | | | | | 28.0% | | | | | | 8,431,373 | | | | | | 10.2% | | |
Roman DBDR sponsor shares
|
| | | | 5,789,000 | | | | | | 7.1% | | | | | | 5,789,000 | | | | | | 7.1% | | |
| | | | | 82,640,000 | | | | | | 100% | | | | | | 82,640,000 | | | | | | 100% | | |
(in thousands, except share and per share amounts)
|
| |
No Redemption
|
| |
Maximum Redemption
|
| ||||||
Summary Unaudited Pro Forma Condensed Combined Statement of Operations Data
|
| | | | | | | | | | | | |
For the nine months ended September 30, 2021 | | | | | | | | | | | | | |
Revenue
|
| | | $ | 192,648 | | | | | $ | 192,648 | | |
Net income attributable to CompoSecure, Inc.
|
| | | $ | 12,403 | | | | | $ | 6,912 | | |
Net income per share, basic
|
| | | $ | 0.15 | | | | | $ | 0.08 | | |
Weighted average shares outstanding, basic
|
| | | | 82,640,000 | | | | | | 82,640,000 | | |
Net income per share, diluted
|
| | | $ | 0.14 | | | | | $ | 0.08 | | |
Weighted average shares outstanding, diluted
|
| | | | 86,179,417 | | | | | | 86,179,417 | | |
For the year ended December 31, 2020 | | | | | | | | | | | | | |
Revenue
|
| | | $ | 260,586 | | | | | $ | 260,586 | | |
Net income attributable to CompoSecure, Inc.
|
| | | $ | 19,060 | | | | | $ | 10,641 | | |
Net income per share – basic
|
| | | $ | 0.23 | | | | | $ | 0.13 | | |
Weighted average shares outstanding – basic
|
| | | | 82,640,000 | | | | | | 82,640,000 | | |
Net income per share, diluted
|
| | | $ | 0.22 | | | | | $ | 0.12 | | |
Weighted average shares outstanding, diluted
|
| | | | 86,179,417 | | | | | | 86,179,417 | | |
Summary Unaudited Pro Forma Condensed Combined Balance Sheet | | | | | | | | | | | | | |
As of September 30, 2021 | | | | | | | | | | | | | |
Total assets
|
| | | $ | 193,844 | | | | | $ | 140,906 | | |
Total liabilities
|
| | | $ | 564,663 | | | | | $ | 520,247 | | |
Total stockholders’ deficit
|
| | | $ | (370,819) | | | | | $ | (379,341) | | |
| | | | | | | | | | | | | | |
Pro Forma Combined
|
| |||||||||
| | |
Roman DBDR
(Historical) |
| |
CompoSecure(3)
(Historical) |
| |
No
Redemption |
| |
Maximum
Redemption |
| ||||||||||||
As of and for the nine months ended September 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(1)
|
| | | $ | (8.14) | | | | | | N/A | | | | | $ | (4.49) | | | | | $ | (4.59) | | |
Basic and diluted net income per share, Class A Common stock subject to possible redemption(2)
|
| | | $ | (0.45) | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Basic and diluted weighted average shares outstanding, Class A Common stock subject to possible redemption
|
| | | | 22,290,037 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Basic and diluted net loss per share, Class B Common stock(2)
|
| | | $ | (0.45) | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Basic and diluted weighted average shares outstanding, Class B Common stock
|
| | | | 5,789,000 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Net income per share – basic(2)
|
| | | | N/A | | | | | | N/A | | | | | $ | 0.15 | | | | | $ | 0.08 | | |
Weighted average shares outstanding – basic
|
| | | | N/A | | | | | | N/A | | | | | | 82,640,000 | | | | | | 82,640,000 | | |
Net income per share – diluted(2)
|
| | | | N/A | | | | | | N/A | | | | | $ | 0.14 | | | | | $ | 0.08 | | |
Weighted average shares outstanding – diluted
|
| | | | N/A | | | | | | N/A | | | | | | 86,179,417 | | | | | | 86,179,417 | | |
| | | | | | | | | | | | | | |
Pro Forma Combined
|
| |||||||||
| | |
Roman DBDR
(Historical) |
| |
CompoSecure(3)
(Historical) |
| |
No
Redemption |
| |
Maximum
Redemption |
| ||||||||||||
As of and for the year ended December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class A Common stock subject to possible redemption(2)
|
| | | $ | (0.21) | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Basic and diluted weighted average shares outstanding, Class A Common stock subject to possible redemption
|
| | | | 19,250,109 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Basic and diluted net loss per share, Common
stock(2) |
| | | $ | (0.21) | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Basic and diluted weighted average shares outstanding, Class B common stock
|
| | | | 5,601,728 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Net income per share – basic(2)
|
| | | | N/A | | | | | | N/A | | | | | | 0.23 | | | | | $ | 0.13 | | |
Weighted average shares outstanding – basic
|
| | | | N/A | | | | | | N/A | | | | | | 82,640,000 | | | | | | 82,640,000 | | |
Net income per share – diluted(2)
|
| | | | N/A | | | | | | N/A | | | | | $ | 0.22 | | | | | $ | 0.12 | | |
Weighted average shares outstanding – diluted
|
| | | | N/A | | | | | | N/A | | | | | | 86,179,417 | | | | | | 86,179,417 | | |
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
Roman DBDR cash in trust
|
| | | $ | 236,290 | | | |
Cash merger consideration
|
| | | $ | 361,290 | | |
Common PIPE Investment proceeds
|
| | | | 45,000 | | | |
Estimated fees and expenses
|
| | | | 50,000 | | |
Note PIPE Investment proceeds
|
| | | | 130,000 | | | |
Cash to redeeming shareholders
|
| | | | — | | |
| | | | $ | 411,290 | | | | | | | | $ | 411,290 | | |
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
Roman DBDR cash in trust
|
| | | $ | 236,290 | | | |
Cash merger consideration
|
| | | $ | 211,000 | | |
Common PIPE Investment proceeds
|
| | | | 45,000 | | | |
Estimated fees and expenses
|
| | | | 50,000 | | |
Note PIPE Investment proceeds
|
| | | | 130,000 | | | |
Cash to redeeming shareholders
|
| | | | 150,290 | | |
| | | | $ | 411,290 | | | | | | | | $ | 411,290 | | |
| | |
No Redemption
|
| |
Maximum Redemption(1)
|
| ||||||||||||||||||
Stockholder Group
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
Former CompoSecure equity holders
|
| | | | 49,195,000(1) | | | | | | 59.5% | | | | | | 63,919,627(1) | | | | | | 77.3% | | |
PIPE shares
|
| | | | 4,500,000 | | | | | | 5.4% | | | | | | 4,500,000 | | | | | | 5.4% | | |
Roman DBDR public common
|
| | | | 23,156,000 | | | | | | 28.0% | | | | | | 8,431,373 | | | | | | 10.2% | | |
Roman DBDR sponsor shares
|
| | | | 5,789,000 | | | | | | 7.1% | | | | | | 5,789,000 | | | | | | 7.1% | | |
| | | | | 82,640,000 | | | | | | 100% | | | | | | 82,640,000 | | | | | | 100% | | |
| | | | | | | | | | | | | | |
Assuming No Redemption
Scenario |
| |
Assuming Maximum
Redemption Scenario |
| | | ||||||||||||||||||||||||||||
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| | | ||||||||||||||||||||||
ASSETS
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Current assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Cash and cash equivalents
|
| | | $ | 15 | | | | | $ | 12,236 | | | | | $ | 45,000 | | | |
a
|
| | | $ | 17,413 | | | | | $ | 45,000 | | | |
a
|
| | | $ | 17,413 | | | | | ||||
| | | | | | | | | | | | | | | | | 130,000 | | | |
b
|
| | | | | | | | | | 130,000 | | | |
b
|
| | | | | | | | | ||||
| | | | | | | | | | | | | | | | | (361,290) | | | |
c
|
| | | | | | | | | | (211,000) | | | |
c
|
| | | | | | | | | ||||
| | | | | | | | | | | | | | | | | 236,290 | | | |
d
|
| | | | | | | | | | — | | | |
d
|
| | | | | | | | | ||||
| | | | | | | | | | | | | | | | | (8,273) | | | |
e
|
| | | | | | | | | | (8,273) | | | |
e
|
| | | | | | | | | ||||
| | | | | | | | | | | | | | | | | (2,064) | | | |
f
|
| | | | | | | | | | (2,064) | | | |
f
|
| | | | | | | | | ||||
| | | | | | | | | | | | | | | | | (34,501) | | | |
h
|
| | | | | | | | | | (34,501) | | | |
h
|
| | | | | | | | | ||||
| | | | | | | | | | | | | | | | | — | | | |
l
|
| | | | | | | | | | 86,000 | | | |
l
|
| | | | | | | | | ||||
Accounts receivable, net
|
| | | | — | | | | | | 33,368 | | | | | | — | | | | | | | | | 33,368 | | | | | | — | | | | | | | | | 33,368 | | | | | ||||
Inventory
|
| | | | — | | | | | | 26,489 | | | | | | — | | | | | | | | | 26,489 | | | | | | — | | | | | | | | | 26,489 | | | | | ||||
Prepaid and other current assets
|
| | | | 225 | | | | | | 861 | | | | | | — | | | | | | | | | 1,086 | | | | | | — | | | | | | | | | 1,086 | | | | | ||||
Total current assets
|
| | | | 240 | | | | | | 72,954 | | | | | | 5,162 | | | | | | | | | 78,356 | | | | | | 5,162 | | | | | | | | | 78,356 | | | | | ||||
Property and equipment
|
| | | | | | | | | | 23,947 | | | | | | — | | | | | | | | | 23,947 | | | | | | — | | | | | | | | | 23,947 | | | | | ||||
Right of use asset
|
| | | | — | | | | | | 5,511 | | | | | | — | | | | | | | | | 5,511 | | | | | | — | | | | | | | | | 5,511 | | | | | ||||
Marketable securities held in trust
|
| | | | 236,290 | | | | | | — | | | | | | (236,290) | | | |
d
|
| | | | — | | | | | | (236,290) | | | |
l
|
| | | | — | | | | | ||||
Deferred tax asset
|
| | | | — | | | | | | — | | | | | | 86,020 | | | |
i
|
| | | | 86,020 | | | | | | 33,082 | | | |
i
|
| | | | 33,082 | | | | | ||||
Deposits and other assets
|
| | | | — | | | | | | 5,340 | | | | | | (5,330) | | | |
g
|
| | | | 10 | | | | | | (5,330) | | | |
g
|
| | | | 10 | | | | | ||||
Total assets
|
| | | $ | 236,530 | | | | | $ | 107,752 | | | | | $ | (150,438) | | | | | | | | $ | 193,844 | | | | | $ | (203,376) | | | | | | | | $ | 140,906 | | | | | ||||
LIABILITIES, REDEEMABLE STOCK AND STOCKHOLDERS’/MEMBERS’ EQUITY/(DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Current liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Accounts payable
|
| | |
$
|
—
|
| | | | $ | 4,147 | | | | |
$
|
—
|
| | | | | | | $ | 4,147 | | | | | $ | — | | | | | | | | $ | 4,147 | | | | | ||||
Accrued expenses
|
| | | | 2,470 | | | | | | 13,817 | | | | | | (2,064) | | | |
f
|
| | | | 14,223 | | | | | | (2,064) | | | |
f
|
| | | | 14,223 | | | | | ||||
Advance from related parties
|
| | | | 168 | | | | | | — | | | | | | (168) | | | |
e
|
| | | | — | | | | | | (168) | | | |
e
|
| | | | — | | | | | ||||
Current portion of lease liabilities
|
| | | | — | | | | | | 1,105 | | | | | | — | | | | | | | | | 1,105 | | | | | | — | | | | | | | | | 1,105 | | | | | ||||
Current portion of long-term debt
|
| | | | — | | | | | | 24,000 | | | | | | — | | | |
—
|
| | | | 24,000 | | | | | | — | | | |
—
|
| | | | 24,000 | | | | | ||||
Total current liabilities
|
| | | | 2,638 | | | | | | 43,069 | | | | | | (2,232) | | | | | | | | | 43,475 | | | | | | (2,232) | | | | | | | | | 43,475 | | | | | | | | |
Long-term debt, net of deferred finance costs
|
| | | | | | | | | | 195,054 | | | | | | 157,000 | | | |
b
|
| | | | 347,454 | | | | | | 157,000 | | | |
b
|
| | | | 347,454 | | | | | ||||
Long-term debt, net of deferred finance costs
|
| | | | | | | | | | | | | | | | (2,000) | | | |
b
|
| | | | | | | | | | (2,000) | | | |
b
|
| | | | | | | | | ||||
| | | | | | | | | | | | | | | | | (2,600) | | | |
h
|
| | | | | | | | | | (2,600) | | | |
h
|
| | | | | | | | | ||||
Line of credit
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | | | | 15,000 | | | | | | — | | | | | | | | | 15,000 | | | | | ||||
Warrant liability
|
| | | | 36,739 | | | | | | — | | | | | | — | | | | | | | | | 36,739 | | | | | | — | | | | | | | | | 36,739 | | | | | ||||
Deferred underwriting fees
|
| | | | 8,105 | | | | | | — | | | | | | (8,105) | | | |
e
|
| | | | — | | | | | | (8,105) | | | |
e
|
| | | | — | | | | | ||||
Lease liabilities
|
| | | | — | | | | | | 4,995 | | | | | | — | | | | | | | | | 4,995 | | | | | | — | | | | | | | | | 4,995 | | | | | ||||
Other liabilities
|
| | | | — | | | | | | — | | | | | | 69,556 | | | |
i
|
| | | | 117,000 | | | | | | 25,140 | | | |
i
|
| | | | 72,584 | | | | | ||||
| | | | | | | | | | | | | | | | | 47,444 | | | |
k
|
| | | | | | | | | | 47,444 | | | |
k
|
| | | | | | | | | ||||
Total liabilities
|
| | | | 47,482 | | | | | | 258,118 | | | | | | 259,063 | | | | | | | | | 564,663 | | | | | | 214,647 | | | | | | | | | 520,247 | | | | | ||||
Class A common stock subject to possible redemption
|
| | | | 236,191 | | | | | | — | | | | | | (236,191) | | | |
d
|
| | | | — | | | | | | (236,191) | | | |
l
|
| | | | — | | | | |
| | | | | | | | | | | | | | |
Assuming No Redemption
Scenario |
| |
Assuming Maximum
Redemption Scenario |
| ||||||||||||||||||||||||
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||
Members’ capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Member’s contributions
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
Accumulated deficit
|
| | | | — | | | | | | (150,366) | | | | | | (25,000) | | | |
b
|
| | | | (175,366) | | | | | | (25,000) | | | |
b
|
| | | | (175,366) | | |
Total members’ capital
|
| | | | — | | | | | | (150,366) | | | | | | 215,558 | | | | | | | | | 65,192 | | | | | | 280,046 | | | | | | | | | 129,680 | | |
Non-controlling interest
|
| | | | — | | | | | | — | | | | | | (240,558) | | | |
j
|
| | | | (240,558) | | | | | | (305,046) | | | |
j
|
| | | | (305,046) | | |
Shareholders’ equity (deficit)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock
|
| | | | — | | | | | | — | | | | | | 1 | | | |
a
|
| | | | 3 | | | | | | 1 | | | |
a
|
| | | | 1 | | |
| | | | | | | | | | | | | | | | | 2 | | | |
d
|
| | | | | | | | | | 1 | | | |
1
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1) | | | |
n
|
| | | | | | |
Class B common stock
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | 5 | | | | | | — | | | | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | 4 | | | |
n
|
| | | | | | | | | | 6 | | | |
n
|
| | | | | | |
Additional paid-in-capital
|
| | | | — | | | | | | — | | | | | | 44,999 | | | |
a
|
| | | | 149,365 | | | | | | 44,999 | | | |
a
|
| | | | (925) | | |
| | | | | | | | | | | | | | | | | 236,189 | | | |
d
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | (5,330) | | | |
g
|
| | | | | | | | | | (5,330) | | | |
g
|
| | | | | | |
| | | | | | | | | | | | | | | | | (31,901) | | | |
h
|
| | | | | | | | | | (31,901) | | | |
h
|
| | | | | | |
| | | | | | | | | | | | | | | | | (47,444) | | | |
k
|
| | | | | | | | | | (47,444) | | | |
k
|
| | | | | | |
| | | | | | | | | | | | | | | | | — | | | |
l
|
| | | | | | | | | | 85,900 | | | |
l
|
| | | | | | |
| | | | | | | | | | | | | | | | | (47,144) | | | |
m
|
| | | | | | | | | | (47,144) | | | |
m
|
| | | | | | |
| | | | | | | | | | | | | | | | | (4) | | | |
n
|
| | | | | | | | | | (5) | | | |
n
|
| | | | | | |
Accumulated deficit
|
| | | | (47,144) | | | | | | — | | | | | | (361,290) | | | |
c
|
| | | | (344,826) | | | | | | (211,000) | | | |
c
|
| | | | (203,058) | | |
| | | | | | | | | | | | | | | | | 16,464 | | | |
i
|
| | | | | | | | | | 7,942 | | | |
i
|
| | | | | | |
| | | | | | | | | | | | | | | | | 47,144 | | | |
m
|
| | | | | | | | | | 47,144 | | | |
m
|
| | | | | | |
Total stockholder’s/member’s equity (deficit)
|
| | | | (47,143) | | | | | | (150,366) | | | | | | (173,310) | | | | | | | | | (370,819) | | | | | | (181,831) | | | | | | | | | (379,341) | | |
Total liabilities, redeemable stock and stockholders’/members’ equity/(deficit)
|
| | | $ | 236,530 | | | | | $ | 107,752 | | | | | $ | (150,438) | | | | | | | | $ | 193,844 | | | | | $ | (203,376) | | | | | | | | $ | 140,906 | | |
|
| | | | | | | | | | | | | | |
Assuming No Redemption Scenario
|
| |
Assuming Maximum Redemption Scenario
|
| ||||||||||||||||||||||||||||||
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||||||||
Net Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | — | | | | | $ | 260,586 | | | | | $ | — | | | | | | | | | | | $ | 260,586 | | | | | $ | — | | | | | | | | | | | $ | 260,586 | | |
Cost of sales
|
| | | | — | | | | | | 127,959 | | | | | | — | | | | | | | | | | | | 127,959 | | | | | | — | | | | | | | | | | | | 127,959 | | |
Gross profit
|
| | | | — | | | | | | 132,627 | | | | | | — | | | | | | | | | | | | 132,627 | | | | | | — | | | | | | | | | | | | 132,627 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | — | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,669 | | |
Operation and formation costs
|
| | | | 189 | | | | | | — | | | | | | — | | | | | | | | | | | | 189 | | | | | | — | | | | | | | | | | | | 189 | | |
Total operating expenses
|
| | | | 189 | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,858 | | | | | | — | | | | | | | | | | | | 48,858 | | |
(Loss) income from operations
|
| | | | (189) | | | | | | 83,958 | | | | | | — | | | | | | | | | | | | 83,769 | | | | | | — | | | | | | | | | | | | 83,769 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | — | | | | | | (5,266) | | | | | | (10,045) | | | | | | a | | | | | | (15,311) | | | | | | (10,045) | | | | | | a | | | | | | (15,311) | | |
Interest income on marketable securities held in Trust Account
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | | | | | | | 23 | | | | | | — | | | | | | | | | | | | 23 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | | | | | — | | | | | | | | | | | | 1 | | |
Unrealized loss on change in fair value
of warrant liabilities |
| | | | (3,811) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,811) | | | | | | — | | | | | | | | | | | | (3,811) | | |
Unrealized loss on change in fair value
of warrant liabilities |
| | | | (715) | | | | | | — | | | | | | — | | | | | | | | | | | | (715) | | | | | | — | | | | | | | | | | | | (715) | | |
Transaction costs – warrants
|
| | | | (650) | | | | | | — | | | | | | — | | | | | | | | | | | | (650) | | | | | | — | | | | | | | | | | | | (650) | | |
Amortization of deferred financing costs
|
| | | | — | | | | | | (877) | | | | | | (904) | | | | | | a | | | | | | (1,781) | | | | | | (904) | | | | | | a | | | | | | (1,781) | | |
Other income, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total other (expense) income
|
| | | | (5,152) | | | | | | (6,143) | | | | | | (10,949) | | | | | | | | | | | | (22,244) | | | | | | (10,949) | | | | | | | | | | | | (22,244) | | |
(Loss) income before income taxes
|
| | | | (5,341) | | | | | | 77,815 | | | | | | (10,949) | | | | | | | | | | | | 61,525 | | | | | | (10,949) | | | | | | | | | | | | 61,525 | | |
Income tax (expense) benefit
|
| | | | — | | | | | | — | | | | | | (5,858) | | | | | | b | | | | | | (5,858) | | | | | | (3,325) | | | | | | b | | | | | | (3,325) | | |
Net (loss) income
|
| | | | (5,341) | | | | | | 77,815 | | | | | | (16,807) | | | | | | | | | | | | 55,667 | | | | | | (14,274) | | | | | | | | | | | | 58,200 | | |
Net income attributable to non-controlling interests
|
| | | | — | | | | | | — | | | | | | 36,607 | | | | | | c | | | | | | 36,607 | | | | | | 47,559 | | | | | | c | | | | | | 47,559 | | |
Net (loss) income attributable to CompoSecure, Inc.
|
| | | $ | (5,341) | | | | | $ | 77,815 | | | | | $ | (53,415) | | | | | | | | | | | $ | 19,060 | | | | | $ | (61,833) | | | | | | | | | | | $ | 10,641 | | |
Income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding, basic
|
| | | | 5,601,728 | | | | | | | | | | | | | | | | | | | | | | | | 82,640,000 | | | | | | | | | | | | | | | | | | 82,640,000 | | |
Basic net income (loss) per share
|
| | | $ | (0.21) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.23 | | | | | | | | | | | | | | | | | $ | 0.13 | | |
Weighted average shares outstanding, diluted
|
| | | | 5,601,728 | | | | | | | | | | | | | | | | | | | | | | | | 86,179,417 | | | | | | | | | | | | | | | | | | 86,179,417 | | |
Diluted net income (loss) per share
|
| | | $ | (0.21) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.22 | | | | | | | | | | | | | | | | | $ | 0.12 | | |
Weighted average shares outstanding, basic and diluted Class A common Stock subject to possible
redemption |
| | | | 19,250,109 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class A common Stock subject to possible redemption
|
| | | $ | (0.21) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Assuming No Redemption Scenario
|
| |
Assuming Maximum Redemption Scenario
|
| ||||||||||||||||||||||||||||||
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||||||||
Net Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | — | | | | | $ | 192,648 | | | | | $ | — | | | | | | | | | | | $ | 192,648 | | | | | $ | — | | | | | | | | | | | $ | 192,648 | | |
Cost of sales
|
| | | | — | | | | | | 87,074 | | | | | | — | | | | | | | | | | | | 87,074 | | | | | | — | | | | | | | | | | | | 87,074 | | |
Gross profit
|
| | | | — | | | | | | 105,574 | | | | | | — | | | | | | | | | | | | 105,574 | | | | | | — | | | | | | | | | | | | 105,574 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | — | | | | | | 33,347 | | | | | | — | | | | | | | | | | | | 33,347 | | | | | | — | | | | | | | | | | | | 33,347 | | |
Operation and formation costs
|
| | | | 3,338 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,338 | | | | | | — | | | | | | | | | | | | 3,338 | | |
Total operating expenses
|
| | | | 3,338 | | | | | | 33,347 | | | | | | — | | | | | | | | | | | | 36,685 | | | | | | — | | | | | | | | | | | | 36,685 | | |
Loss (income) from operations
|
| | | | (3,338) | | | | | | 72,227 | | | | | | — | | | | | | | | | | | | 68,889 | | | | | | — | | | | | | | | | | | | 68,889 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | — | | | | | | (7,635) | | | | | | (7,534) | | | | | | a | | | | | | (15,169) | | | | | | (7,534) | | | | | | a | | | | | | (15,169) | | |
Interest income on marketable securities held in Trust Account
|
| | | | 75 | | | | | | — | | | | | | — | | | | | | | | | | | | 75 | | | | | | — | | | | | | | | | | | | 75 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Unrealized gain (loss)loss on change in fair value of warrant liabilities
|
| | | | (9,284) | | | | | | — | | | | | | — | | | | | | | | | | | | (9,284) | | | | | | — | | | | | | | | | | | | (9,284) | | |
Unrealized gain (loss)loss on change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Transaction costs – warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | — | | | | | | (1,195) | | | | | | (718) | | | | | | a | | | | | | (1,913) | | | | | | (718) | | | | | | a | | | | | | (1,913) | | |
Other income, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total other (expense) income
|
| | | | (9,209) | | | | | | (8,830) | | | | | | (8,252) | | | | | | | | | | | | (26,291) | | | | | | (8,252) | | | | | | | | | | | | (26,291) | | |
(Loss) income before income
taxes |
| | | | (12,547) | | | | | | 63,397 | | | | | | (8,252) | | | | | | | | | | | | 42,598 | | | | | | (8,252) | | | | | | | | | | | | 42,598 | | |
Income tax (expense) benefit
|
| | | | — | | | | | | — | | | | | | (4,849) | | | | | | b | | | | | | (4,849) | | | | | | (2,758) | | | | | | b | | | | | | (2,758) | | |
Net (loss) income
|
| | | | (12,547) | | | | | | 63,397 | | | | | | (13,101) | | | | | | | | | | | | 37,749 | | | | | | (11,064) | | | | | | | | | | | | 39,840 | | |
Net income attributable to non-controlling interests
|
| | | | — | | | | | | — | | | | | | 25,346 | | | | | | c | | | | | | 25,346 | | | | | | 32,928 | | | | | | c | | | | | | 32,928 | | |
Net (loss) income attributable to CompoSecure, Inc.
|
| | | $ | (12,547) | | | | | $ | 63,397 | | | | | $ | (38,447) | | | | | | | | | | | $ | 12,403 | | | | | $ | (43,992) | | | | | | | | | | | $ | 6,912 | | |
(Loss) income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding,
basic |
| | | | 5,789,000 | | | | | | | | | | | | | | | | | | | | | | | | 82,640,000 | | | | | | | | | | | | | | | | | | 82,640,000 | | |
Basic net (loss) income per share
|
| | | $ | (0.45) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.15 | | | | | | | | | | | | | | | | | $ | 0.08 | | |
Weighted average shares outstanding,
diluted |
| | | | 5,789,000 | | | | | | | | | | | | | | | | | | | | | | | | 86,179,417 | | | | | | | | | | | | | | | | | | 86,179,417 | | |
Diluted net (loss) income per share
|
| | | $ | (0.45) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.14 | | | | | | | | | | | | | | | | | $ | 0.08 | | |
Weighted average shares outstanding,
basic and diluted Class A common Stock subject to possible redemption |
| | | | 22,290,037 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted net loss per share, Class A common Stock subject to possible redemption
|
| | | $ | (0.45) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Roman DBDR transaction costs: | | | | | | | |
|
2% Original issuance discount on Exchangeable Notes
|
| | | $ | 2,600 | | |
|
Third-party legal, advisory and other professional fees
|
| | | | 4,295 | | |
|
Deferred underwriter’s fees (see (e) above)
|
| | | | 8,105 | | |
|
Total Roman DBDR transaction costs
|
| | | | 15,000 | | |
| CompoSecure transaction costs: | | | | | | | |
|
Third-party legal, advisory and other professional fees
|
| | | | 15,000 | | |
|
Shared transaction costs
|
| | | | 20,000 | | |
|
Total estimated costs to be paid at Closing
|
| | | | 50,000 | | |
|
Less deferred underwriters fee (see (e) above)
|
| | | | (8,105) | | |
|
Less fees accrued by Roman DBDR at September 30, 2021 (see (f) above)
|
| | | | (2,064) | | |
|
Less fees accrued by CompoSecure at September 30, 2021 (see (g) above)
|
| | | | (5,330) | | |
|
Total estimated costs to be paid at Closing excluding deferred underwriters fee and costs already incurred
|
| | | $ | 34,501 | | |
| | |
No Redemption Scenario
|
| |
Maximum Redemption Scenario
|
| ||||||||||||||||||||||||||||||
|
Total
Equity |
| |
NCI
@ 59.50% |
| |
Controlling
interest @ 40.50% |
| |
Total
Equity |
| |
NCI
@ 77.30% |
| |
Controlling
interest @ 22.70% |
| ||||||||||||||||||||
Historical CompoSecure member’s capital
|
| | | $ | (150,366) | | | | | $ | (89,468) | | | | | $ | (60,898) | | | | | $ | (150,366) | | | | | $ | (116,233) | | | | | $ | (34,133) | | |
Historical Roman DBDR stockholder’s equity
|
| | | | (47,143) | | | | | | (28,050) | | | | | | (19,093) | | | | | | (47,143) | | | | | | (36,442) | | | | | | (10,701) | | |
Pro forma adjustments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Distribution to existing CompoSecure equity holders
|
| | | | (25,000) | | | | | | (25,000) | | | | | | — | | | | | | (25,000) | | | | | | (25,000) | | | | | | — | | |
Reclassification of redeemable stock
to permanent equity |
| | | | 236,191 | | | | | | 140,534 | | | | | | 95,657 | | | | | | 85,901 | | | | | | 66,401 | | | | | | 19,500 | | |
PIPE investors’ equity
|
| | | | 45,000 | | | | | | 26,775 | | | | | | 18,225 | | | | | | 45,000 | | | | | | 34,785 | | | | | | 10,215 | | |
Cash to existing CompoSecure equity holders at Closing
|
| | | | (361,290) | | | | | | (214,968) | | | | | | (146,322) | | | | | | (211,000) | | | | | | (163,103) | | | | | | (47,897) | | |
Payment of transaction costs
|
| | | | (37,231) | | | | | | (22,152) | | | | | | (15,079) | | | | | | (37,231) | | | | | | (28,780) | | | | | | (8,451) | | |
Liability classified earnout shares
|
| | | | (47,444) | | | | | | (28,229) | | | | | | (19,215) | | | | | | (47,444) | | | | | | (36,674) | | | | | | (10,770) | | |
Deferred taxes, net of tax receivable agreement
|
| | | | 16,464 | | | | | | — | | | | | | 16,464 | | | | | | 7,942 | | | | | | — | | | | | | 7,942 | | |
Shareholders’ equity/members’ equity/(deficit)
|
| | | $ | (370,819) | | | | | $ | (240,558) | | | | | $ | (130,261) | | | | | $ | (379,341) | | | | | $ | (305,046) | | | | | $ | (74,295) | | |
| | |
For the Nine months
ended September 30, 2021 |
| |
For the
Year ended December 31, 2020 |
| ||||||
U.S. federal statutory tax rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State taxes
|
| | | | 0.03% | | | | | | 0.03% | | |
Valuation allowances
|
| | | | 0.00% | | | | | | 0.00% | | |
NCI adjustment
|
| | | | -15.72% | | | | | | -13.20% | | |
Permanent differences
|
| | | | 6.07% | | | | | | 1.69% | | |
Effective Pro forma tax rate
|
| | | | 11.38% | | | | | | 9.52% | | |
| | |
Nine months Ended
September 30, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||||||||||||||
|
59.50%
No redemption scenario |
| |
77.3%
Maximum Redemption Scenario |
| |
59.50%
No redemption scenario |
| |
77.30%
Maximum Redemption |
| ||||||||||||||
Pro forma income before taxes
|
| | | $ | 42,598 | | | | | $ | 42,598 | | | | | $ | 61,525 | | | | | $ | 61,525 | | |
Non-controlling interest pro forma adjustment
|
| | | $ | 25,346 | | | | | $ | 32,928 | | | | | $ | 36,607 | | | | | $ | 47,559 | | |
| | |
2021(1)(2)
|
| |
2022(1)(2)
|
| |
2023(1)
|
| |
2024(1)
|
| |
2025(1)
|
| |||||||||||||||||||||||||||
| | |
Low
|
| |
High
|
| |
Low
|
| |
High
|
| | | | | | | | | | | | | | | | | | | ||||||||||||
Net Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payments Hardware
|
| | | $ | 276 | | | | | $ | 276 | | | | | $ | 316 | | | | | $ | 316 | | | | | $ | 363 | | | | | $ | 418 | | | | | $ | 480 | | |
Arculus
|
| | | | — | | | | | | 20 | | | | | | 20 | | | | | | 60 | | | | | | 127 | | | | | | 429 | | | | | | 1,097 | | |
Total Net Revenue
|
| | | $ | 276 | | | | | $ | 296 | | | | | $ | 336 | | | | | $ | 376 | | | | | $ | 490 | | | | | $ | 847 | | | | | $ | 1,577 | | |
Adj EBITDA
|
| | | $ | 95 | | | | | $ | 110 | | | | | $ | 100 | | | | | $ | 110 | | | | | $ | 160 | | | | | $ | 271 | | | | | $ | 586 | | |
| | |
Metal Payment Card Solutions
|
| |
Arculus Crypto & Digital Assets Ecosystem
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||||||||||||||||||||
Unit Sales
|
| | | | 22 | | | | | | 25 | | | | | | 29 | | | | | | 33 | | | | | | 39 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 2 | | | | | | 7 | | | | | | 17 | | |
% growth
|
| | | | 7% | | | | | | 15% | | | | | | 14% | | | | | | 15% | | | | | | 15% | | | | | | — | | | | | | 255% | | | | | | 533% | | | | | | 229% | | | | | | 155% | | |
Net Revenue
|
| | | $ | 276 | | | | | $ | 316 | | | | | $ | 363 | | | | | $ | 418 | | | | | $ | 480 | | | | | $ | 10(1) | | | | | $ | 40(2) | | | | | $ | 127 | | | | | $ | 429 | | | | | $ | 1,097 | | |
% growth
|
| | | | 6% | | | | | | 15% | | | | | | 15% | | | | | | 15% | | | | | | 15% | | | | | | — | | | | | | 300% | | | | | | 217% | | | | | | 238% | | | | | | 156% | | |
Operating Expenses(3)
|
| | | $ | (156) | | | | | $ | (178) | | | | | $ | (205) | | | | | $ | (237) | | | | | $ | (272) | | | | | $ | (3) | | | | | $ | (23) | | | | | $ | (55) | | | | | $ | (161) | | | | | $ | (368) | | |
Marketing Expenses
|
| | | $ | (0.3) | | | | | $ | (0.3) | | | | | $ | (0.4) | | | | | $ | (0.4) | | | | | $ | (0.5) | | | | | $ | (25) | | | | | $ | (50) | | | | | $ | (70) | | | | | $ | (175) | | | | | $ | (350) | | |
Adjusted EBITDA
|
| | | $ | 120 | | | | | $ | 138 | | | | | $ | 158 | | | | | $ | 181 | | | | | $ | 207 | | | | | $ | (18)(4) | | | | | $ | (33)(5) | | | | | $ | 2 | | | | | $ | 93 | | | | | $ | 379 | | |
% margin
|
| | | | 43% | | | | | | 44% | | | | | | 44% | | | | | | 43% | | | | | | 43% | | | | | | nm | | | | | | nm | | | | | | 1% | | | | | | 22% | | | | | | 35% | | |
|
Sources of Funds
|
| |
Uses
|
| ||||||||||||
|
(in millions)
|
| |||||||||||||||
|
Cash available in Trust Account(1)
|
| | | $ | 236 | | | |
Cash Merger Consideration
|
| | | $ | 361 | | |
|
Common PIPE Investment proceeds
|
| | | $ | 45 | | | |
CompoSecure Reimbursable Transaction Expenses
|
| | | $ | 15 | | |
|
Note PIPE Investment proceeds
|
| | | $ | 130 | | | |
Roman DBDR Estimated Transaction Expenses(2)
|
| | | $ | 35 | | |
|
Net Debt under CompoSecure Rollover Credit Agreement
|
| | | $ | 250 | | | |
Net Debt under CompoSecure Rollover Credit Agreement
|
| | | $ | 250 | | |
|
CompoSecure Rollover Equity
|
| | | $ | 492 | | | |
CompoSecure Rollover Equity
|
| | | $ | 492 | | |
|
Sponsor Shares
|
| | | $ | 58 | | | |
Sponsor Shares
|
| | | $ | 58 | | |
|
Total Sources(3)
|
| | | $ | 1,211 | | | |
Total Uses(3)(4)
|
| | | $ | 1,211 | | |
|
Sources of Funds
|
| |
Uses
|
| ||||||||||||
|
(in millions)
|
| |||||||||||||||
|
Cash available in Trust Account(1)
|
| | | $ | 85 | | | |
Cash Merger Consideration
|
| | | $ | 210 | | |
|
Common PIPE Investment proceeds
|
| | | $ | 45 | | | |
CompoSecure Reimbursable Transaction Expenses
|
| | | $ | 15 | | |
|
Note PIPE Investment proceeds
|
| | | $ | 130 | | | |
Roman DBDR Estimated Transaction Expenses(2)
|
| | | $ | 35 | | |
|
Net Debt under CompoSecure Rollover Credit Agreement
|
| | | $ | 250 | | | |
Net Debt under CompoSecure Rollover Credit Agreement
|
| | | $ | 250 | | |
|
CompoSecure Rollover Equity
|
| | | $ | 643 | | | |
CompoSecure Rollover Equity
|
| | | $ | 643 | | |
|
Sponsor Shares
|
| | | $ | 58 | | | |
Sponsor Shares
|
| | | $ | 58 | | |
|
Total Sources(3)
|
| | | $ | 1,211 | | | |
Total Uses(4)(5)
|
| | | $ | 1,211 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Dr. Donald G. Basile | | | | | 55 | | | |
Chairman and Co-Chief Executive Officer
|
|
Dixon Doll, Jr. | | | | | 54 | | | | Co-Chief Executive Officer | |
John C. Small | | | | | 54 | | | | Chief Financial Officer | |
Dixon Doll | | | | | 78 | | | | Senior Director | |
Alan Clingman | | | | | 62 | | | | Director | |
Paul Misir | | | | | 48 | | | | Director | |
Arun Abraham | | | | | 39 | | | | Director | |
James L. Nelson | | | | | 72 | | | | Director | |
| | |
For the Nine
Months Ended September 30, 2021 |
| |
For the period
from August 21, 2020 (Inception) to December 31, 2020 |
| ||||||
Formation and operating costs
|
| | | $ | 3,338,138 | | | | | $ | 188,995 | | |
Loss from operations
|
| | | | (3,338,138) | | | | | | (188,995) | | |
Other Income/(Expense) | | | | | | | | | | | | | |
Change in FV of Derivative Liability: Private Placement Warrants
|
| | | $ | (4,768,456) | | | | | $ | (1,842,358) | | |
Change in FV of Derivative Liability: Public Warrants
|
| | | | (4,515,420) | | | | | | (1,968,260) | | |
Transaction costs – Private Placement Warrants
|
| | | | — | | | | | | (22,475) | | |
Transaction costs – Public Warrants
|
| | | | — | | | | | | (692,235) | | |
Compensation expense
|
| | | | — | | | | | | (650,244) | | |
Interest earned (expense) on marketable securities
|
| | | | 74,485 | | | | | | 22,970 | | |
Unrealized loss on marketable securities held in Trust Account
|
| | | | — | | | | | | 919 | | |
Total other income/(expense)
|
| | | | (9,209,391) | | | | | | (5,151,683) | | |
Net loss
|
| | | $ | (12,547,529) | | | | | $ | (5,340,678) | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
| | | | | | | | |
(Restated)
|
| |||
Balance Sheet Data: | | | | | | | | | | | | | |
Working capital (deficiency)
|
| | | $ | (2,247,947) | | | | | $ | 1,021,920 | | |
Total assets
|
| | | $ | 236,530,120 | | | | | $ | 237,253,393 | | |
Total liabilities
|
| | | $ | 47,482,131 | | | | | $ | 35,657,874 | | |
Total Stockholders’ Deficit
|
| | | $ | (47,143,210) | | | | | $ | (34,595,681) | | |
|
Embedded Metal
|
| |
Metal Veneer Lite
|
| |
Metal Veneer
|
| |
Full Metal
|
|
|
•
Metal core with polymer front and back faces
•
Features Dual-Interface technology
•
Flexible design options
•
Weighs approximately 12 grams
|
| |
•
Metal front with polymer back
•
Features Dual-Interface technology
•
Weighs approximately 13 grams
|
| |
•
Metal front with polymer back
•
Heavier version of Metal Veneer Lite
•
Features Dual-Interface technology
•
Can be engraved
•
Weighs approximately 16 grams
|
| |
•
Greatest metal density and weight
•
Features Dual-Interface technology
•
Supports 2D/3D engraved graphics
•
Weighs approximately 21-28 grams
|
|
|
Today
|
| |
2022
|
| |
2023
|
| |
2023
|
|
|
Cryptocurrency Solutions
|
| |
Arculus Payments
|
| |
Digital Assets & eGaming
|
| |
Warranty & Insurance
|
|
|
•
Store Private Keys and sign transactions with an offline device (Arculus KeyTM card)
•
Protects Wallets from network-based vulnerabilities, alleviating burdens of existing solutions
|
| |
•
Adds payment card functionality to Digital Asset storage platform
•
Enables users to be able to tap card to phone to verify identity and open the Arculus Wallet or enable transactions
|
| |
•
Improves security and portability of Digital Assets
•
Enables eGaming platform to accept growing list of currencies and protect accounts from hacking and loss in the quickly expanding gaming market
|
| |
•
Enables protection from loss of Cryptocurrencies and other Digital Assets
•
Facilitates processes such as IP address check, screening, Know Your Transaction (KYT) for Digital Assets market
|
|
|
Issuer/Reseller
|
| |
JP Morgan Chase
|
| |
American Express
|
| |
Capital One
|
| |
Fiserv
|
|
|
Proprietary Programs
|
| |
•
Sapphire Preferred®
•
Sapphire Reserve®
•
JPM Reserve®
|
| |
•
Centurion®
•
Platinum®
•
Gold®
|
| |
•
Venture®
•
Savor®
•
Spark Business®
|
| | N/A | |
|
Co-Branded Programs
|
| |
•
Amazon Prime®
•
Whole Foods®
•
United®
|
| |
•
Amazon Prime Business®
•
Marriott®
•
Delta®
|
| | N/A | | |
•
Verizon®
•
Morgan Stanley®
|
|
|
Cryptocurrency/Digital Asset
|
| |
Support for Storage and
Peer-to-Peer/Send & Receive |
| |
Support for Purchase and
Swap Transactions |
|
|
Bitcoin (BTC)
|
| |
✓
|
| |
✓
|
|
|
Bitcoin Cash (BCH)
|
| |
✓
|
| |
✓
|
|
|
Ethereum (ETH)
|
| |
✓
|
| |
✓
|
|
|
USD Coin (USDC)
|
| |
✓
|
| |
✓
|
|
|
TrueUSD (TUSD)
|
| |
✓
|
| |
✓
|
|
|
Wrapped BTC (WBTC)
|
| |
✓
|
| |
✓
|
|
|
Dai
|
| |
✓
|
| |
✓
|
|
|
Chainlink (Link)
|
| |
✓
|
| |
✓
|
|
|
Tether (USDT)
|
| |
✓
|
| |
✓
|
|
|
Maker (MKR)
|
| |
✓
|
| |
N/A
|
|
|
XRP
|
| |
✓
|
| |
N/A
|
|
|
Uniswap
|
| |
✓
|
| |
N/A
|
|
|
AAVE
|
| |
✓
|
| |
N/A
|
|
|
Compound (COMP)
|
| |
✓
|
| |
N/A
|
|
|
The Graph (G)
|
| |
✓
|
| |
N/A
|
|
|
Location
|
| |
Operations
|
| |
Approx. Square Footage
|
|
|
Somerset, New Jersey
(Pierce Street) |
| |
Executive offices, Sales, Finance, Quality Assurance, Design, Marketing and Production
|
| |
116,000
|
|
|
Somerset, New Jersey
(Memorial Drive) |
| |
Quality Assurance, Production
|
| |
46,000
|
|
|
Somerset, New Jersey
(Apgar Drive) |
| |
Prelams and Subassembly Production
|
| |
11,000
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| |||||||||||||||
Jonathan Wilk
Chief Executive Officer |
| | | | 2020 | | | | | | 447,359 | | | | | | 326,462 | | | | | | 4,072,151 | | | | | | 4,845,972 | | |
Timothy Fitzsimmons
Chief Financial Officer |
| | | | 2020 | | | | | | 309,804 | | | | | | 110,155 | | | | | | 2,044,724 | | | | | | 2,464,683 | | |
Adam Lowe
Chief Innovation Officer |
| | | | 2020 | | | | | | 257,743 | | | | | | 150,000 | | | | | | 1,632,666 | | | | | | 2,040,409 | | |
Named Executive Officer
|
| |
Distributions &
Payments(a)(b) |
| |
Company
Matching Contribution to 401(k) Plan |
| |
Life
Insurance Premium |
| |
Car
Allowance |
| |
Cell Phone
Allowance |
| |
Total
|
| ||||||||||||||||||
Jonathan Wilk
|
| | | $ | 4,061,602 | | | | | $ | 9,975 | | | | | $ | 574 | | | | | | — | | | | | | — | | | | | $ | 4,072,151 | | |
Timothy Fitzsimmons
|
| | | $ | 2,030,799 | | | | | $ | 9,975 | | | | | $ | 1,750 | | | | | $ | 1,600 | | | | | $ | 600 | | | | | $ | 2,044,724 | | |
Adam Lowe
|
| | | $ | 1,624,645 | | | | | $ | 6,941 | | | | | $ | 480 | | | | | | — | | | | | $ | 600 | | | | | $ | 1,632,666 | | |
Named Executive Officer
|
| |
Grant Date
|
| |
Number of Class C
Units Underlying Unexercised Options (#) Exercisable |
| |
Number of Class C
Units Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Jonathan Wilk
|
| | | | 5/11/2017 | | | | | | 1,833.33 | | | | | | —(1)(2) | | | | | | — | | | |
—
|
|
| | | 5/11/2017 | | | | | | 427.77 | | | | | | 183.34(1)(3) | | | | | | — | | | |
—
|
| ||
Timothy Fitzsimmons | | | | | 5/11/2015 | | | | | | 1,222.22(4) | | | | | | — | | | | | | 0.76 | | | |
5/11/2025
|
|
Adam Lowe
|
| | | | 5/15/2015 | | | | | | 488.89(5) | | | | | | — | | | | | | 0.76 | | | |
5/15/2025
|
|
| | | 10/9/2018 | | | | | | 295.11(6) | | | | | | 193.78 | | | | | $ | 2,987.50 | | | |
10/9/2028
|
|
Named Executive Officer
|
| |
Cash
Consideration |
| |
Equity
Consideration |
| |
Total ($)
|
| |||||||||
Jonathan Wilk
|
| | | $ | 6,376,782(1) | | | | | $ | 9,198,280(1) | | | | | $ | 15,575,062(2) | | |
Timothy Fitzsimmons
|
| | | $ | 3,446,969(3) | | | | | $ | 4,973,580(4) | | | | | $ | 8,420,549 | | |
Adam Lowe
|
| | | $ | 2,147,586(3) | | | | | $ | 3,098,719(4) | | | | | $ | 5,256,305 | | |
Name
|
| |
Age
|
| |
Position(s) Held
|
|
Jonathan Wilk | | |
53
|
| | Chief Executive Officer | |
Timothy Fitzsimmons | | |
58
|
| | Chief Financial Officer | |
Gregoire (Greg) Maes | | |
49
|
| | Chief Operating Officer | |
Adam Lowe | | |
36
|
| | Chief Innovation Officer | |
Stephen Luft | | |
69
|
| | Vice President, Global Head of Sales | |
Lewis Rubovitz | | |
47
|
| |
Vice President, Head of Strategy & Business Development
|
|
Name
|
| |
Age
|
| |
Position
|
|
Mitchell Hollin | | |
59
|
| | Director, Chairman of the Board of Directors | |
Michele Logan | | |
55
|
| | Director | |
Donald G. Basile | | |
55
|
| | Director | |
Niloofar Razi Howe | | |
53
|
| | Director | |
Brian Hughes | | |
62
|
| | Director | |
Jane J. Thompson | | |
70
|
| | Director | |
Jonathan Wilk | | |
53
|
| | Chief Executive Officer and Director | |
Timothy Fitzsimmons | | |
58
|
| | Chief Financial Officer | |
Gregoire (Greg) Maes | | |
49
|
| | Chief Operating Officer | |
Adam Lowe | | |
36
|
| | Chief Innovation Officer | |
Stephen Luft | | |
69
|
| | Vice President, Global Head of Sales | |
Lewis Rubovitz | | |
47
|
| |
Vice President, Head of Strategy & Business Development
|
|
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
( in thousands)
|
| |||||||||||||||||||||
Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues
|
| | | $ | 192,648 | | | | | $ | 206,873 | | | | | $ | 260,586 | | | | | $ | 243,290 | | |
Cost of sales
|
| | | | 87,074 | | | | | | 99,991 | | | | | | 127,959 | | | | | | 115,427 | | |
Operating expense
|
| | | | 33,348 | | | | | | 28,273 | | | | | | 48,669 | | | | | | 40,937 | | |
Operating income
|
| | | | 72,226 | | | | | | 78,609 | | | | | | 83,959 | | | | | | 86,926 | | |
Other expense, net
|
| | | | 8,830 | | | | | | 3,719 | | | | | | 6,143 | | | | | | 5,453 | | |
Adjusted EBITDA
|
| | | | 81,163 | | | | | | 94,912 | | | | | | 115,501 | | | | | | 106,845 | | |
Net income
|
| | | | 63,396 | | | | | | 74,890 | | | | | | 77,816 | | | | | | 81,473 | | |
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
( in thousands)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 107,752 | | | | | $ | 81,358 | | | | | $ | 95,525 | | |
Total liabilities
|
| | | | 258,118 | | | | | | 273,911 | | | | | | 151,074 | | |
Total members’ deficit
|
| | | | (150,366) | | | | | | (192,553) | | | | | | (55,549) | | |
Working capital
|
| | | | 29,885 | | | | | | 11,873 | | | | | | 33,416 | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | | | | $ | 77,816 | | | | | $ | 81,473 | | |
Add:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 7,813 | | | | | | 7,332 | | | | | | 9,916 | | | | | | 8,606 | | |
Interest expense, net
|
| | | | 8,830 | | | | | | 3,719 | | | | | | 6,142 | | | | | | 5,454 | | |
EBITDA
|
| | | $ | 80,039 | | | | | $ | 85,942 | | | | | $ | 93,874 | | | | | $ | 95,533 | | |
Special management bonus expense
|
| | | | — | | | | | | 4,518 | | | | | | 15,708 | | | | | | 7,631 | | |
Equity compensation expense
|
| | | | 1,124 | | | | | | 1,473 | | | | | | 1,848 | | | | | | 1,681 | | |
Other (1)
|
| | | | — | | | | | | 2,979 | | | | | | 4,071 | | | | | | 2,000 | | |
Adjusted EBITDA
|
| | | $ | 81,163 | | | | | $ | 94,912 | | | | | $ | 115,501 | | | | | $ | 106,845 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 192,648 | | | | | $ | 206,873 | | | | | $ | (14,225) | | | | | | -7% | | |
Cost of sales
|
| | | | 87,074 | | | | | | 99,991 | | | | | | (12,917) | | | | | | -13% | | |
Gross profit
|
| | | | 105,574 | | | | | | 106,882 | | | | | | (1,308) | | | | | | -1% | | |
Operating expenses
|
| | | | 33,348 | | | | | | 28,273 | | | | | | 5,075 | | | | | | 18% | | |
Income from operations
|
| | | | 72,226 | | | | | | 78,609 | | | | | | (6,383) | | | | | | (8)% | | |
Other expenses, net
|
| | | | 8,830 | | | | | | 3,719 | | | | | | 5,111 | | | | | | 137% | | |
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | | | | $ | (11,494) | | | | | | (15)% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Gross Margin
|
| | | | 55% | | | | | | 52% | | |
Operating margin
|
| | | | 37% | | | | | | 38% | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales by region | | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic
|
| | | | 154,454 | | | | | | 169,856 | | | | | | (15,402) | | | | | | -9% | | |
International
|
| | | | 38,194 | | | | | | 37,017 | | | | | | 1,177 | | | | | | 3% | | |
Total
|
| | | | 192,648 | | | | | | 206,873 | | | | | | (14,225) | | | | | | -7% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
September 30, 2021
|
| |
September 30, 2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 66,182 | | | | | $ | 63,872 | | | | | $ | 2,310 | | | | | | 4% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
September 30, 2021
|
| |
June 30, 2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 66,182 | | | | | $ | 62,744 | | | | | $ | 3,438 | | | | | | 5% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 17,296 | | | | | | 7% | | |
Cost of sales
|
| | | | 127,959 | | | | | | 115,427 | | | | | | 12,532 | | | | | | 11% | | |
Gross profit
|
| | | | 132,627 | | | | | | 127,863 | | | | | | 4,764 | | | | | | 4% | | |
Operating expenses
|
| | | | 48,669 | | | | | | 40,937 | | | | | | 7,733 | | | | | | 19% | | |
Income from operations
|
| | | | 83,959 | | | | | | 86,926 | | | | | | (2,968) | | | | | | (3)% | | |
Other expenses, net
|
| | | | 6,143 | | | | | | 5,453 | | | | | | 690 | | | | | | 13% | | |
Net income
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | (3,657) | | | | | | (4)% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Gross Margin
|
| | | | 51% | | | | | | 53% | | |
Operating margin
|
| | | | 32% | | | | | | 36% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales by region | | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic
|
| | | | 213,982 | | | | | | 191,502 | | | | | | 22,480 | | | | | | 12% | | |
International
|
| | | | 46,603 | | | | | | 51,788 | | | | | | (5,185) | | | | | | (10)% | | |
Total
|
| | | | 260,586 | | | | | | 243,290 | | | | | | 17,296 | | | | | | 7% | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | | | | $ | 77,816 | | | | | $ | 81,473 | | |
Add: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 7,814 | | | | | | 7,332 | | | | | | 9,916 | | | | | | 8,606 | | |
Interest expense, net
|
| | | | 8,830 | | | | | | 3,719 | | | | | | 6,142 | | | | | | 5,454 | | |
EBITDA
|
| | | $ | 80,040 | | | | | $ | 85,942 | | | | | $ | 93,874 | | | | | $ | 95,533 | | |
Special management bonus expense
|
| | | | — | | | | | | 4,518 | | | | | | 15,708 | | | | | | 7,631 | | |
Equity compensation expense
|
| | | | 1,124 | | | | | | 1,473 | | | | | | 1,848 | | | | | | 1,681 | | |
Other(1)
|
| | | | — | | | | | | 2,979 | | | | | | 4,071 | | | | | | 2,000 | | |
Adjusted EBITDA
|
| | | $ | 81,164 | | | | | $ | 94,912 | | | | | $ | 115,501 | | | | | $ | 106,845 | | |
|
Expected term
|
| |
1.0 year
|
|
| Volatility | | | 44.0% | |
|
Risk-free rate
|
| | 1.07% | |
|
Expected dividends
|
| | 0% | |
|
Expected forfeiture rate
|
| | 0% | |
| | |
Payments due by Period
|
| |||||||||||||||||||||||||||
Contractual Obligations
|
| |
1 year or less
|
| |
Years 2 – 3
|
| |
Years 4 – 5
|
| |
After Year 5
|
| |
Total
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Long-term Debt(1)
|
| | | $ | 24,000 | | | | | $ | 198,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 222,000 | | |
Line of Credit(1)
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
Operating Leases(2)
|
| | | | 319 | | | | | | 2,592 | | | | | | 2,565 | | | | | | 1,193 | | | | | | 6,668 | | |
Total | | | | $ | 24,319 | | | | | $ | 215,592 | | | | | $ | 2,565 | | | | | $ | 1,193 | | | | | $ | 243,668 | | |
Effective Dates
|
| |
Notional Amount
|
| |
Fixed Rate
|
| ||||||
November 5, 2020 through November 5, 2023
|
| | | $ | 100,000 | | | | | | 1.06% | | |
| | |
Pre-Business Combination
and PIPE Investment |
| |
Pre-Business Combination
and PIPE Investment |
| |
Successor Post-Business Combination and PIPE Investment
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
Assuming Redemption of 14,724,627
Shares of Class A Common Stock |
| |||||||||||||||||||||||||||||||||||||||
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Name and Address of
Beneficial Owner(1) |
| |
Number of
Shares Beneficially Owned(2) |
| |
% of
Outstanding Shares of Common Stock |
| |
Number of
Shares Beneficially Owned(2) |
| |
% of
Outstanding Shares of Common Stock |
| |
Number
of Shares |
| |
%
|
| |
Number
of Shares |
| |
%
|
| |
Number
of Shares |
| |
%
|
| |
Number
of Shares |
| |
%
|
| |||||||||||||||||||||||||||||||||
Five Percent Holders
of Roman DBDR: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Roman DBDR Tech
Sponsor LLC(3) |
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
| | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | 100% | | |
Directors and
Executive Officers of Roman DBDR: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dixon Doll, Jr.(3)
|
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
| | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | 100% | | |
| | |
Pre-Business Combination
and PIPE Investment |
| |
Pre-Business Combination
and PIPE Investment |
| |
Successor Post-Business Combination and PIPE Investment
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Assuming No Redemption
|
| |
Assuming Redemption of 14,724,627
Shares of Class A Common Stock |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name and Address of
Beneficial Owner(1) |
| |
Number of
Shares Beneficially Owned(2) |
| |
% of
Outstanding Shares of Common Stock |
| |
Number of
Shares Beneficially Owned(2) |
| |
% of
Outstanding Shares of Common Stock |
| |
Number
of Shares |
| |
%
|
| |
Number
of Shares |
| |
%
|
| |
Number
of Shares |
| |
%
|
| |
Number
of Shares |
| |
%
|
| ||||||||||||||||||||||||||||||||||||
Dr. Donald G. Basile(3)
|
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | |
|
| | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | — | | | |||
John C. Small(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dixon Doll(4)
|
| | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | 100 | | | | | | * | | | | | | — | | | | | | — | | |
Alan Clingman(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Paul Misir(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arun Abraham(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James L.
Nelson(4) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and
Executive Officers of Roman DBDR as a Group (8 individuals) |
| | | | 100 | | | | | | * | | | | | | 5,789,100 | | | | | | 100% | | | | | | 5,789,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,789,100 | | | | | | — | | | | | | — | | | | | | — | | |
Directors and
Executive Officers of Combined Entity After Consummation of the Business Combination: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dixon Doll, Jr.
|
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Donald G.
Basile |
| | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | 100% | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,789,000 | | | | | | — | | | | | | — | | | | | | — | | |
John C. Small
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dixon Doll
|
| | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | — | | |
Alan Clingman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Paul Misir
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Arun Abraham
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James L. Nelson
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and
Executive Officers of Combined Entity as a Group |
| | | | 100 | | | | | | * | | | | | | — | | | | | | — | | | | | | 5,789,100 | | | |
|
| | | | — | | | | | | — | | | | | | 5,789,100 | | | | | | — | | | | | | — | | | | | | — | | | |||
Five Percent Holders
of Combined Entity After Consummation of the Business Combination: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Roman DBDR Tech
Sponsor LLC(5) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Karpus Investment Management(6)
|
| | | | 3,864,765 | | | | | | 13.35% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capital Management, L.P.(7)
|
| | | | 2,297,637 | | | | | | 9.92% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Polar Asset Management(8)
|
| | | | 1,328,000 | | | | | | 5.74% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Beryl Capital Management(9)
|
| | | | 1,737,572 | | | | | | 7.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | ||
| Financial Statements: | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| ASSETS | | | | | | | |
| Current Assets | | | | | | | |
|
Cash
|
| | | $ | 603,615 | | |
|
Prepaid expenses
|
| | | | 434,689 | | |
|
Total Current Assets
|
| | | | 1,038,304 | | |
|
Cash and marketable securities held in Trust Account
|
| | | | 236,215,089 | | |
|
TOTAL ASSETS
|
| | | $ | 237,253,393 | | |
| LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | | | | |
| Current Liabilities | | | | | | | |
|
Accrued expenses
|
| | | $ | 98,112 | | |
|
Total Current Liabilities
|
| | | | 98,112 | | |
|
Warrant liability
|
| | | | 27,455,162 | | |
|
Deferred underwriting payable
|
| | | | 8,104,600 | | |
|
Total Liabilities
|
| | | | 35,657,874 | | |
| Commitments | | | | | | | |
|
Class A common stock subject to possible redemption, 23,156,000 shares at redemption value
|
| | | | 236,191,200 | | |
| Stockholders’ Deficit | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 5,789,000 shares issued and outstanding
|
| | | | 579 | | |
|
Additional paid-in capital
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (34,596,260) | | |
|
Total Stockholders’ Deficit
|
| | | | (34,595,681) | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 237,253,393 | | |
| | |
For the
Period from August 21, 2020 (Inception) Through December 31, 2020 |
| |||
Operating and formation costs
|
| | | $ | 188,995 | | |
Loss from operations
|
| | | | (188,995) | | |
Other income (expense): | | | | | | | |
Change in fair value of derivative liability: Private Placement Warrants
|
| | | | (1,842,358) | | |
Change in fair value of derivative liability: Public Warrants
|
| | | | (1,968,260) | | |
Transaction costs: Private Placement Warrants
|
| | | | (22,475) | | |
Transaction costs: Private Public Warrants
|
| | | | (692,235) | | |
Compensation Expense
|
| | | | (650,244) | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 22,970 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | 919 | | |
Other expense, net
|
| | | | (5,151,683) | | |
Loss before provision for income taxes
|
| | | | (5,340,678) | | |
Provision for income taxes
|
| | | | — | | |
Net loss
|
| | | $ | (5,340,678) | | |
Basic and diluted weighted average shares outstanding, Class A Common stock subject to possible redemption
|
| | | | 19,250,109 | | |
Basic and diluted net loss per share, Class A Common stock subject to possible
redemption |
| | | $ | (0.21) | | |
Basic and diluted weighted average shares outstanding, Class B common stock
|
| | | | 5,601,728 | | |
Basic and diluted net loss per share, Class B common stock
|
| | | $ | (0.21) | | |
| | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
Balance – August 21, 2020 (Inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to
Sponsor |
| | | | 6,325,000 | | | | | | 633 | | | | | | 24,367 | | | | | | — | | | | | | 25,000 | | |
Accretion for Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | (24,367) | | | | | | (29,255,582) | | | | | | (29,279,949) | | |
Forfeiture of Founder Shares
|
| | | | (536,000) | | | | | | (54) | | | | | | | | | | | | — | | | | | | (54) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,340,678) | | | | | | (5,340,678) | | |
Balance – December 31, 2020
|
| | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (34,596,260) | | | | | $ | (34,595,681) | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (5,340,678) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (22,970) | | |
|
Change in fair value of warrant liability
|
| | | | 4,460,862 | | |
|
Transaction costs associated with Initial Public Offering
|
| | | | 714,710 | | |
|
Unrealized gain on marketable securities held in Trust Account
|
| | | | (919) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (434,689) | | |
|
Accrued expenses
|
| | | | 98,112 | | |
|
Net cash used in operating activities
|
| | | | (525,572) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Investment of cash in Trust Account
|
| | | | (236,191,200) | | |
|
Net cash used in investing activities
|
| | | | (236,191,200) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 226,928,800 | | |
|
Proceeds from sale of Private Placement Warrants
|
| | | | 10,837,400 | | |
|
Proceeds from promissory note – related party
|
| | | | 95,657 | | |
|
Repayment of promissory note – related party
|
| | | | (95,657) | | |
|
Payment of offering costs
|
| | | | (445,813) | | |
|
Net cash provided by financing activities
|
| | | | 237,320,387 | | |
|
Net Change in Cash
|
| | | | 603,615 | | |
|
Cash – Beginning of period
|
| | |
|
—
|
| |
|
Cash – End of period
|
| | | $ | 603,615 | | |
| Non-Cash Investing and Financing Activities: | | | | | | | |
|
Initial classification of Class A common stock subject to possible redemption
|
| | | $ | 236,191,200 | | |
|
Deferred underwriting fee payable
|
| | | $ | 8,104,600 | | |
|
Payment of offering costs by the Sponsor in exchange for the issuance of Class B common
stock |
| | | $ | 25,000 | | |
|
Forfeiture of Founder Shares
|
| | | $ | (54) | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Balance sheet as of November 10, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 22,547,500 | | | | | $ | 22,547,500 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 212,828,471 | | | | | | (22,547,500) | | | | | | 190,280,971 | | |
Class A Common Stock
|
| | | | 113 | | | | | | 222 | | | | | | 335 | | |
Additional Paid-in Capital
|
| | | | 4,999,970 | | | | | | 1,303,608 | | | | | | 6,303,578 | | |
Accumulated Deficit
|
| | | | (712) | | | | | | (1,303,830) | | | | | | (1,304,542) | | |
Balance sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 27,455,162 | | | | | $ | 27,455,162 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 224,050,680 | | | | | | (27,455,162) | | | | | | 195,595,518 | | |
Common Stock
|
| | | | 119 | | | | | | 270 | | | | | | 389 | | |
Additional Paid-in Capital
|
| | | | 5,164,409 | | | | | | 5,175,301 | | | | | | 10,339,710 | | |
Accumulated Deficit
|
| | | | (165,106) | | | | | | (5,175,571) | | | | | | (5,340,677) | | |
Stockholders’ Equity
|
| | | | 5,000,001 | | | | | | 4 | | | | | | 5,000,005 | | |
Statement of Operations for the Period from August 21, 2020
(inception) to December 31, 2020 (audited) |
| | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liability
|
| | | $ | — | | | | | $ | (4,460,862) | | | | | $ | (4,460,862) | | |
Transaction costs associated with Initial Public Offering
|
| | | | — | | | | | | (714,710) | | | | | | (714,710) | | |
Net loss
|
| | | | (165,106) | | | | | | (5,175,572) | | | | | | (5,340,678) | | |
Weighted average shares outstanding, Common stock subject to possible redemption
|
| | | | 21,828,647 | | | | | | (2,303,331) | | | | | | 19,525,316 | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Basic and diluted net income per share, Common stock subject to possible redemption
|
| | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
Weighted average shares outstanding, Common stock
|
| | | | 6,078,552 | | | | | | 939,759 | | | | | | 7,018,311 | | |
Basic and diluted net loss per share, Common stock
|
| | | | (0.03) | | | | | | (0.73) | | | | | | (0.76) | | |
Cash Flow Statement for the Period from August 21, 2020 (inception) to December 31, 2020 (audited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (165,106) | | | | | $ | (5,175,572) | | | | | $ | (5,340,678) | | |
Change in fair value of warrant liability
|
| | | | — | | | | | | (4,460,862) | | | | | | (4,460,862) | | |
Transaction costs associated with Initial Public Offering
|
| | | | — | | | | | | (714,710) | | | | | | (714,710) | | |
Initial classification of Class A common stock subject to possible redemption
|
| | | | 224,215,068 | | | | | | (23,644,544) | | | | | | 200,570,524 | | |
Change in value of Class A common stock subject to possible redemption
|
| | | | (164,388) | | | | | | (3,810,618) | | | | | | (3,975,006) | | |
| | |
As Previously
Restated |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Balance Sheet as of November 10, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible redemption
|
| | | $ | 190,280,971 | | | | | $ | 34,119,029 | | | | | $ | 224,400,000 | | |
Common stock
|
| | | $ | 335 | | | | | $ | (335) | | | | | $ | — | | |
Additional paid-in capital
|
| | | $ | 6,303,578 | | | | | $ | (6,303,578) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (1,304,542) | | | | | $ | (27,815,116) | | | | | $ | (29,119,658) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,004 | | | | | $ | (34,119,029) | | | | | $ | (29,119,025) | | |
Balance Sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible redemption
|
| | | $ | 196,595,514 | | | | | $ | 39,595,686 | | | | | $ | 236,191,200 | | |
Common stock
|
| | | $ | 389 | | | | | $ | (389) | | | | | $ | — | | |
Additional paid-in capital
|
| | | $ | 10,339,715 | | | | | $ | (10,339,715) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (5,340,678) | | | | | $ | (29,255,581) | | | | | $ | (34,596,259) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,005 | | | | | $ | (39,595,684) | | | | | $ | (34,595,681) | | |
Statement of Changes in Stockholders’ Equity (Deficit) for the Period from August 21, 2020 (Inception) Through December 31, 2020 (Audited)
|
| | | | | | | | | | | | | | | | | | |
Sale of 23,156,000 Units, net of underwriting discounts and offering expenses
|
| | | | 206,911,197 | | | | | | (206,911,197) | | | | | | — | | |
Common stock subject to redemption
|
| | | | 196,595,514 | | | | | | (196,595,514) | | | | | | — | | |
Accretion for Class A common stock to redemption amount
|
| | | | — | | | | | | (29,279,949) | | | | | | (29,279,949) | | |
Statement of Cash Flows for the Three Months Ended December 31, 2020 (Unaudited)
|
| | | | | | | | | | | | | | | | | | |
Initial classificiation of Class A common stock subject to possible redemption
|
| | | | 224,215,068 | | | | | | 11,976,132 | | | | | | 236,191,200 | | |
Statement of Operations for the Period from August 14, 2020 (Inception) Through December 31, 2020 (Audited)
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption, Adjustment, Class A common stock
|
| | | | 21,828,647 | | | | | | (2,578,538) | | | | | | 19,250,109 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption, Adjustment, Class A common stock
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Adjustment, Class A common stock
|
| | | | 6,078,552 | | | | | | (476,824) | | | | | | 5,601,728 | | |
Basic and diluted net loss (income) per share, Non-redeemable common stock, Adjustment, Class A common stock
|
| | | $ | (0.88) | | | | | $ | 0.67 | | | | | $ | (0.21) | | |
|
Gross proceeds
|
| | | $ | 231,560,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | $ | (12,156,900) | | |
|
Class A common stocks issuance costs
|
| | | $ | (12,491,903) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | $ | 29,280,003 | | |
|
Class A common stocks subject to possible redemption
|
| | | $ | 236,191,200 | | |
| | |
For the Period
from August 21, 2020 (inception) Through December 31, 2020 |
|
Class A Common stock subject to possible redemption | | | | |
| | |
For the Period
from August 21, 2020 (inception) Through December 31, 2020 |
| |||
Numerator: Earnings allocable to common stock subject to possible redemption
|
| | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | $ | 22,970 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | 919 | | |
Less: interest available to be withdrawn for payment of taxes
|
| | | | (23,889) | | |
Net Income
|
| | |
$
|
—
|
| |
Denominator: Weighted Average Class A common stock subject to possible redemption
|
| | | | | | |
Basic and diluted weighted average shares outstanding
|
| | |
|
19,525,316
|
| |
Basic and diluted net income per share
|
| | |
$
|
0.00
|
| |
Non-Redeemable Common Stock | | | | | | | |
Numerator: Net Loss minus Net Earnings
|
| | | | | | |
Net Loss
|
| | | $ | (5,340,678) | | |
Net income allocable to Class A common stock subject to possible redemption
|
| | |
|
—
|
| |
Non-Redeemable Net Loss
|
| | |
$
|
(5,340,678)
|
| |
Denominator: Weighted Average Non-Redeemable Common Stock
|
| | | | | | |
Basic and diluted weighted average shares outstanding, Non-Redeemable common stock,
|
| | | | 7,018,311 | | |
Basic and diluted net loss per share, Non-Redeemable
|
| | | $ | (0.76) | | |
|
| | |
For the Period from August 21,
2020 (Inception) Through December 31, 2020 |
| | | | | | | |||||||||
| | |
Class A
|
| |
Class B
|
| | | ||||||||||
Basic and diluted net loss per common stock | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of net loss, as adjusted
|
| | | $ | (4,136,863) | | | | | $ | (1,203,815) | | | | | ||||
Denominator: | | | | | | | | | | | | | | | | ||||
Basic and diluted weighted average shares outstanding
|
| | | | 19,250,109 | | | | | | 5,601,728 | | | | | ||||
Basic and diluted net loss per common stock
|
| | | $ | (0.21) | | | | | $ | (0.21) | | | | |
| | |
December 31,
2020 |
| |||
| | ||||||
Deferred tax asset (liability) | | | | | | | |
Organizational/Start-up costs
|
| | | $ | 24,416 | | |
Net operating loss carryforward
|
| | | | 10,449 | | |
Unrealized gain on marketable securities
|
| | | | (193) | | |
Total deferred tax assets, net
|
| | | | 34,672 | | |
Valuation Allowance
|
| | | | (34,672) | | |
Deferred tax liability, net of valuation allowance
|
| | | $ | — | | |
| | |
December 31,
2020 |
| |||
| | ||||||
Federal | | | | | | | |
Current
|
| | | $ | — | | |
Deferred
|
| | | | (34,672) | | |
State and Local | | | | | | | |
Current
|
| | | | — | | |
Deferred
|
| | | | — | | |
Change in valuation allowance
|
| | | | 34,672 | | |
Income tax provision
|
| | | $ | — | | |
| | |
December 31,
2020 |
| |||
Statutory federal income tax rate
|
| | | | 21.0% | | |
Warrant issuance costs
|
| | | | (2.8)% | | |
Expenses related to warrants
|
| | | | (2.6)% | | |
Change in fair value of warrant liability
|
| | | | (15.0)% | | |
Change in valuation allowance
|
| | | | (0.6)% | | |
Income tax provision
|
| | | | (0.0)% | | |
Description
|
| |
Level
|
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 236,215,089 | | |
Liabilities: | | | | | | | | | | | | | |
Warrant Liability – Public Warrants
|
| | | | 1 | | | | | | 14,125,160 | | |
Warrant Liability – Private Placement Warrants
|
| | | | 3 | | | | | | 13,330,002 | | |
Input
|
| |
November 5, 2020
(Initial Measurement) |
| |
December 31,
2020 (Subsequent Measurement) |
| ||||||
Risk-free interest rate
|
| | | | 0.36% | | | | | | 0.37% | | |
Expected term (years)
|
| | | | 5 | | | | | | 5.05 | | |
Expected volatility
|
| | | | 20.0% | | | | | | 18.5% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Fair value of Units
|
| | | $ | 9.48 | | | | | $ | 10.11 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of August 21, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on November 5, 2020
|
| | | | 11,487,644 | | | | | | 12,156,900 | | | | | | 23,644,544 | | |
Change in valuation inputs or other assumptions
|
| | | | 1,842,358 | | | | | | 1,968,260 | | | | | | 3,810,618 | | |
Fair value as of December 31, 2020
|
| | | $ | 13,330,002 | | | | | $ | 14,125,160 | | | | | $ | 27,455,162 | | |
| | |
Page
|
| |||
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| |
(Restarted)
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 15,158 | | | | | $ | 603,615 | | |
Prepaid expenses
|
| | | | 225,388 | | | | | | 434,689 | | |
Total Current Assets
|
| | | | 240,546 | | | | | | 1,038,304 | | |
Cash and marketable securities held in Trust Account
|
| | | | 236,289,574 | | | | | | 236,215,089 | | |
TOTAL ASSETS
|
| | | $ | 236,530,120 | | | | | $ | 237,253,393 | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 2,470,093 | | | | | $ | 98,112 | | |
Advance from related parties
|
| | | | 168,400 | | | | | | — | | |
Total Current Liabilities
|
| | | | 2,638,493 | | | | | | 98,112 | | |
Derivative Liability – Private Placement Warrants
|
| | | | 18,098,458 | | | | | | 13,330,002 | | |
Derivative Liability – Public Warrants
|
| | | | 18,640,580 | | | | | | 14,125,160 | | |
Deferred underwriting fee payable
|
| | | | 8,104,600 | | | | | | 8,104,600 | | |
TOTAL LIABILITIES
|
| | | | 47,482,131 | | | | | | 35,657,874 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption 23,156,000 shares at
redemption value at September 30, 2021 and December 31, 2020 |
| | | | 236,191,200 | | | | | | 236,191,200 | | |
Stockholders’ Deficit | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized;
5,789,000 shares issued and outstanding, at September 30, 2021 and December 31, 2020 |
| | | | 579 | | | | | | 579 | | |
Additional paid-in capital
|
| | | | — | | | | | | 0 | | |
Accumulated deficit
|
| | | | (47,143,789) | | | | | | (34,596,260) | | |
Total Stockholders’ Deficit
|
| | | | (47,143,210) | | | | | | (34,595,681) | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 236,530,121 | | | | | $ | 237,253,393 | | |
| | |
Three Months
Ended September 30, 2021 |
| |
Nine Months
Ended September 30, 2021 |
| |
For the
Period from August 21, 2020 (Inception) through September 30, 2020 |
| |||||||||
Operating and formation costs
|
| | | $ | 498,591 | | | | | $ | 3,338,138 | | | | | $ | 717 | | |
Loss from operations
|
| | | | (498,591) | | | | | | (3,338,138) | | | | | | (717) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 3,040 | | | | | | 74,485 | | | | | | — | | |
Change in fair value of Derivative Liability
|
| | | | 672,462 | | | | | | (9,283,876) | | | | | | — | | |
Total other income (expense), net
|
| | | | 675,502 | | | | | | (9,209,391) | | | | | | — | | |
Net income (loss)
|
| | | $ | 176,911 | | | | | $ | (12,547,529) | | | | | $ | (717) | | |
Basic and diluted weighted average shares outstanding,
Class A Common stock |
| | | | 22,290,037 | | | | | | 22,290,037 | | | | | | — | | |
Basic and diluted net income (loss) per share, Class A Common stock
|
| | |
$
|
0.01
|
| | | | $ | (0.45) | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding,
Class B Common stock |
| | | | 5,789,000 | | | | | | 5,789,000 | | | | | | 5,500,000 | | |
Basic and diluted net income (loss) per share, Class B
Common stock |
| | |
$
|
0.01
|
| | | | $ | (0.45) | | | | | $ | — | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | | | | Shares | | | | | | Amount | | | | | | Shares | | | | | | Amount | | | | | | |||||||||||||||
Balance – January 1, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (34,596,260) | | | | | $ | (34,595,681) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,931,200 | | | | | | 8,931,200 | | |
Balance – March 31, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (25,665,060) | | | | | $ | (25,664,481) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,655,640) | | | | | | (21,655,640) | | |
Balance – June 30, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (47,320,700) | | | | | $ | (47,320,121) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 176,911 | | | | | | 176,911 | | |
Balance – September 30, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (47,143,789) | | | | | $ | (47,143,210) | | |
| | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – August 21, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to Sponsor
|
| | | | 6,325,000 | | | | | | 633 | | | | | | 24,367 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (717) | | | | | | (717) | | |
Balance – September 30, 2020
|
| | | | 6,325,000 | | | | | | 633 | | | | | $ | 24,367 | | | | | $ | (717) | | | | | $ | 24,283 | | |
| | |
Nine Months
Ended September 30, |
| |
For The Period From
August 21, 2020 (Inception) Through September 30, 2020 |
| ||||||
| | |
2021
|
| |||||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (12,547,529) | | | | | $ | (717) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (74,485) | | | | | | — | | |
Change in fair value of warrant liability
|
| | | | 9,283,876 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 209,300 | | | | | | — | | |
Accrued expenses
|
| | | | 2,371,981 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (756,857) | | | | | | (717) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from promissory note – related party
|
| | | | — | | | | | | 13,217 | | |
Payment of offering costs
|
| | |
|
—
|
| | | | | (12,500) | | |
Advances from related party
|
| | | | 170,000 | | | | | | — | | |
Repayment of advances from related party
|
| | | | (1,600) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 168,400 | | | | | | 717 | | |
Net Change in Cash
|
| | |
|
(588,457)
|
| | | | | — | | |
Cash – Beginning of period
|
| | | | 603,615 | | | | | | — | | |
Cash – End of period
|
| | | $ | 15,158 | | | | | $ | — | | |
Non-Cash investing and financing activities: | | | | | | | | | | | | | |
Offering costs included in accrued offering costs
|
| | | $ | — | | | | | $ | 5,000 | | |
Offering costs paid by Sponsor in exchange for issuance of founder shares
|
| | | $ | — | | | | | $ | 25,000 | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Balance Sheet as of November 10, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible redemption
|
| | | $ | 190,280,971 | | | | | $ | 34,119,029 | | | | | $ | 224,400,000 | | |
Common stock
|
| | | $ | 335 | | | | | $ | (335) | | | | | $ | — | | |
Additional paid-in capital
|
| | | $ | 6,303,578 | | | | | $ | (6,303,578) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (1,304,542) | | | | | $ | (27,815,116) | | | | | $ | (29,119,658) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,004 | | | | | $ | (34,119,029) | | | | | $ | (29,119,025) | | |
Balance Sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible redemption
|
| | | $ | 196,595,514 | | | | | $ | 39,595,686 | | | | | $ | 236,191,200 | | |
Common stock
|
| | | $ | 389 | | | | | $ | (389) | | | | | $ | — | | |
Additional paid-in capital
|
| | | $ | 10,339,715 | | | | | $ | (10,339,715) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (5,340,678) | | | | | $ | (29,255,581) | | | | | $ | (34,596,259) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,005 | | | | | $ | (39,595,684) | | | | | $ | (34,595,681) | | |
Balance Sheet as of March 31, 2021 (Unaudited) | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible redemption
|
| | | $ | 205,526,716 | | | | | | (30,664,484) | | | | | | 236,191,200 | | |
Common Stock
|
| | | $ | 301 | | | | | | (301) | | | | | | — | | |
Additional paid-in capital
|
| | | $ | 1,408,601 | | | | | | (1,408,601) | | | | | | — | | |
Accumulated deficit
|
| | | $ | 3,590,522 | | | | | | (29,255,581) | | | | | | (25,665,059) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,003 | | | | | | (30,664,483) | | | | | | (25,664,480) | | |
Balance Sheet as of June 30, 2021 (Unaudited) | | | | | | | | | | | | | | | | | | | |
Common stock subject to possible redemption
|
| | | $ | 183,871,069 | | | | | | 52,320,131 | | | | | | 236,191,200 | | |
Common Stock
|
| | | $ | 513 | | | | | | (513) | | | | | | — | | |
Additional paid-in capital
|
| | | $ | 23,064,036 | | | | | | (23,064,036) | | | | | | — | | |
Accumulated deficit
|
| | | $ | (18,065,118) | | | | | | (29,255,581) | | | | | | (47,320,699) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,010 | | | | | | (52,320,131) | | | | | | (47,320,121) | | |
Statement of Changes in Stockholders’ Equity (Deficit) for the Period from August 21, 2020 (Inception) Through December 31, 2020 (Audited)
|
| | | | | | | | | | | | | | | | | | |
Sale of 23,156,000 Units, net of underwriting discounts and offering expenses
|
| | | | 206,911,197 | | | | | | (206,911,197) | | | | | | — | | |
Common stock subject to redemption
|
| | | | 196,595,514 | | | | | | (196,595,514) | | | | | | — | | |
Accretion for Class A common stock to redemption amount
|
| | | | — | | | | | | (29,279,949) | | | | | | (29,279,949) | | |
Condensed Statement of Changes in Stockholders’ Equity (Deficit) for the Three Months Ended March 31, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | |
Accretion for Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Total Stockholders’ Equity (Deficit)
|
| | | | (34,595,681) | | | | | | 8,931,200 | | | | | | (25,664,481) | | |
Condensed Statement of Changes in Stockholders’ Equity (Deficit) for the Three Months Ended June 30, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | |
Change in value of common stock subject to redemption
|
| | | | 21,655,640 | | | | | | (21,655,640) | | | | | | — | | |
Accretion for Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | |
Total Stockholders’ Equity (Deficit)
|
| | | | (25,664,481) | | | | | | (21,655,640) | | | | | | (47,320,121) | | |
Statement of Cash Flows for the Three Months Ended December 31, 2020 (Unaudited)
|
| | | | | | | | | | | | | | | | | | |
Initial classificiation of Class A common stock subject to possible redemption
|
| | | | 224,215,068 | | | | | | 11,976,132 | | | | | | 236,191,200 | | |
Statement of Cash Flows for the Three Months Ended March 31, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | |
Initial classificiation of Class A common stock subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | |
Statement of Cash Flows for the Six Months Ended June 30, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | |
Initial classificiation of Class A common stock subject to possible redemption
|
| | | | 8,931,202 | | | | | | (8,931,202) | | | | | | — | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As
Restated |
| |||||||||
Statement of Operations for the Period from August 14, 2020 (Inception) Through December 31, 2020 (Audited)
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A
common stock subject to possible redemption, Adjustment, Class A common stock |
| | | | 21,828,647 | | | | | | (2,578,538) | | | | | | 19,250,109 | | |
Basic and diluted net income per share, Class A common stock
subject to possible redemption, Adjustment, Class A common stock |
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock, Adjustment, Class A common stock
|
| | | | 6,078,552 | | | | | | (476,824) | | | | | | 5,601,728 | | |
Basic and diluted net loss (income) per share, Non-redeemable common stock, Adjustment, Class A common stock
|
| | | $ | (0.88) | | | | | $ | (0.08) | | | | | $ | (0.96) | | |
Statement of Operations for the Three Months Ended March 31,
2021 |
| | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A
common stock subject to possible redemption |
| | | | 20,149,678 | | | | | | 2,231,858 | | | | | | 22,381,536 | | |
Basic and diluted net income (loss) per share, Class A common
stock subject to possible redemption |
| | | $ | — | | | | | $ | 0.32 | | | | | $ | 0.32 | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As
Restated |
| |||||||||
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 9,670,930 | | | | | | (3,881,930) | | | | | | 5,789,000 | | |
Statement of Operations for the Three Months Ended June 30, 2021
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A
common stock subject to possible redemption |
| | | | 20,149,678 | | | | | | 2,231,858 | | | | | | 22,381,536 | | |
Basic and diluted net income per share, Class A common stock
subject to possible redemption |
| | | $ | — | | | | | $ | (0.77) | | | | | $ | (0.77) | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 8,795,322 | | | | | | (3,006,322) | | | | | | 5,789,000 | | |
Basic and diluted net loss (income) per share, Non-redeemable common stock
|
| | | $ | (2.46) | | | | | $ | 1.69 | | | | | $ | (0.77) | | |
Statement of Operations for the Six Months Ended June 30, 2021
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A
common stock subject to possible redemption |
| | | | 19,714,293 | | | | | | 2,667,243 | | | | | | 22,381,536 | | |
Basic and diluted net income per share, Class A common stock
subject to possible redemption |
| | | $ | — | | | | | $ | (0.45) | | | | | $ | (0.45) | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 9,230,707 | | | | | | (3,441,707) | | | | | | 5,789,000 | | |
Basic and diluted net income (loss) per share, Non-redeemable common stock
|
| | | $ | (1.38) | | | | | $ | 0.93 | | | | | $ | (0.45) | | |
|
Gross proceeds
|
| | | $ | 231,560,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | $ | (12,156,900) | | |
|
Class A common stocks issuance costs
|
| | | $ | (12,491,903) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | $ | 29,280,003 | | |
|
Class A common stocks subject to possible redemption
|
| | | $ | 236,191,200 | | |
| | |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2021 |
| |
For the Period from August 21,
2020 (Inception) Through September 30, 2020 |
| |||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||
Basic and diluted net loss per common stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted
|
| | | $ | 140,438 | | | | | $ | 36,473 | | | | | $ | (9,960,630) | | | | | $ | (2,586,899) | | | | | $ | — | | | | | $ | — | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 22,290,037 | | | | | | 5,789,000 | | | | | | 22,290,037 | | | | | | 5,789,000 | | | | | | — | | | | | | — | | |
Basic and diluted net income (loss) per common stock
|
| | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | (0.45) | | | | | $ | (0.45) | | | | | $ | — | | | | | $ | — | | |
| Level 1: | | | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. | |
| Level 2: | | | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets | |
| | | | or liabilities in markets that are not active. | |
|
Level 3:
|
| | Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. | |
Description
|
| |
Level
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| |
1
|
| | | $ | 236,289,574 | | | | | $ | 236,215,089 | | |
Liabilities: | | | | | | | | | | | | | | | | |
Warrant Liability – Public Warrants
|
| |
1
|
| | | | 18,640,580 | | | | | | 14,125,160 | | |
Warrant Liability – Private Placement Warrants
|
| |
3
|
| | | | 18,098,458 | | | | | | 13,330,002 | | |
Input
|
| |
November 5,
2020 (Initial Measurement) |
| |
December 31,
2020 (Subsequent Measurement) |
| |
September 30, 2021
(Subsequent Measurement) |
| |||||||||
Risk-free interest rate
|
| | | | 0.36% | | | | | | 0.37% | | | | | | 1.02% | | |
Expected term (years)
|
| | | | 5.00 | | | | | | 5.05 | | | | | | 5.21 | | |
Expected volatility
|
| | | | 20.0% | | | | | | 18.5% | | | | | | 21.6% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Fair value of Units
|
| | | $ | 9.48 | | | | | $ | 10.11 | | | | | $ | 1.61 | | |
| | |
Fair Value measured as of September 30, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash and Marketable Securities Held in Trust
|
| | | $ | 236,289,574 | | | | | $ | — | | | | | $ | — | | | | | $ | 236,289,574 | | |
Warrant Derivative Liability: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | $ | 18,640,580 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,640,580 | | |
Private Placement Warrants
|
| | | | — | | | | | | — | | | | | | 18,098,458 | | | | | | 18,098,458 | | |
Total Warrant Derivative Liability
|
| | | $ | 18,640,580 | | | | | $ | — | | | | | $ | 18,098,458 | | | | | $ | 36,739,038 | | |
| | |
Fair Value measured as of December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Cash and Marketable Securities Held in Trust
|
| | | $ | 236,215,089 | | | | | $ | — | | | | | $ | — | | | | | $ | 236,215,089 | | |
Warrant Derivative Liability: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | $ | 14,125,160 | | | | | $ | — | | | | | $ | — | | | | | $ | 14,125,160 | | |
Private Placement Warrants
|
| | | | — | | | | | | — | | | | | | 13,330,002 | | | | | | 13,330,002 | | |
Total Warrant Derivative Liability
|
| | | $ | 14,125,160 | | | | | $ | — | | | | | $ | 13,330,002 | | | | | $ | 27,455,162 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of August 21, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on November 6, 2020
|
| | | | 11,487,644 | | | | | | 12,156,900 | | | | | | 23,644,544 | | |
Change in valuation inputs or other assumptions
|
| | | | 1,842,358 | | | | | | 1,968,260 | | | | | | 3,810,618 | | |
Fair value as of December 31, 2020
|
| | | $ | 13,330,002 | | | | | $ | 14,125,160 | | | | | $ | 27,455,162 | | |
Change in valuation inputs or other assumptions
|
| | | | 9,753,660 | | | | | | 9,841,300 | | | | | | 19,594,960 | | |
Fair value as of September 30, 2021
|
| | | $ | 18,098,458 | | | | | $ | 18,640,580 | | | | | $ | 36,739,038 | | |
| | |
Page
|
| |||
| | | | F-54 | | | |
| | | | F-55 | | | |
| | | | F-56 | | | |
| | | | F-57 | | | |
| | | | F-58 | | | |
| | | | F-59 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 13,422 | | | | | $ | 26,728 | | |
Accounts receivable, net
|
| | | | 8,792 | | | | | | 19,041 | | |
Inventories
|
| | | | 30,197 | | | | | | 18,488 | | |
Prepaid expenses and other current assets
|
| | | | 1,077 | | | | | | 899 | | |
Total current assets
|
| | | | 53,488 | | | | | | 65,156 | | |
Property and equipment, net
|
| | | | 27,859 | | | | | | 30,274 | | |
Deposits and other assets
|
| | | | 10 | | | | | | 95 | | |
Total assets
|
| | | $ | 81,358 | | | | | $ | 95,525 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,421 | | | | | $ | 2,878 | | |
Accrued expenses
|
| | | | 11,556 | | | | | | 10,464 | | |
Bonus payable
|
| | | | 3,638 | | | | | | 4,398 | | |
Current portion of long-term debt
|
| | | | 24,000 | | | | | | 14,000 | | |
Total current liabilities
|
| | | | 41,615 | | | | | | 31,740 | | |
Long-term debt, net of deferred finance costs
|
| | | | 211,887 | | | | | | 117,243 | | |
Line of credit
|
| | | | 20,000 | | | | | | — | | |
Other liabilities
|
| | | | 409 | | | | | | 2,091 | | |
Total liabilities
|
| | | | 273,911 | | | | | | 151,074 | | |
MEMBERS’ DEFICIT
|
| | | | (192,553) | | | | | | (55,549) | | |
Total liabilities and members’ deficit
|
| | | $ | 81,358 | | | | | $ | 95,525 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 155,424 | | |
Cost of sales
|
| | | | 127,959 | | | | | | 115,427 | | | | | | 76,205 | | |
Gross profit
|
| | | | 132,627 | | | | | | 127,863 | | | | | | 79,219 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 48,669 | | | | | | 40,937 | | | | | | 22,127 | | |
Income from operations
|
| | | $ | 83,959 | | | | | $ | 86,926 | | | | | $ | 57,092 | | |
OTHER EXPENSE | | | | | | | | | | | | | | | | | | | |
Interest expense, net of interest income
|
| | | | (5,266) | | | | | | (4,753) | | | | | | (4,574) | | |
Amortization of deferred financing costs
|
| | | | (877) | | | | | | (700) | | | | | | (531) | | |
Net income
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | 51,987 | | |
| | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Profits Interest
|
| |
Total
|
| |||||||||||||||
Balance at December 31, 2017
|
| | | $ | (57,823) | | | | | $ | 17,633 | | | | | $ | 726 | | | | | $ | 2,024 | | | | | $ | (37,440) | | |
Distributions
|
| | | | (14,475) | | | | | | (33,282) | | | | | | — | | | | | | (2,899) | | | | | | (50,656) | | |
Net income
|
| | | | 20,343 | | | | | | 30,514 | | | | | | — | | | | | | 1,130 | | | | | | 51,987 | | |
Equity compensation expense
|
| | | | — | | | | | | — | | | | | | 717 | | | | | | 497 | | | | | | 1,214 | | |
Balance at December 31, 2018
|
| | | $ | (51,955) | | | | | $ | 14,865 | | | | | $ | 1,443 | | | | | $ | 752 | | | | | $ | (34,895) | | |
Distributions
|
| | | | (45,435) | | | | | | (54,216) | | | | | | — | | | | | | (4,157) | | | | | | (103,808) | | |
Net income
|
| | | | 31,881 | | | | | | 47,822 | | | | | | — | | | | | | 1,770 | | | | | | 81,473 | | |
Equity compensation expense
|
| | | | — | | | | | | — | | | | | | 1,211 | | | | | | 470 | | | | | | 1,681 | | |
Balance at December 31, 2019
|
| | | $ | (65,510) | | | | | $ | 8,471 | | | | | $ | 2,654 | | | | | $ | (1,165) | | | | | $ | (55,549) | | |
Distributions
|
| | | | (88,199) | | | | | | (123,415) | | | | | | — | | | | | | (5,054) | | | | | | (216,668) | | |
Net income
|
| | | | 30,449 | | | | | | 45,675 | | | | | | — | | | | | | 1,692 | | | | | | 77,816 | | |
Equity compensation expense
|
| | | | — | | | | | | — | | | | | | 1,414 | | | | | | 434 | | | | | | 1,848 | | |
Balance at December 31, 2020
|
| | | $ | (123,260) | | | | | $ | (69,269) | | | | | $ | 4,068 | | | | | $ | (4,092) | | | | | $ | (192,553) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
CASH FLOWS FROM OPERATING ACTIVITES | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | 51,987 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | |||||||||||||||
Depreciation
|
| | | | 9,916 | | | | | | 8,606 | | | | | | 7,605 | | |
Equity compensation expense
|
| | | | 1,848 | | | | | | 1,681 | | | | | | 1,214 | | |
Inventory reserve
|
| | | | 1,157 | | | | | | (473) | | | | | | 410 | | |
Amortization of deferred finance costs
|
| | | | 842 | | | | | | 669 | | | | | | 501 | | |
Changes in assets and liabilities
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 10,249 | | | | | | 5,827 | | | | | | (19,680) | | |
Inventories
|
| | | | (12,866) | | | | | | (5,678) | | | | | | (4,168) | | |
Prepaid expenses and other assets
|
| | | | (94) | | | | | | 1,343 | | | | | | (1,006) | | |
Other liabilities
|
| | | | (1,682) | | | | | | 492 | | | | | | (21) | | |
Trade accounts payable
|
| | | | (456) | | | | | | (29) | | | | | | 2,045 | | |
Accrued expenses
|
| | | | 332 | | | | | | (12,726) | | | | | | 83 | | |
Net cash provided by operating activities
|
| | | | 87,062 | | | | | | 81,186 | | | | | | 38,970 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | (7,501) | | | | | | (9,642) | | | | | | (9,064) | | |
Net cash used in investing activties
|
| | | | (7,501) | | | | | | (9,642) | | | | | | (9,064) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Proceeds from line of credit
|
| | | | 20,000 | | | | | | — | | | | | | 29,000 | | |
Payment of line of credit
|
| | | | — | | | | | | (18,000) | | | | | | (11,000) | | |
Proceeds from term loan
|
| | | | 117,500 | | | | | | 76,000 | | | | | | — | | |
Payment of term loan
|
| | | | (10,500) | | | | | | (11,000) | | | | | | (6,000) | | |
Deferred finance costs related to debt origination
|
| | | | (3,199) | | | | | | (1,032) | | | | | | — | | |
Distributions to members’
|
| | | | (216,668) | | | | | | (103,808) | | | | | | (50,655) | | |
Net cash used in financing activities
|
| | | $ | (92,867) | | | | | $ | (57,840) | | | | | $ | (38,655) | | |
Net (decrease) increase cash, cash equivalents and restricted cash
|
| | | $ | (13,306) | | | | | $ | 13,704 | | | | | $ | (8,749) | | |
Cash, cash equivalents and restricted cash, beginning of year
|
| | | | 26,728 | | | | | | 13,024 | | | | | | 21,773 | | |
Cash, cash equivalents and restricted cash, end of year
|
| | | $ | 13,422 | | | | | $ | 26,728 | | | | | $ | 13,024 | | |
Supplementary disclosure of cash flow information
|
| | | | | | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | 5,317 | | | | | $ | 4,889 | | | | | $ | 4,703 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Raw materials
|
| | | $ | 27,094 | | | | | $ | 16,701 | | |
Work in process
|
| | | | 1,055 | | | | | | 1,538 | | |
Finished goods
|
| | | | 3,999 | | | | | | 1,042 | | |
Inventory reserve
|
| | | | (1,950) | | | | | | (793) | | |
| | | | $ | 30,197 | | | | | $ | 18,488 | | |
| | |
Useful Life
|
| |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| |||||||||||
Machinery and equipment
|
| |
5 – 10 years
|
| | | $ | 57,360 | | | | | $ | 48,722 | | |
Furniture and fixtures
|
| |
3 – 5 years
|
| | | | 955 | | | | | | 955 | | |
Computer equipment
|
| |
3 – 5 years
|
| | | | 908 | | | | | | 885 | | |
Leasehold improvements
|
| |
Shorter of lease term
or estimated useful life |
| | | | 10,875 | | | | | | 10,757 | | |
Vehicles
|
| |
5 years
|
| | | | 264 | | | | | | 264 | | |
Software
|
| |
1 – 3 years
|
| | | | 1,186 | | | | | | 841 | | |
Construction in progress
|
| | | | | | | 519 | | | | | | 2,141 | | |
Total
|
| | | | | | | 72,066 | | | | | | 64,565 | | |
Less: Accumulated depreciation
|
| | | | | | | 44,207 | | | | | | 34,291 | | |
| | | | | | | $ | 27,859 | | | | | $ | 30,274 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Total debt
|
| | | $ | 240,000 | | | | | $ | 133,000 | | |
Less: current portion of term loan (scheduled payments)
|
| | | | 24,000 | | | | | | 14,000 | | |
Less: net deferred financing costs
|
| | | | 4,113 | | | | | | 1,757 | | |
Total long-term debt
|
| | | $ | 211,887 | | | | | $ | 117,243 | | |
Years
|
| | | | | | |
2021
|
| | | $ | 24,000 | | |
2022
|
| | | | 24,000 | | |
2023
|
| | | | 192,000 | | |
Total debt
|
| | | $ | 240,000 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
|
Expected term
|
| |
1 year
|
| |
1.25 years
|
| |
2 years
|
|
Volatility
|
| |
44.00%
|
| |
30.00%
|
| |
30.00%
|
|
Risk-free rate
|
| |
1.07%
|
| |
2.36%
|
| |
2.36%
|
|
Expected dividends
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Expected forfeiture rate
|
| |
0%
|
| |
0%
|
| |
0%
|
|
| | |
Number
of Shares |
| |
Weighted Average
Exercise Price Per Shares |
| |
Weighted Average
Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at January 1, 2020
|
| | | | 9,290 | | | | | $ | 542.49 | | | | | | 6.1 | | | | | | | | |
Granted
|
| | | | 488 | | | | | | 4,387.00 | | | | | | 10.0 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at December 31, 2020
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | | 5,547 | | |
Vested and expected to vest at December 31, 2020
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | | 5,547 | | |
Exercisable at December 31, 2020
|
| | | | 8,438 | | | | | $ | 406.63 | | | | | | 4.9 | | | | | | 5,537 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Net sales by country
|
| | | | | | | | | | | | | | | | | | |
Domestic
|
| | | $ | 213,982 | | | | | $ | 191,502 | | | | | $ | 136,140 | | |
International
|
| | | | 46,603 | | | | | | 51,788 | | | | | | 19,284 | | |
Total
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 155,424 | | |
Years Ending December 31,
|
| | | | | | |
2021
|
| | | $ | 1,252 | | |
2022
|
| | | | 1,294 | | |
2023
|
| | | | 1,298 | | |
2024
|
| | | | 1,263 | | |
2025
|
| | | | 1,302 | | |
Thereafter
|
| | | | 1,193 | | |
Total
|
| | | $ | 7,602 | | |
| | |
Page
|
| |||
| | | | F-77 | | | |
| | | | F-78 | | | |
| | | | F-79 | | | |
| | | | F-80 | | | |
| | | | F-81 – F-94 | | |
| | |
Unaudited
September 30, 2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 12,236 | | | | | $ | 13,422 | | |
Accounts receivable, net
|
| | | | 33,368 | | | | | | 8,792 | | |
Inventories
|
| | | | 26,489 | | | | | | 30,197 | | |
Prepaid expenses and other current assets
|
| | | | 861 | | | | | | 1,077 | | |
Total current assets
|
| | | | 72,954 | | | | | | 53,488 | | |
Property and equipment , net
|
| | | | 23,947 | | | | | | 27,859 | | |
Right of use asset, net
|
| | | | 5,511 | | | | | | — | | |
Deposits and other assets
|
| | | | 5,340 | | | | | | 10 | | |
Total assets
|
| | | $ | 107,752 | | | | | $ | 81,358 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Current portion of long-term debt
|
| | | $ | 24,000 | | | | | $ | 24,000 | | |
Current portion of lease liabilities
|
| | | | 1,105 | | | | | | — | | |
Accounts payable
|
| | | | 4,147 | | | | | | 6,059 | | |
Accrued expenses
|
| | | | 13,817 | | | | | | 11,556 | | |
Total current liabilities
|
| | | | 43,069 | | | | | | 41,615 | | |
Long-term debt, net of deferred finance costs
|
| | | | 195,054 | | | | | | 211,887 | | |
Lease liabilities
|
| | | | 4,995 | | | | | | — | | |
Line of credit
|
| | | | 15,000 | | | | | | 20,000 | | |
Other liabilities
|
| | | | — | | | | | | 409 | | |
Total liabilities
|
| | | | 258,118 | | | | | | 273,911 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
MEMBERS’ DEFICIT
|
| | | | (150,366) | | | | | | (192,553) | | |
Total liabilities and members’ deficit
|
| | | $ | 107,752 | | | | | $ | 81,358 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
Unaudited
|
| |
Unaudited
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
Net sales
|
| | | $ | 192,648 | | | | | $ | 206,873 | | |
Cost of sales
|
| | | | 87,074 | | | | | | 99,991 | | |
Gross profit
|
| | | | 105,574 | | | | | | 106,882 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 33,348 | | | | | | 28,273 | | |
Income from operations
|
| | | | 72,226 | | | | | | 78,609 | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | |
Interest expense, net of interest income of $0 and $52 in 2021 and 2020, respectively
|
| | | | (7,635) | | | | | | (3,193) | | |
Amortization of deferred financing costs
|
| | | | (1,195) | | | | | | (526) | | |
Total other expenses
|
| | | | (8,830) | | | | | | (3,719) | | |
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | |
| | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Profits Interest
|
| |
Total
|
| |||||||||||||||
Balance at January 1, 2020
|
| | | $ | (65,510) | | | | | $ | 8,471 | | | | | $ | 2,654 | | | | | $ | (1,164) | | | | | $ | (55,549) | | |
Equity-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,156 | | | | | | 317 | | | | | | 1,473 | | |
Net income
|
| | | | 29,305 | | | | | | 43,957 | | | | | | — | | | | | | 1,628 | | | | | | 74,890 | | |
Distributions
|
| | | | (36,719) | | | | | | (46,195) | | | | | | — | | | | | | (2,194) | | | | | | (85,107) | | |
Balance at September 30, 2020
|
| | | $ | (72,924) | | | | | $ | 6,233 | | | | | $ | 3,810 | | | | | $ | (1,413) | | | | | $ | (64,293) | | |
Balance at January 1, 2021
|
| | | $ | (123,260) | | | | | $ | (69,269) | | | | | $ | 4,068 | | | | | $ | (4,092) | | | | | $ | (192,553) | | |
Equity-based compensation expense
|
| | | | — | | | | | | — | | | | | | 960 | | | | | | 164 | | | | | | 1,124 | | |
Net income
|
| | | | 24,807 | | | | | | 37,211 | | | | | | — | | | | | | 1,378 | | | | | | 63,396 | | |
Distributions
|
| | | | (12,031) | | | | | | (9,489) | | | | | | — | | | | | | (813) | | | | | | (22,333) | | |
Balance at September 30, 2021
|
| | | $ | (110,484) | | | | | $ | (41,547) | | | | | $ | 5,028 | | | | | $ | (3,363) | | | | | $ | (150,366) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
Unaudited
|
| |
Unaudited
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITES | | | | | | | | | | | | | |
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 7,813 | | | | | | 7,332 | | |
Equity-based compensation expense
|
| | | | 1,124 | | | | | | 1,473 | | |
Amortization of deferred finance costs
|
| | | | 1,167 | | | | | | 526 | | |
Changes in assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (24,576) | | | | | | (954) | | |
Inventories
|
| | | | 3,708 | | | | | | (9,886) | | |
Prepaid expenses and other assets
|
| | | | 216 | | | | | | 474 | | |
Deposits and other assets
|
| | | | (5,330) | | | | | | 85 | | |
Accounts payable
|
| | | | (1,912) | | | | | | 2,197 | | |
Accrued expenses
|
| | | | 2,260 | | | | | | (2,523) | | |
Other liabilities
|
| | | | 180 | | | | | | (27) | | |
Net cash provided by operating activities
|
| | | | 48,046 | | | | | | 73,587 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Acquisition of property and equipment
|
| | | | (3,900) | | | | | | (7,199) | | |
Net cash used in investing activities
|
| | | | (3,900) | | | | | | (7,199) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from line of credit
|
| | | | — | | | | | | 20,000 | | |
Payment of line of credit
|
| | | | (5,000) | | | | | | — | | |
Payment of term loan
|
| | | | (18,000) | | | | | | (10,500) | | |
Distributions to members
|
| | | | (22,333) | | | | | | (85,107) | | |
Net cash used in financing activities
|
| | | | (45,333) | | | | | | (75,607) | | |
Net decrease in cash and cash equivalents
|
| | | | (1,187) | | | | | | (9,219) | | |
Cash and cash equivalents, beginning of period
|
| | | | 13,422 | | | | | | 26,728 | | |
Cash and cash equivalents, end of period
|
| | | $ | 12,236 | | | | | $ | 17,509 | | |
Supplementary disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid for interest expense
|
| | | $ | 7,635 | | | | | $ | 2,113 | | |
| | |
Balance Sheet Classification
|
| |
September 30, 2021
|
| |||
Right-of-use assets
|
| |
Right of use assets
|
| | | $ | 5,511 | | |
Current lease liabilities
|
| |
Current portion of lease liabilities
|
| | | | 1,105 | | |
Non-current lease liabilities
|
| |
Non-current portion of lease liabilities
|
| | | | 4,995 | | |
| | |
Nine-month
period ended September 30, 2021 |
| |||
Operating lease cost
|
| | | $ | 979 | | |
Variable lease cost
|
| | | | 322 | | |
Total lease cost
|
| | | $ | 1,301 | | |
|
2021 (excluding the nine months ended September 30, 2021)
|
| | | $ | 319 | | |
|
2022
|
| | | | 1,294 | | |
|
2023
|
| | | | 1,298 | | |
|
2024
|
| | | | 1,263 | | |
|
2025
|
| | | | 1,302 | | |
|
2026
|
| | | | 1,096 | | |
|
Later years
|
| | | | 97 | | |
|
Total lease payments
|
| | | | 6,668 | | |
|
Less: Imputed interest
|
| | | | 569 | | |
|
Present value of lease liabilities
|
| | | $ | 6,100 | | |
| | |
Nine-month
period ended September 30, 2021 |
| |||
Operating cash flow information: | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities
|
| | | $ | 954 | | |
Non-cash activity: | | | | | | | |
Right-of-use assets obtained in exchange for lease obligations
|
| | | $ | — | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Raw materials
|
| | | $ | 27,293 | | | | | $ | 27,094 | | |
Work in process
|
| | | | 1,457 | | | | | | 1,055 | | |
Finished goods
|
| | | | 352 | | | | | | 3,999 | | |
Inventory reserve
|
| | | | (2,613) | | | | | | (1,950) | | |
| | | | $ | 26,489 | | | | | $ | 30,197 | | |
| | |
Useful Life
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Machinery and equipment
|
| |
5 – 10 years
|
| | | $ | 59,199 | | | | | $ | 57,360 | | |
Furniture and fixtures
|
| |
3 – 5 years
|
| | | | 955 | | | | | | 955 | | |
Computer equipment
|
| |
3 – 5 years
|
| | | | 925 | | | | | | 908 | | |
Leasehold improvements
|
| |
Shorter of lease term
or estimated useful life |
| | | | 11,075 | | | | | | 10,875 | | |
Vehicles
|
| |
5 years
|
| | | | 264 | | | | | | 264 | | |
Software
|
| |
1 – 3 years
|
| | | | 1,506 | | | | | | 1,186 | | |
Construction in progress
|
| | | | | | | 2,043 | | | | | | 519 | | |
Total
|
| | | | | | | 75,966 | | | | | | 72,066 | | |
Less: Accumulated depreciation
|
| | | | | | | 52,019 | | | | | | 44,207 | | |
| | | | | | | $ | 23,947 | | | | | $ | 27,859 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Total debt
|
| | | $ | 222,000 | | | | | $ | 240,000 | | |
Less: current portion of term loan (scheduled payments)
|
| | | | 24,000 | | | | | | 24,000 | | |
Less: net deferred financing costs
|
| | | | 2,946 | | | | | | 4,113 | | |
Total long-term debt
|
| | | $ | 195,054 | | | | | $ | 211,887 | | |
|
Remainder of 2021
|
| | | $ | 6,000 | | |
|
2022
|
| | | | 24,000 | | |
|
2023
|
| | | | 192,000 | | |
|
Total debt
|
| | | $ | 222,000 | | |
| | |
Number of
Shares |
| |
Weighted Average
Exercise Price Per Shares |
| |
Weighted Average
Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at January 1, 2021
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | $ | 5,547 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at September 30, 2021
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 4.6 | | | | | $ | 5,547 | | |
Vested and expected to vest at September 30, 2021
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 4.6 | | | | | $ | 5,547 | | |
Exercisable at September 30, 2021
|
| | | | 8,977 | | | | | $ | 563.26 | | | | | | 4.3 | | | | | $ | 5,547 | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net sales by region: | | | | | | | | | | | | | |
Domestic
|
| | | $ | 154,454 | | | | | $ | 169,856 | | |
International
|
| | | | 38,194 | | | | | | 37,017 | | |
Total
|
| | | $ | 192,648 | | | | | $ | 206,873 | | |
| | |
Page
|
| |||
| | | | A-8 | | | |
| | | | A-8 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | |
| | |
Page
|
| |||
| | | | A-38 | | | |
| | | | A-40 | | | |
| | | | A-42 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | |
| | |
Page
|
| |||
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-59 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-64 | | | |
| | | | A-65 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-67 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-68 | | | |
| | | | A-69 | | | |
| | | | A-70 | | | |
| | | | A-70 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-72 | | | |
| | | | A-72 | | | |
| | | | A-73 | | | |
| | | | A-73 | | | |
| | | | A-73 | | | |
| | | | A-73 | | | |
| | | | A-73 | | | |
| | | | A-73 | | |
| | |
Page
|
| |||
| | | | A-74 | | | |
| | | | A-74 | | | |
| | | | A-74 | | | |
| | | | A-74 | | | |
| | | | A-74 | | | |
| | | | A-75 | | | |
| | | | A-76 | | | |
| | | | A-77 | | |
| Annex A | | | Form of Registration Rights Agreement | |
| Annex B | | | Form of Tax Receivable Agreement | |
| Annex C | | | Form of Stockholders Agreement | |
| Annex D | | | Voting Agreement | |
| Annex E-1 | | | Form of Parent Equity Compensation Plan | |
| Annex E-2 | | | Form of Parent Employee Stock Purchase Plan | |
| Annex F | | | Form of Exchange Agreement | |
| Annex G | | | Expense Cap and Waiver Agreement | |
| Annex H-1 | | | Common Subscription Agreement | |
| Annex H-2 | | | Exchangeable Subscription Agreement | |
| Annex I | | | Form of Certificate of Merger | |
| Annex J | | | Form of CompoSecure Holdings, L.L.C. Second Amended and Restated Limited Liability Company Agreement | |
| Annex K | | | Form of Parent Second Amended and Restated Certificate of Incorporation | |
| Annex L | | | Form of Parent Amended and Restated Bylaws | |
| Annex M | | | Form of Letter of Transmittal | |
| Schedule 1.1(a) | | | Specified Stockholders | |
| Schedule 1.1(b) | | | Supporting Holders | |
| Schedule 1.1(c) | | | Company Knowledge Parties | |
| Schedule 1.1(d) | | | Parent Knowledge Parties | |
| Schedule 2.6 | | | Merger Consideration Schedule | |
| Schedule 6.2 | | | Conduct of the Business by the Company Entities | |
| Schedule 6.14 | | | Parent D&O Resignations | |
| Schedule 6.19 | | | Conduct of Business by Parent | |
| Schedule 6.24 | | | Key Employees | |
| Schedule 7.2(g) | | | Certain Consents | |
| | | | ROMAN DBDR TECH ACQUISITION CORP. | | | | | |||
| | | | By: | | |
|
| | ||
| | | | Name: | | | | | | ||
| | | | Title: | | | | | |
| | | | | F-5 | | | |
| | | | | F-5 | | | |
| | | | | F-11 | | | |
| | | | | F-12 | | | |
| | | | | F-12 | | | |
| | | | | F-12 | | | |
| | | | | F-13 | | | |
| | | | | F-13 | | | |
| | | | | F-13 | | | |
| | | | | F-13 | | | |
| | | | | F-13 | | | |
| | | | | F-13 | | | |
| | | | | F-13 | | | |
| | | | | F-13 | | | |
| | | | | F-14 | | | |
| | | | | F-14 | | | |
| | | | | F-14 | | | |
| | | | | F-14 | | | |
| | | | | F-15 | | | |
| | | | | F-15 | | | |
| | | | | F-15 | | | |
| | | | | F-15 | | | |
| | | | | F-15 | | | |
| | | | | F-15 | | | |
| | | | | F-15 | | | |
| | | | | F-16 | | | |
| | | | | F-16 | | | |
| | | | | F-16 | | | |
| | | | | F-16 | | | |
| | | | | F-16 | | | |
| | | | | F-16 | | | |
| | | | | F-17 | | | |
| | | | | F-17 | | | |
| | | | | F-17 | | | |
| | | | | F-17 | | | |
| | | | | F-17 | | | |
| | | | | F-17 | | | |
| | | | | F-17 | | | |
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-18 | | |
| | | | | F-19 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-20 | | | |
| | | | | F-20 | | | |
| | | | | F-20 | | | |
| | | | | F-20 | | | |
| | | | | F-20 | | | |
| | | | | F-20 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | | |
| | | | | F-22 | | | |
| | | | | F-22 | | | |
| | | | | F-22 | | | |
| | | | | F-22 | | | |
| | | | | F-22 | | | |
| | | | | F-22 | | | |
| | | | | F-24 | | | |
| | | | | F-24 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-25 | | | |
| | | | | F-25 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-27 | | | |
| | | | | F-27 | | | |
| | | | | F-27 | | | |
| | | | | F-27 | | | |
| | | | | F-27 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-29 | | | |
| | | | | F-29 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-30 | | | |
| | | | | F-30 | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-31 | | | |
| | | | | F-31 | | | |
| | | | | F-31 | | | |
| | | | | F-31 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-32 | | | |
| | | | | F-32 | | | |
| | | | | F-32 | | | |
| | | | | F-32 | | | |
| | | | | F-32 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-33 | | | |
| | | | | F-33 | | | |
| | | | | F-33 | | | |
| | | | | F-33 | | |
Term
|
| |
Section
|
|
Act....................................................................
|
| | Recitals | |
Agreement.........................................................
|
| | Preamble | |
Amended Agreement.........................................
|
| | Recitals | |
Applicable Sale..................................................
|
| | 9.7(a) | |
Applicable Sale Notice.......................................
|
| | 9.7(b) | |
Company...........................................................
|
| | Preamble | |
Damages............................................................
|
| | 6.3 | |
Deficit Member.................................................
|
| | 8.3(g) | |
Deficit Unit.......................................................
|
| | 8.3(g) | |
Designated Individual........................................
|
| | 8.11(a) | |
Term
|
| |
Section
|
|
Drag-Along Right.............................................
|
| | 9.7(a) | |
Effective Transfer Time.....................................
|
| | 9.3 | |
Formation Date.................................................
|
| | Recitals | |
Merger Agreement............................................
|
| | Recitals | |
Original Agreement...........................................
|
| | Recitals | |
Permitted Transferee.........................................
|
| | 9.2(b) | |
Proceeding.........................................................
|
| | 6.3 | |
Regulatory Allocations......................................
|
| | 8.3(h) | |
Tax Distribution................................................
|
| | 8.4(a) | |
Tax Excess.........................................................
|
| | 8.6(b) | |
Tax Liability......................................................
|
| | 8.6(b) | |
Tax Matters Representative...............................
|
| | 8.11(a) | |
| | | | CLASS A MEMBERS: | | |||
| | | | COMPOSECURE, INC. | | |||
| | | | By: | | |
|
|
| | | | Name: | | | ||
| | | | Title: | | |
| | | | CLASS B MEMBERS: | | |||
| | | | LLR EQUITY PARTNERS IV, L.P. | | |||
| | | |
By: LLR Capital IV, L.P., its general partner
By: LLR Capital IV, LLC, its general partner |
| |||
| | | | By: | | |
|
|
| | | | Name: | | | ||
| | | | Title: | | | ||
| | | | LLR EQUITY PARTNERS PARALLEL IV, L.P. | | |||
| | | |
By: LLR Capital IV, L.P., its general partner
By: LLR Capital IV, LLC, its general partner |
| |||
| | | | By: | | |
|
|
| | | | Name: | | | ||
| | | | Title: | | |
| | | | CLASS B MEMBERS: | | |||
| | | | [ENTITY NAME] | | |||
| | | | By: | | |
|
|
| | | | Name: | | | ||
| | | | Title: | | |
| | | | CLASS B MEMBERS: | | |||
| | | |
[INDIVIDUAL NAME]
|
|
Name
|
| |
Address
|
| |
Units
|
| |
Percentage
Interest |
|
CompoSecure, Inc. | | |
2877 Paradise Road, #702, Las Vegas, NV 89109
Attention: [•] Email: [•] |
| |
[•]
Class A |
| |
[•]
|
|
LLR Equity Partners IV, L.P. | | |
2929 Arch St, Philadelphia, PA 19104
Attention: Mitchell Hollin Email: mhollin@llrpartners.com |
| |
[•]
Class B |
| |
[•]
|
|
LLR Equity Partners Parallel IV, L.P.
|
| |
2929 Arch St, Philadelphia, PA 19104
Attention: Mitchell Hollin Email: mhollin@llrpartners.com |
| |
[•]
Class B |
| |
[•]
|
|
Michele D. Logan | | |
11 Branch Road
Far Hills, NJ 07931 Email: michele.logan@gmail.com |
| |
[•]
Class B |
| |
[•]
|
|
Michele D. Logan 2017 Charitable Remainder Unitrust, dated December 28, 2017 | | |
c/o Tiedemann Trust Company, Trustee
200 Bellevue Parkway, Suite 525 Wilmington, DE 19809 Email: michele.logan@gmail.com |
| |
[•]
Class B |
| |
[•]
|
|
Ephesians 3:16 Holdings LLC | | |
c/o Michele Logan
c/o Tiedemann Trust Company 200 Bellevue Parkway, Suite 525 Wilmington, DE 19809 Email: michele.logan@gmail.com |
| |
[•]
Class B |
| |
[•]
|
|
Luis DaSilva | | |
194 Riverview Road
Bridgewater, NJ 08807 Email: ldasilva@composecure.com |
| |
[•]
Class B |
| |
[•]
|
|
Carol D. Herslow Credit Shelter
Trust B |
| |
c/o John H. Herslow, Co-Trustee
3403 Robinson Court Bridgewater, NJ 08807 Email: john.herslow@gmail.com |
| |
[•]
Class B |
| |
[•]
|
|
Richard Vague | | |
1807 Delancey Place
Philadelphia, PA 19103 Email: rvague@gmail.com |
| |
[•]
Class B |
| |
[•]
|
|
Kevin Kleinschmidt 2016 Trust dated January 22, 2016 | | |
1520 Spruce Street, Apt. 800
Philadelphia, PA 19102 Attention: Kevin Kleinschmidt Email: kevinkleinschmidt@gmail.com |
| |
[•]
Class B |
| |
[•]
|
|
Joseph M. Morris | | | Email: jmorris@pcrllc.com | | |
[•]
Class B |
| |
[•]
|
|
B. Graeme Frazier, IV | | | Email: bgfrazier@pcrllc.com | | |
[•]
Class B |
| |
[•]
|
|
[•] | | | [•] | | |
[•]
Class B |
| |
[•]
|
|
| | | | ROMAN DBDR TECH ACQUISITION CORP. | | | | | |||
| | | | By: | | |
/s/ Dr. Donald Basile
|
| | ||
| | | | Name: Dr. Donald Basile | | | |||||
| | | | Title: Co-Chief Executive Officer | | | |||||
| | | | ROMAN PARENT MERGER SUB, LLC | | | |||||
| | | | By: | | |
/s/ Dr. Donald Basile
|
| | ||
| | | | Name: Dr. Donald Basile | | | |||||
| | | | Title: Chief Executive Officer | | | |||||
| | | | COMPOSECURE HOLDINGS, L.L.C. | | | |||||
| | | | By: | | |
/s/ Jonathan C. Wilk
|
| | ||
| | | | Name: Jonathan C. Wilk | | | |||||
| | | | Title: Chief Executive Officer | | |
Stockholder Name
|
| |
Address
|
| |
Shares of
Company Common Stock |
| |
Options and
Warrants to Purchase Company Common Stock |
| |
Other Company
Equity Securities or Rights to Acquire Company Equity Securities |
| |||||||||
Roman DBDR Tech Sponsor LLC | | |
2877 Paradise Rd.
#702 Las Vegas, NV 89109 |
| | | | 5,789,000 | | | | | | 10,837,400 | | | | | | — | | |
Unitholder Name
|
| |
Address
|
| |
Units of
Holdings |
| |
Options and
Warrants to Purchase Units of Holdings |
| |
Other Company
Equity Securities or Rights to Acquire Holdings Equity Securities |
| |||||||||
LLR Equity Partners IV, L.P. | | |
Cira Centre
2929 Arch Street, Suite 2700 Philadelphia, PA 19104 |
| | | | 60,731.71 | | | | | | — | | | | | | — | | |
LLR Equity Partners Parallel IV, L.P. | | |
Cira Centre
2929 Arch Street, Suite 2700 Philadelphia, PA 19104 |
| | | | 2,671.56 | | | | | | — | | | | | | — | | |
Michele D. Logan | | |
11 Branch Road
Far Hills, NJ 07931 |
| | | | 23,485.00 | | | | | | — | | | | | | — | | |
Michele D. Logan 2017 Charitable Remainder Unitrust | | |
c/o Tiedemann Trust Company, Trustee
200 Bellevue Parkway Suite 525 Wilmington, DE 19809 |
| | | | 2,555.00 | | | | | | — | | | | | | — | | |
Ephesians Holdings 3:16 LLC | | |
c/o Michele D. Logan
c/o Tiedemann Trust Company, Trustee 200 Bellevue Parkway Suite 525 Wilmington, DE 19809 |
| | | | 12,000.00 | | | | | | — | | | | | | — | | |