| | | | | ii | | | |
| | | | | v | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 33 | | | |
| | | | | 43 | | | |
| | | | | 55 | | | |
| | | | | 68 | | | |
| | | | | 77 | | | |
| | | | | 83 | | | |
| | | | | 90 | | | |
| | | | | 96 | | | |
| | | | | 99 | | | |
| | | | | 107 | | | |
| | | | | 112 | | | |
| | | | | 115 | | | |
| | | | | 117 | | | |
| | | | | 123 | | | |
| | | | | 124 | | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | F-1 | | |
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 15 | | | | | $ | 12,236 | | | | | $ | 45,000 | | | | | | a | | | | | $ | 31,083 | | |
| | | | | | | | | | | | | | | | | (8,456) | | | | | | b | | | | | | | | |
| | | | | | | | | | | | | | | | | (150,207) | | | | | | c | | | | | | | | |
| | | | | | | | | | | | | | | | | 236,290 | | | | | | d | | | | | | | | |
| | | | | | | | | | | | | | | | | (8,273) | | | | | | e | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,064) | | | | | | f | | | | | | | | |
| | | | | | | | | | | | | | | | | (34,522) | | | | | | h | | | | | | | | |
| | | | | | | | | | | | | | | | | (188,936) | | | | | | l | | | | | | | | |
Accounts receivable, net
|
| | | | — | | | | | | 33,368 | | | | | | — | | | | | | | | | | | | 33,368 | | |
Inventory
|
| | | | — | | | | | | 26,489 | | | | | | — | | | | | | | | | | | | 26,489 | | |
Prepaid and other current assets
|
| | | | 225 | | | | | | 861 | | | | | | — | | | | | | | | | | | | 1,086 | | |
Total current assets
|
| | | | 240 | | | | | | 72,954 | | | | | | 18,832 | | | | | | | | | | | | 92,026 | | |
Property and equipment
|
| | | | | | | | | | 23,947 | | | | | | — | | | | | | | | | | | | 23,947 | | |
Right of use asset
|
| | | | — | | | | | | 5,511 | | | | | | — | | | | | | | | | | | | 5,511 | | |
Marketable securities held in trust
|
| | | | 236,290 | | | | | | — | | | | | | (236,290) | | | | | | d | | | | | | — | | |
Deferred tax asset
|
| | | | — | | | | | | — | | | | | | 27,746 | | | | | | i | | | | | | 27,746 | | |
Deposits and other assets
|
| | | | — | | | | | | 5,340 | | | | | | (4,794) | | | | | | g | | | | | | 546 | | |
Total assets
|
| | | $ | 236,530 | | | | | $ | 107,752 | | | | | $ | (194,506) | | | | | | | | | | | $ | 149,776 | | |
LIABILITIES, REDEEMABLE STOCK AND STOCKHOLDERS’/MEMBERS’ EQUITY/(DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 4,147 | | | | | $ | 22,661 | | | | | | h | | | | | $ | 26,808 | | |
Accrued expenses
|
| | | | 2,470 | | | | | | 13,817 | | | | | | (2,064) | | | | | | f | | | | | | 14,223 | | |
Advance from related parties
|
| | | | 168 | | | | | | — | | | | | | (168) | | | | | | e | | | | | | — | | |
Current portion of lease liabilities
|
| | | | — | | | | | | 1,105 | | | | | | — | | | | | | | | | | | | 1,105 | | |
Current portion of long-term debt
|
| | | | — | | | | | | 24,000 | | | | | | — | | | | | | — | | | | | | 24,000 | | |
Total current liabilities
|
| | | | 2,638 | | | | | | 43,069 | | | | | | 20,429 | | | | | | | | | | | | 66,136 | | |
Long-term debt, net of deferred finance costs
|
| | | | | | | | | | 195,054 | | | | | | 157,404 | | | | | | b | | | | | | 347,998 | | |
| | | | | | | | | | | | | | | | | (1,860) | | | | | | b | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,600) | | | | | | h | | | | | | | | |
Line of credit
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | | | | | | | 15,000 | | |
Warrant liability
|
| | | | 36,739 | | | | | | — | | | | | | — | | | | | | | | | | | | 36,739 | | |
Deferred underwriting fees
|
| | | | 8,105 | | | | | | — | | | | | | (8,105) | | | | | | e | | | | | | — | | |
Lease liabilities
|
| | | | — | | | | | | 4,995 | | | | | | — | | | | | | | | | | | | 4,995 | | |
Other liabilities
|
| | | | — | | | | | | — | | | | | | 21,950 | | | | | | i | | | | | | 69,399 | | |
| | | | | | | | | | | | | | | | | 47,449 | | | | | | k | | | | | | | | |
Total liabilities
|
| | | | 47,482 | | | | | | 258,118 | | | | | | 234,667 | | | | | | | | | | | | 540,267 | | |
Class A common stock subject to possible redemption
|
| | | | 236,191 | | | | | | — | | | | | | (236,191) | | | | | | l | | | | | | — | | |
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Accounting
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
Members’ capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Member’s contributions
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Accumulated deficit
|
| | | | — | | | | | | (150,366) | | | | | | (34,000) | | | | | | b | | | | | | (184,366) | | |
Total members’ capital
|
| | | | — | | | | | | (150,366) | | | | | | 295,264 | | | | | | | | | | | | 144,898 | | |
Non-controlling interest
|
| | | | — | | | | | | — | | | | | | (329,264) | | | | | | j | | | | | | (329,264) | | |
Shareholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | a | | | | | | 1 | | |
| | | | | | | | | | | | | | | | | 2 | | | | | | d | | | | | | | | |
Class B common stock
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | 6 | | | | | | n | | | | | | | | |
Additional paid-in-capital
|
| | | | — | | | | | | — | | | | | | 44,999 | | | | | | a | | | | | | 61,722 | | |
| | | | | | | | | | | | | | | | | 236,189 | | | | | | d | | | | | | | | |
| | | | | | | | | | | | | | | | | (4,794) | | | | | | g | | | | | | | | |
| | | | | | | | | | | | | | | | | (54,583) | | | | | | h | | | | | | | | |
| | | | | | | | | | | | | | | | | (47,449) | | | | | | k | | | | | | | | |
| | | | | | | | | | | | | | | | | 47,255 | | | | | | l | | | | | | | | |
| | | | | | | | | | | | | | | | | (47,144) | | | | | | m | | | | | | | | |
| | | | | | | | | | | | | | | | | (6) | | | | | | n | | | | | | | | |
Accumulated deficit
|
| | | | (47,144) | | | | | | — | | | | | | (150,207) | | | | | | c | | | | | | (144,411) | | |
| | | | | | | | | | | | | | | | | 5,796 | | | | | | i | | | | | | | | |
| | | | | | | | | | | | | | | | | 47,144 | | | | | | m | | | | | | | | |
Total stockholder’s/member’s equity (deficit)
|
| | | | (47,143) | | | | | | (150,366) | | | | | | (192,982) | | | | | | | | | | | | (390,491) | | |
Total liabilities, redeemable stock and stockholders’/ members’ equity/(deficit)
|
| | | $ | 236,530 | | | | | $ | 107,752 | | | | | $ | (194,506) | | | | | | | | | | | $ | 149,776 | | |
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
Net Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | — | | | | | $ | 260,586 | | | | | $ | — | | | | | | | | | | | $ | 260,586 | | |
Cost of sales
|
| | | | — | | | | | | 127,959 | | | | | | — | | | | | | | | | | | | 127,959 | | |
Gross profit
|
| | | | — | | | | | | 132,627 | | | | | | — | | | | | | | | | | | | 132,627 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | — | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,669 | | |
Operation and formation costs
|
| | | | 189 | | | | | | — | | | | | | — | | | | | | | | | | | | 189 | | |
Total operating expenses
|
| | | | 189 | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,858 | | |
(Loss) income from operations
|
| | | | (189) | | | | | | 83,958 | | | | | | — | | | | | | | | | | | | 83,769 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | — | | | | | | (5,266) | | | | | | (10,059) | | | | | | a | | | | | | (15,325) | | |
Interest income on marketable securities held in Trust Account
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | | | | | | | 23 | | |
Unrealized gain on marketable securities held in Trust Account
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | |
Unrealized loss on change in fair value of warrant liabilities
|
| | | | (3,811) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,811) | | |
Unrealized loss on change in fair value of warrant liabilities
|
| | | | (715) | | | | | | — | | | | | | — | | | | | | | | | | | | (715) | | |
Transaction costs – warrants
|
| | | | (650) | | | | | | — | | | | | | — | | | | | | | | | | | | (650) | | |
Amortization of deferred financing costs
|
| | | | — | | | | | | (877) | | | | | | (873) | | | | | | a | | | | | | (1,750) | | |
Other income, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total other (expense) income
|
| | | | (5,152) | | | | | | (6,143) | | | | | | (10,932) | | | | | | | | | | | | (22,227) | | |
(Loss) income before income taxes
|
| | | | (5,341) | | | | | | 77,815 | | | | | | (10,932) | | | | | | | | | | | | 61,542 | | |
Income tax (expense) benefit
|
| | | | — | | | | | | — | | | | | | (2,738) | | | | | | b | | | | | | (2,738) | | |
Net (loss) income
|
| | | | (5,341) | | | | | | 77,815 | | | | | | (13,670) | | | | | | | | | | | | 58,804 | | |
Net income attributable to non-controlling interests
|
| | |
|
—
|
| | | | | — | | | | | | 50,157 | | | | | | c | | | | | | 50,157 | | |
Net (loss) income attributable to CompoSecure,
Inc. |
| | | $ | (5,341) | | | | | $ | 77,815 | | | | | $ | (63,827) | | | | | | | | | | | $ | 8,647 | | |
Income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding, basic
|
| | | | 5,601,728 | | | | | | | | | | | | | | | | | | | | | | | | 80,793,585 | | |
Basic net income (loss) per share
|
| | | $ | (0.21) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.11 | | |
Weighted average shares outstanding, diluted
|
| | | | 5,601,728 | | | | | | | | | | | | | | | | | | | | | | | | 85,529,564 | | |
Diluted net income (loss) per share
|
| | | $ | (0.21) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.10 | | |
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) | | | | | | | | | | | | | | | | | | | | | | | | — | | |
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
Net Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | — | | | | | $ | 192,648 | | | | | $ | — | | | | | | | | | | | $ | 192,648 | | |
Cost of sales
|
| | | | — | | | | | | 87,074 | | | | | | — | | | | | | | | | | | | 87,074 | | |
Gross profit
|
| | | | — | | | | | | 105,574 | | | | | | — | | | | | | | | | | | | 105,574 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | — | | | | | | 33,347 | | | | | | — | | | | | | | | | | | | 33,347 | | |
Operation and formation costs
|
| | | | 3,338 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,338 | | |
Total operating expenses
|
| | | | 3,338 | | | | | | 33,347 | | | | | | — | | | | | | | | | | | | 36,685 | | |
Loss (income) from operations
|
| | | | (3,338) | | | | | | 72,227 | | | | | | — | | | | | | | | | | | | 68,889 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | — | | | | | | (7,635) | | | | | | (7,544) | | | | | | a | | | | | | (15,179) | | |
Interest income on marketable securities held in Trust Account
|
| | | | 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) | | |
Unrealized gain (loss)loss on change in fair value
of warrant liabilities |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Transaction costs – warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | — | | | | | | (1,195) | | | | | | (694) | | | | | | a | | | | | | (1,889) | | |
Other income, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total other (expense) income
|
| | | | (9,209) | | | | | | (8,830) | | | | | | (8,238) | | | | | | | | | | | | (26,277) | | |
(Loss) income before income taxes
|
| | | | (12,547) | | | | | | 63,397 | | | | | | (8,238) | | | | | | | | | | | | 42,612 | | |
Income tax (expense) benefit
|
| | | | — | | | | | | — | | | | | | (2,273) | | | | | | b | | | | | | (2,273) | | |
Net (loss) income
|
| | | | (12,547) | | | | | | 63,397 | | | | | | (10,511) | | | | | | | | | | | | 40,339 | | |
Net income attributable to non-controlling interests
|
| | | | — | | | | | | — | | | | | | 34,729 | | | | | | c | | | | | | 34,729 | | |
Net (loss) income attributable to CompoSecure,
Inc. |
| | | $ | (12,547) | | | | | $ | 63,397 | | | | | $ | (45,240) | | | | | | | | | | | $ | 5,610 | | |
(Loss) income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding, basic
|
| | | | 5,789,000 | | | | | | | | | | | | | | | | | | | | | | | | 80,793,585 | | |
Basic net (loss) income per share
|
| | | $ | (0.45) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.07 | | |
Weighted average shares outstanding, diluted
|
| | | | 5,789,000 | | | | | | | | | | | | | | | | | | | | | | | | 85,529,564 | | |
Diluted net (loss) income per share
|
| | | $ | (0.45) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.07 | | |
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
|
| | | | 23,427 | | |
|
Deferred underwriter’s fees (see (e) above)
|
| | | | 8,105 | | |
|
Total Roman DBDR transaction costs
|
| | | | 34,132 | | |
| CompoSecure transaction costs: | | | | | | | |
|
Third-party legal, advisory and other professional fees
|
| | | | 6,853 | | |
|
Shared transaction costs
|
| | | | 31,161 | | |
|
Total transaction costs at Closing
|
| | | | 72,146 | | |
|
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 paid by CompoSecure through September 30, 2021 (see (g) above)
|
| | | | (4,794) | | |
|
Total costs excluding deferred underwriters fee and costs already incurred
|
| | | $ | 57,183 | | |
|
Total costs paid at Closing
|
| | | $ | 34,522 | | |
|
Additions to accounts payable
|
| | | | 22,661 | | |
|
Total costs excluding deferred underwriters fee and costs already incurred
|
| | | $ | 57,183 | | |
| | |
Total Equity
|
| |
NCI
@ 81.50% |
| |
Controlling
interest @ 18.50% |
| |||||||||
Historical CompoSecure member’s capital
|
| | | $ | (150,366) | | | | | $ | (122,548) | | | | | $ | (27,818) | | |
Historical Roman DBDR stockholder’s equity
|
| | | | (47,143) | | | | | | (38,422) | | | | | | (8,721) | | |
Pro forma adjustments | | | | | | | | | | | | | | | | | | | |
Distribution to existing CompoSecure equity holders
|
| | | | (34,000) | | | | | | (34,000) | | | | | | — | | |
Reclassification of redeemable stock to permanent equity
|
| | | | 47,255 | | | | | | 38,513 | | | | | | 8,742 | | |
PIPE investors’ equity
|
| | | | 45,000 | | | | | | 36,675 | | | | | | 8,325 | | |
Cash to existing CompoSecure equity holders at Closing
|
| | | | (150,207) | | | | | | (122,419) | | | | | | (27,788) | | |
Payment of transaction costs
|
| | | | (59,377) | | | | | | (48,392) | | | | | | (10,985) | | |
Liability classified earnout shares
|
| | | | (47,449) | | | | | | (38,671) | | | | | | (8,776) | | |
Deferred taxes, net of tax receivable agreement
|
| | | | 5,796 | | | | | | — | | | | | | 5,796 | | |
Shareholders’ equity/members’ equity/(deficit)
|
| | | $ | (390,491) | | | | | $ | (329,264) | | | | | $ | (61,277) | | |
| | |
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
|
| | | | -21.86% | | | | | | -18.34% | | |
Permanent differences
|
| | | | 6.16% | | | | | | 1.76% | | |
Effective Pro forma tax rate
|
| | | | 5.33% | | | | | | 4.45% | | |
| | |
Nine months
ended September 30, 2021 |
| |
Year ended
December 31, 2020 |
| ||||||
Pro forma income before taxes
|
| | | $ | 42,612 | | | | | $ | 61,542 | | |
Non-controlling interest pro forma adjustment
|
| | | $ | 34,729 | | | | | $ | 50,157 | | |
| | |
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% | |
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% | | |
|
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)
|
| |
✓
|
| |
✓
|
|
|
Trust Token (TUSD)
|
| |
✓
|
| |
✓
|
|
|
Wrapped BTC (WBTC)
|
| |
✓
|
| |
✓
|
|
|
Dai
|
| |
✓
|
| |
✓
|
|
|
Chainlink (Link)
|
| |
✓
|
| |
✓
|
|
|
Tether (USDT)
|
| |
✓
|
| |
✓
|
|
|
Basic Attention Token (BAT)
|
| |
✓
|
| |
✓
|
|
|
Maker (MKR)
|
| |
✓
|
| |
N/A
|
|
|
XRP
|
| |
✓
|
| |
N/A
|
|
|
Uniswap
|
| |
✓
|
| |
N/A
|
|
|
AAVE
|
| |
✓
|
| |
N/A
|
|
|
Compound (COMP)
|
| |
✓
|
| |
N/A
|
|
|
The Graph (GRT)
|
| |
✓
|
| |
N/A
|
|
|
Axie (AXS)
|
| |
✓
|
| |
N/A
|
|
|
Chiliz (CHZ)
|
| |
✓
|
| |
N/A
|
|
|
Enjin (ENJ)
|
| |
✓
|
| |
N/A
|
|
|
MANA
|
| |
✓
|
| |
N/A
|
|
|
Polygon (MATIC)
|
| |
✓
|
| |
N/A
|
|
|
Polymath (POLY)
|
| |
✓
|
| |
N/A
|
|
|
Sandbox (SAND)
|
| |
✓
|
| |
N/A
|
|
|
Shiba Inu (SHIB)
|
| |
✓
|
| |
N/A
|
|
|
Sushi Swap (SUSHI)
|
| |
✓
|
| |
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
|
| |
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 F. 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 | |
Amanda Gourbault | | |
56
|
| | Chief Revenue 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 and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| |||||||||||||||
Jonathan Wilk
|
| | | | 2021 | | | | | | 460,503 | | | | | | — | | | | | | 690,723 | | | | | | 1,151,226 | | |
Chief Executive Officer
|
| | | | 2020 | | | | | | 447,090 | | | | | | 326,462 | | | | | | 4,072,151 | | | | | | 4,845,703 | | |
Timothy Fitzsimmons
|
| | | | 2021 | | | | | | 320,342 | | | | | | — | | | | | | 352,499 | | | | | | 672,841 | | |
Chief Financial Officer
|
| | | | 2020 | | | | | | 311,012 | | | | | | 110,155 | | | | | | 2,044,724 | | | | | | 2,465,891 | | |
Adam Lowe
|
| | | | 2021 | | | | | | 265,225 | | | | | | — | | | | | | 602,845 | | | | | | 868,070 | | |
Chief Innovation Officer
|
| | | | 2020 | | | | | | 257,500 | | | | | | 150,000 | | | | | | 1,632,666 | | | | | | 2,040,166 | | |
Gregoire Maes
|
| | | | 2021 | | | | | | 309,000 | | | | | | — | | | | | | 156,005 | | | | | | 465,005 | | |
Chief Operating Officer
|
| | | | 2020 | | | | | | 300,000 | | | | | | 117,143 | | | | | | 772,081 | | | | | | 1,189,224 | | |
Amanda Gourbault(4)
|
| | | | 2021 | | | | | | 41,666 | | | | | | — | | | | | | 750,000 | | | | | | 791,666 | | |
Chief Revenue Officer
|
| | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Named Executive Officer
|
| |
Year
|
| |
Distributions &
Payments(a)(b)(c) |
| |
Company
Matching Contribution to 401(k) Plan |
| |
Life
Insurance Premium |
| |
Car
Allowance |
| |
Cell Phone
Allowance |
| |
Tuition
Allowance |
| |
Total
|
| ||||||||||||||||||||||||
Jonathan Wilk
|
| | | | 2021 | | | | | $ | 679,999 | | | | | $ | 10,150 | | | | | $ | 574 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 690,723 | | |
| | | | | 2020 | | | | | $ | 4,061,602 | | | | | $ | 9,975 | | | | | $ | 574 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,072,151 | | |
Timothy Fitzsimmons
|
| | | | 2021 | | | | | $ | 339,999 | | | | | $ | 10,150 | | | | | $ | 1,750 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 352,499 | | |
| | | | | 2020 | | | | | $ | 2,030,799 | | | | | $ | 9,975 | | | | | $ | 1,750 | | | | | $ | 1,600 | | | | | $ | 600 | | | | | | — | | | | | $ | 2,044,724 | | |
Adam Lowe
|
| | | | 2021 | | | | | $ | 594,859 | | | | | $ | 6,893 | | | | | $ | 493 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 602,845 | | |
| | | | | 2020 | | | | | $ | 1,624,645 | | | | | $ | 6,941 | | | | | $ | 480 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 1,632,666 | | |
Gregoire Maes
|
| | | | 2021 | | | | | $ | 135,753 | | | | | $ | 10,150 | | | | | $ | 502 | | | | | $ | 9,000 | | | | | $ | 600 | | | | | | — | | | | | $ | 156,005 | | |
| | | | | 2020 | | | | | $ | 730,671 | | | | | $ | 7,716 | | | | | $ | 464 | | | | | $ | 9,000 | | | | | $ | 600 | | | | | $ | 23,630 | | | | | $ | 772,081 | | |
Amanda Gourbault
|
| | | | 2021 | | | | | $ | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 750,000 | | |
| | | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Named Executive Officer
|
| |
Grant Date
|
| |
Number of
Shares of Class A Common Stock Underlying Unexercised Options (#) Exercisable |
| |
Number of
Shares of Class A Common Stock Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Jonathan Wilk
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Timothy Fitzsimmons
|
| | | | 5/11/2015 | | | | | | 665,566 | | | | | | — | | | | | $ | 0.01 | | | | | | 5/11/2025 | | |
Adam Lowe
|
| | | | 5/15/2015 | | | | | | 227,845 | | | | | | — | | | | | $ | 0.01 | | | | | | 5/15/2025 | | |
| | | | | 10/9/2018 | | | | | | 268,020(1) | | | | | | 70,903 | | | | | $ | 4.31 | | | | | | 10/9/2028 | | |
Gregoire Maes
|
| | | | 6/15/2020 | | | | | | 134,131(2) | | | | | | 146,008 | | | | | $ | 6.36 | | | | | | 6/15/2030 | | |
Amanda Gourbault
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name and Address of Beneficial Owners(1)
|
| |
Number of
Shares of Class A Common Stock(2) |
| |
%
|
| |
Number of
Shares of Class B Common Stock |
| |
%
|
| |
% of Total
Voting Power(3) |
| |||||||||
Directors and current named executive officers: | | | | | | | | | | | | | | | | | | | | | | | | | |
Mitchell Hollin(4)
Director |
| | | | — | | | | | | | | | 34,526,408 | | | | | | | | | 45.39% | | |
Michele Logan(5)
Director |
| | | | — | | | | | | | | | 21,564,279 | | | | | | | | | 28.35% | | |
Donald G. Basile(6)
Director |
| | | | 16,626,400 | | | | | | | | | — | | | | | | | | | 19.13% | | |
Niloofar Razi Howe
Director |
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Brian Hughes
Director |
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Jane J. Thompson
Director |
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Jonathan Wilk(7)
Chief Executive Officer. President and Director |
| | | | — | | | | | | | | | 1,236,027 | | | | | | | | | 1.62% | | |
Timothy Fitzsimmons(9)
Chief Financial Officer |
| | | | 665,566 | | | | | | | | | — | | | | | | | | | *% | | |
Adam Lowe(9)
Chief Innovation Officer |
| | | | 566,768 | | | | | | | | | — | | | | | | | | | *% | | |
Gregoire Maes(9)
Chief Operating Officer |
| | | | 280,139 | | | | | | | | | — | | | | | | | | | *% | | |
Amanda Gourbault
Chief Revenue Officer |
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
All directors and named executive officers as a group (11 persons)
|
| | | | 18,138,873 | | | | | | | | | 57,326,714 | | | | | | | | | 85.35% | | |
Five Percent Holders:
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with LLR Partners(8)
|
| | | | — | | | | | | | | | 34,526,408 | | | | | | | | | 45.39% | | |
Entities affiliated with Michele Logan(5)
|
| | | | — | | | | | | | | | 21,564,279 | | | | | | | | | 28.35% | | |
Roman DBDR Tech Sponsor LLC(10)
|
| | | | 16,626,400 | | | | | | | | | — | | | | | | | | | 19.13% | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold
in the Offering |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||
Name and Address of Selling Holder
|
| |
Number of Shares
|
| |
Number of Shares
|
| |
Number of Shares
|
| |
%
|
| ||||||||||||
CompoSecure Investors | | | | | | | | | | | | | | | | | | | | | | | | | |
Michele D. Logan(1)
|
| | | | 15,795,541 | | | | | | 15,795,541 | | | | | | 0 | | | | | | 0% | | |
Ephesians 3:16 Holdings LLC(2)
|
| | | | 7,279,050 | | | | | | 7,279,050 | | | | | | 0 | | | | | | 0% | | |
Luis DaSilva(3)
|
| | | | 2,668,985 | | | | | | 2,668,985 | | | | | | 0 | | | | | | 0% | | |
Carol D. Herslow Credit Shelter Trust B(4)
|
| | | | 946,276 | | | | | | 946,276 | | | | | | 0 | | | | | | 0% | | |
LLR Equity Partners IV, L.P.(5)
|
| | | | 36,839,103 | | | | | | 36,839,103 | | | | | | 0 | | | | | | 0% | | |
LLR Equity Partners Parallel IV, L.P.(6)
|
| | | | 1,620,535 | | | | | | 1,620,535 | | | | | | 0 | | | | | | 0% | | |
Kevin Kleinschmidt 2016 Trust dated January 22,
2016(7) |
| | | | 656,309 | | | | | | 656,309 | | | | | | 0 | | | | | | 0% | | |
Richard Vague(8)
|
| | | | 656,309 | | | | | | 656,309 | | | | | | 0 | | | | | | 0% | | |
Joseph M. Morris(9)
|
| | | | 98,449 | | | | | | 98,449 | | | | | | 0 | | | | | | 0% | | |
B. Graeme Frazier, IV(10)
|
| | | | 164,076 | | | | | | 164,076 | | | | | | 0 | | | | | | 0% | | |
CompoSecure Employee, L.L.C.(11)
|
| | | | 1,376,403 | | | | | | 1,376,403 | | | | | | 0 | | | | | | 0% | | |
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | |
Azora Master Fund LP(12)
|
| | | | 218,763 | | | | | | 218,763 | | | | | | 0 | | | | | | 0% | | |
Azora NextGen Fund LP(13)
|
| | | | 40,669 | | | | | | 40,669 | | | | | | 0 | | | | | | 0% | | |
Crestline Summit Master, SPC-Peak SP(14)
|
| | | | 64,204 | | | | | | 64,204 | | | | | | 0 | | | | | | 0% | | |
MAP 221 Segregated Portfolio(15)
|
| | | | 276,360 | | | | | | 276,360 | | | | | | 0 | | | | | | 0% | | |
CVI Investments, Inc.(16)
|
| | | | 839,999 | | | | | | 839,999 | | | | | | 0 | | | | | | 0% | | |
Ghisallo Master Fund LP(17)
|
| | | | 1,899,998 | | | | | | 1,899,998 | | | | | | 0 | | | | | | 0% | | |
Highbridge Convertible Dislocation
Fund, L.P.(18) |
| | | | 2,315,998 | | | | | | 2,315,998 | | | | | | 0 | | | | | | 0% | | |
Highbridge SPAC Opportunity Fund, L.P.(19)
|
| | | | 407,999 | | | | | | 407,999 | | | | | | 0 | | | | | | 0% | | |
Highbridge Tactical Credit Master
Fund, L.P.(20) |
| | | | 3,035,997 | | | | | | 3,035,997 | | | | | | 0 | | | | | | 0% | | |
Pandora Select Partners, L.P.(21)
|
| | | | 179,999 | | | | | | 179,999 | | | | | | 0 | | | | | | 0% | | |
Whitebox GT Fund, LP(22)
|
| | | | 179,999 | | | | | | 179,999 | | | | | | 0 | | | | | | 0% | | |
Whitebox Multi-Strategy Partners, L.P.(23)
|
| | | | 1,439,998 | | | | | | 1,439,998 | | | | | | 0 | | | | | | 0% | | |
Whitebox Relative Value Partners, L.P.(24)
|
| | | | 1,199,999 | | | | | | 1,199,999 | | | | | | 0 | | | | | | 0% | | |
BlackRock, Inc.(25)
|
| | | | 3,599,996 | | | | | | 3,599,996 | | | | | | 0 | | | | | | 0% | | |
M. Klein and Company, LLC(26)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | 0 | | | | | | 0% | | |
Jane Street Global Trading, LLC(27)
|
| | | | 119,872 | | | | | | 100,000 | | | | | | 19,872 | | | | | | * | | |
SF Roofdeck Capital I LLC(28)
|
| | | | 1,500,000 | | | | | | 1,500,000 | | | | | | 0 | | | | | | 0% | | |
Sponsor | | | | | | ||||||||||||||||||||
Roman DBDR Tech Sponsor LLC(29)
|
| | | | 16,626,400 | | | | | | 16,626,400 | | | | | | 0 | | | | | | 0% | | |
| | |
Beneficial Ownership of
Resale Warrants Before the Offering |
| |
Resale Warrants
to be Sold in the Offering |
| |
Beneficial Ownership of
Resale Warrants After the Offering |
| |||||||||||||||
Name and Address of Selling Holder
|
| |
Number of Warrants
|
| |
Number of Warrants
|
| |
Number of Warrants
|
| |
%(1)
|
| ||||||||||||
Roman DBDR Tech Sponsor LLC(2)
|
| | | | 10,837,400 | | | | | | 10,837,400 | | | | | | 0 | | | | | | 0% | | |
| | | | ||
| 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 | | | | | | | |
Numerator: Earnings allocable to common stock subject to possible redemption
|
| | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | $ | 22,970 | | |
| | |
For the Period
from August 21, 2020 (inception) Through December 31, 2020 |
| |||
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-53 | | | |
| | | | F-54 | | | |
| | | | F-55 | | | |
| | | | F-56 | | | |
| | | | F-57 | | | |
| | | | F-58 | | |
| | |
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-76 | | | |
| | | | F-77 | | | |
| | | | F-78 | | | |
| | | | F-79 | | | |
| | | | F-80 – F-93 | | |
| | |
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 | | |