QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) | |
(Address of principal executive offices) |
(Zip Code) |
Title of Each Class: |
Trading Symbol(s) |
Name of Each Exchange on Which Registered: | ||
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer |
☒ | Smaller reporting company | ||||
Emerging growth company |
Page |
||||||
3 |
||||||
Item 1. |
3 |
|||||
Item 2. |
27 |
|||||
Item 3. |
55 |
|||||
Item 4. |
56 |
|||||
57 |
||||||
Item 1. |
57 |
|||||
57 |
||||||
Item 2. |
67 |
|||||
Item 3. |
67 |
|||||
Item 4. |
67 |
|||||
Item 5. |
67 |
|||||
Item 6. |
68 |
|||||
70 |
Item 1. |
Financial Statements. |
June 26, |
December 26, |
|||||||
2021 |
2020 |
|||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
Current Assets |
||||||||
Cash |
$ | $ | ||||||
Accounts receivable, less allowance for doubtful accounts; $ |
||||||||
Costs and estimated earnings in excess of billing on uncompleted contracts |
||||||||
Inventory, net |
||||||||
Prepaid expenses |
||||||||
Other current assets |
||||||||
|
|
|
|
|||||
Total current assets |
$ |
$ |
||||||
Property and equipment, net |
||||||||
Customer relationships, net |
||||||||
Tradename and trademarks |
||||||||
Other intangibles, net |
||||||||
Goodwill |
||||||||
Deferred tax asset |
— | |||||||
Other assets |
||||||||
|
|
|
|
|||||
Total assets |
$ |
$ |
||||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current Liabilities |
||||||||
Accounts payable |
$ | $ | ||||||
Billing in excess of costs and estimated earnings on uncompleted contracts |
||||||||
Current maturities of long-term debt |
||||||||
Other accrued expenses |
||||||||
|
|
|
|
|||||
Total current liabilities |
$ |
$ |
||||||
Long-term debt, net |
||||||||
Deferred tax liability |
||||||||
Derivative warrant liability |
— | |||||||
Other long-term liabilities |
||||||||
|
|
|
|
|||||
Total liabilities |
$ |
$ |
||||||
|
|
|
|
|||||
STOCKHOLDERS’ EQUITY |
||||||||
Common Stock, and |
||||||||
Additional paid in capital |
||||||||
Accumulated other comprehensive income (loss) |
( |
) | ||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
$ |
$ |
||||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ |
$ |
||||||
|
|
|
|
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 26, 2021 |
June 27, 2020 |
June 26, 2021 |
June 27, 2020 |
|||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
REVENUE |
||||||||||||||||
Sales of product |
$ | $ | $ | $ | ||||||||||||
Sales of services |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
||||||||||||||||
Cost of Sales |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
||||||||||||||||
OPERATING EXPENSE |
||||||||||||||||
Selling and marketing |
||||||||||||||||
General and administrative |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Expenses |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM OPERATIONS |
||||||||||||||||
Interest expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Other income (expense) |
( |
) | ( |
) | ||||||||||||
Change in fair value of derivative warrant liabilities |
( |
) | — | ( |
) | — | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Expense, Net |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME BEFORE TAXES |
||||||||||||||||
Provision for Income Taxes |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Comprehensive Income (Loss) |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
COMPREHENSIVE INCOME |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to common stockholders |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average shares outstanding, basic and diluted (Note 15) |
||||||||||||||||
Basic |
||||||||||||||||
Diluted |
||||||||||||||||
Net income per share, basic and diluted (Note 1 5 ) |
||||||||||||||||
Basic |
$ | $ | $ | $ | ||||||||||||
Diluted |
$ | $ | $ | $ |
Class B Common |
Class A Preferred Units |
Common Stock |
Additional paid-in capital |
Accumulated Other Comprehensive Income (Loss) |
Accumulated Equity (Deficit) |
Total |
||||||||||||||||||||||||||||||||||
Unit | Amount | Unit | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||
Balance as of December 28, 2019 |
$ |
$ |
— |
$ |
— |
$ |
— |
$ |
( |
) |
$ |
( |
) |
$ |
||||||||||||||||||||||||||
Retroactive application of the recapitalization |
( |
) |
( |
) |
( |
) |
( |
) |
$ |
— |
$ |
— |
$ |
— |
||||||||||||||||||||||||||
Balance as of December 28, 2019, as adjusted |
— |
$ |
— |
— |
$ |
— |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
|||||||||||||||||||||||||
Vesting of Midco LLC class B units |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Distributions to Janus Midco LLC Class A unitholders |
— | — | — |
— |
— | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Cumulative translation adjustment |
— | — | — |
— |
— | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Balance as of March 28, 2020, as adjusted |
— |
$ |
— |
— |
$ |
— |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
|||||||||||||||||||||||||
Vesting of Midco LLC class B units |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Distributions to Janus Midco LLC Class A unitholders |
— | — |
— | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Cumulative translation adjustment |
— | — |
— | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Balance as of June 2 7 , 2020, as adjusted |
— |
$ |
— |
— |
$ |
— |
$ |
$ |
$ |
( |
) |
$ |
( |
) |
$ |
|||||||||||||||||||||||||
Class B Common Units |
Class A Preferred Units |
Common Stock |
Additional paid-in capital |
Accumulated Other Comprehensive Income (Loss) |
Accumulated Equity (deficit) |
Total |
||||||||||||||||||||||||||||||||||
Unit |
Amount |
Unit |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||||||
Balance as of December 26, 2020 |
$ |
$ |
— |
$ |
— |
$ |
— |
$ |
( |
) |
$ |
( |
) |
$ |
||||||||||||||||||||||||||
Retroactive |
( |
) |
( |
) |
( |
) |
( |
) |
— |
— |
— |
|||||||||||||||||||||||||||||
Balance as of December 26, |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
||||
Vesting of Midco LLC class B units |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||||
Distributions to Class A preferred units |
— |
— |
— |
— |
— |
— |
— |
— |
( |
) |
( |
) | ||||||||||||||||||||||||||||
Cumulative translation adjustment |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||
Net income |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of March 27, 2021, as adjusted |
— |
$ |
— |
— |
$ |
— |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Vesting of Midco LLC class B units |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||||
Issuance of PIPE Shares |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||||
Issuance of common stock upon merger, net of transaction costs, earn out, and merger warrant liability |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||||
Issuance of earn out shares to common stockholders |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||||
Distributions to Janus Midco, LLC unitholders |
— |
— |
— |
— |
— |
— |
( |
) |
— |
— |
( |
) | ||||||||||||||||||||||||||||
Distributions to Class A preferred units |
— |
— |
— |
— |
— |
— |
— |
— |
( |
) |
( |
) | ||||||||||||||||||||||||||||
Deferred Tax Asset |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||
Cumulative |
— |
— |
— |
— |
— |
— |
— |
( |
) |
— |
( |
) | ||||||||||||||||||||||||||||
Net income |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance as of June 26, 2021 |
— |
$ |
— |
— |
$ |
— |
$ |
$ |
$ |
$ |
( |
) |
$ |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
||||||||
June 26, 2021 |
June 27, 2020 |
|||||||
(Unaudited) | (Unaudited) | |||||||
Cash Flows Provided By Operating Activities |
||||||||
Net income |
$ | $ | ||||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation |
||||||||
Intangible amortization |
||||||||
Deferred finance fee amortization |
||||||||
Share based compensation |
||||||||
Loss on extinguishment of debt |
— | |||||||
Change in fair value of contingent consideration |
— | |||||||
Loss on sale of assets |
||||||||
Change in fair value of derivative warrant liabilities |
— | |||||||
Undistributed (earnings) losses of affiliate |
( |
) | ||||||
Deferred income taxes |
( |
) | — | |||||
Changes in operating assets and liabilities |
||||||||
Accounts receivable |
( |
) | ||||||
Costs and estimated earnings in excess of billings and billings in excess of costs and estimated earnings on uncompleted contracts |
( |
) | ||||||
Prepaid expenses and other current assets |
( |
) | ( |
) | ||||
Inventory |
( |
) | ( |
) | ||||
Accounts payable |
||||||||
Other accrued expenses |
||||||||
Other assets and long-term liabilities |
( |
) | ||||||
|
|
|
|
|||||
Net Cash Provided By Operating Activities |
$ |
$ |
||||||
|
|
|
|
|||||
Cash Flows Used In Investing Activities |
||||||||
Proceeds from sale of equipment |
||||||||
Purchases of property and equipment |
( |
) | ( |
) | ||||
Cash paid for acquisition, net of cash acquired |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net Cash Used In Investing Activities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Cash Flows Used In Financing Activities |
||||||||
Distributions to Janus Midco LLC unitholders |
( |
) | ( |
) | ||||
Principal payments on long-term debt |
( |
) | ( |
) | ||||
Proceeds from merger |
— | |||||||
Proceeds from PIPE |
— | |||||||
Payments for transaction costs, net |
( |
) | — | |||||
Payments to Janus Midco, LLC unitholders at the business combination |
( |
) | — | |||||
Payments for deferred financing fees |
( |
) | — | |||||
|
|
|
|
|||||
Cash Used In Financing Activities |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
( |
) | ||||||
|
|
|
|
|||||
Net (Decrease) Increase in Cash and Cash Equivalents |
$ |
( |
) |
$ |
||||
|
|
|
|
|||||
Cash and Cash Equivalents, Beginning of Fiscal Year |
$ |
$ |
||||||
|
|
|
|
|||||
Cash and Cash Equivalents as of June 26, 2021 and June 27, 2020 |
$ |
$ |
||||||
|
|
|
|
|||||
Supplemental Cash Flows Information |
||||||||
Interest paid |
$ | $ | ||||||
Income taxes paid |
$ | $ | ||||||
Fair value of earnout |
$ | $ | — | |||||
Fair value of warrants |
$ | $ | — |
• | Janus Midco equityholders have the majority ownership and voting rights. The relative voting rights is equivalent to equity ownership (each share of common stock is one vote). JIH shareholders (IPO investors, founders, PIPE investors) hold |
• | The board of directors of the Combined Company is composed of nine directors, with Janus Midco equity holders having the ability to elect or appoint a majority of the board of directors in the Combined Company. |
• | Janus Midco’s senior management are the senior management of the Combined Company. |
• | The Combined Company has assumed the Janus name. |
Manufacturing machinery and equipment |
||||
Office furniture and equipment |
||||
Vehicles |
||||
Leasehold improvements |
• | Level 1, observable inputs such as quoted prices in active markets; |
• | Level 2, inputs other than the quoted prices in active markets that are observable either directly or indirectly; |
• | Level 3, unobservable inputs in which there is little or no market data, which requires that the Company develop its own assumptions. |
June 26, |
December 26, |
|||||||
2021 |
2020 |
|||||||
Raw materials |
$ | $ | ||||||
Work-in-process |
||||||||
Finished goods |
||||||||
|
|
|
|
|||||
$ |
$ |
|||||||
|
|
|
|
June 26, |
December 26, |
|||||||
2021 |
2020 |
|||||||
Land |
$ | $ | ||||||
Manufacturing machinery and equipment |
||||||||
Leasehold improvements |
||||||||
Construction in progress |
||||||||
Other |
||||||||
|
|
|
|
|||||
$ | $ | |||||||
Less accumulated depreciation |
( |
) | ( |
) | ||||
|
|
|
|
|||||
$ |
$ |
|||||||
|
|
|
|
June 26, |
December 26, |
|||||||||||||||||||
2021 |
2020 |
|||||||||||||||||||
Gross Carrying Amount |
Accumulated Amortization |
Average Remaining Life in Years |
Gross Carrying Amount |
Accumulated Amortization |
||||||||||||||||
Intangible Assets |
||||||||||||||||||||
Customer relationships |
$ | $ | $ | $ | ||||||||||||||||
Noncompete agreements |
||||||||||||||||||||
Tradenames and trademarks |
— | Indefinite | — | |||||||||||||||||
Other intangibles |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
$ |
$ |
$ |
$ |
|||||||||||||||||
|
|
|
|
|
|
|
|
Balance as of December 26, 2020 |
$ |
|||
|
|
|||
Goodwill acquired during the period |
||||
Changes due to foreign currency fluctuations |
( |
) | ||
|
|
|||
Balance as of June 26, 2021 |
$ |
|||
|
|
June 26, |
December 26, |
|||||||
2021 |
2020 |
|||||||
Sales tax payable |
$ | $ | ||||||
Interest payable |
||||||||
Contingent consideration payable—short term |
||||||||
Other accrued liabilities |
||||||||
Employee compensation |
||||||||
Customer deposits and allowances |
||||||||
Other |
||||||||
|
|
|
|
|||||
Total |
$ |
$ |
||||||
|
|
|
|
June 26, |
December 26, |
|||||||
2021 |
2020 |
|||||||
Note payable—First Lien |
$ | $ | ||||||
Note payable—First Lien B2 |
||||||||
Note payable—Amendment No. 3 First Lien |
||||||||
|
|
|
|
|||||
Less unamortized deferred finance fees |
||||||||
Less current maturities |
||||||||
|
|
|
|
|||||
Total long-term debt |
$ |
$ |
||||||
|
|
|
|
2021 |
$ | ||
2022 |
|||
2023 |
|||
2024 |
|||
2025 |
|||
|
| ||
Total |
$ |
||
|
|
Shares |
% |
||||||||
Janus Midco, LLC unitholders |
$ | % | |||||||
Public stockholders |
% | ||||||||
PIPE Investors |
% | ||||||||
Total |
$ |
% |
June 26, 2021 |
||||
Contract assets, beginning of the period |
$ | |||
Contract assets, end of the period |
$ | |||
Contract liabilities, beginning of the period |
$ | |||
Contract liabilities, end of the period |
$ | |||
Three Months Ended |
Six Months Ended |
|||||||||||||||
Reportable Segments by Sales Channel Revenue Recognition |
June 26, 2021 |
June 27, 2020 |
June 26, 2021 |
June 27, 2020 |
||||||||||||
Janus North America |
||||||||||||||||
Goods transferred at a point in time |
$ | $ | $ | $ | ||||||||||||
Services transferred over time |
||||||||||||||||
Janus International |
||||||||||||||||
Goods transferred at a point in time |
||||||||||||||||
Services transferred over time |
||||||||||||||||
Eliminations |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Total Revenue |
$ |
$ |
$ |
$ |
||||||||||||
Six Months Ended |
Six Months Ended |
|||||||||||||||
Reportable Segments by Sales Channel Revenue Recognition |
June 26, 2021 |
June 27, 2020 |
June 26, 2021 |
June 27, 2020 |
||||||||||||
Janus North America |
||||||||||||||||
Self Storage-New Construction |
$ | $ | $ | $ | ||||||||||||
Self Storage-R3 |
||||||||||||||||
Commercial and Others |
||||||||||||||||
Janus International |
||||||||||||||||
Self Storage-New Construction |
$ | $ | ||||||||||||||
Self Storage-R3 |
||||||||||||||||
Eliminations |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Total Revenue |
$ |
$ |
$ |
$ |
||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 26, 2021 |
June 27, 2020 |
June 26, 2021 |
June 27, 2020 |
|||||||||||||
Numerator: |
||||||||||||||||
Net income attributable to common stockholders |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: |
||||||||||||||||
Weighted average number of shares: |
||||||||||||||||
Basic |
||||||||||||||||
Adjustment for Warrants—Treasury stock method |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic net income per share attributable to common stockholders |
$ | $ | $ | $ | ||||||||||||
Diluted net income per share attributable to common stockholders |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 26, |
June 27, |
June 26, |
June 27, |
|||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Revenue |
||||||||||||||||
Janus North America |
$ | $ | $ | $ | ||||||||||||
Janus International |
||||||||||||||||
Intersegment |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated Revenue |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income From Operations |
||||||||||||||||
Janus North America |
$ | $ | $ | $ | ||||||||||||
Janus International |
( |
) | ||||||||||||||
Eliminations |
( |
) | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Segment Operating Income |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Depreciation Expense |
||||||||||||||||
Janus North America |
$ |
$ |
$ |
$ |
||||||||||||
Janus International |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated Depreciation Expense |
$ |
$ |
$ |
$ |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Amortization of Intangible Assets |
||||||||||||||||
Janus North America |
$ |
$ |
$ |
$ |
||||||||||||
Janus International |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated Amortization Expense |
$ |
$ |
$ |
$ |
||||||||||||
|
|
|
|
|
|
|
|
June 26, |
December 26 |
|||||||
2021 |
2020 |
|||||||
Identifiable Assets |
||||||||
Janus North America |
$ | $ | ||||||
Janus International |
||||||||
|
|
|
|
|||||
Consolidated Assets |
$ | $ | ||||||
|
|
|
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations. |
• | Business Overview: This section provides a general description of our business, and a discussion of management’s general outlook regarding market demand, our competitive position and product innovation, as well as recent developments we believe are important to understanding our results of operations and financial condition or in understanding anticipated future trends. |
• | Basis of Presentation: This section provides a discussion of the basis on which our unaudited consolidated financial statements were prepared. |
• | Results of Operations: This section provides an analysis of our unaudited results of operations for the three and six months periods ended June 26, 2021 and June 27, 2020. |
• | Liquidity and Capital Resources: This section provides a discussion of our financial condition and an analysis of our unaudited cash flows for the three and six months periods ended June 26, 2021 and June 27, 2020. This section also provides a discussion of our contractual obligations, other purchase commitments and customer credit risk that existed at June 26, 2021, as well as a discussion of our ability to fund our future commitments and ongoing operating activities through internal and external sources of capital. |
• | Critical Accounting Policies and Estimates: This section identifies and summarizes those accounting policies that significantly impact our reported results of operations and financial condition and require significant judgment or estimates on the part of management in their application. |
Three Months |
Variance |
|||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
$ |
% |
|||||||||||||
Total Revenue |
$ | 174,182,389 | $ | 122,229,623 | $ | 51,952,765 | 42.5 | % | ||||||||
Adjusted EBITDA |
$ | 35,919,274 | $ | 28,509,597 | $ | 7,409,676 | 26.0 | % | ||||||||
Adjusted EBITDA (% of revenue) |
20.6 | % | 23.3 | % | (2.7 | )% |
Six Months |
Variance |
|||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
$ |
% |
|||||||||||||
Total Revenue |
$ | 327,006,656 | $ | 260,043,418 | $ | 66,963,238 | 25.8 | % | ||||||||
Adjusted EBITDA |
$ | 68,549,115 | $ | 56,927,473 | $ | 11,621,642 | 20.4 | % | ||||||||
Adjusted EBITDA (% of revenue) |
21.0 | % | 21.9 | % | (0.9 | )% |
• | the three and six months period ended June 26, 2021 compared to the three and six months period ended June 27, 2020. |
Three Months |
Variance |
|||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
$ |
% |
|||||||||||||
REVENUE |
||||||||||||||||
Sales of products |
$ | 140,556,306 | $ | 95,425,815 | $ | 45,130,491 | 47.3 | % | ||||||||
Sales of services |
33,626,083 | 26,803,808 | 6,822,275 | 25.5 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
174,182,389 | 122,229,623 | 51,952,766 | 42.5 | % | |||||||||||
Cost of Sales |
114,987,977 | 77,449,920 | 37,538,057 | 48.5 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
59,194,412 | 44,779,703 | 14,414,709 | 32.2 | % | |||||||||||
OPERATING EXPENSE |
||||||||||||||||
Selling and marketing |
10,382,169 | 7,717,283 | 2,664,886 | 34.5 | % | |||||||||||
General and administrative |
34,471,523 | 16,931,440 | 17,540,083 | 103.6 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Expenses |
44,853,692 | 24,648,723 | 20,204,969 | 82.0 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM OPERATIONS |
14,340,720 | 20,130,980 | (5,790,260 | ) | (28.8 | )% | ||||||||||
Interest expense |
(7,475,727 | ) | (8,737,328 | ) | 1,261,601 | (14.4 | )% | |||||||||
Other income (expense) |
(920,003 | ) | 23,883 | (943,887 | ) | (3952.0 | )% | |||||||||
Change in fair value of derivative warrant liabilities |
(1,928,500 | ) | — | (1,928,500 | ) | — | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Expense, Net |
(10,324,230 | ) | (8,713,445 | ) | (1,610,786 | ) | 18.5 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME BEFORE TAXES |
4,016,490 | 11,417,535 | (7,401,045 | ) | (64.8 | )% | ||||||||||
Provision for Income Taxes |
2,893,283 | 400,067 | 2,493,216 | 623.2 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME |
$ | 1,123,207 | $ | 11,017,468 | $ | (9,894,261 | ) | (89.8 | )% | |||||||
|
|
|
|
|
|
|
|
Six Months |
Variance |
|||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
$ |
% |
|||||||||||||
REVENUE |
||||||||||||||||
Sales of products |
$ | 262,252,532 | $ | 203,536,725 | $ | 58,715,807 | 28.8 | % | ||||||||
Sales of services |
64,754,124 | 56,506,693 | 8,247,431 | 14.6 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
327,006,656 | 260,043,418 | 66,963,238 | 25.8 | % | |||||||||||
Cost of Sales |
214,518,947 | 167,180,130 | 47,338,817 | 28.3 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
112,487,709 | 92,863,288 | 19,624,421 | 21.1 | % | |||||||||||
OPERATING EXPENSE |
||||||||||||||||
Selling and marketing |
19,840,296 | 17,977,566 | 1,862,730 | 10.4 | % | |||||||||||
General and administrative |
54,057,831 | 34,566,666 | 19,491,165 | 56.4 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Expenses |
73,898,127 | 52,544,232 | 21,353,895 | 40.6 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM OPERATIONS |
38,589,583 | 40,319,056 | (1,729,473 | ) | (4.3 | )% | ||||||||||
Interest expense |
(15,601,797 | ) | (18,678,476 | ) | 3,076,679 | (16.5 | )% | |||||||||
Other income (expense) |
(2,478,869 | ) | 99,211 | (2,578,080 | ) | (2598.6 | )% | |||||||||
Change in fair value of derivative warrant liabilities |
(1,928,500 | ) | — | (1,928,500 | ) | — | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Expense, Net |
(20,009,166 | ) | (18,579,265 | ) | (1,429,901 | ) | 7.7 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME BEFORE TAXES |
18,580,417 | 21,739,791 | (3,159,374 | ) | (14.5 | )% | ||||||||||
Provision for Income Taxes |
2,738,389 | 770,292 | 1,968,097 | 255.5 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME |
$ | 15,842,028 | $ | 20,969,499 | $ | (5,127,471 | ) | (24.5 | )% | |||||||
|
|
|
|
|
|
|
|
Three Months |
Revenue Variance Breakdown |
|||||||||||||||||||||||
Variance % |
Organic Growth |
Organic Growth % |
||||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variances |
||||||||||||||||||||||
Sales of products |
$ | 140,556,306 | $ | 95,425,815 | $ | 45,130,491 | 47.3 | % | $ | 45,130,491 | 47.3 | % | ||||||||||||
Sales of services |
33,626,083 | 26,803,808 | 6,822,274 | 25.5 | % | 6,822,274 | 25.5 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
174,182,389 |
$ |
122,229,623 |
$ |
51,952,765 |
42.5 |
% |
$ |
51,952,765 |
42.5 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months |
Revenue Variance Breakdown |
|||||||||||||||||||||||
Variance % |
Organic Growth |
Organic Growth % |
||||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variances |
||||||||||||||||||||||
Sales of products |
$ | 262,252,532 | $ | 203,536,725 | $ | 58,715,807 | 28.8 | % | $ | 58,715,807 | 28.8 | % | ||||||||||||
Sales of services |
64,754,124 | 56,506,693 | 8,247,431 | 14.6 | % | 8,247,431 | 14.6 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
327,006,657 |
$ |
260,043,418 |
$ |
66,963,239 |
25.8 |
% |
$ |
66,963,239 |
25.8 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
Three Months |
Variance |
||||||||||||||||||||||
Consolidated |
Period ended June 26, 2021 |
% of sales |
Period ended June 27, 2020 |
% of sales |
$ |
% |
||||||||||||||||||
New Construction - Self Storage |
$ | 65,746,672 | 37.7 | % | $ | 56,643,349 | 46.3 | % | $ | 9,103,323 | 16.1 | % | ||||||||||||
R3 - Self Storage |
55,578,419 | 31.9 | % | 34,267,033 | 28.0 | % | $ | 21,311,386 | 62.2 | % | ||||||||||||||
Commercial and Other |
52,857,298 | 30.4 | % | 31,319,241 | 25.6 | % | 21,538,057 | 68.8 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
174,182,389 |
100.0 |
% |
$ |
122,229,623 |
100.0 |
% |
$ |
51,952,766 |
42.5 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months |
Six Months |
Variance |
||||||||||||||||||||||
Consolidated |
Period ended June 26, 2021 |
% of sales |
Period ended June 27, 2020 |
% of sales |
$ |
% |
||||||||||||||||||
New Construction - Self Storage |
$ | 121,864,066 | 37.3 | % | $ | 125,935,630 | 48.4 | % | $ | (4,071,564 | ) | (3.2 | )% | |||||||||||
R3 - Self Storage |
98,568,315 | 30.1 | % | 75,715,364 | 29.1 | % | 22,852,951 | 30.2 | % | |||||||||||||||
Commercial and Other |
106,574,276 | 32.6 | % | 58,392,424 | 22.5 | % | 48,181,852 | 82.5 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
327,006,657 |
100.0 |
% |
$ |
260,043,418 |
100.0 |
% |
$ |
66,963,239 |
25.8 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
Cost of Sales Variance Breakdown |
|||||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variance |
Variance % |
Organic Growth |
Organic Growth % |
|||||||||||||||||||
Cost of Sales |
$ | 114,987,977 | 77,449,920 | $ | 37,538,057 | 48.5 | % | $ | 37,538,057 | 48.5 | % |
Six Months |
Cost of Sales Variance Breakdown |
|||||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variance |
Variance % |
Organic Growth |
Organic Growth % |
|||||||||||||||||||
Cost of Sales |
$ | 214,518,947 | 167,180,130 | $ | 47,338,817 | 28.3 | % | $ | 47,338,817 | 28.3 | % |
Three Months |
||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variance |
||||||||||||||
$ |
% |
|||||||||||||||
REVENUE |
||||||||||||||||
Sales of products |
$ | 139,188,950 | $ | 95,751,111 | $ | 43,437,839 | 45.4 | % | ||||||||
Sales of services |
25,056,299 | 23,167,477 | 1,888,822 | 8.2 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
164,245,249 | 118,918,588 | 45,326,661 | 38.1 | % | |||||||||||
Cost of Sales |
110,340,809 | 76,155,331 | 34,185,478 | 44.9 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
53,904,440 | 42,763,257 | 11,141,183 | 26.1 | % | |||||||||||
OPERATING EXPENSE |
||||||||||||||||
Selling and marketing |
9,472,257 | 6,986,592 | 2,485,665 | 35.6 | % | |||||||||||
General and administrative |
31,844,886 | 15,570,160 | 16,274,726 | 104.5 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Expenses |
41,317,143 | 22,556,752 | 18,760,391 | 83.2 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM OPERATIONS |
$ | 12,587,297 | $ | 20,206,505 | $ | (7,619,208 | ) | (37.7 | )% | |||||||
|
|
|
|
|
|
|
|
Six Months |
||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variance |
||||||||||||||
$ |
% |
|||||||||||||||
REVENUE |
||||||||||||||||
Sales of products |
$ | 260,082,109 | $ | 200,276,583 | $ | 59,805,526 | 29.9 | % | ||||||||
Sales of services |
50,697,555 | 47,073,167 | 3,624,388 | 7.7 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
310,779,664 | 247,349,750 | 63,429,914 | 25.6 | % | |||||||||||
Cost of Sales |
207,113,235 | 160,190,520 | 46,922,715 | 29.3 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
103,666,429 | 87,159,230 | 16,507,199 | 18.9 | % | |||||||||||
OPERATING EXPENSE |
||||||||||||||||
Selling and marketing |
18,167,228 | 15,823,475 | 2,343,753 | 14.8 | % | |||||||||||
General and administrative |
48,996,596 | 31,689,350 | 17,307,246 | 54.6 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Expenses |
67,163,824 | 47,512,825 | 19,650,999 | 41.4 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM OPERATIONS |
$ | 36,502,605 | $ | 39,646,405 | $ | (3,143,800 | ) | (7.9 | )% | |||||||
|
|
|
|
|
|
|
|
Three Months |
Variances |
Variance % |
Revenue Variance Breakdown |
|||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Organic Growth |
Organic Growth % |
|||||||||||||||||||||
Sales of products |
$ | 139,188,950 | $ | 95,751,111 | $ | 43,437,839 | 45.4 | % | $ | 43,437,839 | 45.4 | % | ||||||||||||
Sales of services |
25,056,299 | 23,167,477 | 1,888,822 | 8.2 | % | 1,888,822 | 8.2 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
164,245,249 |
$ |
118,918,588 |
$ |
45,326,661 |
38.1 |
% |
$ |
45,326,661 |
38.1 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months |
Variances |
Variance % |
Revenue Variance Breakdown |
|||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Organic Growth |
Organic Growth % |
|||||||||||||||||||||
Sales of products |
$ | 260,082,109 | $ | 200,276,583 | $ | 59,805,526 | 29.9 | % | $ | 59,805,526 | 29.9 | % | ||||||||||||
Sales of services |
50,697,555 | 47,073,167 | 3,624,388 | 7.7 | % | 3,624,388 | 7.7 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
310,779,664 |
$ |
247,349,750 |
$ |
63,429,914 |
25.6 |
% |
$ |
63,429,914 |
25.6 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
||||||||||||||||||||||||
Period ended June 26, 2021 |
% of total sales |
Period ended June 27, 2020 |
% of total sales |
Variance |
||||||||||||||||||||
$ |
% |
|||||||||||||||||||||||
New Construction - Self Storage |
$ | 55,600,872 | 33.9 | % | $ | 55,763,077 | 46.9 | % | $ | (162,205 | ) | (0.3 | )% | |||||||||||
R3 - Self Storage |
52,182,213 | 31.8 | % | 30,411,543 | 25.6 | % | 21,770,670 | 71.6 | % | |||||||||||||||
Commercial and Other |
56,462,164 | 34.4 | % | 32,743,968 | 27.5 | % | 23,718,196 | 72.4 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
164,245,249 |
100.0 |
% |
$ |
118,918,588 |
100.0 |
% |
$ |
45,326,661 |
38.1 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months |
||||||||||||||||||||||||
Period ended June 26, 2021 |
% of total sales |
Period ended June 27, 2020 |
% of total sales |
Variance |
||||||||||||||||||||
$ |
% |
|||||||||||||||||||||||
New Construction - Self Storage |
$ | 104,301,403 | 33.6 | % | $ | 117,223,245 | 47.4 | % | $ | (12,921,842 | ) | (11.0 | )% | |||||||||||
R3 - Self Storage |
91,513,670 | 29.4 | % | 67,981,662 | 27.5 | % | 23,532,008 | 34.6 | % | |||||||||||||||
Commercial and Other |
114,964,591 | 37.0 | % | 62,144,843 | 25.1 | % | 52,819,748 | 85.0 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
310,779,664 |
100.0 |
% |
$ |
247,349,750 |
100.0 |
% |
$ |
63,429,914 |
25.6 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
Variance |
Variance % |
Cost of Sales Variance Breakdown |
|||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Organic Growth (Reduction) |
Organic Growth % |
|||||||||||||||||||||
Cost of Sales |
$ | 110,340,809 | $ | 76,155,331 | $ | 34,185,478 | 44.9 | % | $ | 34,185,478 | 44.9 | % |
Three Months |
Variance |
Variance % |
Cost of Sales Variance Breakdown |
|||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Organic Growth (Reduction) |
Organic Growth % |
|||||||||||||||||||||
Cost of Sales |
$ | 207,113,235 | $ | 160,190,520 | $ | 46,922,715 | 29.3 | % | $ | 46,922,715 | 29.3 | % |
Three Months |
||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variance |
||||||||||||||
$ |
% |
|||||||||||||||
REVENUE |
||||||||||||||||
Sales of products |
$ | 9,775,323 | $ | 3,618,698 | $ | 6,156,625 | 170.1 | % | ||||||||
Sales of services |
8,569,784 | 3,636,331 | 4,933,453 | 135.7 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
18,345,107 | 7,255,029 | 11,090,078 | 152.9 | % | |||||||||||
Cost of Sales |
13,052,984 | 5,251,443 | 7,801,541 | 148.6 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
5,292,123 | 2,003,586 | 3,288,537 | 164.1 | % | |||||||||||
OPERATING EXPENSE |
||||||||||||||||
Selling and marketing |
909,913 | 730,692 | 179,221 | 24.5 | % | |||||||||||
General and administrative |
2,626,637 | 1,361,281 | 1,265,356 | 93.0 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Expenses |
3,536,550 | 2,091,973 | 1,444,577 | 69.1 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM OPERATIONS |
$ | 1,755,573 | $ | (88,387 | ) | $ | 1,843,960 | (2086.2 | )% | |||||||
|
|
|
|
|
|
|
|
Six Months |
||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variance |
||||||||||||||
$ |
% |
|||||||||||||||
REVENUE |
||||||||||||||||
Sales of products |
$ | 16,848,388 | $ | 10,110,767 | $ | 6,737,621 | 66.6 | % | ||||||||
Sales of services |
14,056,570 | 9,433,526 | 4,623,044 | 49.0 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
30,904,958 | 19,544,293 | 11,360,665 | 58.1 | % | |||||||||||
Cost of Sales |
22,108,412 | 13,894,965 | 8,213,447 | 59.1 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
GROSS PROFIT |
8,796,546 | 5,649,328 | 3,147,218 | 55.7 | % | |||||||||||
OPERATING EXPENSE |
||||||||||||||||
Selling and marketing |
1,673,068 | 2,154,092 | (481,024 | ) | (22.3 | )% | ||||||||||
General and administrative |
5,061,235 | 2,877,316 | 2,183,919 | 75.9 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Expenses |
6,734,303 | 5,031,408 | 1,702,895 | 33.8 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME FROM OPERATIONS |
$ | 2,062,243 | $ | 617,920 | $ | 1,444,323 | 233.7 | % | ||||||||
|
|
|
|
|
|
|
|
Three Months |
Variances |
Variance % |
Revenue Variance Breakdown |
|||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Organic Growth |
Organic Growth |
|||||||||||||||||||||
Sales of products |
$ | 9,775,323 | $ | 3,618,698 | $ | 6,156,625 | 170.1 | % | $ | 6,156,623 | 170.1 | % | ||||||||||||
Sales of services |
8,569,784 | 3,636,331 | 4,933,453 | 135.7 | % | 4,933,452 | 135.7 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
18,345,107 |
$ |
7,255,029 |
$ |
11,090,078 |
152.9 |
% |
$ |
11,090,076 |
152.9 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months |
Variances |
Variance % |
Revenue Variance Breakdown |
|||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Organic Growth |
Organic Growth |
|||||||||||||||||||||
Sales of products |
$ | 16,848,388 | $ | 10,110,767 | $ | 6,737,621 | 66.6 | % | $ | 6,737,620 | 66.6 | % | ||||||||||||
Sales of services |
14,056,570 | 9,433,526 | 4,623,044 | 49.0 | % | 4,623,044 | 49.0 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
30,904,958 |
$ |
19,544,293 |
$ |
11,360,665 |
58.1 |
% |
$ |
11,360,664 |
58.1 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
% of total sales |
Variance |
||||||||||||||||||||||
Period ended June 26, 2021 |
% of total sales |
Period ended June 27, 2020 |
$ |
% |
||||||||||||||||||||
New Construction - Self Storage |
$ | 14,877,564 | 70.9 | % | $ | 3,360,150 | 68.4 | % | $ | 11,517,414 | 342.8 | % | ||||||||||||
R3 - Self Storage |
3,467,543 | 29.1 | % | 3,894,879 | 31.6 | % | (427,336 | ) | (11.0 | )% | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
18,345,107 |
100.0 |
% |
$ |
7,255,029 |
100.0 |
% |
$ |
11,090,078 |
152.9 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months |
% of total sales |
Variance |
||||||||||||||||||||||
Period ended June 26, 2021 |
% of total sales |
Period ended June 27, 2020 |
$ |
% |
||||||||||||||||||||
New Construction - Self Storage |
$ | 23,778,978 | 70.9 | % | $ | 11,771,203 | 68.4 | % | $ | 12,007,775 | 102.0 | % | ||||||||||||
R3 - Self Storage |
7,125,980 | 29.1 | % | 7,773,090 | 31.6 | % | (647,110 | ) | (8.3 | )% | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
30,904,958 |
100.0 |
% |
$ |
19,544,293 |
100.0 |
% |
$ |
11,360,665 |
58.1 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Three Months |
Variance |
Variance % |
Cost of Sales Variance Breakdown |
|||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Organic Growth |
Organic Growth % |
|||||||||||||||||||||
Cost of Sales |
$ | 13,052,984 | $ | 5,251,443 | $ | 7,801,541 | 148.6 | % | $ | 7,801,541 | 148.6 | % |
Six Months |
Variance |
Variance % |
Cost of Sales Variance Breakdown |
|||||||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Organic Growth |
Organic Growth % |
|||||||||||||||||||||
Cost of Sales |
$ | 22,108,412 | $ | 13,894,965 | $ | 8,213,447 | 59.1 | % | $ | 8,213,447 | 59.1 | % |
• | exclude depreciation and amortization, and although these are non-cash expenses, the assets being depreciated may be replaced in the future; |
• | do not reflect interest expense, or the cash requirements necessary to service interest on debt, which reduces cash available; |
• | do not reflect the provision for or benefit from income tax that may result in payments that reduce cash available; |
• | exclude non-recurring items which are unlikely to occur again and have not occurred before (e.g., the extinguishment of debt); and |
• | may not be comparable to similar non-GAAP financial measures used by other companies, because the expenses and other items that Janus excludes in the calculation of these non-GAAP financial measures may differ from the expenses and other items, if any, that other companies may exclude from these non-GAAP financial measures when they report their operating results. |
Three Months |
||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variance |
||||||||||||||
$ |
% |
|||||||||||||||
Net Income |
$ | 1,123,207 | $ | 11,017,468 | $ | (9,894,262 | ) | (89.8 | )% | |||||||
Interest Expense |
7,475,727 | 8,737,328 | (1,261,601 | ) | (14.4 | )% | ||||||||||
Income Taxes |
2,893,283 | 400,067 | 2,493,216 | 623.2 | % | |||||||||||
Depreciation |
1,506,337 | 1,402,779 | 103,558 | 7.4 | % | |||||||||||
Amortization |
6,790,812 | 6,686,217 | 104,595 | 1.6 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
$ |
19,789,366 |
$ |
28,243,859 |
$ |
(8,454,494 |
) |
(29.9 |
)% | |||||||
Loss (gain) on extinguishment of debt (2) |
993,562 | — | 993,562 | — | % | |||||||||||
COVID-19 related expenses(3) |
12,808 | 265,738 | (252,930 | ) | (95.2 | )% | ||||||||||
Transaction related expenses (4) |
10,398,423 | — | 10,398,423 | — | % | |||||||||||
Facility relocation (5) |
50,692 | — | 50,692 | — | % | |||||||||||
Share-based compensation (6) |
2,059,223 | — | 2,059,223 | — | % | |||||||||||
Change in fair value of contingent consideration (7) |
686,700 | — |
686,700 | — | % | |||||||||||
Change in fair value of derivative warrant liabilities (8) |
1,928,500 | — |
1,928,500 | — | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ |
35,919,274 |
$ |
28,509,597 |
$ |
7,409,676 |
26.0 |
% | ||||||||
|
|
|
|
|
|
|
|
Six Months |
||||||||||||||||
Period ended June 26, 2021 |
Period ended June 27, 2020 |
Variance |
||||||||||||||
$ |
% |
|||||||||||||||
Net Income |
$ | 15,842,028 | $ | 20,969,499 | $ | (5,127,471 | ) | (24.5 | )% | |||||||
Interest Expense |
15,601,797 | 18,678,476 | (3,076,679 | ) | (16.5 | )% | ||||||||||
Income Taxes |
2,738,389 | 770,292 | 1,968,097 | 255.5 | % | |||||||||||
Depreciation |
2,979,336 | 2,832,701 | 146,635 | 5.2 | % | |||||||||||
Amortization |
13,622,957 | 13,395,767 | 227,190 | 1.7 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
$ |
50,784,507 |
$ |
49,960,518 |
$ |
(5,862,228 |
) |
(10.3 |
)% | |||||||
BETCO transition fee (1) |
— | 15,000 | (15,000 | ) | (100.0 | )% | ||||||||||
Loss (gain) on extinguishment of debt (2) |
2,414,854 | — | 2,414,854 | — | % | |||||||||||
COVID-19 related expenses(3) |
209,263 | 265,738 | (56,475 | ) | (21.3 | )% | ||||||||||
Transaction related expenses (4) |
10,398,423 | — | 10,398,423 | — | % | |||||||||||
Facility relocation (5) |
67,645 | — | 67,645 | — | % | |||||||||||
Share-based compensation (6) |
2,059,223 | — |
2,059,223 | — | % | |||||||||||
Change in fair value of contingent consideration (7) |
686,700 | — |
686,700 | — | % | |||||||||||
Change in fair value of derivative warrant liabilities (8) |
1,928,500 | 1,928,500 | — | % | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ |
68,549,115 |
$ |
56,927,473 |
$ |
11,621,642 |
20.4 |
% | ||||||||
|
|
|
|
|
|
|
|
(1) | Retainer fee paid to former BETCO owner, during the transition to a new President to run the business and related one-time-consulting fee. |
(2) | Adjustment for loss (gain) on extinguishment of debt regarding the write off of unamortized fees and third-party fees as a result of the debt modification completed in February 2021 and the prepayment of debt in the amount of $61.6 million that occurred on June 7, 2021 in conjunction with the Business Combination. See Liquidity and Capital Resources section. |
(3) | Expenses which are one-time and non-recurring related to the COVID-19 pandemic. See Impact of COVID-19 section |
(4) | Transaction related expenses incurred as a result of the Business Combination on June 7, 2021 which consist of employee bonuses and the transaction cost allocation. |
(5) | Expenses related to the facility relocation for Steel Storage. |
(6) | Share-based compensation expense associated with Midco, LLC Class B Common units that fully vested at the date of the Business Combination. |
(7) | Adjustment related to the change in fair value of contingent consideration related to the earnout of the 2,000,000 common stock shares that were issued and released on June 21, 2021. |
(8) | Adjustment related to the change in fair value of derivative warrant liabilities for the private placement warrants. |
Principal Amount |
Issuance Date |
Maturity Date |
Interest Rate |
Net Carrying Value |
||||||||||||||||||||
June 26, 2021 |
December 26, 2020 |
|||||||||||||||||||||||
Notes Payable - 1st Lien |
$ | 470,000,000/ | |
February 2018/ August 2019 |
|
February 1, 2025 |
4.75 | % 1 |
$ | — | $ | 562,363,000 | ||||||||||||
Notes Payable - 1st Lien B2 |
$ | 75,000,000/ | March 1, 2019 | |
February 1, 2025 |
5.50 | % 2 |
— | 73,875,000 | |||||||||||||||
Notes Payable - Amendment No. 3 1st Lien |
$ | 634,607,146/ | |
February 1, 2021 |
|
|
February 1, 2025 |
4.25 | % 3 |
573,000,000 | — | |||||||||||||
|
|
|
|
|||||||||||||||||||||
Total principal debt |
573,000,000 | 636,238,000 | ||||||||||||||||||||||
Less unamortized deferred finance fees |
|
February 1, 2025 |
9,079,684 | 12,110,329 | ||||||||||||||||||||
Less: current portion of long-term debt |
6,346,071 | 6,523,417 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Long-term debt, net of current portion |
$ |
557,574,245 |
$ |
617,604,254 |
||||||||||||||||||||
|
|
|
|
(1) | The interest rate on the 1st Lien term loan as of December 26, 2020, was 4.75%, which is a variable rate based on LIBOR, subject to a 1.00% floor, plus an applicable margin percent of 3.75% |
(2) | The interest rate on the 1st Lien B2 term loan as of December 26, 2020, was 5.50%, which is a variable rate based on LIBOR, subject to a 1.00% floor, plus an applicable margin percent of 4.50% |
(3) | The interest rate on the Amendment No. 3 1st Lien term loan as of June 26, 2021, was 4.25%, which is a variable rate based on LIBOR, subject to a 1.00% floor, plus an applicable margin percent of 3.25% |
June 26, 2021 |
June 27, 2021 |
Variance |
||||||||||||||
$ |
% |
|||||||||||||||
Net cash provided by (used in) operating activities |
$ | 44,822,882 | $ | 50,534,000 | $ | (5,711,118 | ) | (11.3 | )% | |||||||
Net cash provided by (used in) investing activities |
(5,478,081 | ) | (8,388,248 | ) | 2,910,167 | (34.7 | )% | |||||||||
Net cash provided by (used in) financing activities |
(69,502,870 | ) | (4,545,675 | ) | (64,957,195 | ) | 1429.0 | % | ||||||||
Effect of foreign currency rate changes on cash |
191,035 | (1,091,444 | ) | 1,282,479 | (117.5 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (decrease) increase in cash and cash equivalents |
$ |
(29,967,034 |
) |
$ |
36,508,633 |
$ |
(66,475,667 |
) |
(182.1 |
)% | ||||||
|
|
|
|
|
|
|
|
Total |
Less than 1 year |
1-3 years |
3-5 years |
Thereafter |
||||||||||||||||
Long Term Debt Obligations |
$ | 573,000,000 | $ | 4,759,554 | $ | 12,692,142 | $ | 555,548,304 | $ | — | ||||||||||
Operating Leases |
39,224,549 | 5,045,411 | 8,516,489 | 6,683,624 | 18,979,025 | |||||||||||||||
Long Term Supply Contracts (1) |
792,692 | 792,692 | — | — | — | |||||||||||||||
Other Long Term Liabilities (2) |
2,885,874 | 179,023 | 1,347,933 | 209,040 | 1,149,878 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 615,903,115 | $ | 10,776,680 | $ | 22,556,564 | $ | 562,440,968 | $ | 20,128,903 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) |
Long Term Supply Contracts relate to the multiple fixed price agreements. |
(2) |
Other Long-Term Liabilities primarily consists of FICA deferral under the CARES Act due in 1-3 years and additional deferred leasing obligations. |
Manufacturing machinery and equipment | 3-7 years | |
Office furniture and equipment | 3-7 years | |
Vehicles | 3-5 years | |
Leasehold improvements | Over the shorter of the lease term or respective useful life |
Trademark and Trade Name |
Indefinite | |
Customer Relationships |
10-15 years | |
Non-Competition Agreement |
3-8 years | |
Software |
10 years | |
Backlog |
Less than 1 year |
• | |
• | |
• | |
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
Item 4. |
Controls and Procedures |
Item 1. |
Legal Proceedings |
Item 1A. |
Risk Factors |
• | increase the number of customers; |
• | further improve the quality of our products and service offerings, and introduce high-quality new products; |
• | timely adjust expenditures in relation to changes in demand for the underlying products and services offered; |
• | maintain brand recognition and effectively leverage our brand; and |
• | attract and retain management and other skilled personnel for our business. |
• | provisions that authorize our board of directors, without action by our stockholders, to authorize by resolution the issuance of shares of preferred stock and to establish the number of shares to be included in such series, along with the preferential rights determined by our board of directors; provided that, our board of directors may also, subject to the rights of the holders of preferred stock, authorize shares of preferred stock to be increased or decreased by the approval of the board of directors and the affirmative vote of the holders of a majority in voting power of the outstanding shares of capital stock of the corporation; |
• | provisions that impose advance notice requirements and other requirements and limitations on the ability of stockholders to propose matters for consideration at stockholder meetings; and |
• | a staggered board whereby our directors are divided into three classes, with each class subject to retirement and reelection once every three years on a rotating basis. |
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds. |
Item 3. |
Defaults upon Senior Securities. |
Item 4. |
Mine Safety Disclosures. |
Item 5. |
Other Information. |
Item 6. |
Exhibits. |
* | These certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing. |
Date: August 10, 2021 | By: | /s/ Scott Sannes | ||||
Name: | Scott Sannes | |||||
Title: | Chief Financial Officer |