Quarterly report pursuant to Section 13 or 15(d)

Summary of Significant Accounting Policies

v3.22.1
Summary of Significant Accounting Policies
 9 Months Ended
Sep. 25, 2021
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies Summary of Significant Accounting Policies
Unaudited Interim Financial Statements
The accompanying consolidated balance sheet as of September 25, 2021, consolidated statements of operations and comprehensive income and consolidated statements of stockholders’ equity for the three and nine months ended September 25, 2021 and September 26, 2020, respectively and consolidated statements of cash flows for the nine months ended September 25, 2021 and September 26, 2020, are unaudited.
These financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information. However, they do not include all of the financial information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of the Company’s management, the unaudited consolidated financial statements include all adjustments necessary for the fair presentation of the Company’s balance sheet as of September 25, 2021, and its results of operations, including its comprehensive income and stockholders’ equity for the three and nine months ended September 25, 2021 and September 26, 2020, and its cash flows for the nine months ended September 25, 2021 and September 26, 2020. The results for the three and nine months ended September 25, 2021 are not necessarily indicative of the results to be expected for any subsequent quarter or for the fiscal year ending January 1, 2022. These unaudited interim consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Company’s Form S-1 (as amended), initially filed with the Securities and Exchange Commission (the “SEC”) on July 7, 2021 and declared effective by the staff of the SEC on August 6, 2021, including the final prospectus dated August 6, 2021 (including supplements to the prospectus filed from time to time).
Basis of Presentation
The accompanying consolidated financial statements are presented in U.S. dollars and have been prepared in accordance with U.S. GAAP and pursuant to the accounting and disclosure rules and regulations of the SEC for interim financial information.
The Business Combination, completed as of June 7, 2021, was accounted for as a reverse recapitalization in accordance with U.S. GAAP. Under this method of accounting, JIH is treated as the acquired company and Midco is treated as the acquirer for financial statement reporting purposes (the “Combined Company”). Midco has been determined to be the accounting acquirer based on an evaluation of the following facts and circumstances:

•Janus Midco equityholders have the majority ownership and voting rights in the Combined Company. 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 49.2% voting interest compared to Janus Midco’s 50.8% voting interest.
•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.
Accordingly, for accounting purposes, the financial statements of the Combined Company represent a continuation of the financial statements of Midco with the acquisition being treated as the equivalent of Midco issuing stock for the net assets of JIH, accompanied by a recapitalization. The net assets of JIH will be stated at historical cost, with no goodwill or other intangible assets recorded. Midco is deemed to be the predecessor of the Company, and the consolidated assets and liabilities and results of operations prior to the Closing Date (for the year ended December 26, 2020 and the three and nine months ended September 26, 2020) are those of Midco. The shares and corresponding capital amounts and net income (loss) per share available to common stockholders, prior to the Business Combination, have been retroactively restated to reflect the exchange ratio established in the Business Combination Agreement.
One-time direct and incremental transaction costs incurred by the Company were recorded based on the activities to which the costs relate and the structure of the transaction. The costs relating to the issuance of equity is recorded as a reduction of the amount of equity raised, presented in additional paid in capital, while all costs related to the warrants and contingent consideration were estimated and charged to expense.
Principles of Consolidation
The consolidated financial statements include the accounts of the Group and its wholly owned subsidiaries. The Company’s joint venture is accounted for under the equity method of accounting. All significant intercompany accounts and transactions have been eliminated in consolidation.

Reclassification
In the third quarter of 2021, the Group reclassified the change in fair value of earnout recorded in June 2021 from general and administrative expense to contingent consideration and earnout fair value adjustments within operating expenses in the Consolidated Statements of Operations and Comprehensive Income.

Reorganization
As of June 7, 2021, Midco transferred its wholly owned direct subsidiary Janus Core, to the Group, thereby transferring the business for which historical financial information is included in these results of operations, to be indirectly held by Midco.
Use of Estimates in the Consolidated Financial Statements
The preparation of consolidated financial statements in conformity with U.S GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Significant items subject to such estimates and assumptions include, but are not limited to, the fair value of contingent consideration, the fair value of assets and liabilities related to acquisitions, the derivative warrant liability, the recognition of the valuations and unit-based compensation arrangements, the useful lives of property and equipment, revenue recognition, allowances for uncollectible receivable balances, fair values and impairment of intangible assets and goodwill and assumptions used in the recognition of contract assets.
Coronavirus Outbreak
The COVID-19 outbreak will continue to have a negative impact on our operations, supply chain, transportation networks and customers. The impact on our business and the results of operations included temporary closure of our operating locations, or those of our customers or suppliers, among others. In addition, the ability of our employees and our suppliers’ and customers’ employees to work may be significantly impacted by individuals contracting or being exposed to COVID-19, which may significantly hamper our production throughout the supply chain and constrict sales channels. The extent of these factors are uncertain and cannot be predicted. Our consolidated financial statements reflect estimates and assumptions made by management as of September 25, 2021. Events and changes in circumstances arising after September 25, 2021, including those resulting from the impacts of COVID-19 pandemic, will be reflected in management’s estimates for future periods.
Emerging Growth Company
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies are required to comply with the new or revised financial accounting standards. The Company qualifies as an “Emerging Growth Company” and has elected to use the extended transition period for complying with new or revised accounting standards under Section 102(b)(1) of the JOBS Act. This election allows the Company to adopt the new or revised standard at the same time periods as private companies.
Shipping and Handling (Revenue & Cost of Sales)
The Company records all amounts billed to customers in sales transactions related to shipping and handling as revenue earned for the goods provided. Shipping and handling costs are included in cost of sales. Shipping and handling costs were approximately $8,562,000 and $5,993,000 and $24,136,000 and $17,729,000 for the three and nine months ended September 25, 2021 and September 26, 2020, respectively.
Inventories
Inventories are measured using the first-in, first-out (FIFO) method. Labor and overhead costs associated with inventory produced by the Company are capitalized. Inventories are stated at the lower of cost or net realizable value as of September 25, 2021 and December 26, 2020. The Company has recorded a reserve for inventory obsolescence as of September 25, 2021 and December 26, 2020, of approximately $1,672,000 and $1,964,000, respectively.
Property and Equipment
Property and equipment acquired in business combinations are recorded at fair value as of the acquisition date and are subsequently stated less accumulated depreciation. Property and equipment otherwise acquired are stated at cost less accumulated depreciation. Depreciation is charged to expense on the straight-line basis over the estimated useful life of each asset. Leasehold improvements are amortized over the shorter of the lease term or their respective useful lives. Maintenance and repairs are charged to expense as incurred.
The estimated useful lives for each major depreciable classification of property and equipment are as follows
Manufacturing machinery and equipment
3-7 years
Office furniture and equipment
3-7 years
Vehicles
3-10 years
Leasehold improvements
3-20 years
Other Current Assets
Other current assets as of September 25, 2021 consists primarily of other receivables and net VAT taxes of approximately $3,506,000. As of December 26, 2020, other current assets consists primarily of other receivables, net VAT taxes and deferred transaction costs associated with the Business Combination with Juniper of $3,444,000.
Fair Value Measurement
The Company uses valuation approaches that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. A three-tiered hierarchy is established as a basis for considering such assumptions and for inputs used in the valuation methodologies in measuring fair value. This hierarchy requires that the Company use observable market data, when available, and minimize the use of unobservable inputs when determining fair value:
•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; and
•Level 3, unobservable inputs in which there is little or no market data, which requires that the Company develop its own assumptions.
The fair value of cash, accounts receivable, less allowance for doubtful accounts and account payable approximate the carrying amounts due to the short-term maturities of these instruments which fall within Level 1 of the Fair Value hierarchy. The fair value of the Company’s debt approximates its carrying amount as of September 25, 2021 and December 26, 2020 due to its variable interest rate that is tied to the current London Interbank Offered Rate (“LIBOR”) rate plus an applicable margin and consistency in our credit rating. To estimate the fair value of the Company’s long term debt, the Company utilized fair value based risk measurements that are indirectly observable, such as credit risk that falls within Level 2 of the Fair Value hierarchy. As of September 25, 2021, the public warrants were valued at market price. The fair value of the private warrants contains significant unobservable inputs including the expected term and volatility. Therefore, the private warrant liabilities were evaluated to be a Level 3 fair value measurement. The fair value of private warrants is estimated using a Binomial Lattice in a risk-neutral framework. Specifically, the future stock price of the Company is modeled assuming a Geometric Brownian Motion (GBM) in a risk-neutral framework. For each modeled future price, the warrant payoff is calculated based on the contractual terms, and then discounted at the term-matched risk-free rate. Finally, the value of the private warrants was calculated as the probability-weighted present value over all future modeled payoffs. The following assumptions were used for the valuation of the private warrants:

Warrant term (yrs.) 4.7 
Volatility
 30.4  %
Risk-free rate
 0.91  %
Dividend yield
 —  %
The change in the fair value of warrant liabilities is as follows:

Balance at June 26, 2021 $ 39,077,500 
Change in fair value of warrants
 (3,552,500)
Balance at September 25, 2021
 $ 35,525,000 

Warrant Liability
The Company classifies Private Placement Warrants (defined and discussed in Note 11 - “Stockholders’ Equity”) as liabilities. At the end of each reporting period, changes in fair value during the period are recognized as a component of other income (expense), net within the consolidated statements of operations and comprehensive income. The Company will continue to adjust the warrant liability for changes in fair value until the earlier of a) the exercise or expiration of the warrants or b) the redemption of the warrants, at which time the warrants will be reclassified to additional paid-in capital. On October 13, 2021, the Group announced that the Company will redeem all of its outstanding warrants which is further discussed in Note 18 - “Subsequent Events.”
Recently Issued Accounting Pronouncements Not Yet Adopted
In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, Financial Instruments—Credit Losses: Measurement of Credit Losses on Financial Instruments (Topic 326), which changes the impairment model for most financial assets. The new model uses a forward-looking expected loss method, which will generally result in earlier recognition of allowances for losses. ASU 2016-13, as subsequently amended for various technical issues, is effective for emerging growth companies following private company adoption dates for fiscal years beginning after December 15, 2022 and for interim periods within those fiscal years. The Company is currently evaluating the impact of this standard to the consolidated financial statements.
In January 2017, the FASB issued ASU 2017-04, Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. This update removes Step 2 of the goodwill impairment test under current guidance, which requires a hypothetical purchase price allocation. The new guidance requires an impairment charge to be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value. Upon adoption, the guidance is to be applied prospectively. ASU 2017-04 is effective for Emerging Growth Companies in fiscal years beginning after December 15, 2021, with early adoption permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company is currently evaluating the impact of the adoption of ASU 2017-04 on the consolidated financial statements and does not expect a significant impact of the standard on the consolidated financial statements.
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This standard provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. The ASU is effective and may be applied beginning March 12, 2020, and will apply through December 31, 2022. Janus is currently evaluating the impact this adoption will have on Janus’s consolidated financial statements. In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848) (“ASU 2021-01”). The amendments in ASU 2021-01 provide optional expedients and exceptions for applying GAAP to contract modifications and hedging relationships, subject to meeting certain criteria, that reference the LIBOR or another reference rate expected to be discontinued because of the reference rate reform. The provisions must be applied at a Topic, Subtopic, or Industry Subtopic level for all transactions other than derivatives, which may be applied at a hedging relationship level.
In June 2020, the FASB issued ASU 2020-05, Revenue from Contracts with Customers (Topic 606) and Leases (Topic 842) which deferred the effective date for ASC 842, Leases, for one year. The leasing standard will be effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. Early adoption would continue to be allowed. The Company is evaluating the impact the standard will have on the consolidated financial statements; however, the standard is expected to have a material impact on the consolidated financial statements due to the recognition of additional assets and liabilities for operating leases.
In August 2020, the FASB issued ASU 2020-06, Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies the accounting for certain convertible instruments, amends guidance on derivative scope exceptions for contracts in an entity’s own equity, and modifies the guidance on diluted earnings per share (EPS) calculations as a result of these changes. The standard will be effective for Janus beginning February 7, 2022 and can be applied on either a fully retrospective or modified retrospective basis. Early adoption is permitted for fiscal years beginning after December 15, 2020. Janus is currently evaluating the impact of this standard on Janus’s consolidated financial statements.
In May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40) Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options. ASU 2021-04 addresses issuer’s accounting for certain modifications or exchanges of freestanding equity-classified written call options. ASU 2021-04 is effective for fiscal years beginning after December 15, 2021 and interim periods within those fiscal years, with early adoption permitted. The Group does not expect adoption of the new guidance to have a significant impact on the consolidated financial statements.
Although there are several other new accounting pronouncements issued or proposed by the FASB, which have been adopted or will be adopted as applicable, management does not believe any of these accounting pronouncements has had or will have a material impact on the Group’s consolidated financial position or results of operations.

Restatement of Previously Reported Financial Statements
During the preparation of the 2021 Annual Report on Form 10-K, the Company determined that certain transaction bonuses related to the Business Combination should have been recorded as a component of general and administrative expense instead of a component of stockholders’ equity for the nine months ended September 25, 2021 and the private placement warrants should have been reclassified from liability-classified instruments to equity-classified instruments and remeasured to fair value at the date of the reclassification for the three and nine months ended September 25, 2021. In addition, the Company determined that certain other transaction bonuses related to the Business Combination in the amount of $4.0 million should have been recorded in the Janus International segment instead of the Janus North American segment. The errors related to the transaction bonuses impacted the presentation of our segment reporting for the nine months ended September 25, 2021.
In accordance with SEC Staff Accounting Bulletin No. 99, “Materiality,” and SEC Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements,” the Company determined that the unaudited consolidated financial statements for the three and nine months period ended September 25, 2021 were materially misstated and should be restated. The amounts and disclosures included in this Form 10-Q/A have been revised to reflect the corrected presentation.

Impact of the Restatement
The table below present the effects of the restatement on the Company's unaudited consolidated balance sheet as of September 25, 2021:

September 25, 2021
As Previously
Reported		 Adjustments As Restated
ASSETS
Current Assets
Cash $ 9,221,607  $ —  $ 9,221,607 
Accounts receivable, less allowance for doubtful accounts; $4,366,000 and $4,485,000, at September 25, 2021 and December 26, 2020, respectively
 101,680,287  —  101,680,287 
Costs and estimated earnings in excess of billing on uncompleted contracts 23,602,670  —  23,602,670 
Inventory, net 52,830,737  —  52,830,737 
Prepaid expenses 8,851,831  —  8,851,831 
Other current assets 3,505,602  —  3,505,602 
Total current assets $ 199,692,734  $ —  $ 199,692,734 
Property and equipment, net 49,786,563  —  49,786,563 
Customer relationships, net 319,339,643  —  319,339,643 
Tradename and trademarks 107,958,402  —  107,958,402 
Other intangibles, net 18,380,776  —  18,380,776 
Goodwill 369,607,198  —  369,607,198 
Deferred tax asset, net 63,616,900  —  63,616,900 
Other assets 1,992,783  —  1,992,783 
Total assets $ 1,130,374,999  $ —  $ 1,130,374,999 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Accounts payable $ 56,817,373  $ —  $ 56,817,373 
Billing in excess of costs and estimated earnings on uncompleted contracts 25,759,923  —  25,759,923 
Current maturities of long-term debt 8,111,212  —  8,111,212 
Other accrued expenses 62,209,935  (478,922) 61,731,013 
Total current liabilities $ 152,898,443  $ (478,922) $ 152,419,521 
Line of credit 19,350,803  —  19,350,803 
Long-term debt, net 706,927,275  —  706,927,275 
Deferred tax liability —  —  — 
Derivative warrant liability 35,525,000  (7,831,250) 27,693,750 
Other long-term liabilities 4,234,276  —  4,234,276 
Total liabilities $ 918,935,797  $ (8,310,172) $ 910,625,625 
STOCKHOLDERS’ EQUITY
Common Stock, 825,000,000 shares authorized, $.0001 par value, 138,384,360 and 66,145,633 shares issued and outstanding at September 25, 2021 and December 26, 2020, respectively 13,838  —  13,838 
Additional paid in capital 231,407,780  13,263,645  244,671,425 
Accumulated other comprehensive loss (1,123,039) —  (1,123,039)
Accumulated deficit (18,859,377) (4,953,473) (23,812,850)
Total stockholders’ equity $ 211,439,202  $ 8,310,172  $ 219,749,374 
Total liabilities and stockholders’ equity $ 1,130,374,999  $ —  $ 1,130,374,999 
The tables below present the effects of the restatement on the unaudited consolidated statements of operations and comprehensive income for the three and nine months ended September 25, 2021:

Three Months Ended September 25, 2021
As Previously
Reported		 Adjustments As Restated
REVENUE
Sales of product $ 155,669,772  $ —  $ 155,669,772 
Sales of services 32,120,153  —  32,120,153 
Total revenue 187,789,925  —  187,789,925 
Cost of Sales 125,551,395  —  125,551,395 
GROSS PROFIT 62,238,530  —  62,238,530 
OPERATING EXPENSE
Selling and marketing 12,065,859  —  12,065,859 
General and administrative 24,947,491  —  24,947,491 
Contingent consideration and earnout fair value adjustments —  —  — 
Operating Expenses 37,013,350  —  37,013,350 
INCOME FROM OPERATIONS 25,225,180  —  25,225,180 
Interest expense (7,663,536) —  (7,663,536)
Other income (expense) 90,873  —  90,873 
Change in fair value of derivative warrant liabilities 3,552,500  (2,281,625) 1,270,875 
Other Expense, Net (4,020,163) (2,281,625) (6,301,788)
INCOME (LOSS) BEFORE TAXES 21,205,017  (2,281,625) 18,923,392 
Provision (benefit) for Income Taxes 3,527,275  (145,506) 3,381,769 
NET INCOME (LOSS) $ 17,677,742  $ (2,136,119) $ 15,541,623 
Other Comprehensive Income (Loss) (1,169,565) —  (1,169,565)
COMPREHENSIVE INCOME (LOSS) $ 16,508,177  $ (2,136,119) $ 14,372,058 
Net income (loss) attributable to common stockholders $ 17,677,742  $ (2,136,119) $ 15,541,623 
Weighted-average shares outstanding, basic and diluted (Note 15)
Basic 138,384,284  —  138,384,284 
Diluted 142,840,792  —  142,840,792 
Net income (loss) per share, basic and diluted (Note 15)
Basic $ 0.13  $ (0.02) $ 0.11 
Diluted $ 0.10  $ —  $ 0.10 
Nine Months Ended September 25, 2021
As Previously
Reported		 Adjustments As Restated
REVENUE
Sales of product $ 417,922,304  $ —  $ 417,922,304 
Sales of services 96,874,278  —  96,874,278 
Total revenue 514,796,582  —  514,796,582 
Cost of Sales 340,070,342  —  340,070,342 
GROSS PROFIT 174,726,240  —  174,726,240 
OPERATING EXPENSE
Selling and marketing 31,906,155  —  31,906,155 
General and administrative 78,318,621  3,150,770  81,469,391 
Contingent consideration and earnout fair value adjustments 686,700  —  686,700 
Operating Expenses 110,911,476  3,150,770  114,062,246 
INCOME (LOSS) FROM OPERATIONS 63,814,764  (3,150,770) 60,663,994 
Interest expense (23,265,333) —  (23,265,333)
Other income (expense) (2,387,997) —  (2,387,997)
Change in fair value of derivative warrant liabilities 1,624,000  (2,281,625) (657,625)
Other Expense, Net (24,029,330) (2,281,625) (26,310,955)
INCOME (LOSS) BEFORE TAXES 39,785,434  (5,432,395) 34,353,039 
Provision (benefit) for Income Taxes 6,265,664  (478,922) 5,786,742 
NET INCOME (LOSS) $ 33,519,770  $ (4,953,473) $ 28,566,297 
Other Comprehensive Income (Loss) (895,879) —  (895,879)
COMPREHENSIVE INCOME (LOSS) $ 32,623,891  $ (4,953,473) $ 27,670,418 
Net income (loss) attributable to common stockholders $ 33,519,770  $ (4,953,473) $ 28,566,297 
Weighted-average shares outstanding, basic and diluted (Note 15)
Basic 95,179,726  —  95,179,726 
Diluted 97,828,380  —  97,828,380 
Net income (loss) per share, basic and diluted (Note 15)
Basic $ 0.35  $ (0.05) $ 0.30 
Diluted $ 0.33  $ (0.03) $ 0.30 

The table below present the effects of the restatement on the segment income from operations for the nine months ended September 25, 2021:

Nine Months Ended September 25, 2021
As Previously
Reported		 Adjustments As Restated
Income From Operations
Janus North America $ 60,884,392  $ 3,993,943  $ 64,878,335 
Janus International 2,881,576  (7,144,713) (4,263,137)
Eliminations 48,796  —  48,796 
Total Segment Operating Income (Loss) $ 63,814,764  $ (3,150,770) $ 60,663,994 

The tables below present the effects of the restatement on the consolidated statements of changes in stockholders’ equity:
As Reported
Class B
Common Units
 Class A
Preferred Units		 Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated
Deficit		 Total
Unit Amount Unit Amount Shares Amount
Balance as of December 26, 2020 4,478  $ 261,425  189,044  $ 189,043,734  —  $ —  $ —  $ (227,160) $ (48,205,174) $ 140,872,825 
Balance as of Retroactive application of the recapitalization (4,478) (261,425) (189,044) (189,043,734) 66,145,633  6,615  189,298,544  —  —  — 
Balance as of December 26, 2020, as adjusted —  $ —  —  $ —  66,145,633  $ 6,615  $ 189,298,544  $ (227,160) $ (48,205,174) $ 140,872,825 
Vesting of Midco LLC class B units —  —  —  —  111,895  11  51,865  —  —  51,876 
Distributions to Class A preferred units —  —  —  —  —  —  —  —  (95,883) (95,883)
Cumulative translation adjustment —  —  —  —  —  —  —  310,768  —  310,768 
Net income —  —  —  —  —  —  —  —  14,718,821  14,718,821 
Balance as of March 27, 2021, as adjusted —  $ —  —  $ —  66,257,528  $ 6,626  $ 189,350,409  $ 83,608  $ (33,582,236) $ 155,858,407 
Vesting of Midco LLC class B units —  —  —  —  4,012,872  401  2,058,822  —  —  2,059,223 
Issuance of PIPE Shares —  —  —  —  25,000,000  2,500  249,997,500  —  —  250,000,000 
Issuance of common stock upon merger, net of transaction costs, earn out, and merger warrant liability —  —  —  —  41,113,850  4,111  226,939,423  —  —  226,943,534 
Issuance of earn out shares to common stockholders —  —  —  —  2,000,000  200  26,479,800  —  —  26,480,000 
Distributions to Janus Midco, LLC unitholders —  —  —  —  —  —  (541,710,278) —  —  (541,710,278)
Distributions to Class A preferred units —  —  —  —  —  —  —  —  (4,078,090) (4,078,090)
Deferred Tax Asset —  —  —  —  —  —  78,290,839  —  —  78,290,839 
Cumulative translation adjustment —  —  —  —  —  —  —  (37,082) —  (37,082)
Net income —  —  —  —  —  —  —  —  1,123,207  1,123,207 
Balance as of June 26, 2021 —  $ —  —  $ —  138,384,250  $ 13,838  $ 231,406,515  $ 46,526  $ (36,537,119) $ 194,929,760 
Warrant Redemption —  —  —  —  110  —  1,265  —  —  1,265 
Cumulative translation adjustment —  —  —  —  —  —  —  (1,169,565) —  (1,169,565)
Net income —  —  —  —  —  —  —  —  17,677,742  17,677,742 
Balance as of September 25, 2021 —  $ —  —  $ —  138,384,360  $ 13,838  $ 231,407,780  $ (1,123,039) $ (18,859,377) $ 211,439,202 
Adjustments
Class B
Common Units
 Class A
Preferred Units		 Common Stock Additional paid-in capital Accumulated Other Comprehensive Income (Loss) Accumulated
Deficit		 Total
Unit Amount Unit Amount Shares Amount
Balance as of December 26, 2020 —  $ —  —  $ —  —  $ —  $ —  $ —  $ —  $ — 
Balance as of Retroactive application of the recapitalization —  —  —  —  —  —  —  —  —  — 
Balance as of December 26, 2020, as adjusted —  $ —  —  $ —  —  $ —  $ —  $ —  $ —  $ — 
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 —  —  —  —  —  —  3,150,770  —  —  3,150,770 
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 translation adjustment —  —  —  —  —  —  —  —  —  — 
Net income —  —  —  —  —  —  —  —  (2,817,354) (2,817,354)
Balance as of June 26, 2021 —  $ —  —  $ —  —  $ —  $ 3,150,770  $ —  $ (2,817,354) $ 333,416 
Warrant Redemption —  —  —  —  —  —  —  —  —  — 
Cumulative translation adjustment —  —  —  —  —  —  —  —  —  — 
Warrant movements from private to public —  —  —  —  —  —  10,112,875  —  —  10,112,875 
Net income —  —  —  —  —  —  —  —  (2,136,119) (2,136,119)
Balance as of September 25, 2021 —  $ —  —  $ —  —  $ —  $ 13,263,645  $ —  $ (4,953,473) $ 8,310,172 
As Restated
Class B
Common Units
 Class A
Preferred Units		 Common Stock Additional paid-in capital (Restated) Accumulated Other Comprehensive Income (Loss) Accumulated
Deficit (Restated)		 Total (Restated)
Unit Amount Unit Amount Shares Amount
Balance as of December 26, 2020 4,478  $ 261,425  189,044  $ 189,043,734  —  $ —  $ —  $ (227,160) $ (48,205,174) $ 140,872,825 
Balance as of Retroactive application of the recapitalization (4,478) (261,425) (189,044) (189,043,734) 66,145,633  6,615  189,298,544  —  —  — 
Balance as of December 26, 2020, as adjusted —  $ —  —  $ —  66,145,633  $ 6,615  $ 189,298,544  $ (227,160) $ (48,205,174) $ 140,872,825 
Vesting of Midco LLC class B units —  —  —  —  111,895  11  51,865  —  —  51,876 
Distributions to Class A preferred units —  —  —  —  —  —  —  —  (95,883) (95,883)
Cumulative translation adjustment —  —  —  —  —  —  —  310,768  —  310,768 
Net income —  —  —  —  —  —  —  —  14,718,821  14,718,821 
Balance as of March 27, 2021, as adjusted —  $ —  —  $ —  66,257,528  $ 6,626  $ 189,350,409  $ 83,608  $ (33,582,236) $ 155,858,407 
Vesting of Midco LLC class B units —  —  —  —  4,012,872  401  5,209,592  —  —  5,209,993 
Issuance of PIPE Shares —  —  —  —  25,000,000  2,500  249,997,500  —  —  250,000,000 
Issuance of common stock upon merger, net of transaction costs, earn out, and merger warrant liability —  —  —  —  41,113,850  4,111  226,939,423  —  —  226,943,534 
Issuance of earn out shares to common stockholders —  —  —  —  2,000,000  200  26,479,800  —  —  26,480,000 
Distributions to Janus Midco, LLC unitholders —  —  —  —  —  —  (541,710,278) —  —  (541,710,278)
Distributions to Class A preferred units —  —  —  —  —  —  —  —  (4,078,090) (4,078,090)
Deferred Tax Asset —  —  —  —  —  —  78,290,839  —  —  78,290,839 
Cumulative translation adjustment —  —  —  —  —  —  —  (37,082) —  (37,082)
Net income —  —  —  —  —  —  —  —  (1,694,147) (1,694,147)
Balance as of June 26, 2021 —  $ —  —  $ —  138,384,250  $ 13,838  $ 234,557,285  $ 46,526  $ (39,354,473) $ 195,263,176 
Warrant Redemption —  —  —  —  110  —  1,265  —  —  1,265 
Cumulative translation adjustment —  —  —  —  —  —  —  (1,169,565) —  (1,169,565)
Warrant movements from private to public —  —  —  —  —  —  10,112,875  —  —  10,112,875 
Net income —  —  —  —  —  —  —  —  15,541,623  15,541,623 
Balance as of September 25, 2021 —  $ —  —  $ —  138,384,360  $ 13,838  $ 244,671,425  $ (1,123,039) $ (23,812,850) $ 219,749,374 

The table below present the effects of the restatement on the consolidated statements of cash flows for the nine months ended September 25, 2021:
Nine Months Ended September 25, 2021
As Previously
Reported		 Adjustments As Restated
Cash Flows Provided By Operating Activities
Net income (loss) $ 33,519,770  $ (4,953,473) $ 28,566,297 
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation 4,677,954  —  4,677,954 
Intangible amortization 21,851,717  —  21,851,717 
Deferred finance fee amortization 2,286,480  —  2,286,480 
Share based compensation 2,111,099  3,150,770  5,261,869 
Loss on extinguishment of debt 2,414,854  —  2,414,854 
Change in fair value of contingent consideration and earnout 686,700  —  686,700 
Loss on sale of assets 43,091  —  43,091 
Change in fair value of derivative warrant liabilities (1,624,000) 2,281,625  657,625 
Undistributed (earnings) losses of affiliate 75,565  —  75,565 
Deferred income taxes (767,658) —  (767,658)
Changes in operating assets and liabilities
Accounts receivable (16,942,650) —  (16,942,650)
Costs and estimated earnings in excess of billings and billings in excess of costs and estimated earnings on uncompleted contracts (12,101,214) —  (12,101,214)
Prepaid expenses and other current assets (4,488,285) —  (4,488,285)
Inventory (18,474,167) —  (18,474,167)
Accounts payable 18,409,091  —  18,409,091 
Other accrued expenses 29,127,435  (478,922) 28,648,513 
Other assets and long-term liabilities (1,122,518) —  (1,122,518)
Net Cash Provided By Operating Activities 59,683,264  —  59,683,264 
Cash Flows Used In Investing Activities
Proceeds from sale of equipment 79,409  —  79,409 
Purchases of property and equipment (15,930,575) —  (15,930,575)
Cash paid for acquisitions, net of cash acquired (179,713,814) —  (179,713,814)
Net Cash Used In Investing Activities (195,564,980) —  (195,564,980)
Cash Flows Provided by (Used In) Financing Activities
Net borrowings on line of credit 19,350,803  —  19,350,803 
Distributions to Janus Midco LLC unitholders (4,173,973) —  (4,173,973)
Principal payments on long-term debt (64,824,518) —  (64,824,518)
Proceeds from issuance of long term debt 155,000,000  —  155,000,000 
Proceeds from merger 334,873,727  —  334,873,727 
Proceeds from PIPE 250,000,000  —  250,000,000 
Payments for transaction costs (44,489,256) —  (44,489,256)
Payments to Janus Midco, LLC unitholders at the business combination (541,710,278) —  (541,710,278)
Proceeds from warrant redemption 1,265  —  1,265 
Payment of contingent consideration —  —  — 
Payments for deferred financing fees (4,320,821) —  (4,320,821)
Cash Provided By (Used In) Financing Activities $ 99,706,948  $ —  $ 99,706,948 
Effect of exchange rate changes on cash and cash equivalents 141,720  —  141,720 
Net (Decrease) Increase in Cash and Cash Equivalents $ (36,033,048) $ —  $ (36,033,048)
Cash and Cash Equivalents, Beginning of Fiscal Year $ 45,254,655  $ —  $ 45,254,655 
Cash and Cash Equivalents as of September 25, 2021 $ 9,221,607  $ —  $ 9,221,607 
Supplemental Cash Flows Information
Interest paid $ 19,226,554  $ —  $ 19,226,554 
Income taxes paid $ 1,509,592  $ —  $ 1,509,592