|
Delaware
(州或其他管辖范围
成立公司或组织) |
| |
3842
(主要标准工业
分类代码号) |
| |
38-3873146
(I.R.S. Employer
识别码) |
|
|
Robert L. Lawrence, Esq.
Kane Kessler P.C. 600 Third Avenue, 35th Floor New York, New York 10016 (212) 519- 5103 |
| |
Robert W. Downes
Ekaterina Roze Sullivan&Cromwell LLP 布罗德街125号 纽约州纽约市,邮编:10004 (212) 558-4000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer
|
| |
较小的报告公司
|
|
|
Emerging growth company
|
| | | |
|
PROSPECTUS SUMMARY
|
| | | | 1 | | |
|
RISK FACTORS
|
| | | | 9 | | |
|
关于前瞻性陈述的特别说明
|
| | | | 28 | | |
|
INDUSTRY AND MARKET DATA
|
| | | | 30 | | |
|
USE OF PROCEEDS
|
| | | | 31 | | |
|
DIVIDEND POLICY
|
| | | | 32 | | |
|
CAPITALIZATION
|
| | | | 33 | | |
|
汇总合并财务数据
|
| | | | 34 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 36 | | |
|
BUSINESS
|
| | | | 54 | | |
|
MANAGEMENT
|
| | | | 64 | | |
|
高管和董事薪酬
|
| | | | 69 | | |
|
某些关系和关联方交易
|
| | | | 85 | | |
|
本金股东和销售股东
|
| | | | 88 | | |
|
股本说明
|
| | | | 91 | | |
|
有资格未来出售的股票
|
| | | | 94 | | |
|
针对非美国国家的重要美国联邦所得税考虑因素
HOLDERS . |
| | | | 96 | | |
| UNDERWRITING | | | | | 100 | | |
|
证券的有效期
|
| | | | 107 | | |
|
EXPERTS
|
| | | | 107 | | |
|
您可以在哪里找到更多信息
|
| | | | 108 | | |
|
财务报表索引
|
| | | | F-1 | | |
| | |
Three months ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
Net sales
|
| | | $ | 104,406 | | | | | $ | 110,536 | | | | | $ | 427,288 | | | | | $ | 404,642 | | |
Cost of goods sold
|
| | | | 64,217 | | | | | | 66,577 | | | | | | 256,598 | | | | | | 251,704 | | |
Gross profit
|
| | | | 40,189 | | | | | | 43,959 | | | | | | 170,690 | | | | | | 152,938 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 53,950 | | | | | | 28,051 | | | | | | 114,962 | | | | | | 106,627 | | |
重组和交易成本
|
| | | | 599 | | | | | | 321 | | | | | | 3,430 | | | | | | 5,822 | | |
Related party expense
|
| | | | 122 | | | | | | 153 | | | | | | 579 | | | | | | 1,635 | | |
Other general expense (income)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,950) | | |
Total operating expenses
|
| | | | 54,671 | | | | | | 28,525 | | | | | | 118,971 | | | | | | 103,134 | | |
Operating (loss) income
|
| | | | (14,482) | | | | | | 15,434 | | | | | | 51,719 | | | | | | 49,804 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,490) | | | | | | (5,044) | | | | | | (16,425) | | | | | | (24,388) | | |
债务清偿损失
|
| | | | — | | | | | | — | | | | | | (15,155) | | | | | | (200) | | |
Other (expense) income, net
|
| | | | (205) | | | | | | (44) | | | | | | (947) | | | | | | 2,659 | | |
Total other expense, net
|
| | | | (1,695) | | | | | | (5,088) | | | | | | (32,527) | | | | | | (21,929) | | |
未计提收入准备前的(亏损)收入
taxes |
| | | | (16,177) | | | | | | 10,346 | | | | | | 19,192 | | | | | | 27,875 | | |
所得税福利(准备金)
|
| | | | 6,012 | | | | | | (3,482) | | | | | | (6,531) | | | | | | 10,578 | | |
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | | | | $ | 12,661 | | | | | $ | 38,453 | | |
Net (loss) income per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.30) | | | | | $ | 0.25 | | | | | $ | 0.44 | | | | | $ | 1.40 | | |
Diluted
|
| | | $ | (0.30) | | | | | $ | 0.25 | | | | | $ | 0.44 | | | | | $ | 1.40 | | |
加权平均流通股: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 34,446,318 | | | | | | 27,483,350 | | | | | | 28,598,692 | | | | | | 27,483,350 | | |
Diluted
|
| | | | 34,446,318 | | | | | | 27,483,350 | | | | | | 28,598,692 | | | | | | 27,483,350 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
经营活动提供的现金流
|
| | | $ | 8,916 | | | | | $ | 16,832 | | | | | $ | 40,094 | | | | | $ | 45,419 | | |
| | |
As of March 31, 2022
(Unaudited) |
| |||
Cash and cash equivalents
|
| | | $ | 9,877 | | |
Total assets
|
| | | | 320,998 | | |
Total liabilities
|
| | | | 225,053 | | |
Total shareholders’ equity
|
| | | | 95,945 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
EBITDA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | (11,143) | | | | | $ | 18,929 | | | | | $ | 49,335 | | | | | $ | 66,996 | | |
Adjusted EBITDA . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 14,219 | | | | | | 20,246 | | | | | | 71,384 | | | | | | 57,982 | | |
Capital expenditures . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 1,069 | | | | | | 788 | | | | | | 3,029 | | | | | | 4,708 | | |
Adjusted EBITDA conversion rate . . . . . . . . . . . . . .
|
| | | | 92% | | | | | | 96% | | | | | | 96% | | | | | | 92% | | |
| | |
As of
March 31, 2022 |
| | | | | | | |||||||||
(In thousands)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
as Adjusted |
| |||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |||
现金和现金等价物
|
| | | $ | 9,877 | | | | | $ | 9,877 | | | | | $ | | | |
Debt: | | | | | | | | | | | | | | | | | | | |
Revolver
|
| | | $ | — | | | | | $ | 35,000 | | | | | $ | | | |
长期债务的当期部分
|
| | | | 11,700 | | | | | | 11,700 | | | | | | | | |
Long-term debt
|
| | | | 144,661 | | | | | | 144,661 | | | | | | | | |
Total debt
|
| | | | 156,361 | | | | | | 191,361 | | | | | | | | |
优先股,每股面值0.0001美元,授权股份10,000,000股,无已发行和已发行股份实际、形式和调整后的形式
|
| | | | — | | | | | | — | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
普通股,每股面值0.0001美元,授权股份190,000,000股,已发行和已发行实际及预计发行股份34,782,271股;每股面值0.0001美元,已授权股份190,000,000股,已发行股份和已发行预计发行股份
adjusted |
| | | | 3 | | | | | | 3 | | | | | | | | |
新增实收资本
|
| | | | 144,978 | | | | | | 144,978 | | | | | | | | |
累计其他综合损失
|
| | | | 931 | | | | | | 931 | | | | | | | | |
累计赤字
|
| | | | (49,967) | | | | | | (49,967) | | | | | | | | |
股东权益总额
|
| | | | 95,945 | | | | | | 95,945 | | | | | | | | |
大写
|
| | | $ | 252,306 | | | | | $ | 287,306 | | | | | $ | | | |
| | |
Three months ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
Net sales
|
| | | $ | 104,406 | | | | | $ | 110,536 | | | | | $ | 427,288 | | | | | $ | 404,642 | | |
Cost of goods sold
|
| | | | 64,217 | | | | | | 66,577 | | | | | | 256,598 | | | | | | 251,704 | | |
Gross profit
|
| | | | 40,189 | | | | | | 43,959 | | | | | | 170,690 | | | | | | 152,938 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 53,950 | | | | | | 28,051 | | | | | | 114,962 | | | | | | 106,627 | | |
重组和交易成本
|
| | | | 599 | | | | | | 321 | | | | | | 3,430 | | | | | | 5,822 | | |
Related party expense
|
| | | | 122 | | | | | | 153 | | | | | | 579 | | | | | | 1,635 | | |
其他一般费用(收入)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,950) | | |
总运营费用
|
| | | | 54,671 | | | | | | 28,525 | | | | | | 118,971 | | | | | | 103,134 | | |
Operating (loss) income
|
| | | | (14,482) | | | | | | 15,434 | | | | | | 51,719 | | | | | | 49,804 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,490) | | | | | | (5,044) | | | | | | (16,425) | | | | | | (24,388) | | |
债务清偿损失
|
| | | | — | | | | | | — | | | | | | (15,155) | | | | | | (200) | | |
Other (expense) income, net
|
| | | | (205) | | | | | | (44) | | | | | | (947) | | | | | | 2,659 | | |
Total other expense, net
|
| | | | (1,695) | | | | | | (5,088) | | | | | | (32,527) | | | | | | (21,929) | | |
未计提收入准备前的(亏损)收入
taxes |
| | | | (16,177) | | | | | | 10,346 | | | | | | 19,192 | | | | | | 27,875 | | |
所得税福利(准备金)
|
| | | | 6,012 | | | | | | (3,482) | | | | | | (6,531) | | | | | | 10,578 | | |
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | | | | $ | 12,661 | | | | | $ | 38,453 | | |
每股净(亏损)收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.30) | | | | | $ | 0.25 | | | | | $ | 0.44 | | | | | $ | 1.40 | | |
Diluted
|
| | | $ | (0.30) | | | | | $ | 0.25 | | | | | $ | 0.44 | | | | | $ | 1.40 | | |
加权平均流通股: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 34,446,318 | | | | | | 27,483,350 | | | | | | 28,598,692 | | | | | | 27,483,350 | | |
Diluted
|
| | | | 34,446,318 | | | | | | 27,483,350 | | | | | | 28,598,692 | | | | | | 27,483,350 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
经营活动提供的现金流
|
| | | $ | 8,916 | | | | | $ | 16,832 | | | | | $ | 40,094 | | | | | $ | 45,419 | | |
| | |
As of March 31, 2022
|
| |||
| | |
(Unaudited)
|
| |||
现金和现金等价物
|
| | | $ | 9,877 | | |
Total assets
|
| | | | 320,998 | | |
Total liabilities
|
| | | | 225,053 | | |
股东权益合计
|
| | | | 95,945 | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
EBITDA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | (11,143) | | | | | $ | 18,929 | | | | | $ | 49,335 | | | | | $ | 66,996 | | |
Adjusted EBITDA . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 14,219 | | | | | $ | 20,246 | | | | | $ | 71,384 | | | | | $ | 57,982 | | |
Less: Capital expenditures . . . . . . . . . . . . . . . . . . . .
|
| | | | (1,069) | | | | | | (788) | | | | | | (3,029) | | | | | | (4,708) | | |
调整后的EBITDA减少资本支出。。。。。。。。。
|
| | | $ | 13,150 | | | | | $ | 19,458 | | | | | $ | 68,355 | | | | | $ | 53,274 | | |
Adjusted EBITDA conversion rate . . . . . . . . . . . . . .
|
| | | | 92% | | | | | | 96% | | | | | | 96% | | | | | | 92% | | |
| | |
Three months ended March 31,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net sales
|
| | | $ | 104,406 | | | | | $ | 110,536 | | | | | $ | 427,288 | | | | | $ | 404,642 | | |
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | | | | $ | 12,661 | | | | | $ | 38,453 | | |
Adjusted EBITDA(1)
|
| | | $ | 14,219 | | | | | $ | 20,246 | | | | | $ | 71,384 | | | | | $ | 57,982 | | |
(in thousands)
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Orders backlog
|
| | | $ | 117,146 | | | | | $ | 113,840 | | | | | $ | 131,814 | | |
| | |
Three months ended March 31,
|
| | | | | | | |
Year Ended December 31,
|
| | | | | | | ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
% Chg
|
| |
2021
|
| |
2020
|
| |
% Chg
|
| ||||||||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Net sales
|
| | | $ | 104,406 | | | | | $ | 110,536 | | | | | | (5.5)% | | | | | $ | 427,288 | | | | | $ | 404,642 | | | | | | 5.6% | | |
Cost of goods sold
|
| | | | 64,217 | | | | | | 66,577 | | | | | | (3.5)% | | | | | | 256,598 | | | | | | 251,704 | | | | | | 1.9% | | |
Gross profit
|
| | | | 40,189 | | | | | | 43,959 | | | | | | (8.6)% | | | | | | 170,690 | | | | | | 152,938 | | | | | | 11.6% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 53,950 | | | | | | 28,051 | | | | | | 92.3% | | | | | | 114,962 | | | | | | 106,627 | | | | | | 7.8% | | |
重组和交易成本
|
| | | | 599 | | | | | | 321 | | | | | | 86.6% | | | | | | 3,430 | | | | | | 5,822 | | | | | | (41.1)% | | |
Related party expense
|
| | | | 122 | | | | | | 153 | | | | | | (20.3)% | | | | | | 579 | | | | | | 1,635 | | | | | | (64.6)% | | |
其他一般费用(收入)
|
| | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | (10,950) | | | | | | (100.0)% | | |
总运营费用
|
| | | | 54,671 | | | | | | 28,525 | | | | | | 91.7% | | | | | | 118,971 | | | | | | 103,134 | | | | | | 15.4% | | |
Operating (loss) income
|
| | | | (14,482) | | | | | | 15,434 | | | | | | (193.8)% | | | | | | 51,719 | | | | | | 49,804 | | | | | | 3.8% | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,490) | | | | | | (5,044) | | | | | | (70.5)% | | | | | | (16,425) | | | | | | (24,388) | | | | | | (32.7)% | | |
债务清偿损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | (15,155) | | | | | | (200) | | | | | | 7,477.5% | | |
Other (expense) income, net
|
| | | | (205) | | | | | | (44) | | | | | | 365.9% | | | | | | (947) | | | | | | 2,659 | | | | | | (135.6)% | | |
Total other expense, net
|
| | | | (1,695) | | | | | | (5,088) | | | | | | (66.7)% | | | | | | (32,527) | | | | | | (21,929) | | | | | | 48.3% | | |
未计提所得税准备的收入(亏损)
|
| | | | (16,177) | | | | | | 10,346 | | | | | | (256.4)% | | | | | | 19,192 | | | | | | 27,875 | | | | | | (31.1)% | | |
所得税福利(准备金)
|
| | | | 6,012 | | | | | | (3,482) | | | | | | (272.7)% | | | | | | (6,531) | | | | | | 10,578 | | | | | | (161.7)% | | |
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | | | | | (248.1)% | | | | | $ | 12,661 | | | | | $ | 38,453 | | | | | | (67.1)% | | |
| | |
Three months ended March 31, 2022
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling
Items(1) |
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 85,386 | | | | | $ | 24,096 | | | | | $ | (5,076) | | | | | $ | 104,406 | | |
Cost of goods sold
|
| | | | 51,120 | | | | | | 18,172 | | | | | | (5,075) | | | | | | 64,217 | | |
Gross profit
|
| | | $ | 34,266 | | | | | $ | 5,924 | | | | | $ | (1) | | | | | $ | 40,189 | | |
| | |
Three months ended March 31, 2021
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling
Items(1) |
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 93,818 | | | | | $ | 22,660 | | | | | $ | (5,942) | | | | | $ | 110,536 | | |
Cost of goods sold
|
| | | | 55,594 | | | | | | 16,921 | | | | | | (5,938) | | | | | | 66,577 | | |
Gross profit
|
| | | $ | 38,224 | | | | | $ | 5,739 | | | | | $ | (4) | | | | | $ | 43,959 | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling
Items(1) |
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 362,189 | | | | | $ | 90,043 | | | | | $ | (24,944) | | | | | $ | 427,288 | | |
Cost of goods sold
|
| | | | 213,881 | | | | | | 67,649 | | | | | | (24,932) | | | | | | 256,598 | | |
Gross profit
|
| | | $ | 148,308 | | | | | $ | 22,394 | | | | | $ | (12) | | | | | $ | 170,690 | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling
Items(1) |
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 343,689 | | | | | $ | 84,922 | | | | | $ | (23,969) | | | | | $ | 404,642 | | |
Cost of goods sold
|
| | | | 211,048 | | | | | | 64,761 | | | | | | (24,105) | | | | | | 251,704 | | |
Gross profit
|
| | | $ | 132,641 | | | | | $ | 20,161 | | | | | $ | 136 | | | | | $ | 152,938 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | | | | $ | 12,661 | | | | | $ | 38,453 | | |
Add back:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 3,544 | | | | | | 3,539 | | | | | | 13,718 | | | | | | 14,733 | | |
Interest expense
|
| | | | 1,490 | | | | | | 5,044 | | | | | | 16,425 | | | | | | 24,388 | | |
(福利)所得税拨备
|
| | | | (6,012) | | | | | | 3,482 | | | | | | 6,531 | | | | | | (10,578) | | |
EBITDA
|
| | | $ | (11,143) | | | | | $ | 18,929 | | | | | $ | 49,335 | | | | | $ | 66,996 | | |
Add back:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
重组和交易成本(1)
|
| | | | 599 | | | | | | 321 | | | | | | 3,430 | | | | | | 5,822 | | |
其他一般费用(收入)(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,950) | | |
债务清偿损失(3)
|
| | | | — | | | | | | — | | | | | | 15,155 | | | | | | 200 | | |
Other expense (income), net(4)
|
| | | | 205 | | | | | | 44 | | | | | | 947 | | | | | | (2,659) | | |
或有对价(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,427) | | |
基于股票的薪酬费用(6)
|
| | | | 23,723 | | | | | | — | | | | | | 355 | | | | | | — | | |
基于股票的薪酬工资税费用(7)
|
| | | | 298 | | | | | | — | | | | | | — | | | | | | — | | |
LTIP bonus(8)
|
| | | | 384 | | | | | | 952 | | | | | | 2,162 | | | | | | — | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
库存递增摊销(9)
|
| | | | 153 | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 14,219 | | | | | $ | 20,246 | | | | | $ | 71,384 | | | | | $ | 57,982 | | |
减去:资本支出
|
| | | | (1,069) | | | | | | (788) | | | | | | (3,029) | | | | | | (4,708) | | |
调整后的EBITDA减少资本支出
|
| | | $ | 13,150 | | | | | $ | 19,458 | | | | | $ | 68,355 | | | | | $ | 53,274 | | |
调整后的EBITDA转换率
|
| | | | 92% | | | | | | 96% | | | | | | 96% | | | | | | 92% | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
经营活动提供的现金净额
|
| | | $ | 8,916 | | | | | $ | 16,832 | | | | | $ | 40,094 | | | | | $ | 45,419 | | |
投资活动提供的现金净额(用于)
|
| | | | (20,737) | | | | | | (788) | | | | | | (2,832) | | | | | | 19,784 | | |
用于融资活动的现金净额
|
| | | | (12,957) | | | | | | (1,490) | | | | | | (6,596) | | | | | | (64,902) | | |
外汇汇率对现金和现金等价物的影响
|
| | | | 798 | | | | | | 13 | | | | | | 318 | | | | | | 52 | | |
现金和现金等价物变化
|
| | | | (23,980) | | | | | | 14,567 | | | | | | 30,984 | | | | | | 353 | | |
期初现金和现金等价物
|
| | | | 33,857 | | | | | | 2,873 | | | | | | 2,873 | | | | | | 2,520 | | |
现金和现金等价物,期末
|
| | | $ | 9,877 | | | | | $ | 17,440 | | | | | $ | 33,857 | | | | | $ | 2,873 | | |
(in thousands)
|
| |
Total
|
| |
Less than
1 year |
| |
1-3 Years
|
| |
3-5 Years
|
| |
More than
5 Years |
| |||||||||||||||
Lease obligations(1)
|
| | | $ | 12,750 | | | | | $ | 4,336 | | | | | $ | 6,582 | | | | | $ | 1,797 | | | | | $ | 35 | | |
Debt(2)
|
| | | | 161,738 | | | | | | 13,174 | | | | | | 20,000 | | | | | | 128,564 | | | | | | — | | |
Interest on debt(3)
|
| | | | 16,523 | | | | | | 4,095 | | | | | | 7,406 | | | | | | 5,022 | | | | | | — | | |
合同总债务
|
| | | $ | 191,011 | | | | | $ | 21,605 | | | | | $ | 33,988 | | | | | $ | 135,383 | | | | | $ | 35 | | |
Primary Activity
|
| |
Location
|
| |
Country
|
| |
Owned/Leased
|
| |
Sq Ft
|
|
企业总部和制造业
|
| | 佛罗里达州杰克逊维尔 | | |
USA
|
| |
Owned
|
| |
132,224
|
|
Manufacturing and R&D
|
| | 佛罗里达州杰克逊维尔 | | |
USA
|
| |
Owned
|
| |
63,000
|
|
仓库和配送
|
| | 佛罗里达州杰克逊维尔 | | |
USA
|
| |
Leased
|
| |
27,405
|
|
Manufacturing and R&D
|
| | Ontario, California | | |
USA
|
| |
Leased
|
| |
41,475
|
|
Sales and R&D
|
| | Casper, Wyoming | | |
USA
|
| |
Owned
|
| |
44,000
|
|
制造和研发
|
| | Casper, Wyoming | | |
USA
|
| |
Owned
|
| |
10,500
|
|
制造 | | | Casper, Wyoming | | |
USA
|
| |
Owned
|
| |
21,000
|
|
Manufacturing
|
| | 马萨诸塞州道尔顿 | | |
USA
|
| |
Leased
|
| |
33,862
|
|
Manufacturing
|
| | Dover, Tennessee | | |
USA
|
| |
Leased
|
| |
87,652
|
|
Manufacturing
|
| | Ogdensburg, New York | | |
USA
|
| |
Leased
|
| |
23,220
|
|
制造
|
| |
马萨诸塞州西斯普林菲尔德
|
| |
USA
|
| |
Owned
|
| |
200,000
|
|
Manufacturing
|
| | 下加利福尼亚州提华纳 | | |
Mexico
|
| |
Leased
|
| |
158,614
|
|
Sales and R&D
|
| | Ottawa, Ontario | | |
Canada
|
| |
Leased
|
| |
39,273
|
|
Manufacturing
|
| | Pembroke, Ontario | | |
Canada
|
| |
Leased
|
| |
26,154
|
|
Manufacturing
|
| | Arnprior, Ontario | | |
Canada
|
| |
Leased
|
| |
48,853
|
|
Manufacturing
|
| | 柴郡沃灵顿 | | |
UK
|
| |
Leased
|
| |
21,958
|
|
Manufacturing
|
| | Kaunas | | |
Lithuania
|
| |
Leased
|
| |
19,160
|
|
制造、销售和研发
|
| | Fucecchio | | |
Italy
|
| |
Leased/Owned
|
| |
30,375
|
|
制造和销售
|
| | Aix-en-Provence | | |
France
|
| |
Owned
|
| |
20,387
|
|
Product Category
|
| |
Ownership
|
| |
Number of
Patents Granted |
| |
Range of
Expiration Dates for Granted Patents |
| |
Number of
Pending Patent Applications |
| |
Range of
Expiration Dates (if Pending Patent Granted) |
|
Body Armor
|
| | Safariland, LLC | | |
38
|
| |
2022–2041
|
| |
1
|
| |
2040
|
|
Body Armor
|
| | 太平洋安全产品公司 | | |
1
|
| |
2023
|
| |
—
|
| |
—
|
|
Duty Gear | | | Safariland, LLC | | |
98
|
| |
2022–2040
|
| |
7
|
| |
2036–2041
|
|
Duty Gear | | | 雷达皮革事业部S.r.l。 | | |
64
|
| |
2022–2039
|
| |
3
|
| |
2037–2039
|
|
EOD | | | Med-Eng, LLC | | |
91
|
| |
2023–2045
|
| |
2
|
| |
2036–2040
|
|
Crowd Control | | | 国防科技有限责任公司 | | |
28
|
| |
2026–2038
|
| |
3
|
| |
2035–2041
|
|
Crowd Control | | | Safariland, LLC | | |
1
|
| |
2032
|
| |
—
|
| |
—
|
|
Other–Diversified | | | Safariland, LLC | | |
29
|
| |
2022–2038
|
| |
4
|
| |
2036–2041
|
|
Other | | | Cyalume Technologies | | |
37
|
| |
2022–2038
|
| |
14
|
| |
2038–2041
|
|
Name
|
| |
Age
|
| |
Position
|
| |||
Executive Officers: | | | | | | | | | | |
Warren B. Kanders
|
| | | | 64 | | | | 首席执行官 | |
Brad Williams
|
| | | | 48 | | | | President | |
Blaine Browers
|
| | | | 43 | | | | 首席财务官 | |
Directors: | | | | | | | | | | |
Warren B. Kanders
|
| | | | 64 | | | | 董事会执行主席 | |
Hamish Norton
|
| | | | 63 | | | | Director | |
Nicholas Sokolow
|
| | | | 72 | | | | Director | |
William Quigley
|
| | | | 61 | | | | Director | |
Deborah A. DeCotis
|
| | | | 69 | | | | Director | |
姓名和主要职务
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus
($) |
| |
Stock
Awards ($)(1) |
| |
Option
Awards ($) |
| |
Non-Equity
Deferred Compensation Earnings |
| |
Non-qualified
Deferred Compensation Earnings |
| |
Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||||||||
Warren B. Kanders
首席执行官 |
| | | | 2021 | | | | | | 1,000,000 | | | | | | 1,250,000 | | | | | | 9,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 147,338(2) | | | | | | 11,697,338 | | |
| | | | | 2020 | | | | | | 1,000,000 | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 74,562 | | | | | | 1,774,562 | | |
Brad Williams
President |
| | | | 2021 | | | | | | 452,610 | | | | | | 489,397 | | | | | | 930,000 | | | | | | | | | | | | 463,569 | | | | | | | | | | | | 34,142(3) | | | | | | 2,369,718 | | |
| | | | | 2020 | | | | | | 445,693 | | | | | | 540,338 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,558 | | | | | | 1,015,589 | | |
Blaine Browers
首席财务官 |
| | | | 2021 | | | | | | 336,825 | | | | | | 364,203 | | | | | | 697,500 | | | | | | — | | | | | | 344,981 | | | | | | — | | | | | | 34,444(4) | | | | | | 1,777,953 | | |
| | | | | 2020 | | | | | | 334,954 | | | | | | 402,112 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,097(4) | | | | | | 770,163 | | |
Name
|
| |
Fees
Earned or Paid in Cash ($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Change in
Pension Value and Non-qualified Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Nicholas Sokolow
|
| | | | 213,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 175 | | | | | | 213,175 | | |
William Quigley
|
| | | | 66,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 66,000 | | |
Hamish Norton
|
| | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,000 | | |
Deborah A.
DeCotis* |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nate Ward**
|
| | | | 30,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 250,000 | | | | | | 280,000 | | |
Roger Werner**
|
| | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,000 | | |
| | |
Common Stock
本次发行前拥有的 |
| |
Shares of
Common Stock Being Offered (no option) |
| |
Common Stock
本次发行后拥有的 |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |||||||||||||||
董事和被任命的高管 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Warren B. Kanders(1)
|
| | | | 17,195,803 | | | | | | 49.44% | | | | | | 0 | | | | | | 17,195,803 | | | | | |
Nicholas Sokolow(2)
|
| | | | 1,071,899 | | | | | | 3.08% | | | | | | 0 | | | | | | 1,071,899 | | | | | |
William Quigley(3)
|
| | | | 15,834 | | | | | | * | | | | | | 0 | | | | | | 15,834 | | | | | |
Hamish Norton(4)
|
| | | | 15,834 | | | | | | * | | | | | | 0 | | | | | | 15,834 | | | | | |
Deborah A. DeCotis(5)
|
| | | | 8,000 | | | | | | * | | | | | | 0 | | | | | | 8,000 | | | | | |
Brad Williams(6)
|
| | | | 70,869 | | | | | | * | | | | | | 0 | | | | | | 70,869 | | | | | |
Blaine Browers(7)
|
| | | | 54,112 | | | | | | * | | | | | | 0 | | | | | | 54,112 | | | | | |
所有董事和高管作为一个群体
(7 persons)(8) |
| | | | 18,432,351 | | | | | | 52.94% | | | | | | 0 | | | | | | 18,432,351 | | | | | |
5%的股东和出售股东
|
| | | | | | | | | | | | | | | | | | | | | |||||||
Nathan Ward(9)
|
| | | | 3,062,553 | | | | | | 8.8% | | | | | | 0 | | | | | | | | | | | |
Palm Beach Capital Fund III, L.P.(10)
|
| | | | 2,802,673 | | | | | | 8.1% | | | | | | 2,802,673 | | | | | | | | | | | |
Wynnefield Capital(11)
|
| | | | 1,793,310 | | | | | | 5.16% | | | | | | 0 | | | | | | 1,793,310 | | | | | |
| | |
Common Stock
本次发行前拥有的 |
| |
Shares of
Common Stock Being Offered (with option) |
| |
Common Stock
本次发行后拥有的 |
| | | |||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| | | ||||||||||||||||
董事和被任命的高管 | | | | | | | | | | | | | | | | | | | |||||||||||||
Warren B. Kanders(1)
|
| | | | 17,195,803 | | | | | | 49.44% | | | | | | 0 | | | | | | | | | | | ||||
Nicholas Sokolow(2)
|
| | | | 1,071,899 | | | | | | 3.08% | | | | | | 0 | | | | | | | | | | | ||||
William Quigley(3)
|
| | | | 15,834 | | | | | | * | | | | | | 0 | | | | | | | | | | | ||||
Hamish Norton(4)
|
| | | | 15,834 | | | | | | * | | | | | | 0 | | | | | | | | | | | ||||
Deborah A. DeCotis(5)
|
| | | | 8,000 | | | | | | * | | | | | | 0 | | | | | | | | | | | ||||
Brad Williams(6)
|
| | | | 70,869 | | | | | | * | | | | | | 0 | | | | | | | | | | | ||||
Blaine Browers(7)
|
| | | | 54,112 | | | | | | * | | | | | | 0 | | | | | | | | | | | ||||
全体董事和高管(7人)(8人)
|
| | | | 18,432,351 | | | | | | 52.94% | | | | | | 0 | | | | | | | | | | | | | | |
5%的股东和出售股东
|
| | | | | | | | | | | | | | | | | | | | | | | ||||||||
Nathan Ward(9)
|
| | | | 3,062,553 | | | | | | 8.8% | | | | | | 253,422 | | | | | | | | | | | ||||
Palm Beach Capital Fund III, L.P.(10)
|
| | | | 2,802,673 | | | | | | 8.1% | | | | | | 2,802,673 | | | | | | | | | | | ||||
Wynnefield Capital(11)
|
| | | | 1,793,310 | | | | | | 5.16% | | | | | | 0 | | | | | | | | | | |
Underwriter
|
| |
Number of
Shares |
|
美国银行证券公司
|
| |
|
|
Jefferies LLC
|
| | | |
| | | | |
Total
|
| | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
公开发行价
|
| | | $ | | | | | $ | | | | | $ | | | |||
承保折扣
|
| | | $ | | | | | | $ | | | | | | $ | | | |
扣除费用前的收益归Cadre Holdings,Inc.
|
| | | $ | | | | | | $ | | | | | | $ | | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
公开发行价
|
| | | $ | | | | | | $ | | | | | | $ | | | |
承保折扣
|
| | | $ | | | | | | $ | | | | | | $ | | | |
出售股东未计费用的收益
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
独立注册会计师事务所报告
|
| | | | F-2 | | |
截至2021年12月31日和2020年12月31日的合并资产负债表
|
| | | | F-3 | | |
截至2021年12月31日和2020年12月31日的合并营业和全面收益报表
|
| | | | F-4 | | |
截至2021年12月31日和2020年12月31日的年度现金流量表合并报表
|
| | | | F-5 | | |
截至2021年12月31日和2020年12月31日的股东权益(亏损)合并报表
|
| | | | F-6 | | |
合并财务报表附注
|
| | | | F-7 | | |
|
合并资产负债表
|
| | | | F-36 | | |
|
合并经营报表和全面(亏损)收益
|
| | | | F-37 | | |
|
现金流量表合并报表
|
| | | | F-38 | | |
|
股东权益合并报表
|
| | | | F-39 | | |
|
合并财务报表附注(未经审计)
|
| | | | F-40 | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 33,857 | | | | | $ | 2,873 | | |
Accounts receivable, net
|
| | | | 48,344 | | | | | | 43,646 | | |
Inventories
|
| | | | 63,978 | | | | | | 60,923 | | |
Prepaid expenses
|
| | | | 10,353 | | | | | | 6,665 | | |
Other current assets
|
| | | | 3,171 | | | | | | 3,362 | | |
Assets held for sale
|
| | | | 278 | | | | | | — | | |
Total current assets
|
| | | | 159,981 | | | | | | 117,469 | | |
财产和设备,净额
|
| | | | 33,053 | | | | | | 35,437 | | |
Deferred tax assets, net
|
| | | | 7,059 | | | | | | 12,900 | | |
Intangible assets, net
|
| | | | 42,415 | | | | | | 51,009 | | |
Goodwill
|
| | | | 66,262 | | | | | | 66,314 | | |
Other assets
|
| | | | 3,026 | | | | | | 150 | | |
Total assets
|
| | | $ | 311,796 | | | | | $ | 283,279 | | |
负债、夹层股权和股东权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 19,328 | | | | | $ | 21,978 | | |
Accrued liabilities
|
| | | | 40,736 | | | | | | 36,004 | | |
Income tax payable
|
| | | | 1,255 | | | | | | 1,005 | | |
待售负债
|
| | | | 128 | | | | | | — | | |
长期债务的当前部分
|
| | | | 13,174 | | | | | | 3,496 | | |
流动负债总额
|
| | | | 74,621 | | | | | | 62,483 | | |
Long-term debt
|
| | | | 146,516 | | | | | | 209,310 | | |
递延纳税义务
|
| | | | 1,297 | | | | | | 2,085 | | |
Other liabilities
|
| | | | 722 | | | | | | 550 | | |
Total liabilities
|
| | | | 223,156 | | | | | | 274,428 | | |
承付款和或有事项(附注13) | | | | | | | | | | | | | |
Mezzanine equity | | | | | | | | | | | | | |
优先股(面值0.0001美元,授权股份1,000万股,未发行股份
截至2021年12月31日和2020年12月31日的未偿还债务) |
| | | | — | | | | | | — | | |
Shareholders’ equity | | | | | | | | | | | | | |
普通股(截至2021年12月31日和2020年12月31日,分别为面值0.0001美元,授权股份190,000,000股,已发行和已发行股份34,383,350股和27,483,350股)
|
| | | | 3 | | | | | | 3 | | |
新增实收资本
|
| | | | 127,606 | | | | | | 48,670 | | |
累计其他综合损失
|
| | | | (1,917) | | | | | | (2,860) | | |
Accumulated deficit
|
| | | | (37,052) | | | | | | (36,962) | | |
股东权益合计
|
| | | | 88,640 | | | | | | 8,851 | | |
总负债、夹层权益和股东权益
|
| | | $ | 311,796 | | | | | $ | 283,279 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net sales
|
| | | $ | 427,288 | | | | | $ | 404,642 | | |
Cost of goods sold
|
| | | | 256,598 | | | | | | 251,704 | | |
Gross profit
|
| | | | 170,690 | | | | | | 152,938 | | |
Operating expenses | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 114,962 | | | | | | 106,627 | | |
重组和交易成本
|
| | | | 3,430 | | | | | | 5,822 | | |
Related party expense
|
| | | | 579 | | | | | | 1,635 | | |
其他一般费用(收入)
|
| | | | — | | | | | | (10,950) | | |
总运营费用
|
| | | | 118,971 | | | | | | 103,134 | | |
Operating income
|
| | | | 51,719 | | | | | | 49,804 | | |
Other expense | | | | | | | | | | | | | |
Interest expense
|
| | | | (16,425) | | | | | | (24,388) | | |
债务清偿损失
|
| | | | (15,155) | | | | | | (200) | | |
Other (expense) income, net
|
| | | | (947) | | | | | | 2,659 | | |
Total other expense, net
|
| | | | (32,527) | | | | | | (21,929) | | |
未计提所得税准备的收入
|
| | | | 19,192 | | | | | | 27,875 | | |
(拨备)所得税福利
|
| | | | (6,531) | | | | | | 10,578 | | |
Net income
|
| | | $ | 12,661 | | | | | $ | 38,453 | | |
Net income per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.44 | | | | | $ | 1.40 | | |
Diluted
|
| | | $ | 0.44 | | | | | $ | 1.40 | | |
加权平均流通股: | | | | | | | | | | | | | |
Basic
|
| | | | 28,598,692 | | | | | | 27,483,350 | | |
Diluted
|
| | | | 28,598,692 | | | | | | 27,483,350 | | |
Net income
|
| | | $ | 12,661 | | | | | $ | 38,453 | | |
其他综合收益: | | | | | | | | | | | | | |
未实现的持有收益,税后净额(1)
|
| | | | 767 | | | | | | — | | |
净收入中包含的收益的重新分类调整,扣除
tax(2) |
| | | | 146 | | | | | | — | | |
利率互换未实现收益总额,税后净额
|
| | | | 913 | | | | | | — | | |
外币折算调整,税后净额(3)
|
| | | | 30 | | | | | | 420 | | |
其他综合(亏损)收入
|
| | | | 943 | | | | | | 420 | | |
综合收益,税后净额
|
| | | $ | 13,604 | | | | | $ | 38,873 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 12,661 | | | | | $ | 38,453 | | |
将净收益与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 13,718 | | | | | | 14,733 | | |
摊销原发行贴现和债务发行成本
|
| | | | 3,193 | | | | | | 2,216 | | |
债务清偿损失
|
| | | | 15,155 | | | | | | 200 | | |
出售业务收到的非现金对价
|
| | | | — | | | | | | (9,197) | | |
Deferred income taxes
|
| | | | 4,772 | | | | | | (12,248) | | |
股票薪酬
|
| | | | 355 | | | | | | — | | |
固定资产销售收益
|
| | | | — | | | | | | (6,240) | | |
或有对价结算收益
|
| | | | — | | | | | | (1,427) | | |
股权证券结算亏损
|
| | | | — | | | | | | 2,288 | | |
应收账款损失准备
|
| | | | (188) | | | | | | 177 | | |
汇兑损失(收益)
|
| | | | 102 | | | | | | (940) | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (4,641) | | | | | | 11,811 | | |
Inventories
|
| | | | (3,189) | | | | | | 1,639 | | |
预付费用和其他资产
|
| | | | (4,564) | | | | | | 1,837 | | |
应付帐款和其他负债
|
| | | | 2,720 | | | | | | 2,117 | | |
经营活动提供的现金净额
|
| | | | 40,094 | | | | | | 45,419 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (2,832) | | | | | | (4,708) | | |
处置财产和设备所得收益
|
| | | | — | | | | | | 12,408 | | |
出售股权证券的收益
|
| | | | — | | | | | | 14,372 | | |
股权证券结算付款
|
| | | | — | | | | | | (2,288) | | |
投资活动提供的现金净额(用于)
|
| | | | (2,832) | | | | | | 19,784 | | |
融资活动的现金流: | | | | | | | | | | | | | |
循环信贷融资收益
|
| | | | 257,980 | | | | | | 382,056 | | |
循环信贷本金支付
|
| | | | (258,612) | | | | | | (384,215) | | |
Proceeds from term loans
|
| | | | 198,716 | | | | | | 219,586 | | |
定期贷款本金支付
|
| | | | (266,000) | | | | | | (276,444) | | |
保费融资收益
|
| | | | 5,010 | | | | | | 2,733 | | |
保费融资本金支付
|
| | | | (3,061) | | | | | | (2,897) | | |
支付资本租赁费用
|
| | | | (43) | | | | | | (43) | | |
支付或有对价
|
| | | | — | | | | | | (240) | | |
支付债务修改费用
|
| | | | — | | | | | | (5,438) | | |
支付发债成本
|
| | | | (2,198) | | | | | | — | | |
债务清偿付款
|
| | | | (4,217) | | | | | | — | | |
首次公开发行的收益,扣除承销商折扣后的净额
|
| | | | 83,421 | | | | | | — | | |
延期提供成本付款
|
| | | | (4,841) | | | | | | — | | |
派发股息
|
| | | | (12,751) | | | | | | — | | |
用于融资活动的现金净额
|
| | | | (6,596) | | | | | | (64,902) | | |
外汇汇率对现金和现金等价物的影响
|
| | | | 318 | | | | | | 52 | | |
现金和现金等价物变化
|
| | | | 30,984 | | | | | | 353 | | |
期初现金和现金等价物
|
| | | | 2,873 | | | | | | 2,520 | | |
现金和现金等价物,期末
|
| | | $ | 33,857 | | | | | $ | 2,873 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2019
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (3,280) | | | | | $ | (75,415) | | | | | $ | (30,022) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,453 | | | | | | 38,453 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | 420 | | | | | | — | | | | | | 420 | | |
Balance, December 31, 2020
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (2,860) | | | | | $ | (36,962) | | | | | $ | 8,851 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,661 | | | | | | 12,661 | | |
首次发行普通股
public offering, net of 承销商折扣和 issuance costs |
| | | | 6,900,000 | | | | | | — | | | | | | 78,581 | | | | | | | | | | | | — | | | | | | 78,581 | | |
Dividends declared
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,751) | | | | | | (12,751) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | 355 | | | | | | — | | | | | | — | | | | | | 355 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30 | | | | | | — | | | | | | 30 | | |
衍生工具公允价值变动
|
| | | | — | | | | | | — | | | | | | — | | | | | | 913 | | | | | | — | | | | | | 913 | | |
Balance, December 31, 2021
|
| | | | 34,383,350 | | | | | $ | 3 | | | | | $ | 127,606 | | | | | $ | (1,917) | | | | | $ | (37,052) | | | | | $ | 88,640 | | |
|
建筑和改善
|
| |
5 to 39 years
|
|
|
家具和固定装置
|
| |
2 to 10 years
|
|
|
计算机硬件和软件
|
| |
3 to 5 years
|
|
|
机械设备
|
| |
3 to 8 years
|
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
期初应计保修费用
|
| | | $ | 1,133 | | | | | $ | 2,114 | | |
Current period claims
|
| | | | (399) | | | | | | (442) | | |
本期销售额拨备
|
| | | | 522 | | | | | | 307 | | |
会计估计变更的影响
|
| | | | — | | | | | | (846) | | |
期末应计保修费用
|
| | | $ | 1,256 | | | | | $ | 1,133 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
基本每股收益和稀释后每股收益的分子: | | | | | | | | | | | | | |
Net income
|
| | | $ | 12,661 | | | | | $ | 38,453 | | |
Denominator: | | | | | | | | | | | | | |
加权平均流通股-基本
|
| | | | 28,598,692 | | | | | | 27,483,350 | | |
稀释加权平均流通股
|
| | | | 28,598,692 | | | | | | 27,483,350 | | |
Net income per share:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.44 | | | | | $ | 1.40 | | |
Diluted
|
| | | $ | 0.44 | | | | | $ | 1.40 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
坏账期初准备
|
| | | $ | 1,113 | | | | | $ | 1,345 | | |
Provision
|
| | | | (188) | | | | | | 177 | | |
Write-offs
|
| | | | (280) | | | | | | (409) | | |
坏账准备期末
|
| | | $ | 645 | | | | | $ | 1,113 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
U.S. state and local agencies(a)
|
| | | $ | 231,095 | | | | | $ | 230,706 | | |
Commercial
|
| | | | 34,860 | | | | | | 35,648 | | |
U.S. federal agencies
|
| | | | 47,575 | | | | | | 63,267 | | |
International
|
| | | | 107,503 | | | | | | 68,669 | | |
Other
|
| | | | 6,255 | | | | | | 6,352 | | |
Net sales
|
| | | $ | 427,288 | | | | | $ | 404,642 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
United States
|
| | | $ | 319,785 | | | | | $ | 335,973 | | |
International
|
| | | | 107,503 | | | | | | 68,669 | | |
| | | | $ | 427,288 | | | | | $ | 404,642 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap (Note 10)
|
| | | $ | — | | | | | $ | 1,607 | | | | | $ | — | | | | | $ | 1,607 | | |
按公允价值计算的总资产
|
| | | $ | — | | | | | $ | 1,607 | | | | | $ | — | | | | | $ | 1,607 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap (Note 10)
|
| | | $ | — | | | | | $ | 389 | | | | | $ | — | | | | | $ | 389 | | |
按公允价值计算的总负债
|
| | | $ | — | | | | | $ | 389 | | | | | $ | — | | | | | $ | 389 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Finished goods
|
| | | $ | 28,707 | | | | | $ | 25,986 | | |
Work-in-process
|
| | | | 4,053 | | | | | | 3,741 | | |
原材料和用品
|
| | | | 31,218 | | | | | | 31,196 | | |
| | | | $ | 63,978 | | | | | $ | 60,923 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Land
|
| | | $ | 4,620 | | | | | $ | 4,620 | | |
建筑和改进
|
| | | | 17,556 | | | | | | 17,367 | | |
Furniture and fixtures
|
| | | | 1,209 | | | | | | 1,288 | | |
计算机硬件和软件
|
| | | | 23,547 | | | | | | 23,125 | | |
机械设备
|
| | | | 21,795 | | | | | | 22,162 | | |
施工中
|
| | | | 1,497 | | | | | | 518 | | |
| | | | | 70,224 | | | | | | 69,080 | | |
减去累计折旧
|
| | | | (37,171) | | | | | | (33,643) | | |
| | | | $ | 33,053 | | | | | $ | 35,437 | | |
| | |
Products
|
| |
Distribution
|
| |
Total
|
| |||||||||
Balance, December 31, 2019
|
| | | $ | 63,564 | | | | | $ | 2,616 | | | | | $ | 66,180 | | |
外币折算调整
|
| | | | 134 | | | | | | — | | | | | | 134 | | |
Balance, December 31, 2020
|
| | | $ | 63,698 | | | | | $ | 2,616 | | | | | $ | 66,314 | | |
外币折算调整
|
| | | | (52) | | | | | | — | | | | | | (52) | | |
Balance, December 31, 2021
|
| | | $ | 63,646 | | | | | $ | 2,616 | | | | | $ | 66,262 | | |
| | |
December 31, 2021
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
明确活着的无形资产: | | | | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 74,078 | | | | | $ | (52,536) | | | | | $ | 21,542 | | | |
11
|
|
Technology
|
| | | | 11,978 | | | | | | (10,988) | | | | | | 990 | | | |
7
|
|
Tradenames
|
| | | | 6,473 | | | | | | (3,264) | | | | | | 3,209 | | | |
4
|
|
Non-compete agreements
|
| | | | 1,037 | | | | | | (1,037) | | | | | | — | | | |
4
|
|
| | | | $ | 93,566 | | | | | $ | (67,825) | | | | | $ | 25,741 | | | | | |
无限活着的无形资产: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 16,674 | | | | | | — | | | | | | 16,674 | | | |
Indefinite
|
|
Total
|
| | | $ | 110,240 | | | | | $ | (67,825) | | | | | $ | 42,415 | | | | | |
| | |
December 31, 2020
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
明确活着的无形资产: | | | | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 74,123 | | | | | $ | (45,815) | | | | | $ | 28,308 | | | |
11
|
|
Technology
|
| | | | 11,991 | | | | | | (10,333) | | | | | | 1,658 | | | |
7
|
|
Tradenames
|
| | | | 6,490 | | | | | | (2,135) | | | | | | 4,355 | | | |
4
|
|
Non-compete agreements
|
| | | | 1,041 | | | | | | (1,027) | | | | | | 14 | | | |
4
|
|
| | | | $ | 93,645 | | | | | $ | (59,310) | | | | | $ | 34,335 | | | | | |
无限活着的无形资产: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 16,674 | | | | | | — | | | | | | 16,674 | | | |
Indefinite
|
|
Total
|
| | | $ | 110,319 | | | | | $ | (59,310) | | | | | $ | 51,009 | | | | | |
|
2022
|
| | | $ | 7,682 | | |
|
2023
|
| | | | 6,753 | | |
|
2024
|
| | | | 3,855 | | |
|
2025
|
| | | | 1,855 | | |
|
2026
|
| | | | 1,440 | | |
|
Thereafter
|
| | | | 4,156 | | |
| | | | | $ | 25,741 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Accrued expenses
|
| | | $ | 3,226 | | | | | $ | 4,257 | | |
应计薪酬和工资税
|
| | | | 19,227 | | | | | | 18,745 | | |
应计应付利息
|
| | | | 70 | | | | | | 703 | | |
应计保修费用
|
| | | | 1,256 | | | | | | 1,133 | | |
递延收入和客户信用余额
|
| | | | 12,605 | | | | | | 7,262 | | |
其他应计负债
|
| | | | 4,352 | | | | | | 3,904 | | |
| | | | $ | 40,736 | | | | | $ | 36,004 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Short-term debt: | | | | | | | | | | | | | |
保险费融资
|
| | | $ | 3,174 | | | | | $ | 1,225 | | |
定期贷款的当前部分
|
| | | | 10,000 | | | | | | 2,251 | | |
Current portion of other
|
| | | | — | | | | | | 20 | | |
| | | | $ | 13,174 | | | | | $ | 3,496 | | |
Long-term debt: | | | | | | | | | | | | | |
Revolver
|
| | | | — | | | | | | — | | |
Term loan
|
| | | | 148,564 | | | | | | 222,187 | | |
Other
|
| | | | — | | | | | | 128 | | |
| | | | $ | 148,564 | | | | | $ | 222,315 | | |
未摊销债务贴现和债务发行成本
|
| | | | (2,048) | | | | | | (13,005) | | |
Total long-term debt, net
|
| | | $ | 146,516 | | | | | $ | 209,310 | | |
|
2022
|
| | | $ | 10,000 | | |
|
2023
|
| | | | 10,000 | | |
|
2024
|
| | | | 10,000 | | |
|
2025
|
| | | | 10,000 | | |
|
2026
|
| | | | 118,564 | | |
|
Thereafter
|
| | | | — | | |
|
本金支付总额
|
| | | $ | 158,564 | | |
Effective date
|
| |
Notional amount
|
| |
Fixed rate
|
| ||||||
September 30, 2021 through July 23, 2026
|
| | | $ | 100,000 | | | | | | 0.875% | | |
| | |
December 31,
|
| |||||||||
Balance sheet accounts
|
| |
2021
|
| |
2020
|
| ||||||
Other assets
|
| | | $ | 1,607 | | | | | $ | — | | |
Accrued liabilities
|
| | | $ | 389 | | | | | $ | — | | |
|
Number issued
|
| |
2,600,000
|
|
|
Vesting period
|
| |
$40.00 stock price target
|
|
|
Grant price (per share)
|
| |
$4.65
|
|
|
Dividend yield
|
| |
0.0%
|
|
|
Expected volatility
|
| |
32.08%
|
|
|
Risk-free interest rate
|
| |
1.59%
|
|
|
Expected term (years)
|
| |
5.67
|
|
| | |
Number of RSAs
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Outstanding at December 31, 2020
|
| | | | — | | | | | | — | | |
Granted
|
| | | | 2,600,000 | | | | | $ | 4.65 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding at December 31, 2021
|
| | | | 2,600,000 | | | | | $ | 4.65 | | |
| | |
Capital Leases
|
| |
Operating Leases
|
| ||||||
2022
|
| | | | 43 | | | | | | 4,293 | | |
2023
|
| | | | 4 | | | | | | 3,853 | | |
2024
|
| | | | — | | | | | | 2,725 | | |
2025
|
| | | | — | | | | | | 1,391 | | |
2026
|
| | | | — | | | | | | 406 | | |
Thereafter
|
| | | | — | | | | | | 35 | | |
最低租金总额
|
| | | $ | 47 | | | | | $ | 12,703 | | |
减去:代表利息的金额
|
| | | | (11) | | | | | | | | |
资本租赁义务
|
| | | $ | 36 | | | | | | | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
U.S. operations
|
| | | $ | 18,243 | | | | | $ | 23,776 | | |
Foreign operations
|
| | | | 949 | | | | | | 4,099 | | |
所得税税前收益
|
| | | $ | 19,192 | | | | | $ | 27,875 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
当期计提税额: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | (907) | | | | | | (188) | | |
Foreign
|
| | | | (852) | | | | | | (1,482) | | |
当前拨备总额
|
| | | | (1,759) | | | | | | (1,670) | | |
递延税金(拨备)优惠: | | | | | | | | | | | | | |
Federal
|
| | | | (4,704) | | | | | | 10,233 | | |
State
|
| | | | (897) | | | | | | 1,949 | | |
Foreign
|
| | | | 829 | | | | | | 66 | | |
递延(拨备)总收益
|
| | | | (4,772) | | | | | | 12,248 | | |
所得税(拨备)总收益
|
| | | $ | (6,531) | | | | | $ | 10,578 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
因以下原因增加(减少)所得税: | | | | | | | | | | | | | |
州所得税,扣除联邦所得税后的净额
|
| | | | 8.4 | | | | | | 7.7 | | |
估值免税额变动
|
| | | | 0.8 | | | | | | (71.1) | | |
Current year tax credits
|
| | | | (4.7) | | | | | | (2.3) | | |
外国税率和联邦税率之间的差异
|
| | | | 2.8 | | | | | | 2.0 | | |
Permanent items
|
| | | | 5.2 | | | | | | 2.8 | | |
为不确定的税收状况预留资金
|
| | | | — | | | | | | 1.3 | | |
Other
|
| | | | 0.5 | | | | | | 0.7 | | |
Effective tax rate
|
| | | | 34.0% | | | | | | (37.9)% | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
净营业亏损和其他结转
|
| | | $ | 12,477 | | | | | $ | 15,531 | | |
Accrued liabilities
|
| | | | 3,831 | | | | | | 4,201 | | |
Reserves and other
|
| | | | 2,265 | | | | | | 3,587 | | |
263a统一资本化成本
|
| | | | 657 | | | | | | 1,067 | | |
其他递延税项资产
|
| | | | 1,911 | | | | | | 2,122 | | |
递延税金资产总额
|
| | | | 21,141 | | | | | | 26,508 | | |
Valuation allowance
|
| | | | (1,890) | | | | | | (1,729) | | |
Net deferred tax assets
|
| | | | 19,251 | | | | | | 24,779 | | |
递延纳税义务: | | | | | | | | | | | | | |
Intangibles
|
| | | | (2,624) | | | | | | (3,626) | | |
Depreciation
|
| | | | (3,403) | | | | | | (3,667) | | |
Goodwill
|
| | | | (6,594) | | | | | | (6,182) | | |
Other
|
| | | | (868) | | | | | | (489) | | |
递延纳税负债总额
|
| | | | (13,489) | | | | | | (13,964) | | |
递延所得税总额
|
| | | $ | 5,762 | | | | | $ | 10,815 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
开始未确认的税收优惠
|
| | | $ | 2,122 | | | | | $ | 1,754 | | |
本期未确认的税收优惠
|
| | | | (32) | | | | | | 368 | | |
结束未确认的税收优惠
|
| | | $ | 2,090 | | | | | $ | 2,122 | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling
Items(1) |
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 362,189 | | | | | $ | 90,043 | | | | | $ | (24,944) | | | | | $ | 427,288 | | |
Cost of goods sold
|
| | | | 213,881 | | | | | | 67,649 | | | | | | (24,932) | | | | | | 256,598 | | |
Gross profit
|
| | | $ | 148,308 | | | | | $ | 22,394 | | | | | $ | (12) | | | | | $ | 170,690 | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling
Items(1) |
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 343,689 | | | | | $ | 84,922 | | | | | $ | (23,969) | | | | | $ | 404,642 | | |
Cost of goods sold
|
| | | | 211,048 | | | | | | 64,761 | | | | | | (24,105) | | | | | | 251,704 | | |
Gross profit
|
| | | $ | 132,641 | | | | | $ | 20,161 | | | | | $ | 136 | | | | | $ | 152,938 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
补充披露: | | | | | | | | | | | | | |
已支付所得税的现金,扣除退款后的净额
|
| | | $ | 1,158 | | | | | $ | 879 | | |
Cash paid for interest
|
| | | | 13,336 | | | | | | 23,316 | | |
非现金交易: | | | | | | | | | | | | | |
资本支出的应计项目和应付帐款
|
| | | | 197 | | | | | | — | | |
出售业务时收到的库存
|
| | | | — | | | | | | 4,731 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 9,877 | | | | | $ | 33,857 | | |
应收账款,扣除坏账准备净额749美元和
$645, respectively |
| | | | 52,001 | | | | | | 48,344 | | |
Inventories
|
| | | | 69,401 | | | | | | 63,978 | | |
Prepaid expenses
|
| | | | 7,747 | | | | | | 10,353 | | |
Other current assets
|
| | | | 4,360 | | | | | | 3,171 | | |
Assets held for sale
|
| | | | 271 | | | | | | 278 | | |
Total current assets
|
| | | | 143,657 | | | | | | 159,981 | | |
财产和设备,扣除累计折旧和摊销后的净额分别为38631美元和37171美元
|
| | | | 35,729 | | | | | | 33,053 | | |
Deferred tax assets, net
|
| | | | 12,979 | | | | | | 7,059 | | |
Intangible assets, net
|
| | | | 50,158 | | | | | | 42,415 | | |
Goodwill
|
| | | | 72,510 | | | | | | 66,262 | | |
Other assets
|
| | | | 5,965 | | | | | | 3,026 | | |
Total assets
|
| | | $ | 320,998 | | | | | $ | 311,796 | | |
负债、夹层股权和股东权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 27,477 | | | | | $ | 19,328 | | |
Accrued liabilities
|
| | | | 34,363 | | | | | | 40,736 | | |
Income tax payable
|
| | | | 2,239 | | | | | | 1,255 | | |
待售负债
|
| | | | 120 | | | | | | 128 | | |
长期债务的当前部分
|
| | | | 11,700 | | | | | | 13,174 | | |
流动负债总额
|
| | | | 75,899 | | | | | | 74,621 | | |
Long-term debt
|
| | | | 144,661 | | | | | | 146,516 | | |
递延纳税义务
|
| | | | 3,799 | | | | | | 1,297 | | |
Other liabilities
|
| | | | 694 | | | | | | 722 | | |
Total liabilities
|
| | | | 225,053 | | | | | | 223,156 | | |
承付款和或有事项(注7) | | | | | | | | | | | | | |
Mezzanine equity | | | | | | | | | | | | | |
优先股(面值0.0001美元,授权股份1,000万股,截至2022年3月31日和2021年12月31日没有发行和发行股份)
|
| | | | — | | | | | | — | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock ($0.0001 par value, 190,000,000 shares authorized,
34,782,271 shares and 34,383,350 shares issued and outstanding as of March 31, 2022 and December 31, 2021, respectively) |
| | | | 3 | | | | | | 3 | | |
新增实收资本
|
| | | | 144,978 | | | | | | 127,606 | | |
累计其他综合收益(亏损)
|
| | | | 931 | | | | | | (1,917) | | |
Accumulated deficit
|
| | | | (49,967) | | | | | | (37,052) | | |
股东权益合计
|
| | | | 95,945 | | | | | | 88,640 | | |
总负债、夹层权益和股东权益
|
| | | $ | 320,998 | | | | | $ | 311,796 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net sales
|
| | | $ | 104,406 | | | | | $ | 110,536 | | |
Cost of goods sold
|
| | | | 64,217 | | | | | | 66,577 | | |
Gross profit
|
| | | | 40,189 | | | | | | 43,959 | | |
运营费用 | | | | | | | | | | | | | |
销售、一般和行政管理
|
| | | | 53,950 | | | | | | 28,051 | | |
重组和交易成本
|
| | | | 599 | | | | | | 321 | | |
Related party expense
|
| | | | 122 | | | | | | 153 | | |
总运营费用
|
| | | | 54,671 | | | | | | 28,525 | | |
Operating (loss) income
|
| | | | (14,482) | | | | | | 15,434 | | |
Other expense | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,490) | | | | | | (5,044) | | |
Other expense, net
|
| | | | (205) | | | | | | (44) | | |
Total other expense, net
|
| | | | (1,695) | | | | | | (5,088) | | |
未计提所得税准备的收入(亏损)
|
| | | | (16,177) | | | | | | 10,346 | | |
所得税福利(准备金)
|
| | | | 6,012 | | | | | | (3,482) | | |
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | |
每股净(亏损)收益: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.30) | | | | | $ | 0.25 | | |
Diluted
|
| | | $ | (0.30) | | | | | $ | 0.25 | | |
加权平均流通股: | | | | | | | | | | | | | |
Basic
|
| | | | 34,446,318 | | | | | | 27,483,350 | | |
Diluted
|
| | | | 34,446,318 | | | | | | 27,483,350 | | |
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | |
其他综合收益: | | | | | | | | | | | | | |
未实现的持有收益,税后净额(1)
|
| | | | 3,077 | | | | | | — | | |
净亏损中包含的收益的重新分类调整(2)
|
| | | | 131 | | | | | | — | | |
利率互换未实现收益总额,税后净额
|
| | | | 3,208 | | | | | | — | | |
外币折算调整,税后净额(3)
|
| | | | (360) | | | | | | 284 | | |
其他综合收益
|
| | | | 2,848 | | | | | | 284 | | |
综合(亏损)收入,税后净额
|
| | | $ | (7,317) | | | | | $ | 7,148 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | |
将净收益与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 3,544 | | | | | | 3,539 | | |
摊销原发行贴现和债务发行成本
|
| | | | 111 | | | | | | 677 | | |
Deferred income taxes
|
| | | | (6,951) | | | | | | 3,319 | | |
股票薪酬
|
| | | | 23,588 | | | | | | — | | |
应收账款损失准备金(收回)
|
| | | | 45 | | | | | | (91) | | |
Foreign exchange loss
|
| | | | 253 | | | | | | 109 | | |
扣除收购影响后的营业资产和负债变动:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,693) | | | | | | (5,626) | | |
Inventories
|
| | | | (2,956) | | | | | | (2,496) | | |
预付费用和其他资产
|
| | | | 3,158 | | | | | | (141) | | |
应付帐款和其他负债
|
| | | | (18) | | | | | | 10,678 | | |
经营活动提供的现金净额
|
| | | | 8,916 | | | | | | 16,832 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置物业和设备
|
| | | | (950) | | | | | | (788) | | |
业务收购,扣除收购现金后的净额
|
| | | | (19,787) | | | | | | — | | |
投资活动中使用的净现金
|
| | | | (20,737) | | | | | | (788) | | |
融资活动的现金流: | | | | | | | | | | | | | |
循环信贷融资收益
|
| | | | — | | | | | | 88,593 | | |
循环信贷本金支付
|
| | | | — | | | | | | (88,593) | | |
定期贷款本金支付
|
| | | | (2,506) | | | | | | (566) | | |
保费融资本金支付
|
| | | | (1,474) | | | | | | (917) | | |
支付资本租赁费用
|
| | | | (11) | | | | | | (7) | | |
与员工股票交易相关的税款
|
| | | | (6,216) | | | | | | — | | |
派发股息
|
| | | | (2,750) | | | | | | — | | |
用于融资活动的现金净额
|
| | | | (12,957) | | | | | | (1,490) | | |
外汇汇率对现金和现金等价物的影响
|
| | | | 798 | | | | | | 13 | | |
现金和现金等价物变化
|
| | | | (23,980) | | | | | | 14,567 | | |
期初现金和现金等价物
|
| | | | 33,857 | | | | | | 2,873 | | |
现金和现金等价物,期末
|
| | | $ | 9,877 | | | | | $ | 17,440 | | |
补充披露现金流量信息: | | | | | | | | | | | | | |
缴纳所得税的现金(已收到),净额
|
| | | $ | (100) | | | | | $ | 15 | | |
Cash paid for interest
|
| | | $ | 1,282 | | | | | $ | 4,292 | | |
补充披露非现金投融资活动: | | | | | | | | | | | | | |
资本支出的应计项目和应付帐款
|
| | | $ | 119 | | | | | $ | — | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated Other
Comprehensive Income |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2021
|
| | | | 34,383,350 | | | | | $ | 3 | | | | | $ | 127,606 | | | | | $ | (1,917) | | | | | $ | (37,052) | | | | | $ | 88,640 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,165) | | | | | | (10,165) | | |
Dividends declared
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,750) | | | | | | (2,750) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | 22,436 | | | | | | — | | | | | | — | | | | | | 22,436 | | |
根据员工薪酬计划发行的普通股
|
| | | | 580,990 | | | | | | — | | | | | | 1,152 | | | | | | — | | | | | | — | | | | | | 1,152 | | |
与股票薪酬净额结算相关的普通股扣缴
|
| | | | (182,069) | | | | | | — | | | | | | (6,216) | | | | | | — | | | | | | — | | | | | | (6,216) | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | (360) | | | | | | — | | | | | | (360) | | |
衍生工具公允价值变动
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,208 | | | | | | — | | | | | | 3,208 | | |
Balance, March 31, 2022
|
| | | | 34,782,271 | | | | | $ | 3 | | | | | $ | 144,978 | | | | | $ | 931 | | | | | $ | (49,967) | | | | | $ | 95,945 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated Other
Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2020
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (2,860) | | | | | $ | (36,962) | | | | | $ | 8,851 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,864 | | | | | | 6,864 | | |
外币折算调整
|
| | | | — | | | | | | — | | | | | | — | | | | | | 284 | | | | | | — | | | | | | 284 | | |
Balance, March 31, 2021
|
| | | | 27,483,350 | | | | | $ | 3 | | | | | $ | 48,670 | | | | | $ | (2,576) | | | | | $ | (30,098) | | | | | $ | 15,999 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Carrying
amount |
| |
Fair Value
|
| |
Carrying
amount |
| |
Fair Value
|
| ||||||||||||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap (Note 6)
|
| | | $ | 5,495 | | | | | $ | — | | | | | $ | 5,495 | | | | | $ | — | | | | | $ | 1,607 | | | | | $ | — | | | | | $ | 1,607 | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swap (Note 6)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 389 | | | | | $ | — | | | | | $ | 389 | | | | | $ | — | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
期初应计保修费用
|
| | | $ | 1,256 | | | | | $ | 1,133 | | |
Current period claims
|
| | | | (116) | | | | | | (56) | | |
本期销售额拨备
|
| | | | 93 | | | | | | 63 | | |
期末应计保修费用
|
| | | $ | 1,233 | | | | | $ | 1,140 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net (loss) income
|
| | | $ | (10,165) | | | | | $ | 6,864 | | |
加权平均流通股-基本
|
| | | | 34,446,318 | | | | | | 27,483,350 | | |
稀释证券的影响:
|
| | | | | | | | | | | | |
Stock-based awards
|
| | | | — | | | | | | — | | |
加权平均流通股-稀释后
|
| | | | 34,446,318 | | | | | | 27,483,350 | | |
Net (loss) income per share:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | (0.30) | | | | | $ | 0.25 | | |
Diluted
|
| | | $ | (0.30) | | | | | $ | 0.25 | | |
|
Cash paid
|
| | | $ | 21,266 | | |
|
Less: cash acquired
|
| | | | (1,479) | | |
|
Total consideration, net
|
| | | $ | 19,787 | | |
|
Total consideration, net
|
| | | $ | 19,787 | | |
|
Accounts receivable
|
| | | $ | 2,347 | | |
|
Inventories
|
| | | | 2,500 | | |
|
Prepaid expenses
|
| | | | 682 | | |
|
Other current assets
|
| | | | 612 | | |
|
Property and equipment
|
| | | | 3,053 | | |
|
Intangible assets
|
| | | | 10,200 | | |
|
Goodwill
|
| | | | 6,711 | | |
|
Total assets acquired
|
| | | | 26,105 | | |
|
Accounts payable
|
| | | | 1,120 | | |
|
递延纳税义务
|
| | | | 2,548 | | |
|
Accrued liabilities
|
| | | | 2,106 | | |
|
Long-term debt
|
| | | | 544 | | |
|
承担的总负债
|
| | | | 6,318 | | |
|
Net assets acquired
|
| | | $ | 19,787 | | |
| | |
Gross
|
| |
Average Useful
Life |
| ||||||
客户关系
|
| | | $ | 9,300 | | | | | | 15 | | |
Technology
|
| | | | 600 | | | | | | 10 | | |
Trademarks
|
| | | | 300 | | | | | | 7 | | |
Total
|
| | | $ | 10,200 | | | | | | | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
U.S. state and local agencies(a)
|
| | | $ | 57,923 | | | | | $ | 59,377 | | |
Commercial
|
| | | | 11,034 | | | | | | 11,842 | | |
U.S. federal agencies
|
| | | | 7,914 | | | | | | 15,593 | | |
International
|
| | | | 27,019 | | | | | | 21,994 | | |
Other
|
| | | | 516 | | | | | | 1,730 | | |
Net sales
|
| | | $ | 104,406 | | | | | $ | 110,536 | | |
| | |
Three months ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
United States
|
| | | $ | 77,387 | | | | | $ | 88,542 | | |
International
|
| | | | 27,019 | | | | | | 21,994 | | |
| | | | $ | 104,406 | | | | | $ | 110,536 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Finished goods
|
| | | $ | 29,736 | | | | | $ | 28,707 | | |
Work-in-process
|
| | | | 5,800 | | | | | | 4,053 | | |
原材料和用品
|
| | | | 33,865 | | | | | | 31,218 | | |
| | | | $ | 69,401 | | | | | $ | 63,978 | | |
| | |
Products
|
| |
Distribution
|
| |
Total
|
| |||||||||
Balance, December 31, 2021
|
| | | $ | 63,646 | | | | | $ | 2,616 | | | | | $ | 66,262 | | |
Radar acquisition
|
| | | | 6,711 | | | | | | — | | | | | | 6,711 | | |
外币折算调整
|
| | | | (463) | | | | | | — | | | | | | (463) | | |
Balance, March 31, 2022
|
| | | $ | 69,894 | | | | | $ | 2,616 | | | | | $ | 72,510 | | |
| | |
March 31, 2022
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
明确活着的无形资产: | | | | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 83,095 | | | | | $ | (54,301) | | | | | $ | 28,794 | | | |
11
|
|
Technology
|
| | | | 12,523 | | | | | | (11,033) | | | | | | 1,490 | | | |
7
|
|
Tradenames
|
| | | | 6,700 | | | | | | (3,523) | | | | | | 3,177 | | | |
4
|
|
Non-compete agreements
|
| | | | 1,021 | | | | | | (1,021) | | | | | | — | | | |
4
|
|
| | | | $ | 103,339 | | | | | $ | (69,878) | | | | | $ | 33,461 | | | | | |
无限活着的无形资产: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 16,697 | | | | | | — | | | | | | 16,697 | | | |
Indefinite
|
|
Total
|
| | | $ | 120,036 | | | | | $ | (69,878) | | | | | $ | 50,158 | | | | | |
| | |
December 31, 2021
|
| ||||||||||||||||||
| | |
Gross
|
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
Average Useful Life |
| |||||||||
明确活着的无形资产: | | | | | | | | | | | | | | | | | | | | | | |
客户关系
|
| | | $ | 74,078 | | | | | $ | (52,536) | | | | | $ | 21,542 | | | |
11
|
|
Technology
|
| | | | 11,978 | | | | | | (10,988) | | | | | | 990 | | | |
7
|
|
Tradenames
|
| | | | 6,473 | | | | | | (3,264) | | | | | | 3,209 | | | |
4
|
|
Non-compete agreements
|
| | | | 1,037 | | | | | | (1,037) | | | | | | — | | | |
4
|
|
| | | | $ | 93,566 | | | | | $ | (67,825) | | | | | $ | 25,741 | | | | | |
无限活着的无形资产: | | | | | | | | | | | | | | | | | | | | | | |
Tradenames
|
| | | | 16,674 | | | | | | — | | | | | | 16,674 | | | |
Indefinite
|
|
Total
|
| | | $ | 110,240 | | | | | $ | (67,825) | | | | | $ | 42,415 | | | | | |
|
Remainder of 2022
|
| | | $ | 6,202 | | |
|
2023
|
| | | | 7,442 | | |
|
2024
|
| | | | 4,541 | | |
|
2025
|
| | | | 2,553 | | |
|
2026
|
| | | | 2,132 | | |
|
Thereafter
|
| | | | 10,591 | | |
| | | | | $ | 33,461 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Short-term debt:
|
| | | | | | | | | | | | |
保险费融资
|
| | | $ | 1,700 | | | | | $ | 3,174 | | |
定期贷款的当前部分
|
| | | | 10,000 | | | | | | 10,000 | | |
| | | | $ | 11,700 | | | | | $ | 13,174 | | |
Long-term debt:
|
| | | | | | | | | | | | |
Revolver
|
| | | | — | | | | | | — | | |
Term loan
|
| | | | 146,064 | | | | | | 148,564 | | |
Other
|
| | | | 535 | | | | | | — | | |
| | | | $ | 146,599 | | | | | $ | 148,564 | | |
未摊销债务贴现和债务发行成本
|
| | | | (1,938) | | | | | | (2,048) | | |
Total long-term debt, net
|
| | | $ | 144,661 | | | | | $ | 146,516 | | |
|
Remainder of 2022
|
| | | $ | 7,500 | | |
|
2023
|
| | | | 10,132 | | |
|
2024
|
| | | | 10,269 | | |
|
2025
|
| | | | 10,134 | | |
|
2026
|
| | | | 118,564 | | |
|
Thereafter
|
| | | | — | | |
|
本金支付总额
|
| | | $ | 156,599 | | |
Effective date
|
| |
Notional amount
|
| |
Fixed rate
|
| ||||||
September 30, 2021 through July 23, 2026
|
| | | $ | 100,000 | | | | | | 0.875% | | |
Balance sheet accounts
|
| |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Other current assets
|
| | | $ | 880 | | | | | $ | — | | |
Other assets
|
| | | $ | 4,615 | | | | | $ | 1,607 | | |
Accrued liabilities
|
| | | $ | — | | | | | $ | 389 | | |
|
Remainder of 2022
|
| | | $ | 3,367 | | |
|
2023
|
| | | | 4,047 | | |
|
2024
|
| | | | 2,851 | | |
|
2025
|
| | | | 1,422 | | |
|
2026
|
| | | | 486 | | |
|
Thereafter
|
| | | | 109 | | |
|
最低租金总额
|
| | | $ | 12,282 | | |
| | |
Three months ended March 31, 2022
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling
Items(1) |
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 85,386 | | | | | $ | 24,096 | | | | | $ | (5,076) | | | | | $ | 104,406 | | |
Cost of goods sold
|
| | | | 51,120 | | | | | | 18,172 | | | | | | (5,075) | | | | | | 64,217 | | |
Gross profit
|
| | | $ | 34,266 | | | | | $ | 5,924 | | | | | $ | (1) | | | | | $ | 40,189 | | |
| | |
Three months ended March 31, 2021
|
| |||||||||||||||||||||
| | |
Products
|
| |
Distribution
|
| |
Reconciling
Items(1) |
| |
Total
|
| ||||||||||||
Net sales
|
| | | $ | 93,818 | | | | | $ | 22,660 | | | | | $ | (5,942) | | | | | $ | 110,536 | | |
Cost of goods sold
|
| | | | 55,594 | | | | | | 16,921 | | | | | | (5,938) | | | | | | 66,577 | | |
Gross profit
|
| | | $ | 38,224 | | | | | $ | 5,739 | | | | | $ | (4) | | | | | $ | 43,959 | | |
Item
|
| |
Amount to be paid
|
| |||
SEC registration fee
|
| | | $ | | | |
FINRA filing fee
|
| | | | | | |
Printing Expenses
|
| | | | | | |
Legal fees and expenses
|
| | | | | | |
会计费和费用
|
| | | | | | |
杂项费用
|
| | | | | | |
Total
|
| | | $ | | |
Exhibit No.
|
| |
Description
|
|
1.1 | | | 承保协议格式。* | |
2.1 | | | Safarland,LLC和Cyalume Technologies Holdings,Inc.之间于2022年5月3日签署的股票购买协议(通过参考Cadre Holdings,Inc.于2022年5月5日提交的8-K表格当前报告的附件3.1合并而成)。 | |
3.1 | | | 《干部控股股份有限公司注册证书》(参照本公司于2021年7月12日提交的S-1表格注册说明书附件3.1合并)。 | |
3.2 | | | 修订及重订本公司章程(参照本公司于2021年7月12日提交的S-1表格注册说明书附件3.2)。 | |
5.1 | | | 凯恩·凯斯勒,P.C.的意见* | |
10.1 | | | 《定期贷款及担保协议》,日期为2020年11月17日,由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)、其当时的附属公司一方作为借款人和担保人、Guggenheim Credit Services,LLC作为代理人以及不时作为贷款人的金融机构签订(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.1并入)。 | |
10.2 | | | 《定期贷款和担保协议第一修正案》,日期为2021年3月1日,由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)及其当时的附属公司作为借款人和担保人,Guggenheim Credit Services,LLC作为代理人,以及不时作为贷款人的金融机构(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.2合并而成)。 | |
10.3 | | | 由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)及其当时的附属公司作为借款人和担保人,美国银行(Bank of America,N.A.)作为代理人,以及不时作为贷款人的金融机构(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.3并入)签署并于2016年11月18日第二次修订和重新签署的贷款和担保协议。 | |
10.4 | | | 由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)、其当时的附属公司作为借款人和担保人,美国银行(Bank of America,N.A.)作为代理人,以及不时作为贷款人的金融机构(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.4并入)同意和第一修正案于2017年5月1日由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)签署并经第二次修订和重新签署的贷款和担保协议。 | |
10.5 | | | 由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)、其当时的附属公司作为借款人和担保人,美国银行(Bank of America,N.A.)作为代理人,以及不时作为贷款人的金融机构(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.5合并),于2017年6月1日对第二次修订和重新签署的贷款和担保协议进行第二次修订。 | |
10.6 | | | 《第二次修订和重新签署的贷款和担保协议第三修正案》,日期为2017年6月29日,由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)及其当时的附属公司作为借款人和担保人,美国银行(Bank of America,N.A.)作为代理人,以及不时作为贷款人的金融机构(通过参考2021年7月12日提交的公司S-1表格注册声明的附件10.6合并而成)。 | |
Exhibit No.
|
| |
Description
|
|
10.7 | | | 由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)、其当时的附属公司作为借款人和担保人,美国银行(Bank of America,N.A.)作为代理人,以及不时作为贷款人的金融机构(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.7并入)同意和第四修正案于2018年5月3日由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)签署并经第二次修订和重新签署的贷款和担保协议。 | |
10.8 | | | 由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)、其当时的附属公司作为借款人和担保人、美国银行(Bank of America,N.A.)作为代理人以及不时作为贷款人的金融机构(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.8并入)同意和第五修正案于2019年6月20日由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)签署并经第二次修订和重新签署的贷款和担保协议。 | |
10.9 | | | 由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)、其当时的附属公司作为借款人和担保人,美国银行(Bank of America,N.A.)作为代理人,以及不时作为贷款人的金融机构(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.9并入)同意和第六修正案于2020年11月17日由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)签署并重新签署的第二份修订和重新签署的贷款和担保协议。 | |
10.10 | | | 由Cadre Holdings,Inc.(F/k/a Maui Acquisition Corp.)、其当时的附属公司作为借款人和担保人、美国银行(Bank of America,N.A.)作为代理人以及不时作为贷款人的金融机构(通过参考本公司于2021年7月12日提交的S-1表格注册声明的附件10.10并入)签署并于2021年3月1日修订并重新签署的贷款和担保协议第七修正案。 | |
10.11 | | | 萨法兰集团长期激励计划(参考公司于2021年7月12日提交的S-1表格注册说明书附件10.11)。+ | |
10.12 | | | Safarland集团长期激励计划下的奖励协议格式(通过参考2021年7月12日提交的公司S-1表格注册声明的附件10.12并入)。+ | |
10.13 | | | Safarland Group 2021影子限制性股票计划(通过引用2021年7月12日提交的公司S-1表格注册声明的附件10.13并入)。+ | |
10.14 | | | Safarland Group 2021 Phantom限制性股票计划下的奖励协议格式(通过参考2021年7月12日提交的公司S-1表格注册声明的附件10.14并入)。+ | |
10.15 | | | 2021年股票激励计划(参考公司于2021年7月12日提交的S-1表格注册说明书附件10.15并入)。+ | |
10.16 | | | 2021年股票激励计划下的期权协议格式(通过参考2021年7月12日提交的公司S-1表格注册说明书的附件10.16并入)。+ | |
10.17 | | | 2021年股票激励计划下的股票奖励协议格式(通过参考2021年7月12日提交的公司S-1表格注册说明书的附件10.17并入)。+ | |
10.18 | | | 赔偿协议表格(参照本公司于2021年7月12日提交的S-1表格注册说明书附件10.18并入)。 | |
10.19 | | | Cadre Holdings,Inc.和Warren B.Kanders之间的雇佣协议,日期为2021年7月9日(通过参考2021年7月12日提交的公司S-1表格注册声明的附件10.19并入)。+ | |
10.20 | | | Cadre Holdings,Inc.和Brad Williams之间的雇佣协议,日期为2021年7月9日(通过参考2021年7月12日提交的公司S-1表格注册声明的附件10.20并入)。+ | |
10.21 | | | Cadre Holdings,Inc.和Blaine Browers之间的雇佣协议,日期为2021年7月9日(通过参考2021年7月12日提交的公司S-1表格注册声明的附件10.21并入)。+ | |
Exhibit No.
|
| |
Description
|
|
10.22 | | | 信贷协议,日期为2021年7月23日,由Cadre Holdings,Inc.,其某些国内子公司作为担保人,PNC Bank,National Association作为行政代理,以及几个贷款人不时签订(通过参考2021年7月27日提交的公司S-1表格注册声明修正案第1号附件10.22并入)。 | |
10.23 | | | Safarland Group 2021修订和重新启动了影子限制性股票计划(通过引用2021年8月3日提交的公司S-1表格注册声明修正案第2号附件10.23合并)。+ | |
10.24 | | | 信贷协议第一修正案,日期为2021年8月20日,由Cadre Holdings,Inc.,其若干国内子公司作为担保人,PNC Bank,National Association作为行政代理,以及几个贷款人不时签署(通过参考2021年9月13日提交的公司S-1表格注册声明修正案第3号附件10.24并入)。 | |
10.25 | | | Cadre Holdings,Inc.与Warren B.Kanders签订的雇佣协议第一修正案,日期为2021年9月1日(引用2021年9月13日提交的公司S-1表格注册说明书修正案第3号附件10.25)。+ | |
10.26 | | | Cadre Holdings,Inc.与Brad Williams的雇佣协议第一修正案,日期为2021年9月1日(通过参考2021年9月13日提交的公司S-1表格注册声明修正案第3号附件10.26并入)。+ | |
10.27 | | | Cadre Holdings,Inc.与Blaine Browers的雇佣协议第一修正案,日期为2021年9月1日(通过引用2021年9月13日提交的公司S-1表格注册声明修正案第3号附件10.27并入)。+ | |
10.28 | | | 贷款协议,日期为2021年10月14日,由Med-Eng Holdings ULC和Pacific Safe Products Inc.作为借款人,PNC Bank加拿大分行作为贷款人(通过引用2021年10月28日提交的公司S-1表格注册声明修正案第4号附件10.28合并)。 | |
21.1 | | | Cadre Holdings Inc.的子公司(通过参考公司于2021年7月12日提交的S-1表格注册说明书附件21.1注册成立)。 | |
23.1 | | | Consent of KPMG LLP.* | |
23.2 | | | 经P.C.凯恩·凯斯勒同意(见附件5.1)。* | |
24.1 | | | 授权书(包括在本注册声明的签名页上)。* | |
101.INS | | | XBRL实例文档。* | |
101.SCH | | | XBRL分类扩展架构文档。* | |
101.CAL
|
| | XBRL分类扩展计算链接库文档。* | |
101.DEF
|
| | XBRL分类扩展定义Linkbase文档。* | |
101.LAB | | | XBRL分类扩展标签Linkbase文档。* | |
107 | | | 备案费表的计算。* | |
| | | | | | | CADRE HOLDINGS, INC. | | |||
| | | | | | |
By:
Name: Warren B. Kanders
职务:首席执行官 |
| |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Warren B. Kanders
|
| |
首席执行官(首席执行官)兼董事长
|
| |
, 2022
|
|
|
Brad Williams
|
| |
President
|
| |
, 2022
|
|
|
Blaine Browers
|
| |
首席财务官(首席财务官和首席会计官)
|
| |
, 2022
|
|
|
Hamish Norton
|
| |
Director
|
| |
, 2022
|
|
|
Nicholas Sokolow
|
| |
Director
|
| |
, 2022
|
|
|
William Quigley
|
| |
Director
|
| |
, 2022
|
|
|
Deborah A. DeCotis
|
| |
Director
|
| |
, 2022
|
|