| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 31.50 | | | | | $ | 66,150,000.00 | | |
保証割引と手数料(1)
|
| | | $ | 0.63 | | | | | $ | 1,323,000.00 | | |
売却株主に費用を差し引く前の収益
|
| | | $ | 30.87 | | | | | $ | 64,827,000.00 | | |
|
本募集説明書の副刊
について
|
| | | | S-1 | | |
|
募集説明書補足要約
|
| | | | S-2 | | |
|
RISK FACTORS
|
| | | | S-6 | | |
|
前向き陳述に関する警告説明
|
| | | | S-7 | | |
|
USE OF PROCEEDS
|
| | | | S-8 | | |
|
SELLING STOCKHOLDERS
|
| | | | S-9 | | |
|
UNDERWRITERS
|
| | | | S-10 | | |
|
マージファイル
を参照することにより
|
| | | | S-17 | | |
|
どこでもっと情報を見つけることができますか
|
| | | | S-18 | | |
|
LEGAL MATTERS
|
| | | | S-18 | | |
|
EXPERTS
|
| | | | S-18 | | |
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
PROSPECTUS SUMMARY
|
| | | | 2 | | |
|
THE OFFERING
|
| | | | 3 | | |
|
RISK FACTORS
|
| | | | 4 | | |
|
前向き陳述に関する警告説明
|
| | | | 5 | | |
|
USE OF PROCEEDS
|
| | | | 6 | | |
|
SELLING STOCKHOLDERS
|
| | | | 7 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 8 | | |
|
株式説明
|
| | | | 10 | | |
|
マージファイル
を参照することにより
|
| | | | 11 | | |
|
どこでもっと情報を見つけることができますか
|
| | | | 12 | | |
|
LEGAL MATTERS
|
| | | | 12 | | |
|
EXPERTS
|
| | | | 12 | | |
| | |
12 months ended
|
| |||||||||||||||||||||
| | |
2020
|
| |
June 30,
2021 |
| |
2022
|
| |
December 31,
2022 |
| ||||||||||||
Net income (GAAP)
|
| | | | 7,795 | | | | | | 15,413 | | | | | | 19,599 | | | | | | 25,658 | | |
所得税を戻して準備
|
| | | | 2,261 | | | | | | 2,514 | | | | | | 2,247 | | | | | | 3,529 | | |
Add back other (income) expense
|
| | | | 9 | | | | | | 5 | | | | | | (3,621) | | | | | | 274 | | |
Operating Income (GAAP)
|
| | | | 10,065 | | | | | | 17,932 | | | | | | 18,225 | | | | | | 29,461 | | |
非GAAP業績評価基準の調整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
株による報酬費用を追加
|
| | | | 583 | | | | | | 435 | | | | | | 1,649 | | | | | | 1,117 | | |
非日常的な法的費用を補う
|
| | | | — | | | | | | — | | | | | | 981 | | | | | | 1,171 | | |
他の無形資産のリベート値を追加
|
| | | | 1,852 | | | | | | — | | | | | | — | | | | | | — | | |
調整後の非GAAP営業収入
|
| | | | 12,500 | | | | | | 18,367 | | | | | | 20,855 | | | | | | 31,749 | | |
減価償却と他の償却を増やす
|
| | | | 1,232 | | | | | | 1,271 | | | | | | 1,380 | | | | | | 1,439 | | |
買収に関する無形資産の償却を増やす
|
| | | | 264 | | | | | | 425 | | | | | | 391 | | | | | | 376 | | |
調整後のEBITDA(利息、税項、減価償却と償却前の収益を差し引く)
|
| | | | 13,996 | | | | | | 20,063 | | | | | | 22,626 | | | | | | 33,564 | | |
調整後1株当たり薄くEBITDA
|
| | | | 0.38 | | | | | | 0.55 | | | | | | 0.61 | | | | | | 0.91 | | |
発行済み希釈株加重平均
|
| | | | 36,986,000 | | | | | | 36,808,000 | | | | | | 36,867,000 | | | | | | 36,927,000 | | |
| | |
3 months ended
December 31, |
| |
6 months ended
December 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net income (GAAP)
|
| | | $ | 8,446 | | | | | $ | 1,037 | | | | | $ | 14,848 | | | | | $ | 8,789 | | |
所得税を戻して準備
|
| | | | 1,177 | | | | | | 291 | | | | | | 1,921 | | | | | | 639 | | |
利息(収入)料金を加算して純額
|
| | | | (187) | | | | | | (58) | | | | | | (84) | | | | | | (3,979) | | |
Operating Income (GAAP)
|
| | | | 9,436 | | | | | | 1,270 | | | | | | 16,685 | | | | | | 5,449 | | |
非GAAP業績評価基準の調整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
買収に関する無形資産の償却を増やす
|
| | | | 91 | | | | | | 98 | | | | | | 181 | | | | | | 196 | | |
株による報酬費用を追加
|
| | | | 335 | | | | | | 1,255 | | | | | | 812 | | | | | | 1,344 | | |
非日常的な法的費用を補う
|
| | | | 55 | | | | | | 131 | | | | | | 190 | | | | | | 131 | | |
調整後の非GAAP営業収入
|
| | | | 9,917 | | | | | | 2,754 | | | | | | 17,868 | | | | | | 7,120 | | |
減価償却と他の償却を増やす
|
| | | | 380 | | | | | | 348 | | | | | | 747 | | | | | | 688 | | |
調整後のEBITDA(利子税前収益,
減価償却と償却) |
| | | $ | 10,297 | | | | | $ | 3,102 | | | | | $ | 18,615 | | | | | $ | 7,808 | | |
調整後1株当たり薄くEBITDA
|
| | | $ | 0.28 | | | | | $ | 0.08 | | | | | $ | 0.50 | | | | | $ | 0.21 | | |
発行済み希釈株加重平均
|
| | | | 36,997,000 | | | | | | 36,898,000 | | | | | | 36,957,000 | | | | | | 36,877,000 | | |
販売株主名
|
| |
Shares of Common Stock
までの実益すべて Offering |
| |
Shares of
Common Stock Being Offered |
| |
Shares Beneficially
Owned After Offering |
| |
実益所有株式
引受業者の選択により Being Exercised in Full(3) |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Percentage
|
| | | | | | | |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||
Richard L. Soloway
|
| | | | 6,072,810(1) | | | | | | 17% | | | | | | 2,012,500 | | | | | | 4,060,310 | | | | | | 11% | | | | | | 3,772,810 | | | | | | 10% | | |
Kevin S. Buchel
|
| | | | 269,429(2) | | | | | | * | | | | | | 87,500 | | | | | | 181,929 | | | | | | * | | | | | | 169,429 | | | | | | * | | |
Underwriter
|
| |
Number of Shares
|
| |||
Needham & Company, LLC
|
| | | | 1,050,000 | | |
William Blair & Company, L.L.C.
|
| | | | 1,050,000 | | |
Total
|
| | | | 2,100,000 | | |
| | |
Per Share
|
| |
Without
Option |
| |
With
Option |
| |||||||||
Public offering price
|
| | | $ | 31.50 | | | | | $ | 66,150,000.00 | | | | | $ | 75,600,000.00 | | |
保証割引と手数料は
selling stockholders |
| | | $ | 0.63 | | | | | $ | 1,323,000.00 | | | | | $ | 1,512,000.00 | | |
売却株主に費用を差し引く前の収益
|
| | | $ | 30.87 | | | | | $ | 64,827,000.00 | | | | | $ | 74,088,000.00 | | |
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
PROSPECTUS SUMMARY
|
| | | | 2 | | |
|
THE OFFERING
|
| | | | 3 | | |
|
RISK FACTORS
|
| | | | 4 | | |
|
前向き陳述に関する警告説明
|
| | | | 5 | | |
|
USE OF PROCEEDS
|
| | | | 6 | | |
|
SELLING STOCKHOLDERS
|
| | | | 7 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 8 | | |
|
株式説明
|
| | | | 10 | | |
|
マージファイル
を参照することにより
|
| | | | 11 | | |
|
どこでもっと情報を見つけることができますか
|
| | | | 12 | | |
|
LEGAL MATTERS
|
| | | | 12 | | |
|
EXPERTS
|
| | | | 12 | | |
|
売却株主が提供する普通株
|
| |
3,830,449株普通株。これらの株は、本募集明細書で指定された売却株主によって提供され、売却される。本募集説明書6ページの“売却株主”を参照してください。
今回の発行ではいかなる普通株も売却しないため,今回の発行では既存株主の持分が希釈されることはない。また、売却株主が株式を売却することは、当社の普通株の公衆流通株を増加させ、公開市場におけるわが株の取引量や流動性に積極的な影響を与える可能性があると信じている。
|
|
|
発行前の既発行株式総数
|
| | 普通株36,734,482株。発行された普通株の数は今回の発行によって変化しない。 | |
|
Use of proceeds
|
| | 今回の発行から株式売却益は一切得られません。 | |
|
NASDAQ Symbol
|
| | “NSSC” | |
販売株主名
|
| |
Shares of Common Stock
前の実益すべての人 to Offering |
| |
Shares of Common
Stock Being Offered |
| |
実益所有株式
After Offering |
| |||||||||||||||||||||
|
Shares
|
| |
Percentage(1)
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||||||||
Richard L. Soloway
|
| | | | 7,343,052(2) | | | | | | 19.9% | | | | | | 3,671,526 | | | | | | 3,671,526 | | | | | | 10.0% | | |
Kevin S. Buchel
|
| | | | 317,846(3) | | | | | | * | | | | | | 158,923 | | | | | | 158,923 | | | | | | * | | |