Item 1. Financial Statements
Item 1. FINANCIAL STATEMENTS
Wayside Technology Group, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Amounts in thousands, except share and per share amounts)
June 30,
December 31,
2021
2020
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$
23,781
$
29,348
Accounts receivable, net of allowances of $ 922 and $ 892 , respectively
101,878
93,821
Inventory, net
4,108
4,936
Vendor prepayments and advances
3,440
1,235
Prepaid expenses and other current assets
3,934
3,837
Total current assets
137,141
133,177
Equipment and leasehold improvements, net
2,163
2,308
Goodwill
17,566
16,816
Other intangibles, net
10,600
10,625
Right-of-use assets, net
1,738
1,933
Accounts receivable-long-term, net
116
304
Other assets
490
257
Deferred income tax assets
77
113
Total assets
$
169,891
$
165,533
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses
$
117,430
$
116,692
Lease liability, current portion
476
490
Total current liabilities
117,906
117,182
Lease liability, net of current portion
1,937
2,167
Deferred income tax liabilities
1,462
1,467
Total liabilities
121,305
120,816
Commitments and contingencies
Stockholders’ equity:
Common stock, $ .01 par value; 10,000,000 shares authorized; 5,284,500 shares issued: 4,385,785 and 4,361,997 shares outstanding, respectively
53
53
Additional paid-in capital
32,037
31,962
Treasury stock, at cost, 898,715 and 922,503 shares, respectively
( 14,393 )
( 14,747 )
Retained earnings
30,356
28,191
Accumulated other comprehensive income (loss)
533
( 742 )
Total stockholders’ equity
48,586
44,717
Total liabilities and stockholders' equity
$
169,891
$
165,533
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
Table of Contents
Wayside Technology Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Earnings
(Unaudited)
(Amounts in thousands, except per share data)
Six months ended
Three months ended
June 30,
June 30,
2021
2020
2021
2020
Net sales
$
138,163
$
119,206
$
75,350
$
56,586
Cost of sales
116,341
103,927
64,371
49,472
Gross profit
21,822
15,279
10,979
7,114
Selling, general, and administrative expenses
16,551
10,873
8,138
5,469
Legal and financial advisory expenses, net - unsolicited bid and related matters
—
1,833
—
509
Acquisition related costs
—
638
—
235
Amortization and depreciation expense
796
239
398
143
Income from operations
4,475
1,696
2,443
758
Other income:
Interest, net
301
86
291
24
Foreign currency transaction (loss) gain
( 66 )
276
25
161
Income before provision for income taxes
4,710
2,058
2,759
943
Provision for income taxes
1,046
641
615
362
Net income
$
3,664
$
1,417
$
2,144
$
581
Income per common share-Basic
$
0.84
$
0.31
$
0.49
$
0.13
Income per common share-Diluted
$
0.84
$
0.31
$
0.49
$
0.13
Weighted average common shares outstanding — Basic
4,254
4,351
4,260
4,255
Weighted average common shares outstanding — Diluted
4,254
4,351
4,260
4,255
Dividends paid per common share
$
0.34
$
0.34
$
0.17
$
0.17
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
Table of Contents
Wayside Technology Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
(Amounts in thousands)
Six months ended
Three months ended
June 30,
June 30,
2021
2020
2021
2020
Net income
$
3,664
$
1,417
$
2,144
$
581
Other comprehensive income:
Foreign currency translation adjustments
1,275
( 279 )
236
222
Other comprehensive income (loss)
1,275
( 279 )
236
222
Comprehensive income
$
4,939
$
1,138
$
2,380
$
803
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
Table of Contents
Wayside Technology Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Stockholders’ Equity
(Unaudited)
( Amounts in thousands, except share amounts)
Accumulated
Additional
Other
Common Stock
Paid-In
Treasury
Retained
Comprehensive
Shares
Amount
Capital
Shares
Amount
Earnings
Income (Loss)
Total
Balance at January 1, 2021
5,284,500
$
53
$
31,962
922,503
$
( 14,747 )
$
28,191
$
( 742 )
$
44,717
Net income
—
—
—
—
—
1,520
—
1,520
Translation adjustment
—
—
—
—
—
—
1,039
1,039
Dividends paid
—
—
—
—
—
( 750 )
—
( 750 )
Share-based compensation expense
—
—
279
—
—
—
—
279
Restricted stock grants (net of forfeitures)
—
—
( 883 )
( 52,190 )
883
—
—
—
Treasury shares repurchased
—
—
—
2,990
( 57 )
—
—
( 57 )
Balance at March 31, 2021
5,284,500
$
53
$
31,358
873,303
$
( 13,921 )
$
28,961
$
297
$
46,748
Net income
—
—
—
—
—
2,144
—
2,144
Translation adjustment
—
—
—
—
—
—
236
236
Dividends paid
—
—
—
—
—
( 749 )
—
( 749 )
Share-based compensation expense
—
—
337
—
—
—
—
337
Restricted stock grants (net of forfeitures)
—
—
342
20,184
( 342 )
—
—
—
Treasury shares repurchased
—
—
—
5,228
( 130 )
—
—
( 130 )
Balance at June 30, 2021
5,284,500
53
32,037
898,715
( 14,393 )
30,356
533
48,586
Accumulated
Additional
Other
Common Stock
Paid-In
Treasury
Retained
Comprehensive
Shares
Amount
Capital
Shares
Amount
Earnings
Income (Loss)
Total
Balance at January 1, 2020
5,284,500
53
32,874
778,807
( 13,256 )
26,715
( 1,130 )
$
45,256
Net income
—
—
—
—
—
836
—
836
Translation adjustment
—
—
—
—
—
—
( 501 )
( 501 )
Dividends paid
—
—
—
—
—
( 775 )
—
( 775 )
Share-based compensation expense
—
—
167
—
—
—
—
167
Restricted stock grants (net of forfeitures)
—
—
( 1,080 )
( 63,810 )
1,079
—
—
( 1 )
Treasury shares repurchased
—
—
—
2,059
( 32 )
—
—
( 32 )
Balance at March 31, 2020
5,284,500
$
53
$
31,961
717,056
$
( 12,209 )
$
26,776
$
( 1,631 )
$
44,950
Net income
—
—
—
—
—
581
—
581
Translation adjustment
—
—
—
—
—
—
222
222
Dividends paid
—
—
—
—
—
( 740 )
—
( 740 )
Share-based compensation expense
—
—
234
—
—
—
—
234
Restricted stock grants (net of forfeitures)
—
—
( 813 )
( 48,068 )
813
—
—
—
Treasury shares repurchased
—
—
—
264,039
( 3,489 )
—
—
( 3,489 )
Balance at June 30, 2020
5,284,500
53
31,382
933,027
( 14,885 )
26,617
( 1,409 )
41,758
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
Table of Contents
Wayside Technology Group, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in thousands)
Six months ended
June 30,
2021
2020
Cash flows from operating activities
Net income
$
3,664
$
1,417
Adjustments to reconcile net income to net cash and cash equivalents (used in) provided by operating activities:
Depreciation and amortization expense
796
239
Provision for doubtful accounts
—
130
Deferred income tax expense
( 20 )
9
Share-based compensation expense
616
400
Amortization of discount on accounts receivable
( 42 )
( 108 )
Amortization of right-of-use assets
240
197
Change in fair value of contingent earn-out consideration
18
—
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable
( 7,395 )
36,479
Inventory
830
813
Prepaid expenses and other current assets
( 48 )
268
Vendor prepayments
790
152
Accounts payable and accrued expenses
175
( 3,338 )
Lease liability, net
( 288 )
( 243 )
Other assets and liabilities
( 242 )
( 20 )
Net cash and cash equivalents (used in) provided by operating activities
( 906 )
36,395
Cash flows from investing activities
Purchase of equipment and leasehold improvements
( 169 )
( 19 )
Vendor advances
( 2,994 )
—
Payment for acquisitions, net of cash acquired
—
( 1,141 )
Net cash and cash equivalents used in investing activities
( 3,163 )
( 1,160 )
Cash flows from financing activities
Purchase of treasury stock
( 187 )
( 3,521 )
Borrowings under revolving credit facility
—
6,800
Repayments of borrowings under revolving credit facility
—
( 6,800 )
Dividends paid
( 1,499 )
( 1,515 )
Net cash and cash equivalents used in financing activities
( 1,686 )
( 5,036 )
Effect of foreign exchange rate on cash and cash equivalents
188
( 152 )
Net (decrease) increase in cash and cash equivalents
( 5,567 )
30,047
Cash and cash equivalents at beginning of year
29,348
14,984
Cash and cash equivalents at end of year
$
23,781
$
45,031
Supplementary disclosure of cash flow information:
Income taxes paid
$
1,026
$
269
Interest paid
$
21
$
23
The accompanying notes are an integral part of these condensed consolidated financial statements.
7
Table of Contents
Wayside Technology Group, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
June 30, 2021
(Unaudited)
(Amounts in tables in thousands, except share and per share amounts)
1. Basis of Presentation:
The accompanying unaudited condensed consolidated financial statements of Wayside Technology Group, Inc. and its subsidiaries (collectively, the “Company”), have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, as permitted by the rules and regulation of the Securities and Exchange Commission, the financial statements do not include all of the information and footnotes required by U.S. GAAP for complete audited financial statements.
The preparation of these condensed consolidated financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates, including those related to product returns, bad debts, inventories, intangible assets, income taxes, stock-based compensation, evaluation of performance obligations and allocation of revenue to distinct items, contingencies and litigation. The Company bases its estimates on its historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. In the opinion of the Company’s management, all adjustments that are of a normal recurring nature, considered necessary for fair presentation of the results for the periods presented, have been included in the accompanying condensed consolidated financial statements. The Company’s actual results may differ from these estimates under different assumptions or conditions. The unaudited condensed consolidated statements of earnings for the interim periods are not necessarily indicative of results for the full year. For further information, refer to the consolidated financial statements and notes thereto included in the Company’s annual report on Form 10-K filed with the Securities Exchange Commission for the year ended December 31, 2020.
The consolidated financial statements include the accounts of Wayside Technology Group, Inc. and its wholly owned subsidiaries. All intercompany transactions and balances have been eliminated.
2. Recently Issued Accounting Standards:
In June 2016, the FASB issued Accounting Standards Update No. 2016-13, “Financial Instruments - Credit Losses (Topic 326)” ("ASU 2016-13"). ASU 2016-13 revises the methodology for measuring credit losses on financial instruments and the timing of when such losses are recorded. Originally, ASU 2016-13 was effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. In November 2019, FASB issued ASU 2019-10, “ Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842).” This ASU defers the effective date of ASU 2016-13 for public companies that are considered smaller reporting companies as defined by the SEC to fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company is planning to adopt this standard in the first quarter of fiscal 2023. The Company is currently evaluating the potential effects of adopting the provisions of ASU No. 2016-13 on its Consolidated Financial Statements, particularly its recognition of allowances for accounts receivable.
3. Foreign Currency Translation:
Assets and liabilities of the Company’s foreign subsidiaries have been translated using the end of the reporting period exchange rates, and related revenues and expenses have been translated at average rates of exchange in effect during the period. Foreign currency transaction gains and losses are recorded as income or expenses as amounts are settled. The net sales from our foreign operations for the three months ended June 30, 2021 and 2020 were $ 15.2 million and $ 6.9 million, respectively. The net sales from our foreign operations for the six months ended June 30, 2021 and 2020 were $ 32.0 million and $ 11.6 million, respectively.
8
Table of Contents
4. Comprehensive Income:
Cumulative translation adjustments have been classified within accumulated other comprehensive income (loss), which is a separate component of stockholders’ equity in accordance with FASB ASC Topic 220, “Comprehensive Income.”
5. Revenue Recognition:
The Company’s revenues primarily result from the sale of various technology products and services, including third-party products, third-party software and third-party maintenance, software support and services. The Company recognizes revenue as control of the third-party products and third-party software is transferred to customers, which generally happens at the point of shipment or fulfilment and at the point that our customers and vendors accept the terms and conditions of the arrangement for third-party maintenance, software support and services.
The Company has contracts with certain customers where the Company’s performance obligation is to arrange for the products or services to be provided by another party. In these arrangements, as the Company assumes an agency relationship in the transaction, revenue is recognized in the amount of the net fee associated with serving as an agent. These arrangements primarily relate to third party maintenance, cloud services and certain security software whose intended functionality is dependent on third party maintenance.
The Company allows its customers to return product for exchange or credit subject to certain limitations. A liability is recorded at the time of sale for estimated product returns based upon historical experience and an asset is recognized for the amount expected to be recorded in inventory upon product return. The Company also provides rebates and other discounts to certain customers which are considered variable consideration. A provision for customer rebates and other discounts is recorded as a reduction of revenue at the time of sale based on an evaluation of the contract terms and historical experience.
The Company considers shipping and handling activities as costs to fulfill the sales of products. Shipping revenue is included in net sales when control of the product is transferred to the customer, and the related shipping and handling costs are included in cost of products sold. Taxes imposed by governmental authorities on the Company’s revenue producing activities with customers, such as sales taxes and value added taxes, are excluded from net sales.
The Company disaggregates its operating revenue by segment, geography and timing of revenue recognition, which the Company believes provides a meaningful depiction of the nature of its revenue. See segment Note 16.
Hardware and software products sold by the Company are generally delivered via shipment from the Company’s facilities, drop shipment directly from the vendor, or by electronic delivery of keys for software products. The majority of the Company’s business involves shipments directly from its vendors to its customers, in these transactions, the Company is generally responsible for negotiating price both with the vendor and customer, payment to the vendor, establishing payment terms with the customer, product returns, and has risk of loss if the customer does not make payment. As the principal with the customer, the Company recognizes revenue upon receiving notification from the vendor that the product was shipped. Control of software products is deemed to have passed to the customer when they acquire the right to use or copy the software under license as substantially all product functionality is available to the customer at the time of sale.
The Company performs an analysis of the number of days of sales in-transit to customers at the end of each reporting period based on an analysis of commercial delivery terms that include drop-shipment arrangements. This analysis is the basis upon which the Company estimates the amount of net sales in-transit at the end of the period and adjusts revenue and the related costs to reflect only what has been delivered to the customer. Changes in delivery patterns may result in a different number of business days estimated to make this adjustment. The Company also performs a weighted average analysis of the estimated number of days between order fulfillment and beginning of the renewal term for term licenses recorded on a gross basis, and a deferral estimate is recorded for term license renewals fulfilled prior to commencement date.
Generally, software products are sold with accompanying third-party delivered software assurance, which is a product that allows customers to upgrade, at no additional cost, to the latest technology if new capabilities are introduced during the period that the software assurance is in effect. The Company evaluates whether the software assurance is a separate performance obligation by assessing if the third-party delivered software assurance is critical or essential to the core functionality of the software itself. This involves considering if the software provides its original intended functionality to the customer without the updates, if the customer would ascribe a higher value to the upgrades versus the up-front deliverable, if the customer would expect frequent intelligence updates to the software (such as updates that maintain the original functionality), and if the customer chooses to not delay or always install upgrades. If the Company determines that the accompanying third-party delivered software assurance is critical or essential to the core functionality of the software license,
9
Table of Contents
the software license and the accompanying third-party delivered software assurance are recognized as a single performance obligation. The value of the product is primarily the accompanying support delivered by a third party and therefore the Company is acting as an agent in these transactions and recognizes them on a net basis at the point the associated software license is delivered to the customer. The Company sells cloud computing solutions that utilize third-party vendors to enable customers to access data center functionality in a cloud-based solution, including storage, computing and networking and access to software in the cloud that enhances office productivity, provides security or assists in collaboration. The Company recognizes revenue for cloud computing solutions for arrangements with one-time invoicing to the customer at the time of invoice on a net basis as the Company is acting as an agent in the transaction. For monthly subscription-based arrangements, the Company is acting as an agent in the transaction and recognizes revenue as it invoices the customer for its monthly usage on a net basis. For software licenses where the accompanying third-party delivered software assurance is not critical or essential to the core functionality, the software assurance is recognized as a separate performance obligation, with the associated revenue recognized on a net basis at the point the related software license is delivered to the customer.
The Company also sells some of its products and services as part of bundled contract arrangements containing multiple deliverables, which may include a combination of products and services. For each deliverable that represents a distinct performance obligation, total arrangement consideration is allocated based upon the standalone selling prices (“SSP”) of each performance obligation. SSP is determined based on the price at which the performance obligation is sold separately. If the standalone selling price is not observable through established standard prices, we use judgement and estimate the standalone selling price considering available information such as market pricing and pricing related to similar products.
The Company records freight billed to its customers as net sales and the related freight costs as cost of sales when the underlying product revenue is recognized. For freight not billed to its customers, the Company records the freight costs as cost of sales. The Company’s typical shipping terms result in shipping being performed before the customer obtains control of the product. The Company considers shipping to be a fulfillment activity and not a separate performance obligation.
The Company pays commissions and related payroll taxes to sales personnel when customers are invoiced. These costs are recorded as selling general and administrative expenses in the period earned as all our performance obligations are complete within a short window of processing the order.
6. Acquisition:
Acquisition of Interwork Technologies
On April 30, 2020, the Company completed the purchase of Interwork Technologies Inc., a Delaware corporation and Interwork Technologies Inc., a corporation incorporated under the laws of the Province of Ontario, Canada (collectively, “Interwork”) for an aggregate purchase price of $ 5 million Canadian dollar (equivalent to $ 3.6 million USD), subject to certain working capital adjustments, paid at closing plus a potential post-closing $ 1.1 million Canadian dollars (equivalent to $ 0.8 million USD) earn-out. The purchase price allocation is final.
The purchase consideration included approximately $ 0.8 million of potential earn-out consideration if certain targets are achieved, payable in cash. As of June 30, 2021, the Company reassessed the earn-out liability and increased the fair value of the earn-out liability to approximately $ 0.9 million, with less than $ 0.1 million adjustment recognized within selling, general and administrative expenses during the six months ended June 30, 2021. The earn-out liability is included in accounts payable and accrued expenses as of June 30, 2021 as payment would be due in the third quarter of 2021.
There were no acquisition related costs incurred during the three and six months ended June 30, 2021. The Company incurred acquisition related costs of approximately $ 0.2 million and $ 0.6 million during the three and six months ended June, 2020, respectively, in conjunction with the acquisition of Interwork, which are reflected in the accompanying consolidated statements of earnings.
Acquisition of CDF Group Limited
On November 6, 2020, the Company entered into a Share Purchase Agreement and purchased the entire share capital of CDF Group Limited (“CDF”) for an aggregate purchase price of approximately £ 13.3 million (equivalent to approximately $ 17.4 million USD), subject to certain working capital and other adjustments. The allocation of the purchase price was based
10
Table of Contents
upon the estimated fair value of CDF’s net tangible and identifiable intangible assets as of the date of the acquisition. The transaction was accounted for under the purchase method of accounting.
The financial position and operating results of CDF are included in the Company’s consolidated financial statements for the three and six months ended June 30, 2021. The Company recorded net revenue for CDF of approximately $ 6.9 million and net income of approximately $ 0.3 million during the three months ended June 30, 2021. The Company recorded net revenue for CDF of approximately $ 15.3 million and net income of approximately $ 0.7 million during the six months ended June 30, 2021.
The impact of the CDF acquisition’s preliminary purchase price allocations on the Company’s consolidated balance sheet and the acquisition date fair value of the total consideration transferred is depicted in the table below. The Company has not yet completed its evaluation and determination of certain assets acquired and liabilities assumed, primarily (i) the final valuation of goodwill and intangible assets, (ii) capitalized software, and (iii) the final evaluation and assessment of income tax accounts; therefore the final fair value of the assets acquired and liabilities assumed may vary from the Company’s preliminary estimates:
(in thousands)
Cash
$
8,463
Trade accounts receivable
8,093
Other current assets
260
Equipment and leasehold improvements, net
1,367
Intangible assets
Customer relationships ( 13-year useful life)
6,357
Trademarks ( 15-year useful life)
504
Non-compete ( 1-year useful life)
42
Goodwill
12,774
Other assets
375
Accounts payable and other current liabilities
( 12,364 )
Deferred income tax liabilities
( 1,461 )
Other liabilities
( 306 )
Net assets
$
24,104
(in thousands)
Supplementary information:
Cash paid to sellers
$
24,104
Cash acquired in acquisition
( 8,463 )
Net cash paid for acquisition
$
15,641
Estimated intangible assets are comprised of approximately $ 6.4 million of customer relationships with an amortization period of 13 years and $ 0.5 million of tradenames with an amortization period of 15 years , representing the expected periods of benefits. Goodwill is the excess of the consideration transferred over the net assets recognized and represents the expected revenue and cost synergies of the combined company and assembled workforce. Goodwill recognized as a result of the acquisition is not deductible for income tax purposes.
The preliminary allocation of the purchase price for the acquisition of CDF was allocated based on information that is currently available. The Company’s estimates and assumptions underlying the initial allocations is subject to the collection of information necessary to complete its allocations within the measurement period, which is up to one year from the acquisition date.
11
Table of Contents
7. Goodwill and Other Intangible Assets:
The following table summarizes the changes in the carrying amount of goodwill for the six months ended June 30, 2021:
Balance at January 1, 2021
$
16,816
Translation adjustments
750
Balance June 30, 2021
$
17,566
Goodwill acquired through our acquisition of CDF is provisional for a period of up to one year from the acquisition date.
Information related to the Company’s other intangibles, net is as follows:
As of June 30, 2021
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
Customer and vendor relationships
$
10,768
$
691
$
10,077
Trade name
531
23
508
Non-compete
53
38
15
Total
$
11,352
$
752
$
10,600
As of December 31, 2020
Gross Carrying Amount
Accumulated Amortization
Net Carrying Amount
Customer and vendor relationships
$
10,361
$
272
$
10,089
Trade name
504
5
499
Non-compete
50
13
37
Total
$
10,915
$
290
$
10,625
Customer relationships are amortized over thirteen years . Vendor relationships are amortized between eleven and fifteen years . Trade name is amortized over fifteen years . Non-compete is amortized over one year . Intangible assets acquired through our acquisition of CDF are provisional for a period of up to one year from the acquisition date.
During the three months ended June 30, 2021 and 2020, the Company recognized total amortization expense for other intangibles, net of $ 0.2 million and $ 0.1 million, respectively. During the six months ended June 30, 2021 and 2020, the Company recognized total amortization expense for other intangibles, net of $ 0.5 million and $ 0.1 million, respectively.
Estimated future amortization expense of the Company’s other intangibles, net as of June 30, 2021 is as follows:
2021 (excluding the six months ended June 30, 2021)
$
436
2022
842
2023
842
2024
842
2025
842
Thereafter
6,796
Total
$
10,600
12
Table of Contents
8. Right-of-use Asset and Lease Liability:
The Company has entered into operating leases for office and warehouse facilities, which have terms at lease commencement that range from 2 years to 11 years . The Company determines if an arrangement is a lease at inception. Leases with an initial term of 12 months or less are not recorded on the Consolidated Balance Sheets and lease expense for these leases is recognized on a straight-line basis over the lease term.
Right-of-use (“ROU”) assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date of the lease based on the present value of the lease payments over the lease term. As our leases do not provide a readily determinable implicit rate, we use an incremental borrowing rate based on the information available at commencement date, including lease term, in determining the present value of future payments. The operating lease asset also includes any lease payments made and excludes lease incentives. Operating lease expense is recognized on a straight-line basis over the lease term and included in selling, general and administrative expenses.
Information related to the Company’s right-of-use assets and related lease liabilities were as follows:
Six months ended
June 30,
2021
2020
Cash paid for operating lease liabilities
$
319
$
248
Right-of-use assets obtained in exchange for new operating lease obligations
$
38
$
128
Weighted-average remaining lease term
5.6 years
6.5 years
Weighted-average discount rate
3.5 %
3.3 %
Maturities of lease liabilities as of June 30, 2021 were as follows:
2021 (excluding the six months ended June 30, 2021)
$
281
2022
500
2023
536
2024
546
2025
556
Thereafter
677
3,096
Less: imputed interest
( 683 )
Total lease liabilities
$
2,413
Lease liabilities, current portion
476
Lease liabilities, net of current portion
1,937
Total lease liabilities
$
2,413
9. Fair Value:
The carrying amounts of financial instruments, including cash and cash equivalents, short-term accounts receivable and accounts payable approximated fair value at June 30, 2021 and December 31, 2020 because of the relative short maturity of these instruments. The Company’s accounts receivable long-term are discounted to their present value at prevailing market rates at the time of sale.
13
Table of Contents
10. Balance Sheet Detail:
Equipment and leasehold improvements consist of the following:
June 30,
December 31,
2021
2020
Equipment
$
2,588
$
2,482
Capitalized software
808
777
Leasehold improvements
1,766
1,760
5,162
5,019
Less accumulated depreciation and amortization
( 2,999 )
( 2,711 )
$
2,163
$
2,308
During the three months ended June 30, 2021 and 2020, the Company recorded depreciation and amortization expense of $ 0.2 million and $ 0.1 million, respectively. During the six months ended June 30, 2021 and 2020, the Company recorded depreciation and amortization expense of $ 0.3 million and $ 0.2 million, respectively.
In limited circumstances, the Company offers extended payment terms to customers for periods of 12 to 36 months . The related customer receivables are classified as accounts receivable long-term and discounted to their present value at prevailing market rates at the time of sale. In subsequent periods, the accounts receivable is increased to the amounts due and payable by the customers through the accretion of interest income on the unpaid accounts receivable due in future years. The amounts under these long-term accounts receivable due within one year are reclassified to the current portion of accounts receivable. At times the Company sells receivables to a financial institution on a non-recourse basis for cash, less a discount. The net proceeds from such sales are included in the operating section of the statement of cash flows as changes in accounts receivable. Accounts receivable long term, net consists of the following:
June 30,
December 31,
2021
2020
Total amount due from customer
$
1,112
$
1,853
Less: unamortized discount
( 21 )
( 49 )
Less: current portion included in accounts receivable
( 975 )
( 1,500 )
$
116
$
304
The undiscounted cash flows to be received by the Company relating to these accounts receivable long-term expects to be $ 1.0 million, $ 0.1 million and less than $ 0.1 million during the 12-month periods ending June 30, 2022, 2023 and 2024, respectively.
Accounts payable and accrued expenses consist of the following:
June 30,
December 31,
2021
2020
Trade accounts payable
$
108,996
$
107,045
Accrued expenses
8,434
9,647
$
117,430
$
116,692
11. Credit Facility:
On November 15, 2017, the Company entered into a $ 20,000,000 revolving credit facility (the “Credit Facility”) with Citibank, N.A. (“Citibank”) pursuant to a Second Amended and Restated Revolving Credit Loan Agreement (the “Loan Agreement”), Second Amended and Restated Revolving Credit Loan Note (the “Note”), Second Amended and Restated Security Agreement and Second Amended and Restated Pledge and Security Agreement. On August 31, 2020, the Company entered into an amendment to the Credit Facility (the “Amended Credit Facility”) pursuant to a First Amendment to Second Amended and Restated Revolving Credit Loan Agreement and Other Loan Documents (collectively, the “Amended Loan Agreement”) and First Allonge to Second Amended and Restated Revolving Credit Loan Note (the “Amended Note”).
14
Table of Contents
The Amended Credit Facility, which will continue to be used for working capital and general corporate purposes, matures on June 30, 2023, at which time the Company must pay all outstanding principal of all outstanding loans plus all accrued and unpaid interest, and any, fees, costs and expenses. In addition, the Company will pay regular monthly payments of all accrued and unpaid interest. The interest rate for any borrowings under the Amended Credit Facility is subject to change from time to time based on the changes in the LIBOR Rate, as defined in the Amended Loan Agreement (the “Index”). The Index was 2.50 % at June 30, 2021. Interest on the unpaid principal balance of the Amended Note will be calculated using a rate of 1.75 percentage points over the Index. If the Index becomes unavailable during the term of the Amended Credit Facility, interest will be based upon the Benchmark Replacement (as defined in the Amended Loan Agreement) selected by Citibank after notifying the Company. The Amended Credit Facility is secured by the assets of the Company.
Among other affirmative covenants set forth in the Loan Agreement, which were not amended as part of the Amended Credit Facility, the Company must maintain (i) a minimum Debt Service Coverage Ratio (as defined in the Loan Agreement) of not less than 2.0 to 1.0, (ii) a maximum Leverage Ratio (as defined in the Loan Agreement) of at least 2.5 to 1.0, and (iii) a minimum Collateral Coverage Ratio (as defined in the Loan Agreement) of not less than 1.5 to 1.0. Additionally, the Loan Agreement contains negative covenants, which were not amended as part of the Amended Credit Facility, prohibiting, among other things, the creation of certain liens, the alteration of the nature or character of the Company’s business, and transactions with the Company’s shareholders, directors, officers, subsidiaries and/or affiliates other than with respect to (i) the repurchase of the issued and outstanding capital stock of the Company from the stockholders of the Company or (ii) the declaration and payment of dividends to the stockholders of the Company. The Company was in compliance with all such covenants at June 30, 2021 and December 31, 2020.
At June 30, 2021 and December 31, 2020, the Company had no borrowings outstanding under the Credit Facility.
On April 13, 2021, Wayside Technology UK Holdings Limited (“Wayside UK”), a wholly-owned subsidiary of the Company, entered into an uncommitted short term credit facility of £ 8,000,000 (“Uncommitted Credit Facility”) with Citibank N.A., London Branch (“Citibank London”) pursuant to certain terms and conditions. Obligations under the Uncommitted Credit Facility are guaranteed by the Company and will be used for working capital and general corporate purposes and have a maturity date of April 13, 2022, at which time Wayside UK must pay all outstanding principal of all outstanding loans plus all accrued and unpaid interest, and any interest, fees, costs and expenses, if any.
Interest on the unpaid principal balance of the Uncommitted Credit Facility will be calculated using a rate of 1.85 percentage points over the Daily Rate, as defined in the Uncommitted Credit Facility. Amounts borrowed under the Uncommitted Credit Facility will be guaranteed by the Company. The Uncommitted Credit Facility may be cancelled at any time by Citibank London. Citibank London has the sole discretion to accept or reject any requested utilization of the Uncommitted Credit Facilitation.
At June 30, 2021, Wayside UK had no borrowings outstanding under the Uncommitted Credit Facility.
12. Earnings Per Share:
Our basic and diluted earnings per share are computed using the two-class method in accordance with ASC 260. The two-class method is an earnings allocation that determines net income per share for each class of common stock and participating securities according to their participation rights in dividends and undistributed earnings or losses. Non-vested restricted stock awards that include non-forfeitable rights to dividends are considered participating securities. Per share amounts are computed by dividing net income available to common shareholders by the weighted average shares outstanding during each period. Diluted and basic earnings per share are the same because the restricted shares are the only potentially dilutive security.
15
Table of Contents
A reconciliation of the numerators and denominators of the basic and diluted per share computations follows:
(Unaudited)
(Unaudited)
Six months ended
Three months ended
June 30,
June 30,
2021
2020
2021
2020
Numerator:
Net income
$
3,664
$
1,417
$
2,144
$
581
Less distributed and undistributed income allocated to participating securities
119
42
68
21
Net income attributable to common shareholders
3,545
1,375
2,076
560
Denominator:
Weighted average common shares (Basic)
4,254
4,351
4,260
4,255
Weighted average common shares including assumed conversions (Diluted)
4,254
4,351
4,260
4,255
Basic net income per share
$
0.84
$
0.31
$
0.49
$
0.13
Diluted net income per share
$
0.84
$
0.31
$
0.49
$
0.13
13. Major Customers and Vendors:
The Company had two major vendors that accounted for 18 % and 12 %, respectively, of total purchases during the three months ended June 30, 2021 and 16 % and 10 %, respectively, of total purchases during the three months ended June 30, 2020. The Company had two major vendors that accounted for 21 % and 9 %, respectively, of total purchases during the six months ended June 30, 2021 and 19 % and 10 %, respectively, of total purchases during the six months ended June 30, 2020.
The Company had two major customers that accounted for 17 % and 17 %, respectively, of its net sales during the three months ended June 30, 2021 and 29 % and 18 %, respectively, of its net sales during the three months ended June 30, 2020. The Company had two major customers that accounted for 18 % and 15 %, respectively, of its net sales during the six months ended June 30, 2021 and 29 % and 18 %, respectively, of its net sales during the six months ended June 30, 2020. These same customers accounted for 20 % and 14 %, respectively, of total net accounts receivable as of June 30, 2021 and 19 % and 9 %, respectively, of total net accounts receivable as of December 31, 2020.
14. Income Taxes:
The Company has analyzed filing positions in all of the federal and state jurisdictions where it is required to file income tax returns, as well as all open tax years in these jurisdictions. The Company’s policy is to recognize interest related to unrecognized tax benefits as interest expense and penalties as operating expenses. The Company believes that it has appropriate support for the income tax positions it takes and expects to take on its tax returns, and that its accruals for tax liabilities are adequate for all open years based on an assessment of many factors including past experience and interpretations of tax law applied to the facts of each matter.
15. Stockholders’ Equity and Stock Based Compensation:
The 2021 Omnibus Incentive Plan (the “2021 Plan”) authorizes the grant of Stock Options, Stock Units, Stock Appreciation Rights, Restricted Stock, Deferred Stock, Stock Bonuses and other equity-based awards. The 2021 Plan was approved by the Company’s stockholders at the 2021 Annual Meeting in June 2021. The total number of shares of the Company’s common stock, par value $ 0.01 per share (“Common Stock”) initially available for award under the 2021 Plan was 500,000 shares. As of June 30, 2021, the number of shares of Common Stock available for future award grants to employees, officers and directors under the 2021 Plan is 500,000 .
16
Table of Contents
The 2012 Stock-Based Compensation Plan (the “2012 Plan”) authorizes the grant of Stock Options, Stock Units, Stock Appreciation Rights, Restricted Stock, Deferred Stock, Stock Bonuses and other equity-based awards. The total number of shares of the Company’s Common Stock initially available for award under the 2012 Plan was 600,000 , which was increased to 1,000,000 shares by stockholder approval at the Company’s 2018 Annual Meeting in June 2018. Immediately prior to the replacement of the 2012 Plan by the 2021 Plan, there were 352,158 shares of Common Stock available under the 2012 Plan. The 2012 Plan has been replaced by the 2021 Plan and none of the remaining shares of Common Stock authorized under the 2012 Plan will be transferred to or used under the 2021 Plan nor will any awards under the 2012 Plan that are forfeited increase the shares available for awards under the 2021 Plan. As of June 30, 2021, the number of shares of Common Stock available under the 2012 Plan is zero .
During the six months ended June 30, 2021, the Company granted a total of 52,190 shares of Restricted Stock to officers. These shares of Restricted Stock vest over time in sixteen equal quarterly installments. During the six months ended June 30, 2021, a total of 20,184 shares of Restricted Stock were forfeited.
During the six months ended June 30, 2020, the Company granted a total of 116,560 shares of Restricted Stock to officers and employees. These shares of Restricted Stock vest over time in sixteen equal quarterly installments. During the six months ended June 30, 2020, a total of 4,682 shares of Restricted Stock were forfeited.
A summary of nonvested shares of Restricted Stock awards outstanding under the 2012 Plan as of June 30, 2021, and changes during the six months then ended is as follows:
Weighted
Average Grant
Date
Shares
Fair Value
Nonvested shares at January 1, 2021
122,792
$
13.37
Granted in 2021
52,190
20.26
Vested in 2021
( 39,445 )
15.20
Forfeited in 2021
( 20,184 )
16.04
Nonvested shares at June 30, 2021
115,353
$
15.39
As of June 30, 2021, there is approximately $ 1.6 million of total unrecognized compensation costs related to nonvested share-based compensation arrangements. The unrecognized compensation cost is expected to be recognized over a weighted-average period of 2.7 years.
During the three months ended June 30, 2021 and 2020, the Company recognized share-based compensation expense of $ 0.3 million and $ 0.2 million, respectively. During the six months ended June 30, 2021 and 2020, the Company recognized share-based compensation expense of $ 0.6 million and $ 0.4 million, respectively.
16. Segment Information:
The Company distributes software developed by others through resellers indirectly to customers worldwide. We also resell computer software and hardware developed by others and provide technical services directly to customers worldwide.
FASB ASC Topic 280, “Segment Reporting,” requires that public companies report profits and losses and certain other information on their “reportable operating segments” in their annual and interim financial statements. The internal organization used by the public company’s Chief Operating Decision Maker (CODM) to assess performance and allocate resources determines the basis for reportable operating segments. The Company’s CODM is the Chief Executive Officer.
The Company is organized into two reportable operating segments. The “Distribution” segment distributes technical software to corporate resellers, value added resellers (VARs), consultants and systems integrators worldwide. The “Solutions” segment is a cloud solutions provider and value-added reseller of software, hardware and services to customers worldwide.
17
Table of Contents
As permitted by FASB ASC Topic 280, the Company has utilized the aggregation criteria in combining its operations in Canada, Europe and the United Kingdom with the domestic segments as the international operations provide the same products and services to similar clients and are considered together when the Company’s CODM decides how to allocate resources.
Segment income is based on segment revenue less the respective segment’s cost of revenues as well as segment direct costs (including such items as payroll costs and payroll related costs, such as profit sharing, incentive awards and insurance) and excluding general and administrative expenses not attributed to an individual segment business unit. The Company only identifies accounts receivable, vendor prepayments and inventory by segment as shown below as “Selected Assets” by segment; it does not allocate its other assets, including capital expenditures by segment. The following segment reporting information of the Company is provided:
Six months ended
Three months ended
June 30,
June 30,
2021
2020
2021
2020
Revenue:
Distribution
$
124,692
$
111,479
$
69,872
$
54,213
Solutions
13,471
7,727
5,478
2,373
138,163
119,206
75,350
56,586
Gross Profit:
Distribution
$
16,688
$
13,806
$
8,814
$
6,643
Solutions
5,134
1,473
2,165
471
21,822
15,279
10,979
7,114
Direct Costs:
Distribution
$
7,590
$
5,371
$
3,677
$
2,734
Solutions
2,528
717
1,120
255
10,118
6,088
4,797
2,989
Segment Income Before Taxes: (1)
Distribution
$
9,098
$
8,435
$
5,137
$
3,909
Solutions
2,606
756
1,045
216
Segment Income Before Taxes
11,704
9,191
6,182
4,125
General and administrative
$
6,433
$
4,785
$
3,341
$
2,480
Legal and financial advisory expenses, net - unsolicited bid and related matters
—
1,833
—
509
Acquisition related costs
—
638
—
235
Amortization and depreciation expense
796
239
398
143
Interest, net
301
86
291
24
Foreign currency transaction (loss) gain
( 66 )
276
25
161
Income before taxes
$
4,710
$
2,058
$
2,759
$
943
(1) Excludes general corporate expenses including interest and foreign currency transaction (loss) gain.
As of
As of
June 30,
December 31,
Selected Assets by Segment:
2021
2020
Distribution
$
110,962
$
100,841
Solutions
6,414
7,304
Segment Select Assets
117,376
108,145
Goodwill and Intangible Assets
20,333
19,592
Corporate Assets
32,182
37,796
Total Assets
$
169,891
$
165,533
18
Table of Contents
Geographic areas and net sales mix related to operations for the three and six months ended June 30, 2021 and 2020 were as follows. Revenue is allocated to a geographic area based on the location of the sale, which is generally the customer’s country of domicile.
Six months ended
Three months ended
June 30, 2021
June 30, 2021
Distribution
Solutions
Total
Distribution
Solutions
Total
Geography
USA
$
99,049
$
7,164
$
106,213
$
57,964
$
2,185
$
60,149
Europe and United Kingdom
12,969
5,571
18,540
5,724
2,827
8,551
Canada
12,674
736
13,410
6,184
466
6,650
Total net sales
$
124,692
$
13,471
$
138,163
$
69,872
$
5,478
$
75,350
Timing of Revenue Recognition
Transferred at a point in time where the Company is principal (1)
$
113,240
$
9,897
$
123,137
$
63,882
$
3,746
$
67,628
Transferred at a point in time where the Company is agent (2)
11,452
3,574
15,026
5,990
1,732
7,722
Total net sales
$
124,692
$
13,471
$
138,163
$
69,872
$
5,478
$
75,350
Six months ended
Three months ended
June 30, 2020
June 30, 2020
Distribution
Solutions
Total
Distribution
Solutions
Total
Geography
USA
$
100,873
$
6,698
$
107,571
$
47,767
$
1,900
$
49,667
Europe and United Kingdom
4,534
—
4,534
2,758
—
2,758
Canada
6,072
1,029
7,101
3,688
473
4,161
Total net sales
$
111,479
$
7,727
$
119,206
$
54,213
$
2,373
$
56,586
Timing of Revenue Recognition
Transferred at a point in time where the Company is principal (1)
$
102,333
$
7,249
$
109,582
$
49,838
$
2,159
$
51,997
Transferred at a point in time where the Company is agent (2)
9,146
478
9,624
4,375
214
4,589
Total net sales
$
111,479
$
7,727
$
119,206
$
54,213
$
2,373
$
56,586
(1) Includes net sales from third-party hardware and software products.
(2) Includes net sales from third-party maintenance, software support and services.
Geographic identifiable assets related to operations as of June 30, 2021 and December 31, 2020 were as follows.
June 30,
December 31,
Identifiable Assets by Geographic Areas
2021
2020
USA
$
108,515
$
114,126
Canada
20,506
18,514
Europe and United Kingdom
20,537
13,301
Unallocated
20,333
19,592
Total
$
169,891
$
165,533
19
Table of Contents
17. Related Party Transactions:
The Company made sales to a customer where a member of our Board of Directors is an executive. During the three months ended June 30, 2021 and 2020, net sales to this customer totaled approximately $ 0.1 million, respectively. During the six months ended June 30, 2021 and 2020, net sales to this customer totaled approximately $ 0.2 million and $ 0.1 million, respectively. Amounts due from this customer as of June 30, 2021 and December 31, 2020 were approximately $ 0.1 million, respectively, which were settled in cash subsequent to each period end.
18. Unsolicited Bid and Shareholder Demand:
On April 16, 2020 (the “Effective Date”), the Company entered into a Settlement Agreement (the “Settlement Agreement”) with Simon Nynens, Shepherd Kaplan Krochuk, LLC, North & Webster SSG, LLC, and each of Dennis Crowley, David Shepherd, David Kaplan, Timothy Krochuk and Samuel Kidston relating to an unsolicited bid and shareholder demand. Pursuant to the Settlement Agreement, the Company agreed to purchase all of Mr. Nynens’ 261,631 shares of the Common Stock owned, of record or beneficially, as of the Effective Date, at fair market value, as defined in the agreement.
On April 23, 2020, the Company purchased all of Nynens’ 261,631 shares of Common Stock at $ 13.19 per share pursuant to the Settlement Agreement, representing approximately 5.8 % of the issued and outstanding Common Stock of the Company, for an aggregate purchase price of $ 3.5 million.
The Company incurred zero and $ 0.5 million in legal and advisory expenses, net during the three months ended June 30, 2021 and 2020, respectively, related to the above matter. The Company incurred zero and $ 1.8 million in legal and advisory expenses, net during the six months ended June 30, 2021 and 2020, respectively, related to the above matter.
19. Risks and Uncertainties Related to the COVID-19 Pandemic:
In March 2020, the World Health Organization declared the novel coronavirus, COVID-19, a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. While the Company offers a full suite of solutions and services that address customer priorities across the technology landscape, it is not possible for the Company to predict the duration or magnitude of adverse results of the outbreak and its effects on the Company’s business, liquidity or results of operations at this time. As a result, many of the estimates and assumptions used in preparation of these interim financial statements required increased judgment and carry a higher degree of variability and volatility. As events continue to evolve with respect to the pandemic, the Company’s estimates may materially change in future periods.
20
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.