What changed in this filing

/stocks — the workspaceLOADING

Item 7. Management’s Discussion and Analysis

2025-02-20 compared with 2024-02-22 · 139 added, 162 removed, 228 unchanged (57% of the section changed)

5 unchanged sentences

Net sales during 2024 decreased by 0.3% when compared to 2023.

Hardware and Protective Solutions, which is our largest segment making up 72.8% of our net sales, led the way with an increase of 0.6%.

Offsetting this was a slight decrease in our Robotics and Digital Solutions segment and a decrease in our Canadian business.

Driving our results for the year were the net sales contributions from the two acquisitions Hillman closed on this year (Koch in January 2024 and Intex DIY in August 2024).

These were more than offset by a decline in net sales due to soft home improvement spending and price reductions during the year.

Hardware and Protective Solutions, which is our largest segment, making up 74.3% of our net sales, led the way with an increase of 1.8% which was mainly driven by the aforementioned acquisitions.

Offsetting this was a decrease in our Robotics and Digital Solutions segment and our Canadian business.

Products across our business are primarily used by DIYers and small contractors for repair, maintenance, and remodel projects.

2 unchanged sentences

According to the National Association of Realtors, existing home sales in the U.S.

declined by 19% versus 2022, totaling 4.09 million.

were at a 30-year low during 2024, totaling $4.06 million.

This was a headwind for our top line results during the year.

That said, we made tremendous progress on the operational side of our business.

After investing into inventory to ensure we had enough product to stock our customer’s shelves during 2021 and 2022 when the global supply chain was constrained, our inventory levels returned to normal during the fourth quarter.

As a result of working this $180 million out of our inventory channels, we saw a meaningful working capital benefit, which allowed us to pay down $166 million of debt during 2023.

Our competitive moat, which consists of our 1,100 member field sales and service team, our ability to ship direct to the retail locations of our customers rather than their distribution network, and our innovative Hillman-owned brands continue to set us apart from the competition.

As such, we launched multiple new business wins during the year and were named vendor of the year by Mid-States Distributing and Tractor Supply Company.

Our competitive moat, which consists of our 1,200 member field sales and service team, our ability to ship direct to the retail locations of our customers rather than their distribution network, and our 60+ years of experience set us apart from the competition.

As such, we launched multiple new business wins during the year and we won vendor of the year awards from our two largest customers, Home Depot and Lowe's.

This is the first time in Hillman's history that we have been recognized by our two largest customers as vendor of the year in the same year.

We are pleased with the progress we made during 2024.

Looking to 2025, we remain committed to driving value for our stakeholders, and believe that our competitive moat and long-standing relationships with customers will allow us to continue to win.

21 | December 28, 2024 Form 10-K

Impact of Global Economic Conditions on our Results of Operation

1 unchanged sentence

and Canadian retail markets including hardware stores, home centers, mass merchants, and other retailers.

Changes in current economic conditions, including inflationary pressures in the cost of inventory, transportation, and employee compensation, foreign currency volatility, and the growing concerns of a potential recession, have impacted consumer discretionary income levels and spending.

Changes in current economic conditions, including inflationary pressures in the cost of inventory, transportation, and employee compensation, foreign currency volatility, interest rates, and the growing concerns of a potential recession, have impacted consumer discretionary income levels and spending.

Consumer discretionary income levels and spending impact the purchasing trends of our products by our retail customers.

7 unchanged sentences

This puts pressure on our suppliers to increase prices to us.

dollar increased in value relative to the CNY by approximately by 2.9% in 2023, increased by 8.3% in 2022, and decreased by 2.6% in 2021.

dollar decreased in value relative to the Taiwan dollar by approximately 0.4% in 2023, increased by 10.8% in 2022, and decreased by 1.4% in 2021.

22 | December 30, 2023 Form 10-K

dollar increased in value relative to the CNY by approximately by 2.8% in 2024, increased by 2.9% in 2023, and increased by 8.3% in 2022.

dollar increased in value relative to the Taiwan dollar by approximately 7.1% in 2024, decreased by 0.4% in 2023, and increased by 10.8% in 2022.

In addition, the negotiated purchase price of our products may be dependent upon market fluctuations in the cost of raw materials such as steel, zinc, and nickel used by our vendors in their manufacturing processes.

9 unchanged sentences

We have a practice of hedging some of our Canadian subsidiary's purchases denominated in U.S.

dollar decreased in value relative to the Canadian dollar by approximately 2.4% in 2023, increased by 5.7% in 2022, and decreased by 0.2% in 2021.

dollar increased in value relative to the Canadian dollar by approximately 9.0% in 2024, decreased by 2.4% in 2023, and increased by 5.7% in 2022.

We import products which are subject to customs requirements and to tariffs and quotas set by governments through mutual agreements and bilateral actions.

tariffs on steel and aluminum and other imported goods has increased our product costs and required us to increase prices on the affected products.

Recent tariffs against goods imported from China, Mexico, and Canada enacted on February 1, 2025 by the Trump Administration and any retaliatory tariffs issued in response thereto, could also increase prices on affected products.

Recent developments

In the first quarter of 2023, we realigned our Canada segment to include the Canada portions of the Protective Solutions and MinuteKey businesses, which are now operating under the Canada segment leadership team.

Previously, the results of the Canada portion of the Protective Solutions business were reported in the Hardware and Protective Solutions segment and the Canada portion of the MinuteKey business was reported in the Robotics and Digital Solutions segment and were operating under those respective segment leadership teams.

Certain amounts in the prior year presentation between segments were reclassified to conform to the current year’s presentation.

In the fourth quarter of 2023, we evaluated a specific product line and decided to exit certain retail locations and markets, which reduced the expected future cash flows from this product line and valuation of certain intangible assets and inventory.

As a result, we recognized an impairment charge of $19.6 million during the fourth quarter of 2023 to write down the carrying values of intangible assets to their fair value.

The Impairment charge was split between the following asset categories:

$15.6 million for customer relationships, $2.2 million for technology and patents, and $1.7 million for trademarks - other.

The impairment charge is included in other expense (income), net in the accompanying consolidated statements of comprehensive loss.

We also recorded a $5 million inventory valuation adjustment which was recorded in cost of sales in the accompanying consolidated statements of comprehensive loss.

Acquisition of Koch Industries, Inc.

On January 11, 2024, we completed the acquisition of Koch Industries, Inc.

("Koch"), a provider and merchandiser of rope and twine, chain and wire rope, and related hardware products for a total purchase price of $23.8 million.

Koch has business operations throughout North America and its financial results reside in our Hardware and Protective Solutions reportable segment.

Koch generated $39.9 million in net sales and $3.3 million in operating income for the year ended December 28, 2024.

Term Loan Repricing

On March 26, 2024, we entered into a Repricing Amendment (2024 Repricing Amendment) on our existing Senior Term Loan due July 14, 2028.

The 2024 Repricing Amendment (i) reduces the interest rate per annum and (ii) implements a 1% prepayment premium for the existing Term Loan to apply to Repricing Transactions that occur within six months after the effective date of the 2024 Repricing Amendment.

In connection with the closing of the 2024 Repricing Amendment, we expensed $3.0 million consisting of $1.6 million of existing fees written off and $1.5 million in new fees expensed.

22 | December 28, 2024 Form 10-K

Acquisition of Intex DIY, Inc.

On August 23, 2024, we completed the acquisition of Intex DIY, Inc.

("Intex"), a leading supplier of wiping cloths, consumable rags, and cleaning textiles for a total purchase price of $34.1 million.

This acquisition expands Hillman’s offerings in the cleaning products category.

Intex is based in Georgia and sells to customers located throughout North America and its financial results will reside in the Company's Hardware and Protective Solutions reportable segment.

Intex generated $21.1 million in net sales and $2.0 million in operating income for the year ended December 28, 2024.

True Value Bankruptcy

On October 14, 2024, True Value Company, LLC and certain of its affiliates (collectively, "True Value"), a hardware brand and wholesaler selling to 4,500 independently operated locations, filed a voluntary petition for relief under Chapter 11 of the United States Bankruptcy Code with the United States Bankruptcy Court for the District of Delaware.

True Value accounted for approximately $8.8 million of our accounts receivable, net of rebates and discounts, as of the October 14, 2024 Chapter 11 bankruptcy filing date.

Concurrent with the announcement of the Chapter 11 bankruptcy filing, True Value also announced that it had entered into an agreement to sell substantially all of its business operations to Do It Best Corp., another home improvement industry peer as a "stalking horse", or lead, bidder.

The sale of True Value to Do It Best Corp.

closed on November 22, 2024.

The Company does not believe the bankruptcy will have a material negative impact on our future net sales.

With the completed sale to Do It Best Corp.

and conversion to direct billing with some stores, we believe we will maintain the majority of the existing sales previously attributed to True Value.

With respect to collectability of our accounts receivable, in the year ended December 28, 2024, we recorded a charge of $8.6 million representing the net receivable balances less the amount we expect to recover as an administrative claim pursuant to Section 503(b)(9) of the bankruptcy code.

The loss was recorded in selling, warehouse, general and administrative expenses.

All uncollectible receivables were written off in the fourth quarter of 2024 and are no longer included in our gross receivables or the allowances as of December 28, 2024.

Settlement of Dispute with Kiosk Development Partner

On December 16, 2024, the Company entered into a settlement agreement with a kiosk development partner (the “Kiosk Partner”), pursuant to which the Company paid the Kiosk Partner a $5.0 million settlement payment on December 30, 2024 to resolve all claims and disputes alleged by the Kiosk Partner.

See Item 3 - Legal Proceedings of this Annual Report and Note 15 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional information.

The $5.0 million settlement was recorded within the Robotics and Digital Solution segment in Selling, Warehouse, and General and Administrative expense within the Consolidated Statements of Comprehensive Loss.

Financial Summary and Other Key Metrics

52/53 Week Comparison

Fiscal 2023 consisted of 52 weeks or 252 shipping days as compared to 53 weeks or 256 shipping days in fiscal 2022, which should be taken into account when comparing each period.

Fiscal 2024 and 2023 consisted of 252 shipping days.

Shipping days are defined as non-holiday week-days, Monday through Friday of each week of the fiscal year.

• Net sales for the year ended December 28, 2024 were $1,472.6 million compared to net sales of $1,476.5 million for the year ended December 30, 2023, a decrease of approximately $3.9 million or 0.3%.

The decrease was primarily driven by the decrease in shipping days due to the 53rd week in the year ended December 31, 2022.

Net sales for the year ended December 30, 2023 were $5.86 million per shipping day, compared to $5.81 million per shipping day for the year ended December 31, 2022, an increase of approximately $53.0 thousand per shipping day.

• Net loss improved to $9.6 million, or $(0.05) per diluted share, compared to a net loss of $16.4 million, or $(0.08) per diluted share for the year ended December 31, 2022.

The decrease was primarily due to market softness and decreased volume, partially offset by net sales from our acquisition of Koch of $39.9 million and net sales from our acquisition of Intex of $21.1 million.

• Net income improved to $17.3 million, or $0.09 per diluted share, compared to a net loss of $9.6 million, or $(0.05) per diluted share for the year ended December 30, 2023.

• Adjusted EBITDA (1) totaled $241.8 million versus $219.4 million in the year ended December 30, 2023.

(1) Adjusted EBITDA is a non-GAAP financial measure.

Refer to the “Non-GAAP Financial Measures” section for additional information, including our definition and our use of Adjusted EBITDA, and for a reconciliation from net loss to Adjusted EBITDA.

Refer to the “Non-GAAP Financial Measures” section for additional information, including our definition and our use of Adjusted EBITDA, and for a reconciliation from net income (loss) to Adjusted EBITDA.

23 | December 28, 2024 Form 10-K

8 unchanged sentences

Selling, warehouse, general and administrative expenses 488,702 33.2% 452,110 30.6% 480,993 32.4%

452,110 30.6% 480,993 32.4% 437,875 30.7%

Depreciation 68,766 4.7% 59,331 4.0% 57,815 3.9%

Amortization 61,274 4.2% 62,309 4.2% 62,195 4.2%

Management fees to related party — —% — —% 270 —%

Other expense (income), net 361 —% 12,843 0.9% (1,119) (0.1)%

12,843 0.9% (1,119) (0.1)% (2,778) (0.2)%

Income from operations 88,801 6.0% 60,928 4.1% 39,893 2.7%

1 unchanged sentence

Refinancing costs 3,008 0.2% — —% — —%

Gain on change in fair value of warrant liability — —% — —% (14,734) (1.0)%

Income on mark-to-market adjustment of interest rate swap

— —% — —% (1,685) (0.1)%

Loss before income taxes (7,382) (0.5)% (14,667) (1.0)% (50,116) (3.5)%

Income tax expense (benefit) 2,207 0.1% 1,769 0.1% (11,784) (0.8)%

Net loss $ (9,589) (0.6)% $ (16,436) (1.1)% $ (38,332) (2.7)%

Income (loss) before income taxes 26,552 1.8% (7,382) (0.5)% (14,667) (1.0)%

Income tax expense 9,297 0.6% 2,207 0.1% 1,769 0.1%

Net income (loss) $ 17,255 1.2% $ (9,589) (0.6)% $ (16,436) (1.1)%

Adjusted EBITDA (1)

1 unchanged sentence

(1) Adjusted EBITDA is a non-GAAP financial measure.

Refer to the “Non-GAAP Financial Measures” section for additional information, including our definition and our use of Adjusted EBITDA, and for a reconciliation from net loss to Adjusted EBITDA.

Net Sales by Product Line

4 unchanged sentences

Keys and Key Accessories

191,699 13.0 % 201,923 13.7 % (10,224) (5.1) % 196,989 13.3 % 4,934 2.5 %

Engraving and Resharp 48,104 3.3 % 52,239 3.5 % (4,135) (7.9) % 56,317 3.8 % (4,078) (7.2) %

13 unchanged sentences

Canada revenues consist primarily of the delivery to Canadian customers of fasteners and related hardware items, threaded rod, keys, key duplicating systems, accessories, personal protective equipment, and identification items as well as in-store merchandising services for the related product category.

The decrease in total net sales during 2023 was driven primarily by decreased volume of $42.0 million due primarily to the 53rd week in 2022 partially offset by $38.4 million of price increases.

Net sales for the year ended December 30, 2023 were $5.86 million per shipping day, compared $5.81 million per shipping day for the year ended December 31, 2022, an increase of approximately $53.0 thousand per shipping day.

The impact of the 53rd week of 2023 was approximately $15.7 million in sales.

The decrease was primarily driven by the factors described below:

Net sales decreased $3.9 million in total during 2024.

The decrease in net sales was primarily driven by the factors described below:

Hardware and Protective Solutions increased $19.8 million due to the following:

• Hardware sales increased $31.0 million primarily driven by $20.9 million in price increases in response to inflationary cost pressures in the supply chain, and $10.2 million in increased volume driven due to new business wins.

• Protective equipment sales decreased by $25.1 million primarily due to a $28.2 million decrease in volume driven in part by $16.8 million of COVID-19 related sales in 2022 with no material comparable COVID-19 sales in 2023, partially offset by price increases of $3.0 million.

Robotics and Digital Solutions sales decreased $0.2 million primarily due to decreases in full-service key and engraving volume.

Canada net sales decreased $15.5 million primarily due to an $8.1 million decrease in volume driven by lower demand as well as a $6.2 million unfavorable impact of the exchange rate from Canadian dollars to U.S.

• Hardware sales increased $3.7 million primarily driven by $39.9 million of net sales added by the acquisition of Koch, offset by $27.3 million in reduced volume driven by market softness and $8.9 million in price reductions.

• Protective equipment sales increased by $16.1 million primarily driven by $21.1 million of net sales added by the acquisition of Intex, offset by $3.8 million in price reductions and $1.0 million in reduced volume driven by market softness.

Robotics and Digital Solutions sales decreased $15.1 million primarily due to decreases in key and engraving volume.

Canada net sales decreased $8.6 million primarily due to a $6.7 million decrease related to price reductions as well as a $2.1 million unfavorable impact of the exchange rate from Canadian dollars to U.S.

Cost of Sales (excluding depreciation and amortization)

6 unchanged sentences

Consolidated $ 764,691 $ 828,956 $ (64,265) $ 846,551 $ (17,595)

Hardware and Protective Solutions cost of sales as a percentage of net sales decreased primarily due to the impact of the price increases referenced above partially offset by higher product and personnel costs along with an inventory valuation adjustment of $5.0 million in the fourth quarter of 2023.

25 | December 30, 2023 Form 10-K

Hardware and Protective Solutions cost of sales as a percentage of net sales decreased primarily due to the decreased product and shipping costs.

Our Robotics and Digital Solutions cost of sales as a percentage of net sales decreased primarily due to a shift in product mix from full-service to self-service keys.

Canada cost of sales as a percentage of net sales increased primarily due to higher freight costs.

Canada cost of sales as a percentage of net sales decreased primarily due to decreased product and shipping cost.

Selling, Warehouse, and General and Administrative Expenses

25 | December 28, 2024 Form 10-K

The following table summarizes selling, warehouse, and general and administrative expense ("SG&A") by segment:

6 unchanged sentences

Hardware and Protective Solutions SG&A increased in 2024 due to the following:

• Selling expense increased $10.7 million primarily due to increased compensation and benefit expense.

• Warehouse expense increased $0.8 million due to inflation in labor and shipping costs.

• General and administrative (“G&A”) increased by $20.4 million.

The increase was primarily driven by increased variable compensation along with increased investment into information technology.

We recorded a write off of $8.6 million of accounts receivable, net, in 2024 due to the True Value bankruptcy.

The remaining increase was primarily driven by increased incentive compensation and investment into information technology and security.

Robotics and Digital Solutions SG&A increased in 2024 due to the following:

• Selling expense increased by $1.3 million primarily due to higher variable selling expenses related to self-service key sales and increased variable compensation.

• Warehouse decreased by $1.3 million primarily due to the shift from full-service keys, which have a higher warehousing cost, to self-service keys.

• G&A decreased by $30.8 million.

The decrease was primarily related to reduced legal and consulting expense in 2023 as 2022 saw $32.9 million in legal expense associated with the litigation with Hy-Ko Products Company, LLC.

This was offset by increased variable compensation.

Canada SG&A decreased in 2023 due to the following:

• Warehouse expense decreased by $2.5 million primarily due to lower variable costs driven by the lower sales volume described above.

• G&A decreased by $0.9 million primarily due to decreased variable compensation and stock compensation.

• G&A increased by $2.9 million.

The increase was primarily driven by a $5.0 million settlement agreement with a kiosk development partner (see Note 15 - Commitments and Contingencies).

We also recorded a $0.3 million write off of accounts receivable, net related to the True Value bankruptcy.

These increased expenses were partially offset by reduced legal and consulting expense.

Canada SG&A increased in 2024 due to the following:

• Selling expense increased $1.2 million primarily due to increased incentive compensation expense.

• G&A increased by $1.4 million primarily due to severance costs associated with restructuring and incentive compensation.

Other Operating Expenses

Depreciation expense increased $1.5 million due to increased capital spend on merchandising racks, and facility relocations.

Amortization expense was comparable to prior year.

In the year ended December 30, 2023, other expense (income), net consisted primarily of a $19.6 million impairment charge related to the write down of intangible assets, (see Note 2 - Summary of Significant Accounting Policies of the Notes to Consolidated Financial Statements for additional information) and a $4.9 million gain on the revaluation of the contingent consideration associated with the acquisition of Resharp and Instafob (see Note 16 - Fair Value Measurements of the Notes to Consolidated Financial Statements for additional information).

We also recorded exchange rate gains of $0.4 million in the year ended December 30, 2023.

In the year ended December 31, 2022, other expense (income), net consisted primarily of a $1.1 million gain on the revaluation of the contingent consideration associated with the acquisition of Resharp and Instafob.

Depreciation expense increased $9.4 million due to increased capital spend on merchandising racks and facility relocations completed in the prior year.

Amortization expense decreased $1.0 million primarily due to lower intangible asset balances following the write down of the carrying values of intangible assets to their fair value as a result of exiting a specific product line that occurred in the fourth quarter of 2023.

In the year ended December 28, 2024, other expense (income), net consisted primarily of an exchange rate loss of $0.9 million along with a $0.2 million loss on the revaluation of the contingent consideration associated with the acquisition of Resharp and Instafob (see Note 14 - Fair Value Measurements of the Notes to Consolidated Financial Statements for additional information).

Offsetting the loss was income from certain rebates received.

26 | December 28, 2024 Form 10-K

6 unchanged sentences

Total segment income from operations $ 88,801 $ 60,928 $ 27,873 45.7 % $ 39,893 $ 21,035 52.7 %

Income from operations in our Hardware and Protective Solutions segment decreased $12.4 million due to the changes in net sales, cost of sales, SG&A expense, and other expense (income), net described above.

Depreciation expense increased by $3.4 million due to increased capital spend on merchandising racks, and facility relocations.

Income from operations in our Robotics and Digital Solutions segment increased by $39.4 million primarily due to the $32.9 million in lower legal expense described above, along with an increase of $3.8 million in other income driven by the changes in revaluation of the contingent consideration described above.

Depreciation expense decreased by $2.0 million due to certain assets becoming fully depreciated.

Canada's income from operations decreased by $6.0 million primarily due to the changes in sales, cost of sales, and SG&A expenses described above.

Canada also recorded exchange rate gains of $0.1 million in 2023 compared to losses of $0.2 million in 2022.

Income from operations in our Hardware and Protective Solutions segment increased $48.4 million due to the changes in net sales, cost of sales, SG&A expense, and other expense (income), net described above.

Depreciation expense increased by $6.5 million due to increased capital spend on merchandising racks and facility relocations completed in the prior year.

Income from operations in our Robotics and Digital Solutions segment decreased by $19.1 million primarily due to the changes in net sales, cost of sales, and SG&A expenses described above, including the $5.0 million settlement agreement and a decrease of $5.2 million in other expense driven by the changes in revaluation of the contingent consideration.

Offsetting the decrease was a $2.8 million increase in depreciation expense associated with increased capital spend on key machines.

Canada's income from operations decreased by $1.5 million primarily due to the changes in net sales, cost of sales, and SG&A expenses described above.

Canada also recorded exchange rate loss of $0.7 million in 2024 compared to a gain of $0.1 million in 2023.

Income (Loss) Before Income Taxes

Interest expense, net, increased $13.8 million due to higher interest rates in the year ended December 30, 2023 (see Note 9 - Long-Term Debt of the Notes to Consolidated Financial Statements for additional information).

Interest expense, net, decreased $9.1 million primarily due to a reduction in outstanding debt and a reduction in interest rate spreads driven by the debt repricing in the first quarter of 2024 (see Note 7 - Long-Term Debt of the Notes to Consolidated Financial Statements for additional information).

Income Taxes:

2 unchanged sentences

In 2024, the Company's effective tax rate differed from the U.S.

federal statutory tax rate due to certain non-deductible expenses.

In addition, the effective tax rate differed due to state and foreign income taxes and withholding taxes for distributions from our Canadian business.

In 2023, the Company's effective tax rate differed from the U.S.

federal statutory tax rate primarily due to withholding taxes on distributions from our Canadian subsidiary.

In addition, the effective tax rate differed due to state and foreign income taxes and certain non-deductible expenses.

In 2022, the Company's effective tax rate differed from the U.S.

federal statutory tax rate primarily due to Global Intangible Low-Taxed Income ("GILTI") from the Canadian subsidiary.

In addition, the effective tax rate differed from the U.S.

federal statutory tax rate for 2022 due to state and foreign income taxes and certain non-deductible expenses.

Year Ended December 30, 2023 vs Year Ended December 31, 2022

1 unchanged sentence

Management’s Discussion and Analysis of Financial Condition and Results of Operations " of our Form 10-K for fiscal 2023.

The amounts presented therein and related comparisons do not reflect the realignment of our Canada operating segment that occurred in fiscal 2023, as more fully described in Note 21 - Segment Reporting and Geographic Information.

27 | December 28, 2024 Form 10-K

5 unchanged sentences

Additionally, we believe that Adjusted EBITDA is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure of Adjusted EBITDA may not be directly comparable to similar measures used by other companies.

The following table presents a reconciliation of Net loss, the most directly comparable financial measures under GAAP, to Adjusted EBITDA for the periods presented:

Change to Non-GAAP metrics

After dialogue with the SEC, we have revised our presentation of Adjusted EBITDA on a prospective basis to include the impact of a $8.6 million write off of receivables from True Value, which was previously excluded from the Non-GAAP figures.

The charge resulted from True Value’s Chapter 11 filing in October of 2024.

See the "Recent Developments" section of Management's Discussion and Analysis for additional information on this write off.

The following table presents a reconciliation of Net income (loss), the most directly comparable financial measures under GAAP, to Adjusted EBITDA for the periods presented:

(dollars in thousands) Year Ended December 28, 2024 Year Ended

1 unchanged sentence

Year Ended December 31, 2022

Net loss $ (9,589) $ (16,436) $ (38,332)

Income tax expense (benefit) 2,207 1,769 (11,784)

Net income (loss) $ 17,255 $ (9,589) $ (16,436)

Income tax expense 9,297 2,207 1,769

Interest expense, net 59,241 68,310 54,560

Interest expense on junior subordinated debentures — — 7,775

Investment income on trust common securities — — (233)

Depreciation 68,766 59,331 57,815

Amortization 61,274 62,309 62,195

Mark-to-market adjustment on interest rate swaps — — (1,685)

EBITDA $ 215,833 $ 182,568 $ 159,903

Stock compensation expense 13,463 12,004 13,524

Management fees — — 270

Restructuring and other (1)

Restructuring and other costs (1)

2,978 3,031 2,617

4 unchanged sentences

Change in fair value of contingent consideration 228 (4,936) (1,128)

Change in fair value of warrant liability (4)

Buy-back expense (5)

Refinancing costs and other (6)

Inventory revaluation charges (7)

Anti-dumping duties (8)

Refinancing costs (4)

Impairment charges (5)

Adjusted EBITDA $ 241,753 $ 219,360 $ 210,249

(1) Restructuring and other includes consulting and other costs associated with severance related to our distribution center relocations and corporate restructuring activities.

2023 includes costs associated with the Cybersecurity Incident that occurred in May 2023, see Note 18 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional information.

(2) Litigation expense includes legal fees associated with our litigation with KeyMe, Inc.

and Hy-Ko Products Company LLC (see Note 18 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional information).

(3) Transaction and integration expense includes professional fees, non-recurring bonuses, and other costs related to acquisitions, including the merger with Landcadia III (see Note 3 - Merger Agreement of the Notes to Consolidated Financial Statements for additional information) and the secondary offerings of shares in 2022 and 2023.

(4) The warrant liabilities are marked to market each period end.

(see Note 8 - Warrants of the Notes to Consolidated Financial Statements for additional information).

28 | December 30, 2023 Form 10-K

(5) Infrequent buy backs associated with new business wins.

(6) In connection with the merger, we refinanced our Term Credit Agreement and ABL Revolver.

Proceeds from the refinancing were used to redeem in full senior notes due July 15, 2022 (the “6.375% Senior Notes”) and the 11.6% Junior Subordinated Debentures.

(7) In the third quarter of 2021, we recorded an inventory valuation adjustment in our Hardware and Protective Solutions segment of $32.0 million primarily related to strategic review of our COVID-19 related product offerings.

We evaluated our customers' needs and the market conditions and ultimately decided to exit the following protective product categories related to COVID-19:

cleaning wipes, disinfecting sprays, face masks, and certain disposable gloves.

(8) Anti-dumping duties assessed related to the nail business for prior year purchases.

(1) Restructuring and other costs includes consulting and other costs associated with severance related to our distribution center relocations and corporate restructuring activities.

2024 and 2023 includes costs associated with the Cybersecurity Incident that occurred in May 2023, see Note 15 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional information.

(2) Litigation expense include a settlement and legal fees paid in association with a dispute with a kiosk development partner, and litigation with the Hy-Ko Products Company LLC litigation (see Note 15 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional information).

(3) Transaction and integration expense includes professional fees and other costs related to the Koch Industries, Inc.

and Intex DIY, Inc acquisitions and the CCMP secondary offerings in 2023.

(4) In the first quarter of 2024, we entered into a Repricing Amendment (2024 Repricing Amendment) on our existing Senior Term Loan due July 14, 2028 (see Note 7 - Long-Term Debt of the Notes to Consolidated Financial Statements for additional information).

(5) In the fourth quarter of 2023, we recorded an impairment charge in our Hardware and Protective Solutions segment of $24.6 million, primarily related to review of certain product offerings.

1 unchanged sentence

As a result of this review we impaired $19.6 million of intangible assets and recorded inventory revaluation charges of $5.0 million.

28 | December 28, 2024 Form 10-K

The following tables present a reconciliation of segment operating income, the most directly comparable financial measures under GAAP, to segment Adjusted EBITDA for the periods presented (amounts in thousands).

Certain amounts in the prior year presentation between segments were reclassified to conform to the current year’s presentation:

Year Ended December 30, 2023 Hardware and Protective Solutions Robotics and Digital Solutions Canada Consolidated

Year Ended December 28, 2024 Hardware and Protective Solutions Robotics and Digital Solutions Canada

Operating income $ 56,790 $ 23,897 $ 8,114

1 unchanged sentence

Stock compensation expense 11,360 1,319 784

Restructuring and other

2,549 372 110 3,031

Restructuring and other costs 342 688 1,948

Litigation expense — 5,000 —

Transaction and integration expense 1,207 36 —

1,561 193 — 1,754

Change in fair value of contingent consideration — 228 —

Impairment charges

24,600 — — 24,600

Adjusted EBITDA $ 151,560 $ 74,413 $ 15,780

Year Ended December 31, 2022 Hardware and Protective Solutions Robotics and Digital Solutions Canada Consolidated

Year Ended December 30, 2023 Hardware and Protective Solutions Robotics and Digital Solutions Canada

Operating income

2 unchanged sentences

Stock compensation expense 9,988 1,251 765

Restructuring and other

2,342 275 — 2,617

Restructuring and other costs 2,549 372 110

Litigation expense — 339 —

Transaction and integration expense 1,561 193 —

2,231 246 — 2,477

Change in fair value of contingent consideration — (4,936) —

Impairment charges 24,600 — —

Adjusted EBITDA $ 123,163 $ 80,886 $ 15,311

29 | December 30, 2023 Form 10-K

Year Ended December 31, 2022

Hardware and Protective Solutions Robotics and Digital Solutions Canada Consolidated

Hardware and Protective Solutions Robotics and Digital Solutions Canada

Operating (loss) income $ 20,742 $ 3,541 $ 15,610

1 unchanged sentence

Stock compensation expense 11,057 1,479 988

Management fees 232 38 — 270

Restructuring and other

403 10 497 910

Restructuring and other costs 2,342 275 —

Litigation expense — 32,856 —

Transaction and integration expense 2,231 246 —

9,869 1,254 — 11,123

Buy-back expense 2,000 — — 2,000

Inventory revaluation charges 32,026 — — 32,026

Anti-dumping duties

3,995 — — 3,995

Change in fair value of contingent consideration — (1,128) —

2 unchanged sentences

The following table presents the key categories of our consolidated statements of cash flows:

29 | December 28, 2024 Form 10-K

Year Ended December 28, 2024 Year Ended December 30, 2023 $ Change Year Ended December 31, 2022 $ Change

Net cash provided by (used for) by operating activities $ 238,035 $ 119,011 $ 119,024 $ (110,254) $ 229,265

Net cash provided by operating activities $ 183,336 $ 238,035 $ (54,699) $ 119,011 $ 119,024

Net cash used for investing activities (143,397) (67,852) (75,545) (72,822) 4,970

Net cash (used for) provided by financing activities (161,976) (28,722) (133,254) 193,329 (222,051)

Net increase (decrease) in cash and cash equivalents 7,472 16,476 (9,004) (6,915) 23,391

Net cash used for financing activities (39,268) (161,976) 122,708 (28,722) (133,254)

Net increase in cash and cash equivalents 5,957 7,472 (1,515) 16,476 (9,004)

Operating Cash Flows:

Operating cash flows for the year ended December 30, 2023 were favorably impacted by reducing inventory as part of the Company's ongoing strategic initiative to lower inventory on hand during 2023.

Net cash provided by operating activities for the year ended December 31, 2022 were favorably impacted by reducing inventory as part of the Company's ongoing strategic initiative to lower inventory on hand during 2022 following the buildup of inventory in prior year due to inflation and recent supply chain challenges offset by reduced accounts payable resulting from lower inventory purchases.

Operating cash flows for the year ended December 28, 2024 were unfavorably impacted by increases in accounts receivable due to accounts receivable generated by the Koch business post acquisition.

Additionally, we saw increased accrued liabilities due to the timing of inventory purchases and payments.

Finally, in the current year we saw increases in accrued incentive compensation which favorably impacted our cash flow from operating activities.

Net cash provided by operating activities for the year ended December 30, 2023 were favorably impacted by reducing inventory as part of the Company's ongoing strategic initiative to lower inventory on hand during 2023.

Investing Cash Flows:

Capital Expenditures:

Cash of $65.8 million, $69.6 million, and $51.6 million, was used in the years ending December 30, 2023, December 31, 2022 and December 25, 2021, respectively, to invest in new key duplicating kiosks and machines, merchandising racks, and new distribution facilities in the Hardware and Protective Solutions segment.

Cash of $85.2 million, $65.8 million, and $69.6 million, was used in the years ending December 28, 2024, December 30, 2023 and December 31, 2022, respectively, to invest in new key duplicating kiosks and machines and merchandising racks.

Acquisitions:

On December 5, 2023, the Company completed its acquisition of AjustLock for approximately $1.4 million, which includes a $0.1 million hold-back payable to the seller (see Note 6 - Acquisitions of the Notes to Consolidated Financial Statements for additional information).

In the year ended December 31, 2022, we acquired Monkey Hook for approximately $2.5 million.

In the first quarter of 2023, the hold-back of $0.3 million was paid to satisfy the full purchase price.

In the year ending December 25, 2021, we acquired Oz Post International, LLC ("OZCO") for approximately $39.8 million (see Note 6 - Acquisitions of the Notes to Consolidated Financial Statements for additional information).

30 | December 30, 2023 Form 10-K

Intex DIY, Inc.

On August 23, 2024, the Company completed the acquisition of Intex DIY, Inc.

("Intex"), a leading supplier of wiping cloths, consumable rags, and cleaning textiles for a total purchase price of $34.1 million.

Intex has business operations throughout North America and its financial results reside in the Company's Hardware and Protective Solutions reportable segment.

(see Note 5 - Acquisitions of the Notes to Consolidated Financial Statements for additional information).

Koch Industries, Inc.

On January 11, 2024, the Company completed the acquisition of Koch Industries, Inc.

("Koch"), a premier provider and merchandiser of rope and twine, chain and wire rope, and related hardware products for a total purchase price of $23.8 million.

Koch has business operations throughout North America and its financial results reside in the Company's Hardware and Protective Solutions reportable segment (see Note 5 - Acquisitions of the Notes to Consolidated Financial Statements for additional information).

Financing Cash Flows:

On July 14, 2021, we entered into a new credit agreement, which provided for a new funded term loan facility of $835.0 million and a delayed draw term loan facility of $200.0 million (of which $16.0 million was drawn).

The term loan matures on July 14, 2028.

As of July 2023, the delayed draw term loan facility expired.

The Company used $88.5 million of cash for principal payments on the senior term loan.

As of August 2023, the Company made a $80.0 million prepayment against the outstanding term loan balance without payment of a premium or penalty.

The Company used $106.4 million of cash for principal payments on the senior term loan, including a $100.0 million prepayment made on October 3, 2024 against the outstanding term loan balance without payment of a premium or penalty.

As of December 28, 2024, we have outstanding borrowings of $645.5 million on the term loan.

1 unchanged sentence

ABL Revolver:

On July 29, 2022, the Company amended the asset-based revolving credit agreement (the “ABL Revolver") to increase the aggregate commitments thereunder to $375.0 million and extended the maturity.

The stated maturity date of the revolving credit commitments under the ABL Credit Agreement is the earlier of (i) July 29, 2027;

or (ii) 91 days prior to the maturity date of our term loans.

Our revolver repayments, net of draws, used cash of $72.0 million in the year ended December 30, 2023 as part of the Company's initiative to pay down the term loan.

During the year ended December 31, 2022, we used revolver draws to fund the litigation with Hy-Ko (see Note 18 - Commitments and Contingencies of the Notes to Consolidated Financial Statements for additional information).

Our revolver draws, net of repayments, used cash of $62.0 million in the year ended December 28, 2024 as part of the Company's initiative to pay down the term loan along with the acquisitions of Koch and Intex referenced above.

During the year ended December 30, 2023, our revolver repayments, net of draws, used cash of $72.0 million as part of the Company's initiative to pay down the term loan.

Stock Option Exercises:

30 | December 28, 2024 Form 10-K

In the years ended December 28, 2024, December 30, 2023, and December 31, 2022, the Company received $9.7 million, $2.2 million, and $2.6 million, respectively, from the exercise of stock options.

2021 Refinancing activities

In connection with the Merger, we refinanced all of our outstanding debt.

In connection with the refinancing, we incurred a loss of $8.1 million and paid $38.7 million in financing fees, of which $21.0 million was recorded as a financing activity.

See Note 9 - Long-Term Debt of the Notes to Consolidated Financial Statements for additional information.

In the second quarter of 2021, we entered into an amendment ("OZCO Amendment") to the term loan credit agreement dated May 31, 2018, which provided $35.0 million of incremental term loan funds to be used to finance the acquisition.

See Note 6 - Acquisitions of the Notes to Consolidated Financial Statements for additional information.

We believe that projected cash flows from operations and ABL Revolver availability will be sufficient to fund working capital and capital expenditure needs for the next 12 months.

As of December 30, 2023, the ABL Revolver did not have an outstanding balance and had outstanding letters of credit of $40.9 million, leaving $246.8 million of available borrowings as a source of liquidity.

As of December 28, 2024, the ABL Revolver had an outstanding balance of $62.0 million and had outstanding letters of credit of $41.6 million, leaving $188.7 million of available borrowings as a source of liquidity.

Our material cash requirements for known contractual obligations include, debt, and lease obligations, each of which are discussed in more detail earlier in this section and in the footnotes to consolidated financial statements, along with capital expenditures.

We expect to spend between $65-$75 million for capital expenditures in 2024.

We expect to spend $90 million for capital expenditures in 2025.

Our future investments will depend primarily on the builds of new key duplicating kiosks and machines, merchandising racks, and IT projects that we undertake and the timing of these expenditures.

3 unchanged sentences

However, disruption and volatility in the global capital markets, could impact our capital resources and liquidity in the future.

31 | December 30, 2023 Form 10-K

Related Party Transactions:

14 unchanged sentences

Simplifying the Test for Goodwill Impairment, which eliminates Step 2 from the goodwill impairment test and instead requires an entity to perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount.

If, after assessing the totality of events or circumstances, we determine that the fair value of a reporting unit is less than the carrying value, then we would recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value, not to exceed the total amount of goodwill allocated to the reporting unit.

31 | December 28, 2024 Form 10-K

carrying amount exceeds the reporting unit's fair value, not to exceed the total amount of goodwill allocated to the reporting unit.

Our annual impairment assessment is performed for the reporting units as of October 1.

8 unchanged sentences

Our discount rate may be impacted in the future by adverse changes in the macroeconomic environment and volatility in the equity and debt markets.

We performed sensitivity analyses for the Hardware Solutions and Protective Solutions reporting units during our annual impairment testing, utilizing reasonably possible changes in the assumptions for the discount rate, shorter-term revenue growth rates and EBITDA growth rates to demonstrate the potential impacts to the estimated fair values.

While our fourth quarter 2023, impairment test determined the fair value of the Hardware Solutions reporting unit exceeded its carrying value, the excess of the fair value over the carrying value of the reporting unit was

32 | December 30, 2023 Form 10-K

approximately 4% of the carrying value.

An increase, in isolation, to the discount rate of 30 basis points, a decrease of 50 basis points in the projected revenue growth assumption, or a decrease of 40 basis points in the projected EBITDA growth, could each result in the fair value of the reporting unit being less than its carrying value.

Similarly, as of our fourth quarter 2023 impairment test, the fair value of the Protective Solutions reporting unit exceeded its carrying value by approximately 6% of the carrying value.

An increase, in isolation, to the discount rate of 60 basis points, a decrease of 90 basis points in the projected net sales growth assumption, or a decrease of 120 basis points in the projected EBITDA growth, would each result in the fair value of the reporting unit being less than its carrying value.

In our annual review of goodwill for impairment in the fourth quarter of 2023, the fair value of all of the other reporting units was substantially in excess of its carrying value.

While management can and has implemented strategies to address these events, changes in operating plans or adverse changes in the future could reduce the underlying cash flows used to estimate fair values and could result in a decline in fair value that would trigger future impairment charges of the Protective Solutions and Hardware Solutions reporting units' goodwill.

3 unchanged sentences

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-K

Item 7. Management’s Discussion and Analysis