Item 1. Financial Statements
Item 1.
Financial Statements
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
June 30, 2021
March 31, 2021
ASSETS
(Unaudited)
Current assets:
Cash and cash equivalents
$
24,883,000
$
15,523,000
Short-term investments
1,823,000
1,652,000
Accounts receivable — net
54,019,000
63,122,000
Inventory
320,685,000
302,913,000
Contract assets
26,264,000
26,940,000
Prepaid expenses and other current assets
13,307,000
12,706,000
Total current assets
440,981,000
422,856,000
Plant and equipment — net
53,287,000
53,854,000
Operating lease assets
87,924,000
71,513,000
Long-term deferred income taxes
19,150,000
19,381,000
Long-term contract assets
293,158,000
270,213,000
Goodwill and intangible assets — net
8,194,000
8,534,000
Other assets
1,246,000
1,531,000
TOTAL ASSETS
$
903,940,000
$
847,882,000
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued liabilities
$
141,451,000
$
152,735,000
Customer finished goods returns accrual
35,261,000
31,524,000
Contract liabilities
40,988,000
41,072,000
Revolving loan
103,000,000
84,000,000
Other current liabilities
5,774,000
6,683,000
Operating lease liabilities
5,434,000
6,439,000
Current portion of term loan
3,670,000
3,678,000
Total current liabilities
335,578,000
326,131,000
Term loan, less current portion
15,804,000
16,786,000
Long-term contract liabilities
153,504,000
125,223,000
Long-term deferred income taxes
76,000
73,000
Long-term operating lease liabilities
85,889,000
70,551,000
Other liabilities
7,862,000
7,973,000
Total liabilities
598,713,000
546,737,000
Commitments and contingencies
Shareholders' equity:
Preferred stock; par value $ 0.01 per share, 5,000,000 shares authorized; none issued
-
-
Series A junior participating preferred stock; par value $ 0.01 per share, 20,000 shares authorized; none issued
-
-
Common stock; par value $ 0.01 per share, 50,000,000 shares authorized; 19,101,092 and 19,045,386 shares issued and outstanding at June 30 , 2021 and March 31 , 2021 , respectively
191,000
190,000
Additional paid-in capital
224,445,000
223,058,000
Retained earnings
86,454,000
85,593,000
Accumulated other comprehensive loss
( 5,863,000
)
( 7,696,000
)
Total shareholders' equity
305,227,000
301,145,000
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
903,940,000
$
847,882,000
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
4
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months Ended
June 30,
2021
2020
Net sales
$
149,034,000
$
95,356,000
Cost of goods sold
125,463,000
81,969,000
Gross profit
23,571,000
13,387,000
Operating expenses:
General and administrative
12,486,000
11,687,000
Sales and marketing
5,368,000
4,200,000
Research and development
2,501,000
1,942,000
Foreign exchange impact of lease liabilities and forward contracts
( 2,533,000
)
( 4,817,000
)
Total operating expenses
17,822,000
13,012,000
Operating income
5,749,000
375,000
Interest expense, net
3,941,000
4,409,000
Income (loss) before income tax expense (benefit)
1,808,000
( 4,034,000
)
Income tax expense (benefit)
947,000
( 1,022,000
)
Net income (loss)
$
861,000
$
( 3,012,000
)
Basic net income (loss) per share
$
0.05
$
( 0.16
)
Diluted net income (loss) per share
$
0.04
$
( 0.16
)
Weighted average number of shares outstanding:
Basic
19,054,481
18,976,178
Diluted
19,659,057
18,976,178
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
5
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income (Loss)
(Unaudited)
Three Months Ended
June 30,
2021
2020
Net income (loss)
$
861,000
$
( 3,012,000
)
Other comprehensive income (loss), net of tax:
Foreign currency translation gain (loss)
1,833,000
( 1,263,000
)
Total other comprehensive income (loss), net of tax
1,833,000
( 1,263,000
)
Comprehensive income (loss)
$
2,694,000
$
( 4,275,000
)
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
6
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Shareholders’ Equity
(Unaudited)
Common Stock
Shares
Amount
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total
Balance at March 31, 2021
19,045,386
$
190,000
$
223,058,000
$
85,593,000
$
( 7,696,000
)
$
301,145,000
Compensation recognized under employee stock plans
-
-
1,576,000
-
-
1,576,000
Exercise of stock options, net of shares withheld for employee taxes
19,837
-
354,000
-
-
354,000
Issuance of common stock upon vesting of RSUs, net of shares withheld for employee taxes
35,869
1,000
( 543,000
)
-
-
( 542,000
)
Foreign currency translation
-
-
-
-
1,833,000
1,833,000
Net income
-
-
-
861,000
-
861,000
Balance at June 30, 2021
19,101,092
$
191,000
$
224,445,000
$
86,454,000
$
( 5,863,000
)
$
305,227,000
Common Stock
Shares
Amount
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income Loss
Total
Balance at March 31, 2020
18,969,380
$
190,000
$
218,581,000
$
64,117,000
$
( 7,368,000
)
$
275,520,000
Compensation recognized under employee stock plans
-
-
1,043,000
-
-
1,043,000
Exercise of stock options
3,000
-
20,000
-
-
20,000
Issuance of common stock upon vesting of RSUs, net of shares withheld for employee taxes
29,953
-
( 207,000
)
-
-
( 207,000
)
Foreign currency translation
-
-
-
-
( 1,263,000
)
( 1,263,000
)
Net loss
-
-
-
( 3,012,000
)
-
( 3,012,000
)
Balance at June 30, 2020
19,002,333
$
190,000
$
219,437,000
$
61,105,000
$
( 8,631,000
)
$
272,101,000
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
7
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended
June 30,
2021
2020
Cash flows from operating activities:
Net income (loss)
$
861,000
$
( 3,012,000
)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
Depreciation and amortization
3,145,000
2,551,000
Amortization of interest
414,000
312,000
Amortization of core premiums paid to customers
2,531,000
1,223,000
Amortization of finished goods premiums paid to customers
146,000
-
Noncash lease expense
1,791,000
1,686,000
Gain due to the change in the fair value of the contingent consideration
( 60,000
)
( 47,000
)
Foreign exchange impact of lease liabilities and forward contracts
( 2,533,000
)
( 4,817,000
)
Gain on short-term investments
( 5,000
)
( 155,000
)
Net provision for inventory reserves
3,141,000
2,074,000
Net provision for customer payment discrepancies and credit losses
229,000
30,000
Deferred income taxes
358,000
465,000
Share-based compensation expense
1,576,000
1,043,000
Loss on disposal of plant and equipment
33,000
-
Changes in operating assets and liabilities:
Accounts receivable
9,020,000
25,847,000
Inventory
( 20,625,000
)
( 8,034,000
)
Prepaid expenses and other current assets
281,000
( 2,898,000
)
Other assets
297,000
219,000
Accounts payable and accrued liabilities
( 10,183,000
)
6,478,000
Customer finished goods returns accrual
3,698,000
1,621,000
Contract assets, net
( 24,857,000
)
( 6,076,000
)
Contract liabilities, net
27,880,000
4,620,000
Operating lease liabilities
( 1,259,000
)
( 1,416,000
)
Other liabilities
( 618,000
)
674,000
Net cash (used in) provided by operating activities
( 4,739,000
)
22,388,000
Cash flows from investing activities:
Purchase of plant and equipment
( 1,922,000
)
( 2,983,000
)
Change in short-term investments
( 167,000
)
( 55,000
)
Net cash used in investing activities
( 2,089,000
)
( 3,038,000
)
Cash flows from financing activities:
Borrowings under revolving loan
32,000,000
-
Repayments of revolving loan
( 13,000,000
)
( 40,000,000
)
Repayments of term loan
( 938,000
)
( 938,000
)
Payments for debt issuance costs
( 1,102,000
)
-
Payments on finance lease obligations
( 678,000
)
( 549,000
)
Exercise of stock options
354,000
20,000
Cash used to net share settle equity awards
( 542,000
)
( 207,000
)
Net cash provided by (used in) financing activities
16,094,000
( 41,674,000
)
Effect of exchange rate changes on cash and cash equivalents
94,000
172,000
Net increase (decrease) in cash and cash equivalents
9,360,000
( 22,152,000
)
Cash and cash equivalents — Beginning of period
15,523,000
49,616,000
Cash and cash equivalents — End of period
$
24,883,000
$
27,464,000
Supplemental disclosures of cash flow information:
Cash paid for interest, net
$
3,521,000
$
4,234,000
Cash paid for income taxes, net of refunds
1,550,000
447,000
Cash paid for operating leases
2,472,000
2,574,000
Cash paid for finance leases
775,000
632,000
Plant and equipment acquired under finance leases
230,000
1,427,000
Assets acquired under operating leases
15,718,000
15,564,000
Non-cash capital expenditures
206,000
678,000
The accompanying notes to condensed consolidated financial statements are an integral part hereof.
8
Table of Contents
MOTORCAR PARTS OF AMERICA, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
June 30, 2021
(Unaudited)
1. Company Background and Organization
Motorcar Parts of America, Inc. and its subsidiaries (the “Company”, or “MPA”) is a leading supplier of automotive aftermarket non-discretionary replacement parts, and test solutions and diagnostic equipment. These replacement parts are primarily sold to automotive retail chain stores and warehouse distributors throughout North America and to major automobile manufacturers for both their aftermarket programs and warranty replacement programs (“OES”). The Company’s test solutions and diagnostic equipment primarily serves the global automotive component and powertrain testing market. The Company’s products include (i) rotating electrical products such as alternators and starters, (ii) wheel hub assemblies and bearings, (iii) brake-related products, which include brake calipers, brake boosters, brake rotors, brake pads, and brake master cylinders, and (iv) other products, which include turbochargers and test solutions and diagnostic equipment used for electric vehicle powertrain development and manufacturing including electric motor test systems, e-axle test systems, advanced power emulators, charging unit test systems, test systems for alternators, starters, belt starter generators and bench-top testers used by the automotive retail segment.
Pursuant to the guidance provided under the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) for segment reporting, the Company has identified its chief operating decision maker (“CODM”), reviewed the documents used by the CODM, and understands how such documents are used by the CODM to make financial and operating decisions. The Company has determined through this review process that its business comprises three separate operating segments. Two of the operating segments meet all the aggregation criteria, and are aggregated. The remaining operating segment does not meet the quantitative thresholds for individual disclosure and the Company has combined its operating segments into one reportable segment.
Impact of the Novel Coronavirus (“COVID-19”)
The outbreak of the COVID-19 pandemic continues to adversely impact the U.S. and global economies – creating uncertainty regarding the potential effects on the Company’s employees, supply chain, operations, and customer demand. The COVID-19 pandemic could impact the Company’s operations and the operations of its customers, suppliers, and vendors because of quarantines, facility closures, travel, and logistics restrictions. The extent to which the COVID-19 pandemic impacts the Company will depend on numerous factors and future developments, which are highly uncertain and cannot be predicted, including, but not limited to: (i) the severity of the virus, (ii) the occurrence and duration of additional spikes in infections, (iii) the effects of the pandemic on customers, suppliers, and vendors, (iv) the remedial actions and stimulus measures adopted by local, state and federal governments, (v) the availability and acceptance of vaccines, and (vi) the extent to which normal economic and operating conditions can resume. Even after the COVID-19 pandemic has subsided, the Company may continue to experience adverse impacts to its business because of an economic recession or depression that has occurred or may occur in the future.
2. Basis of Presentation and New Accounting Pronouncements
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended June 30, 2021 are not necessarily indicative of the results that may be expected for the fiscal year ending March 31, 2022. This report should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto for the fiscal year ended March 31, 2021, which are included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on June 14, 2021.
9
Table of Contents
The accompanying condensed consolidated financial statements have been prepared on a consistent basis with, and there have been no material changes to, except as noted below, the accounting policies described in Note 2 , Summary of Significant Accounting Policies, to the consolidated financial statements that are presented in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2021 .
Recently Adopted Accounting Pronouncements
Income Taxes
In December 2019, the FASB issued guidance that simplifies the accounting for income taxes, eliminates certain exceptions within ASC 740, Income Taxes, and clarifies certain aspects of the current guidance to promote consistent application. This guidance is effective for annual and interim periods in fiscal years beginning after December 15, 2020. The adoption of this guidance on April 1, 2021 did not have any material impact on the Company’s consolidated financial statements.
3. Accounts Receivable — Net
The Company has trade accounts receivable that result from the sale of goods and services. Accounts receivable — net includes offset accounts related to allowances for credit losses, customer payment discrepancies, and returned goods authorizations (“RGAs”) issued for in-transit unit returns. The Company believes its credit risk with respect to trade accounts receivable is limited due to its credit evaluation process and the long-term nature of its relationships with its largest customers. The Company utilizes a historical loss rate method, adjusted for any changes in economic conditions or risk characteristics, to estimate its expected credit losses each period. When developing an estimate of expected credit losses, the Company considers all available relevant information regarding the collectability of cash flows, including historical information, current conditions, and reasonable and supportable forecasts of future economic conditions over the contractual life of the receivable. The historical loss rate method considers past write-offs of trade accounts receivable over a period commensurate with the initial term of the Company’s contracts with its customers. The Company recognizes the allowance for credit losses at inception and reassesses quarterly based on management’s expectation of the asset’s collectability. The Company’s accounts receivable are short-term in nature and written off only when all collection attempts have failed. The Company uses receivable discount programs with certain customers and their respective banks (see Note 10).
Accounts receivable — net is comprised of the following:
June 30, 2021
March 31, 2021
Accounts receivable — trade
$
67,212,000
$
81,549,000
Allowance for credit losses
( 273,000
)
( 348,000
)
Customer payment discrepancies
( 797,000
)
( 752,000
)
Customer returns RGA issued
( 12,123,000
)
( 17,327,000
)
Total accounts receivable — net
$
54,019,000
$
63,122,000
10
Table of Contents
The following table provides a roll-forward of the allowance for credit losses that is deducted from accounts receivable to present the net amount expected to be collected. During the three months ended June 30, 2020, the Company wrote off amounts previously fully reserved for in connection with the bankruptcy filing of one of its customers.
Three Months Ended
June 30,
2021
2020
Balance at beginning of period
$
348,000
$
4,252,000
Provision for expected credit losses
( 36,000
)
170,000
Recoveries
-
( 100,000
)
Amounts written off charged against the allowance
( 39,000
)
( 3,897,000
)
Balance at end of period
$
273,000
$
425,000
4. Inventory
Inventory is comprised of the following:
June 30, 2021
March 31, 2021
Inventory
Raw materials
$
140,109,000
$
128,190,000
Work-in-process
7,189,000
5,233,000
Finished goods
173,725,000
168,184,000
321,023,000
301,607,000
Less allowance for excess and obsolete inventory
( 13,945,000
)
( 13,246,000
)
Inventory — net
307,078,000
288,361,000
Inventory unreturned
13,607,000
14,552,000
Total inventory
$
320,685,000
$
302,913,000
5. Contract Assets
During the three months ended June 30, 2021 and 2020, the Company reduced the carrying value of Remanufactured Cores held at customers’ locations by $ 984,000 and $ 1,384,000 , respectively.
Contract assets are comprised of the following:
June 30, 2021
March 31, 2021
Short-term contract assets
Cores expected to be returned by customers
$
15,024,000
$
17,657,000
Upfront payments to customers
533,000
684,000
Finished goods premiums paid to customers
644,000
405,000
Core premiums paid to customers
10,063,000
8,194,000
Total short-term contract assets
$
26,264,000
$
26,940,000
Remanufactured cores held at customers' locations
$
243,389,000
$
229,918,000
Upfront payments to customers
398,000
486,000
Finished goods premiums paid to customers
3,191,000
2,731,000
Core premiums paid to customers
40,611,000
31,509,000
Long-term core inventory deposits
5,569,000
5,569,000
Total long-term contract assets
$
293,158,000
$
270,213,000
11
Table of Contents
6. Significant Customer and Other Information
Significant Customer Concentrations
The largest customers accounted for the following percentage of net sales:
Three Months Ended
June 30,
2021
2020
Net sales
Customer A
34
%
45
%
Customer B
20
%
26
%
Customer C
31
%
17
%
The largest customers accounted for the following percentage of accounts receivable – trade:
June 30, 2021
March 31,2021
Accounts receivable - trade
Customer A
43
%
50
%
Customer B
24
%
23
%
Customer C
1
%
-
Geographic and Product Information
The Company’s products are sold predominantly in the U.S. and accounted for the following percentages of net sales:
Three Months Ended
June 30,
2021
2020
Product line
Rotating electrical products
67
%
72
%
Wheel hub products
14
%
18
%
Brake related products
16
%
9
%
Other products
3
%
1
%
100
%
100
%
Significant Supplier Concentrations
The Company had no suppliers that accounted for more than 10% of inventory purchases for the three months ended June 30, 2021 and 2020.
12
Table of Contents
7. Debt
The Company is party to a $ 268,620,000 senior secured financing, (as amended from time to time, the “Credit Facility”) with a syndicate of lenders, and PNC Bank, National Association, as administrative agent, consisting of (i) a $ 238,620,000 revolving loan facility, subject to borrowing base restrictions, a $ 24,000,000 sublimit for borrowings by Canadian borrowers, and a $ 20,000,000 sublimit for letters of credit (the “Revolving Facility”) and (ii) a $ 30,000,000 term loan facility (the “Term Loans”). The loans under the Credit Facility mature on June 5, 2023 . The Credit Facility currently permits the payment of up to $ 29,430,000 of dividends and share repurchases for fiscal year 2022, subject to pro forma compliance with financial covenants. In connection with the Credit Facility, the lenders have a security interest in substantially all of the assets of the Company.
In May 2021, the Company entered into a third amendment to the Credit Facility (the “Third Amendment”). The Third Amendment, among other things, (i) extended the maturity date to May 28, 2026 from June 5, 2023 , (ii) modified the fixed charge coverage ratio financial covenant, and (iii) modified the definition of “Consolidated EBITDA”. The Company capitalized $ 1,102,000 of new debt issuance costs in connection with the Third Amendment.
The Term Loans require quarterly principal payments of $ 937,500 . The Credit Facility bears interest at rates equal to either LIBOR plus a margin of 2.25 %, 2.50 % or 2.75 % or a reference rate plus a margin of 1.25 %, 1.50 % or 1.75 %, in each case depending on the senior leverage ratio as of the applicable measurement date. There is also a facility fee of 0.375 % to 0.50 %, depending on the senior leverage ratio as of the applicable measurement date. The interest rate on the Company’s Term Loans and Revolving Facility was 2.60 % and 2.59 %, respectively, at June 30, 2021 , and 2.62 % at March 31, 2021 .
The Credit Facility, among other things, requires the Company to maintain certain financial covenants including a maximum senior leverage ratio and a minimum fixed charge coverage ratio. The Company was in compliance with all financial covenants at June 30, 2021.
The Company had cash of $ 24,883,000 at June 30, 2021 , however, the Credit Facility only allows up to $ 6,000,000 of credit for cash when computing the senior leverage ratio. In addition to other covenants, the Credit Facility places limits on the Company’s ability to incur liens, incur additional indebtedness, make loans and investments, engage in mergers and acquisitions, engage in asset sales, redeem or repurchase capital stock, alter the business conducted by the Company and its subsidiaries, transact with affiliates, prepay, redeem or purchase subordinated debt, and amend or otherwise alter debt agreements.
The following summarizes information about the Term Loans:
June 30, 2021
March 31, 2021
Principal amount of Term Loans
$
19,687,000
$
20,625,000
Unamortized financing fees
( 213,000
)
( 161,000
)
Net carrying amount of Term Loans
19,474,000
20,464,000
Less current portion of Term Loans
( 3,670,000
)
( 3,678,000
)
Long-term portion of Term Loans
$
15,804,000
$
16,786,000
Future repayments of the Term Loans are as follows:
Year Ending March 31,
2022 - remaining nine months
$
2,812,000
2023
3,750,000
2024
3,750,000
2025
3,750,000
2026
3,750,000
Thereafter
1,875,000
Total payments
$
19,687,000
The Company had $ 103,000,000 and $ 84,000,000 outstanding under the Revolving Facility at June 30, 2021 and March 31, 2021 , respectively. In addition, $ 6,444,000 was outstanding for letters of credit at June 30, 2021 . At June 30, 2021 , after certain contractual adjustments, $ 95,323,000 was available under the Revolving Facility.
13
Table of Contents
8. Contract Liabilities
Contract liabilities are comprised of the following:
June 30, 2021
March 31, 2021
Short-term contract liabilities
Customer core returns accruals
$
12,350,000
$
12,710,000
Customer allowances earned
17,298,000
16,513,000
Customer deposits
2,735,000
2,234,000
Finished goods liabilities
2,424,000
1,883,000
Core bank liability
1,597,000
1,585,000
Accrued core payment, net
4,584,000
6,147,000
Total short-term contract liabilities
$
40,988,000
$
41,072,000
Long-term contract liabilities
Customer core returns accruals
$
132,469,000
$
103,719,000
Customer allowances earned
245,000
313,000
Finished goods liabilities
2,668,000
2,678,000
Core bank liability
16,499,000
16,903,000
Accrued core payment, net
1,623,000
1,610,000
Total long-term contract liabilities
$
153,504,000
$
125,223,000
9. Leases
The Company leases various facilities in North America and Asia under operating leases expiring through August 2033 . The Company has material nonfunctional currency leases that could have a material impact on the Company’s condensed consolidated statements of operations. As required for other monetary liabilities, lessees remeasure foreign currency-denominated lease liabilities using the exchange rate at each reporting date, but the lease assets are nonmonetary assets measured at historical rates and are not affected by subsequent changes in the exchange rates. In connection with the remeasurement of these leases, the Company recorded gains of $ 2,795,000 and $ 1,985,000 during the three months ended June 30, 2021 and 2020, respectively. These gains are included in “foreign exchange impact of lease liabilities and forward contracts” in the condensed consolidated statements of operations.
Balance sheet information for leases is as follows:
Leases
Classification
June 30, 2021
March 31, 2021
Assets:
Operating
Operating lease assets
$
87,924,000
$
71,513,000
Finance
Plant and equipment
8,592,000
8,852,000
Total leased assets
$
96,516,000
$
80,365,000
Liabilities:
Current
Operating
Operating lease liabilities
$
5,434,000
$
6,439,000
Finance
Other current liabilities
2,584,000
2,640,000
Long-term
Operating
Long-term operating lease liabilities
85,889,000
70,551,000
Finance
Other liabilities
4,606,000
4,995,000
Total lease liabilities
$
98,513,000
$
84,625,000
14
Table of Contents
Lease cost recognized in the condensed consolidated statements of operations is as follows:
Three Months Ended
June 30,
2021
2020
Lease cost
Operating lease cost
$
3,042,000
$
2,683,000
Short-term lease cost
376,000
317,000
Variable lease cost
281,000
143,000
Finance lease cost:
Amortization of finance lease assets
499,000
413,000
Interest on finance lease liabilities
97,000
83,000
Total lease cost
$
4,295,000
$
3,639,000
Maturities of lease commitments at June 30, 2021 were as follows:
Maturity of lease liabilities
Operating Leases
Finance Leases
Total
2022 - remaining nine months
$
7,807,000
$
2,246,000
$
10,053,000
2023
11,351,000
2,404,000
13,755,000
2024
9,968,000
1,610,000
11,578,000
2025
10,041,000
1,118,000
11,159,000
2026
10,320,000
432,000
10,752,000
Thereafter
75,101,000
-
75,101,000
Total lease payments
124,588,000
7,810,000
132,398,000
Less amount representing interest
( 33,265,000
)
( 620,000
)
( 33,885,000
)
Present value of lease liabilities
$
91,323,000
$
7,190,000
$
98,513,000
Other information about leases is as follows:
June 30, 2021
March 31, 2021
Lease term and discount rate
Weighted-average remaining lease term (years):
Finance leases
3.2
3.4
Operating leases
11.0
11.1
Weighted-average discount rate:
Finance leases
5.3
%
5.3
%
Operating leases
5.7
%
5.9
%
10. Accounts Receivable Discount Programs
The Company uses receivable discount programs with certain customers and their respective banks. Under these programs, the Company may sell those customers’ receivables to those banks at a discount to be agreed upon at the time the receivables are sold. These discount arrangements allow the Company to accelerate receipt of payment on customers’ receivables.
15
Table of Contents
The following is a summary of accounts receivable discount programs:
Three Months Ended
June 30,
2021
2020
Receivables discounted
$
146,669,000
$
111,360,000
Weighted average days
329
345
Annualized weighted average discount rate
1.8
%
2.5
%
Amount of discount recognized as interest expense
$
2,473,000
$
2,686,000
11. Net Income (Loss) per Share
Basic net income (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per share includes the effect, if any, from the potential exercise or conversion of securities, such as stock options, which would result in the issuance of incremental shares of common stock to the extent such impact is not anti-dilutive.
The following presents a reconciliation of basic and diluted net income (loss) per share:
Three Months Ended
June 30,
2021
2020
Net income (loss)
$
861,000
$
( 3,012,000
)
Basic shares
19,054,481
18,976,178
Effect of potentially dilutive securities
604,576
-
Diluted shares
19,659,057
18,976,178
Net income (loss) per share:
Basic net income (loss) per share
$
0.05
$
( 0.16
)
Diluted net income (loss) per share
$
0.04
$
( 0.16
)
Potential common shares that would have the effect of increasing diluted net income per share or decreasing diluted net loss per share are considered to be anti-dilutive and as such, these shares are not included in calculating diluted net income (loss) per share. For the three months ended June 30, 2021 and 2020 , there were 634,832 and 2,133,786 , respectively, of potential common shares not included in the calculation of diluted net income (loss) per share because their effect was anti-dilutive.
12. Income Taxes
The Company recorded income tax expense of $ 947,000 , or an effective tax rate of 52.4 %, and an income tax benefit of $ 1,022,000 , or an effective tax rate of 25.3 %, for the three months ended June 30, 2021 and 2020, respectively. The effective tax rate for the three months ended June 30, 2021, was primarily impacted by (i) specific jurisdictions that the Company does not expect to recognize benefit of losses, (ii) foreign income taxed at rates that are different from the federal statutory rate, and (iii) non-deductible executive compensation under Internal Revenue Code Section 162(m).
The Company and its subsidiaries file income tax returns in the U.S. federal, various state, and foreign jurisdictions with varying statutes of limitations. At June 30, 2021, the Company is not under examination in any jurisdiction, and remain subject to examination from the years ended March 31, 2017. The Company believes no significant changes in the unrecognized tax benefits will occur within the next 12 months.
16
Table of Contents
13. Financial Risk Management and Derivatives
Purchases and expenses denominated in currencies other than the U.S. dollar, which are primarily related to the Company’s overseas facilities, expose the Company to market risk from material movements in foreign exchange rates between the U.S. dollar and the foreign currencies. The Company’s primary risk exposure is from fluctuations in the value of the Mexican peso and to a lesser extent the Chinese yuan. To mitigate these risks, the Company enters into forward foreign currency exchange contracts to exchange U.S. dollars for these foreign currencies. The extent to which forward foreign currency exchange contracts are used is modified periodically in response to the Company’s estimate of market conditions and the terms and length of anticipated requirements.
The Company enters into forward foreign currency exchange contracts in order to reduce the impact of foreign currency fluctuations and not to engage in currency speculation. The use of derivative financial instruments allows the Company to reduce its exposure to the risk that the eventual cash outflow resulting from funding the expenses of the foreign operations will be materially affected by changes in exchange rates between the U.S. dollar and the foreign currencies. The Company does not hold or issue financial instruments for trading purposes. The Company designates forward foreign currency exchange contracts for forecasted expenditure requirements to fund foreign operations.
The Company had forward foreign currency exchange contracts with a U.S. dollar equivalent notional value of $ 43,620,000 and $ 41,819,000 at June 30, 2021 and March 31, 2021 , respectively. These contracts generally have a term of one year or less, at rates agreed at the inception of the contracts. The counterparty to this derivative transaction is a major financial institution with investment grade credit rating; however, the Company is exposed to credit risk with this institution. The credit risk is limited to the potential unrealized gains (which offset currency fluctuations adverse to the Company) in any such contract should this counterparty fail to perform as contracted. Any changes in the fair values of forward foreign currency exchange contracts are included in “foreign exchange impact of lease liabilities and forward contracts” in the condensed consolidated statements of operations.
The following shows the effect of derivative instruments on the condensed consolidated statements of operations:
Gain (Loss) Recognized as Foreign Exchange Impact of Lease Liabilities and Forward Contracts
Derivatives Not Designated as
Three Months Ended
June 30,
Hedging Instruments
2021
2020
Forward foreign currency exchange contracts
$
( 262,000
)
$
2,832,000
The fair value of the forward foreign currency exchange contracts of $ 1,167,000 and $ 1,429,000 is included in prepaid and other current assets in the condensed consolidated balance sheets at June 30, 2021 and March 31, 2021, respectively. The changes in the fair values of forward foreign currency exchange contracts are included in “foreign exchange impact of lease liabilities and forward contracts” in the condensed consolidated statements of cash flows for the three months ended June 30, 2021 and 2020 .
17
Table of Contents
14. Fair Value Measurements
The following summarizes financial assets and liabilities measured at fair value, by level within the fair value hierarchy:
June 30, 2021
March 31, 2021
Fair Value Measurements
Using Inputs Considered as
Fair Value Measurements
Using Inputs Considered as
Fair Value
Level 1
Level 2
Level 3
Fair Value
Level 1
Level 2
Level 3
Assets
Short-term investments
Mutual funds
$
1,823,000
$
1,823,000
$
-
$
-
$
1,652,000
$
1,652,000
$
-
$
-
Prepaid expenses and other current assets
Forward foreign currency exchange contracts
1,167,000
-
1,167,000
-
1,429,000
-
1,429,000
-
Liabilities
Accrued liabilities
Short-term contingent consideration
850,000
-
-
850,000
910,000
-
-
910,000
Other current liabilities
Deferred compensation
1,823,000
1,823,000
-
-
1,652,000
1,652,000
-
-
Short-term Investments and Deferred Compensation
The Company’s short-term investments, which fund its deferred compensation liabilities, consist of investments in mutual funds. These investments are classified as Level 1 as the shares of these mutual funds trade with sufficient frequency and volume to enable the Company to obtain pricing information on an ongoing basis.
Forward Foreign Currency Exchange Contracts
The forward foreign currency exchange contracts are primarily measured based on the foreign currency spot and forward rates quoted by the banks or foreign currency dealers (See Note 13).
Contingent Consideration
In December 2018, the Company completed the acquisition of certain assets and assumption of certain liabilities from Mechanical Power Conversion, LLC (“E&M”). In connection with this acquisition, the Company is contingently obligated to make additional payments to the former owners of E&M up to an aggregate of $ 5,200,000 over a three-year period.
18
Table of Contents
E&M Gross Profit Earn-out Consideration
The fair value of the three-year gross profit earn-out consideration was $ 850,000 and $ 910,000 at June 30, 2021 and March 31, 2021 , respectively, determined using a Monte Carlo Simulation Model. Any subsequent changes in the fair value of the contingent consideration liability will be recorded in current period earnings as a general and administrative expense.
The assumptions used to determine the fair value is as follows:
June 30, 2021
Risk free interest rate
0.06
%
Counter party rate
3.00
%
Expected volatility
30 - 40
%
Weighted average cost of capital
13 - 15.5
%
The Company’s contingent consideration is recorded in accounts payable and accrued liabilities in its condensed consolidated balance sheets at June 30, 2021 and March 31, 2021, and is a Level 3 liability measured at fair value.
The following table summarizes the activity for financial assets and liabilities utilizing Level 3 fair value measurements:
Three Months Ended
June 30,
Contingent Consideration
2021
2020
Beginning balance
$
910,000
$
2,653,000
Changes in revaluations of contingent consideration included in earnings
( 60,000
)
( 47,000
)
Ending balance
$
850,000
$
2,606,000
During the three months ended June 30, 2021 , the Company had no other significant measurements of assets or liabilities at fair value on a nonrecurring basis subsequent to their initial recognition.
The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate their fair value due to the short-term nature of these instruments. The carrying amounts of the revolving loan, term loan and other long-term liabilities approximate their fair value based on the variable nature of interest rates and current rates for instruments with similar characteristics.
15. Share-based Payments
Stock Options
During the three months ended June 30, 2021, no options to purchase shares of the Company’s common stock were granted. The Company granted options to purchase 341,825 shares of common stock during the three months ended June 30, 2020.
The following is a summary of stock option transactions:
Number of
Shares
Weighted Average
Exercise Price
Outstanding at March 31, 2021
1,744,885
$
17.51
Granted
-
$
-
Exercised
( 21,270
)
$
18.24
Forfeited
( 900
)
$
17.90
Outstanding at June 30, 2021
1,722,715
$
17.50
At June 30, 2021, options to purchase 420,746 shares of common stock were unvested at a weighted average exercise price of $ 17.30 .
At June 30, 2021, there was $ 2,221,000 of total unrecognized compensation expense related to unvested stock option awards. Compensation expense related to unvested stock option awards will be recognized over the weighted average remaining vesting period of approximately 1.6 years.
19
Table of Contents
Restricted Stock Units and Restricted Stock (collectively “RSUs”)
During the three months ended June 30, 2021 and 2020, the Company granted 218,673 and 112,293 shares of RSUs, respectively, based on the closing market price on the grant date.
The following is a summary of non-vested RSUs:
Number of
Shares
Weighted Average
Grant Date Fair
Value
Outstanding at March 31, 2021
354,484
$
17.22
Granted
218,673
$
22.27
Vested
( 59,483
)
$
16.62
Forfeited
-
$
-
Outstanding at June 30, 2021
513,674
$
19.44
At June 30, 2021, there was $ 6,738,000 of unrecognized compensation expense related to these awards, which will be recognized over the weighted average remaining vesting period of approximately 2.0 years.
Performance Stock Units (“PSUs”)
In June 2021, the Company granted performance-based PSUs to its executives, which typically cliff vest after three-years subject to continued employment. These awards are contingent and granted separately for each of the following metrics: adjusted EBITDA, net sales, and relative total shareholder return (“TSR”). Compensation cost is determined at the grant date and recognized on a straight-line basis over the requisite service period to the extent the conditions are deemed probable. The number of shares earned at the end of the three-year period will vary, based only on actual performance, from 0 %% to 150 % of the target number of PSUs granted. PSUs are not considered issued or outstanding ordinary shares of the Company.
Adjusted EBITDA and net sales are considered performance conditions. The Company will reassess the probability of achieving each performance condition separately each reporting period. TSR is considered a market condition because it measures the Company’s return against the performance of the Russell 3000, excluding companies classified as financials and real estate, over a given period of time. Compensation cost related to the TSR award will not be adjusted even if the market condition is not met.
The Company calculated the fair value of the PSUs for each component individually. The fair value of PSUs subject to performance conditions is equal to the closing stock price on the grant date. The fair value of PSUs subject to the market condition is determined using the Monte Carlo valuation model.
The following table summarizes the assumptions used in determining the fair value of the TSR awards:
Three Months Ended
June 30,
2021
Risk free interest rate
0.47
%
Expected life in years
3
Expected volatility of MPA common stock
53.70
%
Expected average volatility of peer companies
59.30
%
Average correlation coefficient of peer companies
26.70
%
Expected dividend yield
-
Grant date fair value
$
26.89
The following is a summary of non-vested PSUs:
Number of
Shares
Weighted Average
Grant Date Fair
Value
Outstanding at March 31, 2021
-
$
-
Granted
84,593
$
23.19
Vested
-
$
-
Forfeited
-
$
-
Outstanding at June 30, 2021
84,593
$
23.19
At June 30, 2021, there was $ 1,939,000 of unrecognized compensation expense related to these awards, which will be recognized over the weighted average remaining vesting period of approximately 3.0 years .
20
Table of Contents
16. Commitments and Contingencies
Warranty Returns
The Company allows its customers to return goods that their consumers have returned to them, whether or not the returned item is defective (“warranty returns”). The Company accrues an estimate of its exposure to warranty returns based on a historical analysis of the level of this type of return as a percentage of unit sales. Amounts charged to expense for these warranty returns are considered in arriving at the Company’s net sales.
The following summarizes the changes in the warranty return accrual:
Three Months Ended
June 30,
2021
2020
Balance at beginning of period
$
21,093,000
$
18,300,000
Charged to expense
27,261,000
23,089,000
Amounts processed
( 28,344,000
)
( 19,197,000
)
Balance at end of period
$
20,010,000
$
22,192,000
Contingencies
The Company is subject to various lawsuits and claims. In addition, government agencies and self-regulatory organizations have the ability to conduct periodic examinations of and administrative proceedings regarding the Company’s business. Following an audit in fiscal 2019, the U.S. Customs and Border Protection stated that it believed that the Company owed additional duties of approximately $ 17 million from 2011 through mid-2018 relating to products that it imported from Mexico. The Company does not believe that this amount is correct and believes that it has numerous defenses and intends to dispute this amount vigorously. The Company cannot assure that the U.S. Customs and Border Protection will agree or that it will not need to accrue or pay additional amounts in the future.
21
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.