Item 1. Financial Statements
Item 1. Financial Statements
Index to Condensed Consolidated Financial Statements (Unaudited)
Condensed Consolidated Balance Sheets
4
Condensed Consolidated Statements of Operations
5
Condensed Consolidated Statements of Comprehensive Loss
6
Condensed Consolidated Statements of Stockholders’ Equity
7
Condensed Consolidated Statements of Cash Flows
9
Notes to Condensed Consolidated Financial Statements
10
3
Table of Contents
Latham Group, Inc.
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
(unaudited)
April 1,
December 31,
2023
2022
Assets
Current assets:
Cash
$
55,016
$
32,626
Trade receivables, net
102,374
48,847
Inventories, net
149,555
165,220
Income tax receivable
5,132
2,316
Prepaid expenses and other current assets
6,579
5,998
Total current assets
318,656
255,007
Property and equipment, net
105,167
98,184
Equity method investment
25,132
25,095
Deferred tax assets
7,867
7,762
Operating lease right-of-use assets
36,927
38,308
Goodwill
131,196
131,383
Intangible assets, net
302,299
309,215
Other assets
2,408
4,729
Total assets
$
929,652
$
869,683
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable
$
48,835
$
25,449
Accounts payable – related party
367
358
Current maturities of long-term debt
3,250
3,250
Current operating lease liabilities
7,084
6,923
Accrued expenses and other current liabilities
46,747
50,885
Total current liabilities
106,283
86,865
Long-term debt, net of discount, debt issuance costs, and current portion
357,211
309,631
Deferred income tax liabilities, net
50,181
50,181
Liability for uncertain tax positions
7,248
7,123
Non-current operating lease liabilities
30,905
32,391
Other long-term liabilities
2,777
702
Total liabilities
554,605
486,893
Commitments and contingencies
Stockholders’ equity:
Preferred stock, $ 0.0001 par value; 100,000,000 shares authorized as of both April 1, 2023 and December 31, 2022; no shares issued and outstanding as of both April 1, 2023 and December 31, 2022
—
—
Common stock, $ 0.0001 par value; 900,000,000 shares authorized as of April 1, 2023 and December 31, 2022; 114,690,053 and 114,667,975 shares issued and outstanding , as of April 1, 2023 and December 31, 2022, respectively
11
11
Additional paid-in capital
447,649
440,880
Accumulated deficit
( 68,936 )
( 54,568 )
Accumulated other comprehensive loss
( 3,677 )
( 3,533 )
Total stockholders’ equity
375,047
382,790
Total liabilities and stockholders’ equity
$
929,652
$
869,683
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
Table of Contents
Latham Group, Inc.
Condensed Consolidated Statements of Operations
(in thousands, except share and per share data)
(unaudited)
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
Net sales
$
137,719
$
191,614
Cost of sales
104,349
120,960
Gross profit
33,370
70,654
Selling, general, and administrative expense
33,057
45,225
Underwriting fees related to offering of common stock
—
11,437
Amortization
6,632
7,192
(Loss) income from operations
( 6,319 )
6,800
Other expense (income):
Interest expense
10,804
1,765
Loss on extinguishment of debt
—
3,465
Other expense (income), net
210
( 355 )
Total other expense, net
11,014
4,875
Earnings from equity method investment
37
542
(Loss) income before income taxes
( 17,296 )
2,467
Income tax (benefit) expense
( 2,928 )
5,307
Net loss
$
( 14,368 )
$
( 2,840 )
Net loss per share attributable to common stockholders:
Basic
$
( 0.13 )
$
( 0.02 )
Diluted
$
( 0.13 )
$
( 0.02 )
Weighted-average common shares outstanding – basic and diluted
Basic
112,102,198
113,698,513
Diluted
112,102,198
113,698,513
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
Table of Contents
Latham Group, Inc.
Condensed Consolidated Statements of Comprehensive Loss
(in thousands)
(unaudited)
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
Net loss
$
( 14,368 )
$
( 2,840 )
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments
( 144 )
1,220
Total other comprehensive (loss) income, net of tax
( 144 )
1,220
Comprehensive loss
$
( 14,512 )
$
( 1,620 )
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
Table of Contents
Latham Group, Inc.
Condensed Consolidated Statements of Stockholders’ Equity
(in thousands, except share amounts)
(unaudited)
Accumulated
Additional
Other
Total
Paid-in
Accumulated
Comprehensive
Stockholders'
Shares
Amount
Capital
Deficit
Income
Equity
Balances at December 31, 2021
119,445,611
$
12
$
401,846
$
( 48,583 )
$
370
$
353,645
Cumulative effect of adoption of new accounting standard - leases
—
—
—
( 291 )
—
( 291 )
Net loss
—
—
—
( 2,840 )
—
( 2,840 )
Foreign currency translation adjustments
—
—
—
—
1,220
1,220
Sale of common stock
13,800,000
1
269,099
—
—
269,100
Repurchase and retirement of common stock
( 13,800,244 )
( 1 )
( 257,662 )
—
—
( 257,663 )
Retirement of restricted stock
( 53,961 )
—
—
—
—
—
Issuance of common stock upon release of restricted stock units
78,341
—
—
—
—
—
Stock-based compensation expense
—
—
16,925
—
—
16,925
Balances at April 2, 2022
119,469,747
$
12
$
430,208
$
( 51,714 )
$
1,590
$
380,096
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
Table of Contents
Latham Group, Inc.
Condensed Consolidated Statements of Stockholders’ Equity
(in thousands, except share amounts)
(unaudited)
Accumulated
Additional
Other
Total
Paid-in
Accumulated
Comprehensive
Stockholders'
Shares
Amount
Capital
Deficit
Loss
Equity
Balances at December 31, 2022
114,667,975
$
11
$
440,880
$
( 54,568 )
$
( 3,533 )
$
382,790
Net loss
—
—
—
( 14,368 )
—
( 14,368 )
Foreign currency translation adjustments
—
—
—
—
( 144 )
( 144 )
Issuance of common stock upon release of restricted stock units
22,078
—
—
—
—
—
Stock-based compensation expense
—
—
6,769
—
—
6,769
Balances at April 1, 2023
114,690,053
$
11
$
447,649
$
( 68,936 )
$
( 3,677 )
$
375,047
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
8
Table of Contents
Latham Group, Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
Fiscal Quarter Ended
April 1,
April 2,
2023
2022
Cash flows from operating activities:
Net loss
$
( 14,368 )
$
( 2,840 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
9,258
9,494
Amortization of deferred financing costs and debt discount
430
280
Non-cash lease expense
1,877
1,780
Change in fair value of interest rate swaps
4,866
( 2,781 )
Stock-based compensation expense
6,769
16,925
Underwriting fees related to offering of common stock
—
11,437
Loss on extinguishment of debt
—
3,465
Other non-cash, net
2,560
1,374
Earnings from equity method investment
( 37 )
( 542 )
Changes in operating assets and liabilities:
Trade receivables
( 55,286 )
( 78,947 )
Inventories
15,615
( 30,490 )
Prepaid expenses and other current assets
( 593 )
( 790 )
Income tax receivable
( 2,816 )
( 26 )
Other assets
( 1,225 )
( 328 )
Accounts payable
20,947
17,494
Accrued expenses and other current liabilities
( 3,190 )
( 3,234 )
Other long-term liabilities
717
261
Net cash used in operating activities
( 14,476 )
( 57,468 )
Cash flows from investing activities :
Purchases of property and equipment
( 9,942 )
( 6,666 )
Net cash used in investing activities
( 9,942 )
( 6,666 )
Cash flows from financing activities :
Proceeds from long-term debt borrowings
—
320,125
Payments on long-term debt borrowings
( 813 )
( 284,009 )
Proceeds from borrowings on revolving credit facilities
48,000
20,000
Payments on revolving credit facility
—
( 10,000 )
Deferred financing fees paid
—
( 6,865 )
Proceeds from the issuance of common stock
—
257,663
Repayments of finance lease obligations
( 101 )
—
Repurchases and retirements of common stock
—
( 257,663 )
Net cash provided by financing activities
47,086
39,251
Effect of exchange rate changes on cash
( 278 )
( 411 )
Net increase (decrease) in cash
22,390
( 25,294 )
Cash at beginning of period
32,626
43,952
Cash at end of period
$
55,016
$
18,658
Supplemental cash flow information :
Cash paid for interest
$
5,123
$
1,628
Income taxes paid, net
637
578
Supplemental disclosure of non-cash investing and financing activities :
Purchases of property and equipment included in accounts payable and accrued expenses
$
5,849
$
337
Capitalized internal-use software included in accounts payable – related party
359
900
Right-of-use operating and finance lease assets obtained in exchange for lease liabilities
1,625
33,839
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
9
Table of Contents
Notes to Condensed Consolidated Financial Statements
1. NATURE OF THE BUSINESS
Latham Group, Inc. (the “Company”) wholly owns Latham Pool Products, Inc. (“Latham Pool Products”) (together, “Latham”), a designer, manufacturer, and marketer of in-ground residential swimming pools in North America, Australia, and New Zealand. Latham offers a portfolio of pools and related products, including in-ground swimming pools, pool liners, and pool covers.
On December 18, 2018, Latham Investment Holdings, LP (“Parent”), an investment fund managed by affiliates of Pamplona Capital Management (the “Sponsor”), Wynnchurch Capital, L.P. and management acquired all of the outstanding equity interests of Latham Topco., Inc., a newly incorporated entity in the State of Delaware. Latham Topco, Inc. changed its name to Latham Group, Inc. on March 3, 2021.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements and accompanying notes have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). The Company’s unaudited condensed consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.
Unaudited Interim Financial Information
The unaudited condensed consolidated balance sheet at December 31, 2022 was derived from audited financial statements but does not include all disclosures required by GAAP. The accompanying unaudited condensed consolidated financial statements as of April 1, 2023 and for the fiscal quarters ended April 1, 2023 and April 2, 2022 have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial statements. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. These condensed consolidated financial statements should be read in conjunction with Latham Group, Inc.’s audited consolidated financial statements and the notes thereto for the fiscal year ended December 31, 2022 included in the Company’s 2022 Annual Report on Form 10-K, filed with the SEC on March 7, 2023 (the “Annual Report”). In the opinion of management, all adjustments, consisting only of normal recurring adjustments necessary for a fair statement of these condensed consolidated financial statements, have been included. The Company’s results of operations for the fiscal quarter ended April 1, 2023 are not necessarily indicative of the results of operations that may be expected for the fiscal year ending December 31, 2023.
Use of Estimates
The preparation of the Company’s condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. The Company bases its estimates on historical experience, known trends, and other market-specific relevant factors that it believes to be reasonable under the circumstances. Estimates are evaluated on an ongoing basis and revised as there are changes in circumstances, facts, and experience. Changes in estimates are recorded in the period in which they become known.
Reclassifications
Certain prior period balances have been reclassified to conform to the current period presentation in the condensed consolidated financial statements and the accompanying notes.
Seasonality
Although the Company generally has demand for its products throughout the fiscal year, its business is seasonal and weather is one of the principal external factors affecting the business. Historically, net sales and net income are highest during the second and
10
Table of Contents
third fiscal quarters, representing the peak months of swimming pool use, pool installation, and remodeling and repair activities. Severe weather may also affect net sales in all periods.
Significant Accounting Policies
Refer to the Annual Report for a discussion of the Company’s significant accounting policies, as updated below.
Recently Issued Accounting Pronouncements
The Company qualifies as “emerging growth company” as defined in the Jumpstart Our Business Startups Act of 2012 and has elected to “opt in” to the extended transition related to complying with new or revised accounting standards, which means that when a standard is issued or revised and it has different application dates for public and nonpublic companies, the Company will adopt the new or revised standard at the time nonpublic companies adopt the new or revised standard and will do so until such time that the Company either (i) irrevocably elects to “opt out” of such extended transition period or (ii) no longer qualifies as an emerging growth company. The Company may choose to early adopt any new or revised accounting standards whenever such early adoption is permitted for private companies.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”), which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss model. It also eliminates the concept of other-than-temporary impairment and requires credit losses related to available-for-sale debt securities to be recorded through an allowance for credit losses rather than as a reduction in the amortized cost basis of the securities. These changes will result in earlier recognition of credit losses. In November 2018, the FASB issued ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments — Credit Losses , which narrowed the scope and changed the effective date for nonpublic entities for ASU 2016-13. The FASB subsequently issued supplemental guidance within ASU 2019-05, Financial Instruments — Credit Losses (Topic 326): Targeted Transition Relief (“ASU 2019-05”). ASU 2019-05 provides an option to irrevocably elect the fair value option for certain financial assets previously measured at amortized cost basis. For public entities that are SEC filers, excluding entities eligible to be smaller reporting companies, ASU 2016-13 is effective for annual periods beginning after December 15, 2019, including interim periods within those fiscal years. For all other entities, ASU 2016-13 is effective for annual periods beginning after December 15, 2022, including interim periods within those fiscal years. The adoption of this standard on January 1, 2023 did not have a material impact on the Company’s condensed consolidated financial statements.
In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”), which amends ASC 805 by requiring acquiring entities to apply ASC 606 to recognize and measure contract assets and contract liabilities in a business combination. For public entities, ASU 2021-08 is effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2022. For all other entities, ASU 2021-08 is effective for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2023. The amendments should be applied prospectively to business combinations occurring on or after the effective date of the amendments, with early adoption permitted. The adoption of this standard on January 1, 2023 did not have a material impact on the Company’s condensed consolidated financial statements.
3. FAIR VALUE MEASUREMENTS
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. To increase the comparability of fair value measures, the following hierarchy prioritizes the inputs to valuation methodologies used to measure fair value.
Level 1 — Quoted prices in active markets for identical assets or liabilities.
Level 2 — Inputs, other than quoted prices in active markets, that are observable either directly or indirectly.
Level 3 — Unobservable inputs that reflect the Company’s own assumptions incorporated into valuation techniques. These valuations require significant judgment.
11
Table of Contents
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. When there is more than one input at different levels within the hierarchy, the fair value is determined based on the lowest level input that is significant to the fair value measurement in its entirety. Assessment of the significance of a particular input to the fair value measurement in its entirety requires substantial judgment and consideration of factors specific to the asset or liability. Level 3 inputs are inherently difficult to estimate. Changes to these inputs can have significant impact on fair value measurements. Assets and liabilities measured at fair value using Level 3 inputs are based on one or more of the following valuation techniques: market approach, income approach or cost approach. There were no transfers between fair value measurement levels during the fiscal quarter ended April 1, 2023 or April 2, 2022.
Assets and liabilities measured at fair value on a nonrecurring basis
The Company’s non-financial assets such as goodwill, intangible assets, and property and equipment are measured at fair value upon acquisition and remeasured to fair value when an impairment charge is recognized. Such fair value measurements are based predominantly on Level 2 and Level 3 inputs.
Fair value of financial instruments
The Company considers the carrying amounts of cash, trade receivables, prepaid expenses and other current assets, accounts payable, and accrued expenses and other current liabilities to approximate fair value because of the short-term maturities of these instruments.
Term loan
The Company’s term loan (see Note 6) is carried at amortized cost; however, the Company estimates the fair value of the term loan for disclosure purposes. The fair value of the term loan is determined using inputs based on observable market data of a non-public exchange, which are classified as Level 2 inputs. The following table sets forth the carrying amount and fair value of its term loan (in thousands):
April 1, 2023
December 31, 2022
Carrying
Estimated
Carrying
Estimated
Value
Fair Value
Value
Fair Value
Term Loan
$
312,461
$
287,464
$
312,881
$
290,979
Interest rate swaps
The Company estimates the fair value of interest rate swaps (see Note 6) on a fiscal quarterly basis using Level 2 inputs, including the forward SOFR curve. The fair value is estimated by comparing (i) the present value of all future monthly fixed rate payments versus (ii) the variable payments based on the forward SOFR curve. As of April 1, 2023 and December 31, 2022, the net fair value of the Company’s interest rate swaps was a $ 1.4 million liability and a $ 3.5 million asset, respectively, which were recorded within other long-term liabilities and other assets on the condensed consolidated balance sheets, respectively.
4. GOODWILL AND INTANGIBLE ASSETS, NET
Goodwill
The carrying amount of goodwill as of April 1, 2023 and as of December 31, 2022 was $ 131.2 million and $ 131.4 million, respectively. The change in the carrying value during the fiscal quarter ended April 1, 2023 was solely because of fluctuations in foreign currency exchange rates.
12
Table of Contents
Intangible Assets
Intangible assets, net as of April 1, 2023 consisted of the following (in thousands):
April 1, 2023
Gross
Foreign
Carrying
Currency
Accumulated
Net
Amount
Translation
Amortization
Amount
Trade names and trademarks
$
148,100
$
( 238 )
$
24,631
$
123,231
Patented technology
16,126
31
7,397
8,760
Technology
13,000
—
1,156
11,844
Pool designs
13,628
( 88 )
2,270
11,270
Franchise relationships
1,187
44
1,138
93
Dealer relationships
197,376
11
50,639
146,748
Order backlog
1,600
—
1,600
—
Non-competition agreements
2,476
—
2,123
353
$
393,493
$
( 240 )
$
90,954
$
302,299
The Company recognized $ 6.6 million of amortization expense related to intangible assets during the fiscal quarter ended April 1, 2023. The Company recognized $ 7.2 million of amortization expense related to intangible assets during the fiscal quarter ended April 2, 2022.
Intangible assets, net as of December 31, 2022 consisted of the following (in thousands):
December 31, 2022
Gross
Foreign
Carrying
Currency
Accumulated
Net
Amount
Translation
Amortization
Amount
Trade names and trademarks
$
148,100
$
( 84 )
$
22,982
$
125,034
Patented technology
16,126
37
6,959
9,204
Technology
13,000
—
939
12,061
Pool designs
13,628
( 10 )
2,037
11,581
Franchise relationships
1,187
45
1,064
168
Dealer relationships
197,376
13
46,699
150,690
Order backlog
1,600
—
1,600
—
Non-competition agreements
2,476
—
1,999
477
$
393,493
$
1
$
84,279
$
309,215
The Company estimates that amortization expense related to definite-lived intangible assets will be as follows in each of the next five years and thereafter (in thousands):
Estimated Future
Amortization
Year Ended
Expense
Remainder of fiscal 2023
$
19,896
2024
25,708
2025
25,550
2026
25,550
2027
25,550
Thereafter
180,045
$
302,299
13
Table of Contents
5. INVENTORIES, NET
Inventories, net consisted of the following (in thousands):
April 1, 2023
December 31, 2022
Raw materials
$
86,593
$
95,388
Finished goods
62,962
69,832
$
149,555
$
165,220
6. LONG-TERM DEBT
The components of the Company’s outstanding long-term debt obligations consisted of the following (in thousands):
April 1, 2023
December 31, 2022
Term Loan
$
321,750
$
322,562
Revolving Credit Facility
48,000
—
Less: Unamortized discount and debt issuance costs
( 9,289 )
( 9,681 )
Total debt
360,461
312,881
Less: Current portion of long-term debt
( 3,250 )
( 3,250 )
Total long-term debt
$
357,211
$
309,631
On February 23, 2022, Latham Pool Products entered into an agreement (the “Credit Agreement”) with Barclays Bank PLC, which provides a senior secured multicurrency revolving line of credit (the “Revolving Credit Facility”) in an initial principal amount of $ 75.0 million and a U.S. Dollar senior secured term loan facility (the “Term Loan”) in an initial principal amount of $ 325.0 million. On such date, proceeds under the Credit Agreement were used to terminate the previous credit agreement by repayment of $ 294.0 million of outstanding debt thereunder and for general corporate purposes.
Revolving Credit Facility
The Revolving Credit Facility may be utilized to finance ongoing general corporate and working capital needs and permits Latham Pools Products to borrow loans in U.S. Dollars, Canadian Dollars, Euros and Australian Dollars. The Revolving Credit Facility matures on February 23, 2027. Loans outstanding under the Revolving Credit Facility denominated in U.S. Dollars and Canadian Dollars bear interest, at the borrower’s option, at a rate per annum based on Term SOFR or CDO (each, as defined in the Credit Agreement), as applicable, plus a margin of 3.50 %, or at a rate per annum based on the Base Rate or the Canadian Prime Rate (each, as defined in the Credit Agreement), plus a margin of 2.50 %. Loans outstanding under the Revolving Credit Facility denominated in Euros or Australian Dollars bear interest based on EURIBOR or the AUD Rate (each, as defined in the Credit Agreement), respectively, plus a margin of 3.50 %. A commitment fee accrues on any unused portion of the commitments under the Revolving Credit Facility. The commitment fee is due and payable quarterly in arrears and is, initially, 0.375 % per annum and will, thereafter, accrue at a rate per annum ranging from 0.25 % to 0.50 %, depending on the First Lien Net Leverage Ratio (as defined in the Credit Agreement, the “First Lien Net Leverage Ratio”). Borrowings under the Revolving Credit Facility are due at maturity.
The Company incurred debt issuance costs of $ 0.8 million related to the Revolving Credit Facility. The debt issuance costs were recorded within other assets on the condensed consolidated balance sheet as of the applicable period and are being amortized over the life of the Revolving Credit Facility.
The Company is required to meet certain financial covenants, including maintaining specific liquidity measurements. There are also negative covenants, including certain restrictions on the Company’s and its subsidiaries’ ability to incur additional indebtedness, create liens, make investments, consolidate, or merge with other entities, enter into transactions with affiliates, make prepayments with respect to certain indebtedness, make dividend payments, loans, or advances to the Company, declare dividends and make restricted payments and other distributions.
As of April 1, 2023, there was $48.0 million outstanding on the Revolving Credit Facility.
14
Table of Contents
Term Loan
The Term Loan matures on February 23, 2029. Loans outstanding under the Term Loan bear interest, at the borrower’s option, at a rate per annum based on Term SOFR (as defined in the Credit Agreement), plus a margin ranging from 3.75 % to 4.00 %, depending on the First Lien Net Leverage Ratio, or based on the Base Rate (as defined in the Credit Agreement), plus a margin ranging from 2.75 % to 3.00 %, depending on the First Lien Net Leverage Ratio. Loans under the Term Loan are subject to scheduled quarterly amortization payments of $ 812,500 , equal to 0.25 % of the initial principal amount of the Term Loan. The Credit Agreement contains customary mandatory prepayment provisions, including requirements to make mandatory prepayments with 50 % of any excess cash flow and with 100 % of the net cash proceeds from the incurrence of indebtedness not otherwise permitted to be incurred by the covenants, asset sales, and casualty and condemnation events, in each case, subject to customary exceptions.
The Company recorded $ 6.1 million of debt issuance costs and $ 4.9 million of debt discount related to the Term Loan as a direct reduction to the carrying amount of long-term debt on the condensed consolidated balance sheet as of the applicable period.
Outstanding borrowings as of April 1, 2023 were $ 312.5 million, net of discount and debt issuance costs of $ 9.3 million. In connection with the Term Loan, the Company is subject to various negative, reporting, financial, and other covenants, including maintaining specific liquidity measurements.
As of April 1, 2023, the unamortized debt issuance costs and discount on the Term Loan were $ 5.2 million and $ 4.1 million, respectively. The effective interest rate was 9.96 % at April 1, 2023, including the impact of the Company’s interest rate swaps.
As of April 1, 2023, the Company was in compliance with all financial covenants under the Credit Agreement.
Interest Rate Risk
Interest rate risk associated with the Credit Agreement is mitigated partially through interest rate swaps.
The Company executed an interest rate swap on April 30, 2020. The swap has an effective date of May 18, 2020 and a termination date of May 18, 2023. In February of 2022, the Company amended its interest rate swap to change the index rate from LIBOR to SOFR in connection with the entry into the Credit Agreement. Under the terms of the amended swap, the Company fixed its SOFR borrowing rate at 0.496 % on a notional amount of $ 200.0 million. The interest rate swap is not designated as a hedging instrument for accounting purposes (see Note 3).
Additionally, the Company entered into an interest rate swap that was executed on March 10, 2023. The swap has an effective date of May 18, 2023 and a termination date of May 18, 2026. Under the terms of the swap, the Company fixed its SOFR borrowing rate at 4.3725 % on a notional amount of $ 161.0 million. The interest rate swap is not designated as a hedging instrument for accounting purposes (see Note 3).
Debt Maturities
Principal payments due on the outstanding debt, excluding the Revolving Credit Facility, in the next five fiscal years, excluding any potential payments based on excess cash flow levels, are as follows (in thousands):
Year Ended
Term Loan
Remainder of fiscal 2023
$
2,438
2024
3,250
2025
3,250
2026
3,250
2027
3,250
Thereafter
306,312
$
321,750
The obligations under the Credit Agreement are guaranteed by certain wholly owned subsidiaries (the “Guarantors”) of the Company as defined in the security agreement. The obligations under the Credit Agreement are secured by substantially all of the
15
Table of Contents
Guarantors’ tangible and intangible assets, including their accounts receivables, equipment, intellectual property, inventory, cash and cash equivalents, deposit accounts, and security accounts. The Credit Agreement also restricts payments and other distributions unless certain conditions are met, which could restrict the Company’s ability to pay dividends.
7. PRODUCT WARRANTIES
The warranty reserve activity consisted of the following (in thousands):
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
Balance at the beginning of the fiscal year
$
3,990
$
4,909
Adjustments to reserve
354
1,300
Less: Settlements made (in cash or in kind)
( 761 )
( 1,074 )
Balance at the end of the fiscal quarter
$
3,583
$
5,135
8. LEASES
On January 1, 2022, the Company adopted ASU 2016-02, “Leases (Topic 842),” and the related amendments. The optional transition method of adoption was used, in which the cumulative effect of initially applying the new standard to existing leases was $ 0.3 million to record the operating lease right-of-use assets and the related liabilities as of January 1, 2022. Under this method of adoption, the comparative information has not been revised and continues to be reported under the previously applicable lease accounting guidance.
For leases with initial terms greater than 12 months, the Company considers these right-of-use assets and records the related asset and obligation at the present value of lease payments over the term. For leases with initial terms equal to or less than 12 months, the Company does not consider them as right-of-use assets and instead considers them short-term lease costs that are recognized on a straight-line basis over the lease term. The Company’s leases may include escalation clauses, renewal options, and/or termination options that are factored into the Company’s determination of lease term and lease payments when it is reasonably certain the option will be exercised. The Company elected to take the practical expedient and not separate lease and non-lease components of contracts. The Company estimates an incremental borrowing rate to discount the lease payments based on information available at lease commencement because the implicit rate of the lease is generally not known.
The Company leases manufacturing facilities, office space, land, and certain vehicles and equipment under operating leases. The Company also leases certain vehicles and equipment under finance leases. The Company determines if an arrangement is a lease at inception. A contract is or contains a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
The components of lease expense for the fiscal quarters ended April 1, 2023 and April 2, 2022 were as follows (in thousands):
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
Operating lease expense
$
2,351
$
2,138
Finance lease amortization of assets
109
1
Finance lease interest on lease liabilities
52
1
Short-term lease expense
54
20
Variable lease expense
327
178
Total lease expense
$
2,893
$
2,338
16
Table of Contents
Operating and finance lease right-of-use assets and lease-related liabilities as of April 1, 2023 and December 31, 2022 were as follows (in thousands):
April 1, 2023
December 31, 2022
Classification
Lease right-of-use assets:
Operating leases
$
36,927
$
38,308
Operating lease right-of-use assets
Finance leases
1,225
316
Other assets
Total lease right-of-use assets
$
38,152
$
38,624
Lease-related liabilities
Current
Operating leases
$
7,084
$
6,923
Current operating lease liabilities
Finance leases
230
105
Accrued expenses and other current liabilities
Non-current
Operating leases
30,905
32,391
Non-current operating lease liabilities
Finance leases
987
193
Other long-term liabilities
Total finance lease liabilities
$
39,206
$
39,612
The table below presents supplemental information related to leases as of April 1, 2023 and December 31, 2022:
April 1, 2023
December 31, 2022
Weighted-average remaining lease term (years)
Finance leases
5.4
2.8
Operating leases
6.4
6.5
Weighted-average discount rate
Finance leases
7.9
%
5.4
%
Operating leases
5.0
%
4.9
%
The table below presents supplemental information related to the cash flows for operating leases recorded on the condensed consolidated statements of cash flows (in thousands):
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases
$
1,817
$
1,785
The following table summarizes maturities of operating lease liabilities as of April 1, 2023 (in thousands):
Operating Leases
Finance Leases
Total
Remainder of fiscal 2023
$
6,671
$
238
$
6,909
2024
8,198
317
8,515
2025
7,423
268
7,691
2026
5,929
208
6,137
2027
4,281
192
4,473
Thereafter
12,044
282
12,326
Total lease payments
44,546
1,505
46,051
Less: Interest
( 6,557 )
( 288 )
( 6,845 )
Present value of lease liability
$
37,989
$
1,217
$
39,206
17
Table of Contents
9. NET SALES
The following table sets forth the Company’s disaggregation of net sales by product line (in thousands):
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
In-ground Swimming Pools
$
78,612
$
111,803
Covers
32,745
32,525
Liners
26,362
47,286
$
137,719
$
191,614
10. INCOME TAXES
The effective income tax rate for the fiscal quarter ended April 1, 2023 was 16.9 %, compared to 215.1 % for the fiscal quarter ended April 2, 2022. The difference between the U.S. federal statutory income tax rate and the Company’s effective income tax rate for both the fiscal quarters ended April 1, 2023 and April 2, 2022 was primarily attributable to the discrete impact of stock-based compensation expense.
The Inflation Reduction Act ("IRA") was passed into law on August 16, 2022. Key provisions from the IRA include the implementation of a 15% corporate alternative minimum tax, an excise tax on stock buybacks, and significant tax incentives for energy and climate initiatives. Enactment of the IRA has not impacted the Company’s financial condition, results of operations, or cash flows for the period ended April 1, 2023 and the Company does not expect a material impact on its future results.
11. STOCKHOLDERS’ EQUITY
Offering of Common Stock
On January 11, 2022, the Company completed an offering of 13,800,000 shares of common stock, par value $ 0.0001 per share, including the exercise in full by the underwriters of their option to purchase up to 1,800,000 additional shares of common stock, at a public offering price of $ 19.50 per share. The Company received proceeds of $ 257.7 million from this offering, net of $ 11.4 million of underwriting fees. The proceeds of $ 257.7 million were used to purchase 13,800,000 shares of common stock from certain of the Company’s stockholders, primarily investment funds managed by the Sponsor and Wynnchurch Capital, L.P., and also a small percentage of shares of common stock owned by some of the Company’s directors and executive officers.
Repurchase Program
On May 10, 2022, the Company approved a stock repurchase program (the “Repurchase Program”), which authorized the Company to repurchase up to $ 100 million of the Company’s shares of common stock over the next three years . The Company may effect these repurchases in open market transactions, privately negotiated purchases, or other acquisitions. The Company is not obligated to repurchase any of its shares of its common stock under the Repurchase Program and the timing and amount of any repurchases will depend on market conditions, the Company’s stock price, alternative uses of capital, the terms of the Company’s debt instruments, and other factors.
As of April 1, 2023, approximately $ 77.0 million remained available for share repurchases pursuant to the Repurchase Program. The Company did not repurchase any shares of its common stock during the fiscal quarter ended April 1, 2023. The Company accounts for the excess of the repurchase price over the par value of shares acquired as a reduction to additional paid-in capital.
18
Table of Contents
12. STOCK-BASED COMPENSATION
On April 12, 2021, the Company’s stockholders approved the 2021 Omnibus Incentive Plan (the “Omnibus Incentive Plan”), which became effective on April 22, 2021, upon pricing of its initial public offering. The Omnibus Incentive Plan provides for the issuance of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, and other stock-based and cash-based awards. The maximum aggregate number of shares reserved for issuance under the Omnibus Incentive Plan is 13,170,212 shares. The maximum grant date fair value of cash and equity awards that may be awarded to a non-employee director under the Omnibus Incentive Plan during any one fiscal year, together with any cash fees paid to such non-employee director during such fiscal year, is $ 750,000 .
The following table summarizes the Company’s stock-based compensation expense:
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
Cost of sales
$
426
$
1,176
Selling, general, and administrative
6,343
15,749
$
6,769
$
16,925
As of April 1, 2023, total unrecognized stock-based compensation expense related to all unvested stock-based awards was $ 21.1 million, which is expected to be recognized over a weighted-average period of 1.44 years.
The following table sets forth the significant assumptions used in the Black-Scholes option-pricing model on a weighted-average basis to determine the fair value of stock option awards granted:
April 2, 2022
Risk-free interest rate
1.79
%
Expected volatility
39.80
%
Expected term (in years)
6.25
Expected dividend yield
0.00
%
No stock options were granted under this plan during the fiscal quarter ended April 1, 2023.
Restricted Stock Awards
The following table represents the Company’s restricted stock awards activity during the fiscal quarter ended April 1, 2023:
Weighted-
Average Grant-
Shares
Date Fair Value
Outstanding at January 1, 2023
2,576,219
$
19.00
Granted
—
—
Vested
—
—
Forfeited
—
—
Outstanding at April 1, 2023
2,576,219
$
19.00
19
Table of Contents
Restricted Stock Units
The following table represents the Company’s restricted stock units activity during the fiscal quarter ended April 1, 2023:
Weighted-
Average Grant-
Shares
Date Fair Value
Outstanding at January 1, 2023
617,941
$
8.37
Granted
1,781,928
3.24
Vested
( 22,078 )
16.31
Forfeited
( 56,635 )
6.25
Outstanding at April 1, 2023
2,321,156
$
4.41
Stock Options
The following table represents the Company’s stock option activity during the fiscal quarter ended April 1, 2023:
Weighted-
Weighted-
Average
Average
Exercise Price
Remaining
Aggregate
Shares
per Share
Contract Term
Intrinsic Value
(in years)
(in thousands)
Outstanding at January 1, 2023
1,914,670
$
14.85
Granted
—
—
Exercised
—
—
Forfeited
( 161,625 )
6.49
Outstanding at April 1, 2023
1,753,045
$
15.62
8.55
$
—
Vested and expected to vest at April 1, 2023
1,753,045
$
15.62
8.55
$
—
Options exercisable at April 1, 2023
391,859
$
17.13
8.36
$
—
The aggregate intrinsic value of stock options is calculated as the difference between the exercise price of the stock options and the fair value of the Company’s common stock for those stock options that had exercise prices lower than the fair value of the Company’s common stock .
13. NET LOSS PER SHARE
Basic and diluted net loss per share attributable to common stockholders was calculated as follows (in thousands, except share and per share data):
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
Numerator:
Net loss attributable to common stockholders
$
( 14,368 )
$
( 2,840 )
Denominator:
Weighted-average common shares outstanding
Basic
112,102,198
113,698,513
Diluted
112,102,198
113,698,513
Net loss per share attributable to common stockholders:
Basic
$
( 0.13 )
$
( 0.02 )
Diluted
$
( 0.13 )
$
( 0.02 )
20
Table of Contents
As of April 1, 2023 and December 31, 2022, 112,113,834 and 112,091,756 shares of common stock were issued and outstanding for accounting purposes, respectively.
The following table includes the number of shares that may be dilutive common shares in the future that were not included in the computation of diluted net loss per share because the effect was anti-dilutive:
Fiscal Quarter Ended
April 1, 2023
April 2, 2022
Restricted stock awards
2,576,219
2,166,308
Restricted stock units
500,751
147,606
Stock options
1,886,497
—
14. RELATED PARTY TRANSACTIONS
BrightAI Services
Starting in 2020, BrightAI has rendered services to the Company, for which the cost was capitalized as internal-use software. A co-founder of BrightAI Services has served on the Company’s board of directors since December 9, 2020. In December 2022, the Company executed an additional agreement with BrightAI for the provision of hardware that will run the technology developed by BrightAI and the Company. During the fiscal quarter ended April 1, 2023 and the fiscal year ended December 31, 2022, the Company incurred less than $ 0.1 million and $ 0.2 million, respectively, associated with services performed by BrightAI, which is recorded as construction in progress within property and equipment, net on the condensed consolidated balance sheet as of April 1, 2023. As of both April 1, 2023 and December 31, 2022, the Company had accounts payable related to BrightAI of $ 0.4 million.
Expense Reimbursement
The Company entered into a Stockholders’ Agreement with the Sponsor and Wynnchurch Capital, L.P. on April 27, 2021. The Stockholders’ Agreement requires the Company to reimburse the Sponsor and Wynnchurch Capital, L.P. the reasonable out-of-pocket costs and expenses in connection with monitoring and overseeing their investment in the Company.
The Company recognized $ 0.2 million for the reimbursement of out-of-pocket costs and expenses to Wynnchurch Capital, L.P. and no amounts for the reimbursement of out-of-pocket costs and expenses to the Sponsor during the fiscal quarter ended April 1, 2023. The Company did not reimburse any out-of-pocket costs or expenses to the Sponsor and Wynnchurch Capital, L.P. during the fiscal quarter ended April 2, 2022. As of both April 1, 2023 and December 31, 2022, there was less than $ 0.1 million outstanding amounts payable to the Sponsor and no outstanding amounts payable to Wynnchurch Capital, L.P.
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.