These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
26-0656684
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
|
¨
|
|
Accelerated filer
|
¨
|
|
|
|
|
|
|
|
Non-accelerated filer
|
¨
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
þ
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
•
|
future financial performance and growth targets or expectations;
|
|
•
|
market and industry trends and developments; and
|
|
•
|
the benefits of our completed and future merger, acquisition and disposition transactions.
|
|
•
|
the availability of workers’ compensation insurance coverage at commercially reasonable terms;
|
|
•
|
the availability of qualified temporary workers;
|
|
•
|
compliance with federal and state labor and employment laws and regulations and changes in such laws and regulations;
|
|
•
|
the ability to compete with new competitors and competitors with superior marketing and financial resources;
|
|
•
|
management team changes;
|
|
•
|
the favorable resolution of current or future litigation;
|
|
•
|
the impact of outstanding indebtedness on the ability to fund operations or obtain additional financing;
|
|
•
|
the ability to leverage the benefits of recent acquisitions and successfully integrate newly acquired operations;
|
|
•
|
adverse changes in the economic conditions of the industries or markets that we serve;
|
|
•
|
disturbances in world financial, credit, and stock markets;
|
|
•
|
unanticipated changes in regulations affecting the company’s business;
|
|
•
|
a decline in consumer confidence and discretionary spending;
|
|
•
|
the general performance of the U.S. and global economies;
|
|
•
|
continued or escalated conflict in the Middle East; and
|
|
•
|
other risks referenced from time to time in our past and future filings with the Securities and Exchange Commission (“SEC”), including in our Annual Report on Form 10-K for the fiscal year ended
December 27, 2015
.
|
|
|
|
|
|
June 26,
2016 |
|
December 27, 2015
|
||||
|
ASSETS
|
|
|
|
|
||||||
|
Current assets
|
|
|
|
|
|
|
||||
|
|
Accounts receivable (net of allowance for doubtful accounts of $449,823 and $446,548 at 2016 and 2015, respectively)
|
|
$
|
31,557,638
|
|
|
$
|
32,324,284
|
|
|
|
|
Prepaid expenses
|
|
648,102
|
|
|
861,146
|
|
|||
|
|
Other current assets
|
|
121,671
|
|
|
134,170
|
|
|||
|
|
|
Total current assets
|
|
32,327,411
|
|
|
33,319,600
|
|
||
|
|
|
|
|
|
|
|
||||
|
Property and equipment, net
|
|
1,688,564
|
|
|
1,489,061
|
|
||||
|
|
|
|
|
|
|
|||||
|
Other assets
|
|
|
|
|
|
|
||||
|
|
Deposits
|
|
2,450,763
|
|
|
2,233,410
|
|
|||
|
|
Deferred income taxes, net
|
|
9,171,494
|
|
|
8,411,792
|
|
|||
|
|
Intangible assets, net
|
|
26,484,327
|
|
|
29,761,035
|
|
|||
|
|
Goodwill
|
|
9,184,659
|
|
|
9,184,659
|
|
|||
|
|
|
Total other assets
|
|
47,291,243
|
|
|
49,590,896
|
|
||
|
|
Total assets
|
|
$
|
81,307,218
|
|
|
$
|
84,399,557
|
|
|
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
||||||
|
Current liabilities
|
|
|
|
|
|
|
||||
|
|
Accrued interest
|
|
$
|
125,895
|
|
|
$
|
627,638
|
|
|
|
|
Accounts payable
|
|
1,240,750
|
|
|
1,572,195
|
|
|||
|
|
Accrued payroll and expenses
|
|
11,992,134
|
|
|
11,554,868
|
|
|||
|
|
Accrued workers’ compensation
|
|
757,282
|
|
|
788,878
|
|
|||
|
|
Contingent consideration, current portion
|
|
3,913,383
|
|
|
6,856,121
|
|
|||
|
|
Other current liabilities
|
|
502,662
|
|
|
1,459,838
|
|
|||
|
|
Income taxes payable
|
|
333,859
|
|
|
444,165
|
|
|||
|
|
|
Total current liabilities
|
|
18,865,965
|
|
|
23,303,703
|
|
||
|
|
|
|
|
|
|
|
||||
|
Line of credit (net of deferred finance fees of $151,589 and $175,524 for 2016 and 2015, respectively)
|
|
17,663,411
|
|
|
16,041,476
|
|
||||
|
Long-term debt (net of deferred finance fees of $-0- and $443,800 for 2016 and 2015, respectively)
|
|
—
|
|
|
14,607,450
|
|
||||
|
Contingent consideration, less current portion
|
|
4,667,940
|
|
|
4,191,160
|
|
||||
|
Other long-term liabilities
|
|
299,351
|
|
|
327,344
|
|
||||
|
|
Total liabilities
|
|
41,496,667
|
|
|
58,471,133
|
|
|||
|
|
|
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
|
Preferred stock, $0.01 par value per share, 500,000 shares authorized, -0- shares issued and outstanding
|
|
—
|
|
|
—
|
|
||||
|
Common stock, $0.01 par value per share; 19,500,000 shares authorized, 8,592,008 and 7,387,955 shares issued and outstanding for 2016 and 2015, respectively
|
|
85,920
|
|
|
73,880
|
|
||||
|
Additional paid in capital
|
|
35,783,096
|
|
|
20,446,948
|
|
||||
|
Retained earnings
|
|
3,941,535
|
|
|
5,407,596
|
|
||||
|
|
Total stockholders’ equity
|
|
39,810,551
|
|
|
25,928,424
|
|
|||
|
|
Total liabilities and stockholders’ equity
|
|
$
|
81,307,218
|
|
|
$
|
84,399,557
|
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
||||||||||||
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues
|
|
$
|
62,615,014
|
|
|
$
|
49,781,392
|
|
|
$
|
122,166,000
|
|
|
$
|
90,665,537
|
|
|
|
Cost of services
|
|
47,430,489
|
|
|
38,915,474
|
|
|
93,634,845
|
|
|
71,458,596
|
|
|||||
|
|
Gross profit
|
|
15,184,525
|
|
|
10,865,918
|
|
|
28,531,155
|
|
|
19,206,941
|
|
||||
|
Selling, general and administrative expenses
|
|
9,473,723
|
|
|
6,877,524
|
|
|
18,376,722
|
|
|
13,225,951
|
|
|||||
|
Depreciation and amortization
|
|
1,726,438
|
|
|
1,311,683
|
|
|
3,507,908
|
|
|
2,440,277
|
|
|||||
|
|
Operating income
|
|
3,984,364
|
|
|
2,676,711
|
|
|
6,646,525
|
|
|
3,540,713
|
|
||||
|
Loss on extinguishment of debt
|
|
(404,119
|
)
|
|
—
|
|
|
(404,119
|
)
|
|
—
|
|
|||||
|
Interest expense, net
|
|
(1,296,557
|
)
|
|
(558,776
|
)
|
|
(2,576,214
|
)
|
|
(1,090,493
|
)
|
|||||
|
Change in fair value of put option
|
|
—
|
|
|
190,470
|
|
|
—
|
|
|
169,381
|
|
|||||
|
|
Income before income taxes
|
|
2,283,688
|
|
|
2,308,405
|
|
|
3,666,192
|
|
|
2,619,601
|
|
||||
|
Income tax expense
|
|
886,207
|
|
|
846,399
|
|
|
1,435,573
|
|
|
993,359
|
|
|||||
|
|
Net income
|
|
$
|
1,397,481
|
|
|
$
|
1,462,006
|
|
|
$
|
2,230,619
|
|
|
$
|
1,626,242
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Basic
|
|
$
|
0.18
|
|
|
$
|
0.21
|
|
|
$
|
0.30
|
|
|
$
|
0.24
|
|
|
|
Diluted
|
|
$
|
0.17
|
|
|
$
|
0.20
|
|
|
$
|
0.28
|
|
|
$
|
0.23
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Basic
|
|
7,711,050
|
|
|
6,978,414
|
|
|
7,548,931
|
|
|
6,788,279
|
|
||||
|
|
Diluted
|
|
8,052,996
|
|
|
7,270,157
|
|
|
7,851,860
|
|
|
7,098,765
|
|
||||
|
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|||||||||||||
|
|
|
Preferred
Stock
|
|
Shares
|
|
Par
Value
|
|
Additional Paid in Capital
|
|
Retained
Earnings
|
|
Total
|
|||||||||||
|
Stockholders’ equity, December 27, 2015
|
|
$
|
—
|
|
|
7,387,955
|
|
|
$
|
73,880
|
|
|
$
|
20,446,948
|
|
|
$
|
5,407,596
|
|
|
$
|
25,928,424
|
|
|
Share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
141,838
|
|
|
—
|
|
|
141,838
|
|
|||||
|
Issuance of shares, net of offering costs
|
|
—
|
|
|
1,191,246
|
|
|
11,912
|
|
|
15,141,188
|
|
|
—
|
|
|
15,153,100
|
|
|||||
|
Exercise of common stock options
|
|
—
|
|
|
12,807
|
|
|
128
|
|
|
53,122
|
|
|
—
|
|
|
53,250
|
|
|||||
|
Cash dividend declared ($0.25 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,696,680
|
)
|
|
(3,696,680
|
)
|
|||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,230,619
|
|
|
2,230,619
|
|
|||||
|
Stockholders’ equity, June 26, 2016
|
|
$
|
—
|
|
|
8,592,008
|
|
|
$
|
85,920
|
|
|
$
|
35,783,096
|
|
|
$
|
3,941,535
|
|
|
$
|
39,810,551
|
|
|
|
|
|
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities
|
|
|
|
|
|
|
|||||
|
|
Net income
|
|
$
|
2,230,619
|
|
|
$
|
1,626,242
|
|
||
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|||
|
|
|
Depreciation
|
|
231,200
|
|
|
135,798
|
|
|||
|
|
|
Amortization
|
|
3,276,708
|
|
|
2,304,479
|
|
|||
|
|
|
(Gain) Loss on disposal of property and equipment
|
|
(7,576
|
)
|
|
230
|
|
|||
|
|
|
Loss on extinguishment of debt, net
|
|
404,119
|
|
|
—
|
|
|||
|
|
|
Contingent consideration adjustment
|
|
24,642
|
|
|
—
|
|
|||
|
|
|
Amortization of deferred financing fees
|
|
63,914
|
|
|
86,700
|
|
|||
|
|
|
Amortization of debt discounts
|
|
21,570
|
|
|
21,570
|
|
|||
|
|
|
Interest expense on contingent consideration payable
|
|
1,003,867
|
|
|
146,812
|
|
|||
|
|
|
Paid-in-kind interest
|
|
192,696
|
|
|
121,667
|
|
|||
|
|
|
Put option adjustment
|
|
—
|
|
|
(169,381
|
)
|
|||
|
|
|
Provision for doubtful accounts
|
|
46,916
|
|
|
225,662
|
|
|||
|
|
|
Share-based compensation
|
|
141,838
|
|
|
182,998
|
|
|||
|
|
|
Deferred income taxes
|
|
(759,702
|
)
|
|
(337,124
|
)
|
|||
|
|
|
Net changes in operating assets and liabilities, net of effects of acquisitions:
|
|
|
|
|
|
|
|||
|
|
|
|
Accounts receivable
|
|
719,730
|
|
|
(2,375,923
|
)
|
||
|
|
|
|
Prepaid expenses
|
|
213,044
|
|
|
232,172
|
|
||
|
|
|
|
Other current assets
|
|
12,499
|
|
|
(9,397
|
)
|
||
|
|
|
|
Deposits
|
|
(217,352
|
)
|
|
(221,423
|
)
|
||
|
|
|
|
Accrued interest
|
|
(464,032
|
)
|
|
(69,719
|
)
|
||
|
|
|
|
Accounts payable
|
|
(331,445
|
)
|
|
(482,228
|
)
|
||
|
|
|
|
Accrued payroll and expenses
|
|
383,380
|
|
|
2,085,658
|
|
||
|
|
|
|
Accrued workers’ compensation
|
|
(31,596
|
)
|
|
(441,474
|
)
|
||
|
|
|
|
Other current liabilities
|
|
(921,131
|
)
|
|
97,281
|
|
||
|
|
|
|
Income taxes payable
|
|
(110,306
|
)
|
|
716,166
|
|
||
|
|
|
|
Other long-term liabilities
|
|
(28,291
|
)
|
|
—
|
|
||
|
|
|
Net cash provided by operating activities
|
|
6,095,311
|
|
|
3,876,766
|
|
|||
|
|
|
|
|
|
|
|
|
||||
|
Cash flows from investing activities
|
|
|
|
|
|
|
|||||
|
|
Business acquired, net of cash received
|
|
—
|
|
|
(8,781,091
|
)
|
||||
|
|
Capital expenditures
|
|
(430,703
|
)
|
|
(359,996
|
)
|
||||
|
|
Proceeds from the sale of property and equipment
|
|
7,576
|
|
|
560
|
|
||||
|
|
|
Net cash used in investing activities
|
|
(423,127
|
)
|
|
(9,140,527
|
)
|
|||
|
|
|
|
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Cash flows from financing activities
|
|
|
|
|
|
|
|||||
|
|
Net borrowings under line of credit
|
|
1,598,000
|
|
|
3,700,000
|
|
||||
|
|
Principal payments on long-term debt
|
|
(15,281,657
|
)
|
|
(1,125,000
|
)
|
||||
|
|
Payments of dividends
|
|
(3,696,680
|
)
|
|
(2,800,883
|
)
|
||||
|
|
Net proceeds from issuance of common stock
|
|
15,206,350
|
|
|
6,397,396
|
|
||||
|
|
Contingent consideration paid
|
|
(3,498,197
|
)
|
|
(838,876
|
)
|
||||
|
|
Deferred financing costs
|
|
—
|
|
|
(68,876
|
)
|
||||
|
|
|
Net cash (used in) provided by financing activities
|
|
(5,672,184
|
)
|
|
5,263,761
|
|
|||
|
Net change in cash and cash equivalents
|
|
—
|
|
|
—
|
|
|||||
|
Cash and cash equivalents, beginning of period
|
|
—
|
|
|
—
|
|
|||||
|
Cash and cash equivalents, end of period
|
$
|
—
|
|
|
$
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|||||
|
|
Cash paid for interest
|
|
$
|
1,780,665
|
|
|
$
|
705,929
|
|
||
|
|
Cash paid for taxes, net of refunds
|
|
$
|
2,305,600
|
|
|
$
|
610,018
|
|
||
|
Non-cash transactions:
|
|
|
|
|
|
|
|||||
|
|
Retirement of put options
|
|
$
|
—
|
|
|
$
|
1,466,326
|
|
||
|
|
|
Twenty-six Weeks Ended
|
||||
|
|
|
June 26,
2016 |
|
June 28,
2015 |
||
|
North Carolina
|
|
10
|
%
|
|
12
|
%
|
|
Maryland
|
|
14
|
%
|
|
—
|
%
|
|
Rhode Island
|
|
15
|
%
|
|
19
|
%
|
|
Texas
|
|
31
|
%
|
|
41
|
%
|
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
||||||||||||
|
|
|
June 26, 2016
|
|
June 28, 2015
|
|
June 26, 2016
|
|
June 28, 2015
|
||||||||
|
Beginning balance
|
|
$
|
449,823
|
|
|
$
|
676,971
|
|
|
$
|
446,548
|
|
|
$
|
748,187
|
|
|
Provision for doubtful accounts
|
|
35,986
|
|
|
155,906
|
|
|
46,916
|
|
|
225,662
|
|
||||
|
Amounts written off, net
|
|
(35,986
|
)
|
|
(19,913
|
)
|
|
(43,641
|
)
|
|
(160,885
|
)
|
||||
|
Ending balance
|
|
$
|
449,823
|
|
|
$
|
812,964
|
|
|
$
|
449,823
|
|
|
$
|
812,964
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
||||||||
|
|
|
|
June 26,
2016 |
|
June 28,
2015 |
|
June 26,
2016 |
|
June 28,
2015 |
||||
|
Weighted-average number of common shares outstanding:
|
|
7,711,050
|
|
|
6,978,414
|
|
|
7,548,931
|
|
|
6,788,279
|
|
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|||||
|
|
Stock options
|
|
298,784
|
|
|
205,647
|
|
|
267,872
|
|
|
220,467
|
|
|
|
Warrants
|
|
43,162
|
|
|
86,096
|
|
|
35,057
|
|
|
90,019
|
|
|
Weighted-average number of diluted common shares outstanding
|
|
8,052,996
|
|
|
7,270,157
|
|
|
7,851,860
|
|
|
7,098,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Stock options
|
|
—
|
|
|
200,042
|
|
|
—
|
|
|
200,042
|
|
|
|
Warrants
|
|
32,250
|
|
|
77,970
|
|
|
32,250
|
|
|
77,970
|
|
|
Antidilutive shares
|
|
32,250
|
|
|
278,012
|
|
|
32,250
|
|
|
278,012
|
|
|
|
|
|
June 28, 2015
|
||||||
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
||||
|
Revenues
|
|
$
|
58,338
|
|
|
$
|
110,459
|
|
|
Gross profit
|
|
$
|
13,005
|
|
|
$
|
24,331
|
|
|
Net income
|
|
$
|
1,765
|
|
|
$
|
2,345
|
|
|
Income per share:
|
|
|
|
|
||||
|
Basic
|
|
$
|
0.25
|
|
|
$
|
0.35
|
|
|
Diluted
|
|
$
|
0.24
|
|
|
$
|
0.33
|
|
|
|
|
June 26,
2016 |
|
December 27,
2015 |
||||
|
Temporary worker payroll
|
|
$
|
6,133,800
|
|
|
$
|
5,667,704
|
|
|
Temporary worker payroll related
|
|
2,038,007
|
|
|
1,965,931
|
|
||
|
Accrued bonuses and commissions
|
|
1,236,449
|
|
|
1,050,495
|
|
||
|
Other
|
|
2,583,878
|
|
|
2,870,738
|
|
||
|
|
|
$
|
11,992,134
|
|
|
$
|
11,554,868
|
|
|
|
Estimated Cash Payment
|
|
Discount
|
|
Net
|
||||||
|
Fiscal year ending:
|
|
|
|
|
|
||||||
|
2016
|
$
|
4,250,000
|
|
|
$
|
(336,617
|
)
|
|
$
|
3,913,383
|
|
|
2017
|
4,250,000
|
|
|
(1,009,262
|
)
|
|
3,240,738
|
|
|||
|
2018
|
2,250,000
|
|
|
(822,798
|
)
|
|
1,427,202
|
|
|||
|
Contingent consideration
|
$
|
10,750,000
|
|
|
$
|
(2,168,677
|
)
|
|
$
|
8,581,323
|
|
|
|
|
June 26,
2016 |
|
December 27,
2015 |
||||||||
|
Base Rate
|
|
$
|
5,815,000
|
|
4.00
|
%
|
|
$
|
6,217,000
|
|
4.00
|
%
|
|
LIBOR
|
|
3,000,000
|
|
3.88
|
%
|
|
3,000,000
|
|
3.57
|
%
|
||
|
LIBOR
|
|
6,000,000
|
|
3.70
|
%
|
|
4,000,000
|
|
3.61
|
%
|
||
|
LIBOR
|
|
3,000,000
|
|
3.69
|
%
|
|
3,000,000
|
|
3.77
|
%
|
||
|
Total
|
|
$
|
17,815,000
|
|
|
|
$
|
16,217,000
|
|
|
||
|
Amounts Recorded at Fair Value
|
|
Financial Statement Classification
|
|
Fair Value Hierarchy
|
|
June 26,
2016 |
|
December 27,
2015 |
||||
|
Contingent consideration, net
|
|
Contingent consideration, net - current and long-term
|
|
Level 3
|
|
$
|
8,581,323
|
|
|
$
|
11,047,281
|
|
|
|
Number of
Shares
|
|
Weighted Average Exercise Price Per Share
|
|
Weighted Average Remaining Contractual Life
|
|
Total Intrinsic Value of Options
(in thousands)
|
|||||
|
Options outstanding at December 27, 2015
|
775,666
|
|
|
$
|
8.19
|
|
|
8.7
|
|
$
|
5,246
|
|
|
Exercised
|
(21,000
|
)
|
|
$
|
7.61
|
|
|
8.0
|
|
$
|
(126
|
)
|
|
Forfeited / Canceled
|
(12,000
|
)
|
|
$
|
11.00
|
|
|
0.0
|
|
$
|
(51
|
)
|
|
Options outstanding at June 26, 2016
|
742,666
|
|
|
$
|
8.16
|
|
|
8.2
|
|
$
|
5,995
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Options exercisable at December 27, 2015
|
377,666
|
|
|
$
|
7.30
|
|
|
8.3
|
|
$
|
2,889
|
|
|
Options exercisable at June 26, 2016
|
439,066
|
|
|
$
|
7.42
|
|
|
7.9
|
|
$
|
3,867
|
|
|
|
|
Number of
Shares |
|
Weighted Average Grant Date Fair Value
|
|||
|
Nonvested outstanding at December 27, 2015
|
|
398,000
|
|
|
$
|
2.34
|
|
|
Nonvested outstanding at June 26, 2016
|
|
303,600
|
|
|
$
|
2.30
|
|
|
|
Number of
Shares
|
|
Weighted Average Exercise Price Per Share
|
|
Weighted Average Remaining Contractual Life
|
|
Total Intrinsic Value of Options
(in thousands)
|
|||||
|
|
|
|
|
|
|
|
|
|||||
|
Warrants outstanding at December 27, 2015
|
133,833
|
|
|
$
|
10.21
|
|
|
3.5
|
|
$
|
634
|
|
|
Granted
|
32,250
|
|
|
$
|
16.80
|
|
|
4.9
|
|
$
|
—
|
|
|
Warrants outstanding at June 26, 2016
|
166,083
|
|
|
$
|
11.49
|
|
|
3.4
|
|
$
|
806
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Warrants exercisable at December 27, 2015
|
133,833
|
|
|
$
|
10.21
|
|
|
3.5
|
|
$
|
634
|
|
|
Warrants exercisable at June 26, 2016
|
133,833
|
|
|
$
|
10.21
|
|
|
3.0
|
|
$
|
806
|
|
|
|
|
Number of
Shares |
|
Weighted Average Grant Date Fair Value
|
|||
|
Nonvested outstanding at December 27, 2015
|
|
—
|
|
|
$
|
—
|
|
|
Nonvested outstanding at June 26, 2016
|
|
32,250
|
|
|
$
|
—
|
|
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
||||||||||||
|
|
|
June 26, 2016
|
|
June 28, 2015
|
|
June 26, 2016
|
|
June 28, 2015
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Multifamily
|
|
$
|
13,930,268
|
|
|
$
|
9,842,953
|
|
|
$
|
24,667,032
|
|
|
$
|
17,669,999
|
|
|
Professional
|
|
27,364,482
|
|
|
20,110,552
|
|
|
55,007,111
|
|
|
34,568,143
|
|
||||
|
Commercial
|
|
21,320,264
|
|
|
19,827,887
|
|
|
42,491,857
|
|
|
38,427,395
|
|
||||
|
Total
|
|
$
|
62,615,014
|
|
|
$
|
49,781,392
|
|
|
$
|
122,166,000
|
|
|
$
|
90,665,537
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Multifamily
|
|
$
|
13,711
|
|
|
$
|
8,963
|
|
|
$
|
23,455
|
|
|
$
|
28,403
|
|
|
Professional
|
|
37,263
|
|
|
13,318
|
|
|
74,411
|
|
|
24,209
|
|
||||
|
Commercial
|
|
23,489
|
|
|
22,787
|
|
|
45,429
|
|
|
45,148
|
|
||||
|
Corporate
|
|
46,076
|
|
|
21,367
|
|
|
87,905
|
|
|
38,038
|
|
||||
|
Total
|
|
$
|
120,539
|
|
|
$
|
66,435
|
|
|
$
|
231,200
|
|
|
$
|
135,798
|
|
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
||||||||||||
|
|
|
June 26, 2016
|
|
June 28, 2015
|
|
June 26, 2016
|
|
June 28, 2015
|
||||||||
|
Amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Multifamily
|
|
$
|
25,139
|
|
|
$
|
37,708
|
|
|
$
|
62,848
|
|
|
$
|
75,417
|
|
|
Professional
|
|
1,454,293
|
|
|
1,023,067
|
|
|
2,945,002
|
|
|
1,847,400
|
|
||||
|
Commercial
|
|
126,467
|
|
|
184,473
|
|
|
268,858
|
|
|
381,662
|
|
||||
|
Total
|
|
$
|
1,605,899
|
|
|
$
|
1,245,248
|
|
|
$
|
3,276,708
|
|
|
$
|
2,304,479
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income:
|
|
|
|
|
|
|
|
|
||||||||
|
Multifamily
|
|
$
|
2,062,347
|
|
|
$
|
1,414,707
|
|
|
$
|
3,527,337
|
|
|
$
|
2,326,454
|
|
|
Professional
|
|
1,981,898
|
|
|
1,389,952
|
|
|
3,573,936
|
|
|
1,877,324
|
|
||||
|
Commercial
|
|
1,425,598
|
|
|
1,160,180
|
|
|
2,705,684
|
|
|
2,065,584
|
|
||||
|
Corporate
|
|
(1,485,479
|
)
|
|
(1,288,128
|
)
|
|
(3,160,432
|
)
|
|
(2,728,649
|
)
|
||||
|
Total
|
|
$
|
3,984,364
|
|
|
$
|
2,676,711
|
|
|
$
|
6,646,525
|
|
|
$
|
3,540,713
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
||||||||
|
Multifamily
|
|
$
|
77,458
|
|
|
$
|
4,184
|
|
|
$
|
96,407
|
|
|
$
|
58,560
|
|
|
Professional
|
|
9,168
|
|
|
12,551
|
|
|
9,168
|
|
|
54,018
|
|
||||
|
Commercial
|
|
7,000
|
|
|
49,590
|
|
|
40,321
|
|
|
106,131
|
|
||||
|
Corporate
|
|
100,772
|
|
|
95,085
|
|
|
284,807
|
|
|
141,287
|
|
||||
|
Total
|
|
$
|
194,398
|
|
|
$
|
161,410
|
|
|
$
|
430,703
|
|
|
$
|
359,996
|
|
|
|
|
June 26,
2016 |
|
December 27,
2015 |
||||
|
Total Assets:
|
|
|
|
|
|
|
||
|
Multifamily
|
|
$
|
8,690,090
|
|
|
$
|
7,394,459
|
|
|
Professional
|
|
$
|
43,441,267
|
|
|
$
|
46,750,518
|
|
|
Commercial
|
|
19,066,588
|
|
|
20,820,483
|
|
||
|
Corporate
|
|
10,109,273
|
|
|
9,434,097
|
|
||
|
Total
|
|
$
|
81,307,218
|
|
|
$
|
84,399,557
|
|
|
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
||||||||||||
|
|
|
|
June 26, 2016
|
|
June 28, 2015
|
|
June 26, 2016
|
|
June 28, 2015
|
||||||||
|
|
|
|
(dollars in thousands)
|
||||||||||||||
|
Revenues
|
|
$
|
62,615
|
|
|
$
|
49,781
|
|
|
$
|
122,166
|
|
|
$
|
90,666
|
|
|
|
Cost of services
|
|
47,430
|
|
|
38,915
|
|
|
93,635
|
|
|
71,459
|
|
|||||
|
|
Gross profit
|
|
15,185
|
|
|
10,866
|
|
|
28,531
|
|
|
19,207
|
|
||||
|
Selling, general and administrative expenses
|
|
9,475
|
|
|
6,877
|
|
|
18,376
|
|
|
13,227
|
|
|||||
|
Depreciation and amortization
|
|
1,726
|
|
|
1,312
|
|
|
3,508
|
|
|
2,440
|
|
|||||
|
|
Operating income
|
|
3,984
|
|
|
2,677
|
|
|
6,647
|
|
|
3,540
|
|
||||
|
Loss on extinguishment of debt
|
|
(404
|
)
|
|
—
|
|
|
(404
|
)
|
|
—
|
|
|||||
|
Interest expense, net
|
|
(1,297
|
)
|
|
(559
|
)
|
|
(2,576
|
)
|
|
(1,090
|
)
|
|||||
|
Change in fair value of put option
|
|
—
|
|
|
190
|
|
|
—
|
|
|
169
|
|
|||||
|
|
Income before income tax
|
|
2,283
|
|
|
2,308
|
|
|
3,667
|
|
|
2,619
|
|
||||
|
Income tax expense
|
|
886
|
|
|
846
|
|
|
1,436
|
|
|
993
|
|
|||||
|
|
Net income
|
|
$
|
1,397
|
|
|
$
|
1,462
|
|
|
$
|
2,231
|
|
|
$
|
1,626
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|||||
|
Cost of services
|
|
75.7
|
%
|
|
78.2
|
%
|
|
76.6
|
%
|
|
78.8
|
%
|
|||||
|
|
Gross profit
|
|
24.3
|
%
|
|
21.8
|
%
|
|
23.4
|
%
|
|
21.2
|
%
|
||||
|
Selling, general and administrative expenses
|
|
15.1
|
%
|
|
13.8
|
%
|
|
15.0
|
%
|
|
14.6
|
%
|
|||||
|
Depreciation and amortization
|
|
2.8
|
%
|
|
2.6
|
%
|
|
2.9
|
%
|
|
2.7
|
%
|
|||||
|
|
Operating income
|
|
6.4
|
%
|
|
5.4
|
%
|
|
5.4
|
%
|
|
3.9
|
%
|
||||
|
Loss on extinguishment of debt
|
|
(0.6
|
)%
|
|
—
|
%
|
|
(0.3
|
)%
|
|
—
|
%
|
|||||
|
Interest expense, net
|
|
(2.1
|
)%
|
|
(1.1
|
)%
|
|
(2.1
|
)%
|
|
(1.2
|
)%
|
|||||
|
Change in fair value of put option
|
|
—
|
%
|
|
0.4
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|||||
|
|
Income before income tax
|
|
3.6
|
%
|
|
4.6
|
%
|
|
3.0
|
%
|
|
2.9
|
%
|
||||
|
Income tax expense
|
|
1.4
|
%
|
|
1.7
|
%
|
|
1.2
|
%
|
|
1.1
|
%
|
|||||
|
|
Net income
|
|
2.2
|
%
|
|
2.9
|
%
|
|
1.8
|
%
|
|
1.8
|
%
|
||||
|
Revenues:
|
|
Thirteen Weeks Ended
|
|||||||||||||
|
|
|
|
June 26,
2016 |
|
June 28,
2015 |
||||||||||
|
|
|
|
(dollars in thousands)
|
||||||||||||
|
Revenues by segment:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Multifamily
|
|
$
|
13,930
|
|
|
22.3
|
%
|
|
$
|
9,843
|
|
|
19.8
|
%
|
|
|
Professional
|
|
27,365
|
|
|
43.7
|
%
|
|
20,110
|
|
|
40.4
|
%
|
||
|
|
Commercial
|
|
21,320
|
|
|
34.0
|
%
|
|
19,828
|
|
|
39.8
|
%
|
||
|
|
Total Revenues
|
|
$
|
62,615
|
|
|
100.0
|
%
|
|
$
|
49,781
|
|
|
100.0
|
%
|
|
|
|
|
Thirteen Weeks Ended
|
||||||
|
|
|
|
June 26,
2016 |
June 28,
2015 |
|||||
|
|
|
|
(dollars in thousands)
|
||||||
|
Gross Profit by segment:
|
|
|
|
|
|
|
|||
|
|
Multifamily
|
|
$
|
5,212
|
|
|
$
|
3,512
|
|
|
|
Professional
|
|
6,866
|
|
|
4,497
|
|
||
|
|
Commercial
|
|
3,107
|
|
|
2,857
|
|
||
|
|
Total Gross Profit
|
|
$
|
15,185
|
|
|
$
|
10,866
|
|
|
|
|
|
Thirteen Weeks Ended
|
||||
|
|
|
|
June 26,
2016 |
|
June 28,
2015 |
||
|
Gross Profit Percentage by segment:
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
37.4
|
%
|
|
35.7
|
%
|
|
|
Professional
|
|
25.1
|
%
|
|
22.4
|
%
|
|
|
Commercial
|
|
14.6
|
%
|
|
14.4
|
%
|
|
|
Company Gross Profit Percentage
|
|
24.3
|
%
|
|
21.8
|
%
|
|
Revenues:
|
|
Twenty-six Weeks Ended
|
|||||||||||||
|
|
|
|
June 26,
2016 |
|
June 28,
2015 |
||||||||||
|
|
|
|
(dollars in thousands)
|
||||||||||||
|
Revenues by segment:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Multifamily
|
|
$
|
24,667
|
|
|
20.2
|
%
|
|
$
|
17,670
|
|
|
19.5
|
%
|
|
|
Professional
|
|
55,007
|
|
|
45.0
|
%
|
|
34,568
|
|
|
38.1
|
%
|
||
|
|
Commercial
|
|
42,492
|
|
|
34.8
|
%
|
|
38,428
|
|
|
42.4
|
%
|
||
|
|
Total Revenues
|
|
$
|
122,166
|
|
|
100.0
|
%
|
|
$
|
90,666
|
|
|
100.0
|
%
|
|
|
|
|
Twenty-six Weeks Ended
|
||||||
|
|
|
|
June 26,
2016 |
June 28,
2015 |
|||||
|
|
|
|
(dollars in thousands)
|
||||||
|
Gross Profit by segment:
|
|
|
|
|
|
|
|||
|
|
Multifamily
|
|
$
|
9,164
|
|
|
$
|
6,225
|
|
|
|
Professional
|
|
13,251
|
|
|
7,596
|
|
||
|
|
Commercial
|
|
6,116
|
|
|
5,386
|
|
||
|
|
Total Gross Profit
|
|
$
|
28,531
|
|
|
$
|
19,207
|
|
|
|
|
|
Twenty-six Weeks Ended
|
||||
|
|
|
|
June 26,
2016 |
|
June 28,
2015 |
||
|
Gross Profit Percentage by segment:
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
37.2
|
%
|
|
35.2
|
%
|
|
|
Professional
|
|
24.1
|
%
|
|
22.0
|
%
|
|
|
Commercial
|
|
14.4
|
%
|
|
14.0
|
%
|
|
|
Company Gross Profit Percentage
|
|
23.4
|
%
|
|
21.2
|
%
|
|
|
|
Thirteen Weeks Ended
|
|
Twenty-six Weeks Ended
|
||||||||||||
|
|
|
June 26,
2016 |
|
June 28,
2015 |
|
June 26,
2016 |
|
June 28,
2015 |
||||||||
|
|
|
(dollars in thousands)
|
||||||||||||||
|
Net income
|
|
$
|
1,397
|
|
|
$
|
1,462
|
|
|
$
|
2,231
|
|
|
$
|
1,626
|
|
|
Interest expense, net
|
|
1,297
|
|
|
559
|
|
|
2,576
|
|
|
1,090
|
|
||||
|
Income tax expense
|
|
886
|
|
|
846
|
|
|
1,436
|
|
|
993
|
|
||||
|
Loss on extinguishment of debt
|
|
404
|
|
|
—
|
|
|
404
|
|
|
—
|
|
||||
|
Change in fair value of put option
|
|
—
|
|
|
(190
|
)
|
|
—
|
|
|
(169
|
)
|
||||
|
Operating income
|
|
3,984
|
|
|
2,677
|
|
|
6,647
|
|
|
3,540
|
|
||||
|
Depreciation and amortization
|
|
1,726
|
|
|
1,312
|
|
|
3,508
|
|
|
2,440
|
|
||||
|
Share-based compensation
|
|
71
|
|
|
123
|
|
|
142
|
|
|
183
|
|
||||
|
Adjusted EBITDA
|
|
$
|
5,781
|
|
|
$
|
4,112
|
|
|
$
|
10,297
|
|
|
$
|
6,163
|
|
|
|
|
Twenty-six Weeks Ended
|
||||||
|
|
|
June 26,
2016 |
|
June 28,
2015 |
||||
|
|
|
(dollars in thousands)
|
||||||
|
Net cash provided by operating activities
|
|
$
|
6,095
|
|
|
$
|
3,877
|
|
|
Net cash used in investing activities
|
|
(423
|
)
|
|
(9,141
|
)
|
||
|
Net cash (used in) provided by financing activities
|
|
(5,672
|
)
|
|
5,264
|
|
||
|
Net change in cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
10.1
|
|
Underwriting Agreement, dated May 27, 2016 (incorporated by reference from the registrant's Form 8-K filed on May 27, 2016)
|
|
10.2
|
|
Form of the Representatives’ Warrant (included in Exhibit 1.1) (incorporated by reference from the registrant's Form 8-K filed on May 27, 2016)
|
|
31.1*
|
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 implementing Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2*
|
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934 implementing Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1†
|
|
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101.INS *
|
|
XBRL Instance Document.
|
|
101.SCH *
|
|
XBRL Taxonomy Extension Schema Document.
|
|
101.CAL *
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
101.DEF *
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
101.LAB *
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
101.PRE *
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
*
|
Filed herewith.
|
|
|
†
|
This certification is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act.
|
|
|
BG STAFFING, INC.
|
|
|
|
|
|
|
|
|
/s/ L. Allen Baker, Jr.
|
|
|
Name:
|
L. Allen Baker, Jr.
|
|
|
Title:
|
President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ Dan Hollenbach
|
|
|
Name:
|
Dan Hollenbach
|
|
|
Title:
|
Chief Financial Officer and Secretary
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|