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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
58-1972600
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification Number)
|
| PART I FINANCIAL INFORMATION |
Page
|
|
|
Item
1.
|
Financial Statements
|
|
|
Condensed Consolidated Balance Sheets – September 30, 2011 (unaudited) and December 31, 2010
|
3
|
|
|
Condensed Consolidated Statements of Operations (unaudited) – Three months ended
September 30, 2011 and 2010
|
4
|
|
|
Condensed Consolidated Statements of Operations (unaudited) – Nine months ended
September 30, 2011 and 2010, and five months ended May 28, 2010 (Predecessor)
|
5
|
|
|
Condensed Consolidated Statements of Cash Flows (unaudited) – Nine months ended
September 30, 2011 and 2010, and five months ended May 28, 2010 (Predecessor)
|
6
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements – September 30, 2011
|
7
|
|
|
Item
2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
19
|
|
Item
3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
29
|
|
Item
4.
|
Controls and Procedures
|
29
|
|
PART II OTHER INFORMATION
|
||
|
Item
1.
|
Legal Proceedings
|
30
|
|
Item 1A.
|
Risk Factors
|
30
|
|
Item
6.
|
Exhibits
|
31
|
|
Signature Page
|
32
|
|
|
Exhibit Index
|
33
|
|
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current Assets
|
||||||||
|
Cash and cash equivalents
|
$ | 1,677 | $ | 2,767 | ||||
|
Accounts receivable, less allowance for doubtful
accounts of $442 and $353, respectively
|
28,435 | 20,293 | ||||||
|
Inventories
|
45,178 | 34,942 | ||||||
|
Prepaid and other current assets
|
2,827 | 2,527 | ||||||
|
Income tax receivable
|
297 | 376 | ||||||
|
Deferred income taxes
|
1,698 | 1,698 | ||||||
|
Total Current Assets
|
80,112 | 62,603 | ||||||
|
Property and equipment, net
|
14,731 | 14,740 | ||||||
|
Definite lived intangible assets, net
|
16,441 | 17,439 | ||||||
|
Indefinite lived intangible assets
|
32,650 | 32,650 | ||||||
|
Goodwill
|
38,226 | 38,226 | ||||||
|
Deferred income taxes
|
45,350 | 45,957 | ||||||
|
Other long-term assets
|
1,055 | 1,064 | ||||||
|
TOTAL ASSETS
|
$ | 228,565 | $ | 212,679 | ||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 19,429 | $ | 19,208 | ||||
|
Current portion of long-term debt
|
705 | 308 | ||||||
|
Total Current Liabilities
|
20,134 | 19,516 | ||||||
|
Long-term debt
|
39,768 | 29,456 | ||||||
|
Other long-term liabilities
|
832 | 785 | ||||||
|
TOTAL LIABILITIES
|
60,734 | 49,757 | ||||||
|
Stockholders' Equity
|
||||||||
|
Preferred stock, $.0001 par value; 5,000
shares authorized; none issued
|
- | - | ||||||
|
Common stock, $.0001 par value; 100,000 shares authorized;
21,839 and 21,814 issued and 21,764 and 21,739 outstanding
|
2 | 2 | ||||||
|
Additional paid in capital
|
402,129 | 399,475 | ||||||
|
Accumulated deficit
|
(236,814 | ) | (238,178 | ) | ||||
|
Treasury stock, at cost
|
(2 | ) | (2 | ) | ||||
|
Accumulated other comprehensive income
|
2,516 | 1,625 | ||||||
|
TOTAL STOCKHOLDERS' EQUITY
|
167,831 | 162,922 | ||||||
|
TOTAL LIABILITIES AND EQUITY
|
$ | 228,565 | $ | 212,679 | ||||
|
THREE MONTHS ENDED
|
||||||||
|
September 30, 2011
|
September 30, 2010
|
|||||||
|
Sales
|
||||||||
|
Domestic sales
|
$ | 15,868 | $ | 14,056 | ||||
|
International sales
|
26,172 | 19,890 | ||||||
|
Total sales
|
42,040 | 33,946 | ||||||
|
Cost of goods sold
|
26,043 | 24,411 | ||||||
|
Gross profit
|
15,997 | 9,535 | ||||||
|
Operating expenses
|
||||||||
|
Selling, general and administrative
|
12,824 | 10,764 | ||||||
|
Restructuring charge
|
219 | 772 | ||||||
|
Merger and integration
|
- | 88 | ||||||
|
Transaction costs
|
- | 313 | ||||||
|
Total operating expenses
|
13,043 | 11,937 | ||||||
|
Operating income (loss)
|
2,954 | (2,402 | ) | |||||
|
Other (expense) income
|
||||||||
|
Interest expense
|
(720 | ) | (644 | ) | ||||
|
Interest income
|
5 | 6 | ||||||
|
Other, net
|
(702 | ) | (1,586 | ) | ||||
|
Total other expense, net
|
(1,417 | ) | (2,224 | ) | ||||
|
Income (loss) before income tax
|
1,537 | (4,626 | ) | |||||
|
Income tax provision (benefit)
|
530 | (1,332 | ) | |||||
|
Net income (loss)
|
$ | 1,007 | $ | (3,294 | ) | |||
|
Earnings (loss) per share:
|
||||||||
|
Basic
|
$ | 0.05 | $ | (0.15 | ) | |||
|
Diluted
|
0.05 | (0.15 | ) | |||||
|
Weighted average shares oustanding:
|
||||||||
|
Basic
|
21,855 | 21,731 | ||||||
|
Diluted
|
22,101 | 21,731 | ||||||
|
PREDECESSOR COMPANY
|
||||||||||||
|
FIVE MONTHS
|
||||||||||||
|
NINE MONTHS ENDED
|
ENDED
|
|||||||||||
|
September 30, 2011
|
September 30, 2010
|
May 28,
2010 |
||||||||||
|
Sales
|
||||||||||||
|
Domestic sales
|
$ | 44,670 | $ | 18,092 | $ | 15,751 | ||||||
|
International sales
|
64,766 | 23,598 | 19,192 | |||||||||
|
Total sales
|
109,436 | 41,690 | 34,943 | |||||||||
|
Cost of goods sold
|
67,333 | 30,347 | 21,165 | |||||||||
|
Gross profit
|
42,103 | 11,343 | 13,778 | |||||||||
|
Operating expenses
|
||||||||||||
|
Selling, general and administrative
|
37,084 | 18,963 | 12,138 | |||||||||
|
Restructuring charge
|
993 | 2,149 | - | |||||||||
|
Merger and integration
|
- | 868 | - | |||||||||
|
Transaction costs
|
- | 5,075 | - | |||||||||
|
Total operating expenses
|
38,077 | 27,055 | 12,138 | |||||||||
|
Operating income (loss)
|
4,026 | (15,712 | ) | 1,640 | ||||||||
|
Other (expense) income
|
||||||||||||
|
Interest expense
|
(2,157 | ) | (980 | ) | (165 | ) | ||||||
|
Interest income
|
31 | 45 | 3 | |||||||||
|
Other, net
|
145 | (1,474 | ) | 1,803 | ||||||||
|
Total other (expense) income, net
|
(1,981 | ) | (2,409 | ) | 1,641 | |||||||
|
Income (loss) before income tax
|
2,045 | (18,121 | ) | 3,281 | ||||||||
|
Income tax provision (benefit)
|
681 | (69,765 | ) | 966 | ||||||||
|
Net income
|
$ | 1,364 | $ | 51,644 | $ | 2,315 | ||||||
|
Earnings per share:
|
||||||||||||
|
Basic
|
$ | 0.06 | $ | 2.71 | ||||||||
|
Diluted
|
0.06 | 2.67 | ||||||||||
|
Weighted average shares oustanding:
|
||||||||||||
|
Basic
|
21,841 | 19,092 | ||||||||||
|
Diluted
|
22,033 | 19,339 |
|
PREDECESSOR COMPANY
|
||||||||||||
|
FIVE MONTHS
|
||||||||||||
|
NINE MONTHS ENDED
|
ENDED
|
|||||||||||
|
September 30, 2011
|
September 30, 2010
|
May 28,
2010 |
||||||||||
|
Cash Flows From Operating Activities:
|
||||||||||||
|
Net income
|
$ | 1,364 | $ | 51,644 | $ | 2,315 | ||||||
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
||||||||||||
|
Depreciation on property and equipment
|
2,358 | 1,170 | 865 | |||||||||
|
Amortization of intangible assets
|
998 | 444 | 2 | |||||||||
|
Accretion of notes payable
|
755 | 336 | 17 | |||||||||
|
Loss on disposition of assets
|
209 | 597 | 1 | |||||||||
|
Stock based compensation
|
2,503 | 4,423 | 375 | |||||||||
|
Deferred income taxes
|
649 | (70,354 | ) | (166 | ) | |||||||
|
Changes in operating assets and liablities, net of acquisitions:
|
||||||||||||
|
Accounts receivable
|
(8,022 | ) | (9,504 | ) | 4,063 | |||||||
|
Inventories
|
(9,165 | ) | (1,498 | ) | (343 | ) | ||||||
|
Prepaid and other current assets
|
(308 | ) | 71 | (1,387 | ) | |||||||
|
Accounts payable and accrued liabilities
|
(224 | ) | 2,488 | 1,670 | ||||||||
|
Deferred rent
|
- | (446 | ) | - | ||||||||
|
Net Cash (Used In) Provided By Operating Activities
|
(8,883 | ) | (20,629 | ) | 7,412 | |||||||
|
Cash Flows From Investing Activities:
|
||||||||||||
|
Purchase of marketable securities
|
- | (22,065 | ) | - | ||||||||
|
Proceeds from maturity and sales of marketable securities
|
- | 46,124 | - | |||||||||
|
Purchase of businesses, net of cash received
|
- | (82,560 | ) | - | ||||||||
|
Purchase of intangible assets
|
- | - | (10 | ) | ||||||||
|
Proceeds from disposition of property and equipment
|
30 | - | 10 | |||||||||
|
Purchase of property and equipment
|
(2,487 | ) | (761 | ) | (788 | ) | ||||||
|
Net Cash Used In Investing Activities
|
(2,457 | ) | (59,262 | ) | (788 | ) | ||||||
|
Cash Flows From Financing Activities:
|
||||||||||||
|
Proceeds from (repayment of) long-term debt, revolving lines of credit and capital leases
|
9,954 | 19,098 | (6,261 | ) | ||||||||
|
Proceeds from exercise of stock options
|
151 | 1,005 | - | |||||||||
|
Proceeds from the sale of stock
|
- | 2,903 | - | |||||||||
|
Net Cash Provided By (Used In) Financing Activities
|
10,105 | 23,006 | (6,261 | ) | ||||||||
|
Effect of foreign exchange rates on cash
|
145 | 114 | (60 | ) | ||||||||
|
Change in Cash and Cash Equivalents
|
(1,090 | ) | (56,771 | ) | 303 | |||||||
|
Cash and Cash Equivalents, beginning of period
|
2,767 | 58,363 | 1,317 | |||||||||
|
Cash and Cash Equivalents, end of period
|
$ | 1,677 | $ | 1,592 | $ | 1,620 | ||||||
|
Supplemental Disclosure of Cash Flow Information:
|
||||||||||||
|
Cash (received) paid for income taxes
|
$ | (46 | ) | $ | 1,573 | $ | 596 | |||||
|
Cash paid for interest
|
$ | 1,345 | $ | 554 | $ | 183 | ||||||
|
Supplemental Disclosures of Non-Cash Investing and Financing Activities:
|
||||||||||||
|
Stock issued for acquisition
|
$ | - | $ | 19,465 | $ | - | ||||||
|
Notes and deferred compensation issued in acquisition
|
$ | - | $ | 13,436 | $ | - | ||||||
|
PRO FORMA
|
||||
|
NINE MONTHS ENDED
|
||||
|
September 30, 2010
|
||||
|
Sales
|
$ | 90,794 | ||
|
Net income
|
$ | 54,532 | ||
|
Earnings per share - basic
|
$ | 2.86 | ||
|
Earnings per share - diluted
|
$ | 2.82 | ||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Finished goods
|
$ | 38,546 | $ | 29,192 | ||||
|
Work-in-process
|
941 | 801 | ||||||
|
Raw materials and supplies
|
5,691 | 4,949 | ||||||
| $ | 45,178 | $ | 34,942 | |||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Land
|
$ | 2,850 | $ | 2,850 | ||||
|
Building and improvements
|
3,439 | 3,011 | ||||||
|
Furniture and fixtures
|
3,317 | 2,043 | ||||||
|
Computer hardware and software
|
3,296 | 2,726 | ||||||
|
Machinery and equipment
|
6,921 | 6,419 | ||||||
|
Construction in progress
|
1,070 | 1,431 | ||||||
| 20,893 | 18,480 | |||||||
|
Less accumulated depreciation
|
(6,162 | ) | (3,740 | ) | ||||
| $ | 14,731 | $ | 14,740 | |||||
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Intangibles subject to amortization
|
||||||||
|
Customer relationships
|
$ | 16,375 | $ | 16,375 | ||||
|
Core technologies
|
1,505 | 1,505 | ||||||
|
Product technologies
|
335 | 335 | ||||||
| 18,215 | 18,215 | |||||||
|
Less accumulated amortization
|
(1,774 | ) | (776 | ) | ||||
| $ | 16,441 | $ | 17,439 | |||||
|
Intangibles not subject to amortization
|
||||||||
|
Tradenames and trademarks
|
$ | 32,650 | $ | 32,650 | ||||
|
Remainder 2011
|
$ | 332 | ||
|
2012
|
1,330 | |||
|
2013
|
1,330 | |||
|
2014
|
1,312 | |||
|
2015
|
1,275 | |||
|
Thereafter
|
10,862 | |||
| $ | 16,441 |
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Revolving credit facility
|
$ | 24,948 | $ | 14,735 | ||||
|
5% Senior Subordinated Notes due 2017
|
14,749 | 14,018 | ||||||
|
Trademark payable
|
580 | 706 | ||||||
|
Capital leases
|
196 | 305 | ||||||
| 40,473 | 29,764 | |||||||
|
Less current portion
|
(705 | ) | (308 | ) | ||||
| $ | 39,768 | $ | 29,456 | |||||
|
September 30, 2011
|
||||
|
Notional
|
Latest
|
|||
|
Amount
|
Maturity
|
|||
|
Foreign exchange contracts - Euros
|
3,681 |
December-11
|
||
|
Foreign exchange contracts - Canadian Dollars
|
3,475 |
February-12
|
||
|
Foreign exchange contracts - Swiss Francs
|
8,700 |
February-12
|
||
|
December 31, 2010
|
||||
|
Notional
|
Latest
|
|||
|
Amount
|
Maturity
|
|||
|
Foreign exchange contracts - Norwegian Kroners
|
465 |
January-11
|
||
|
Foreign exchange contracts - British Pounds
|
415 |
May-11
|
||
|
Foreign exchange contracts - Canadian Dollars
|
3,965 |
June-11
|
||
|
Foreign exchange contracts - Euros
|
10,072 |
December-11
|
||
|
Foreign exchange contracts - Swiss Francs
|
15,835 |
February-12
|
||
|
Classification
|
September 30, 2011
|
December 31, 2010
|
|||||||
|
Derivative instruments in asset positions:
|
|||||||||
|
Forward exchange contracts
|
Prepaid and other current assets
|
$ | 700 | $ | 1,346 | ||||
|
Derivative instruments in liability positions:
|
|||||||||
|
Forward exchange contracts
|
Accounts payable and accrued liabilities
|
$ | 742 | $ | 1,387 | ||||
|
September 30, 2011
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Forward exchange contracts
|
$ | - | $ | 700 | $ | - | $ | 700 | ||||||||
| $ | - | $ | 700 | $ | - | $ | 700 | |||||||||
|
Liabilities
|
||||||||||||||||
|
Forward exchange contracts
|
$ | - | $ | 742 | $ | - | $ | 742 | ||||||||
| $ | - | $ | 742 | $ | - | $ | 742 | |||||||||
|
December 31, 2010
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Forward exchange contracts
|
$ | - | $ | 1,346 | $ | - | $ | 1,346 | ||||||||
| $ | - | $ | 1,346 | $ | - | $ | 1,346 | |||||||||
|
Liabilities
|
||||||||||||||||
|
Forward exchange contracts
|
$ | - | $ | 1,387 | $ | - | $ | 1,387 | ||||||||
| $ | - | $ | 1,387 | $ | - | $ | 1,387 | |||||||||
|
THREE MONTHS ENDED
|
NINE MONTHS ENDED
|
|||||||||||||||
|
September 30, 2011
|
September 30, 2010
|
September 30, 2011
|
September 30, 2010
|
|||||||||||||
|
Weighted average shares outstanding - basic
|
21,855 | 21,731 | 21,841 | 19,092 | ||||||||||||
|
Effect of dilutive stock options
|
246 | - | 192 | 36 | ||||||||||||
|
Effect of dilutive unvested restricted stock
|
- | - | - | 211 | ||||||||||||
|
Weighted average shares outstanding - diluted
|
22,101 | 21,731 | 22,033 | 19,339 | ||||||||||||
|
Earnings (loss) per share:
|
||||||||||||||||
|
Basic
|
$ | 0.05 | $ | (0.15 | ) | $ | 0.06 | $ | 2.71 | |||||||
|
Diluted
|
0.05 | (0.15 | ) | 0.06 | 2.67 | |||||||||||
|
Number of Options
|
158
|
|
Option Vesting Period
|
1 - 5 Years
|
|
Grant Price
|
$6.22 - $8.86
|
|
Dividend Yield
|
0.00%
|
|
Expected Volatility (a)
|
55.8% - 59.6%
|
|
Risk-free Interest Rate
|
1.52% - 2.92%
|
|
Expected Life (Years)
|
5.31 - 6.95
|
|
Weighted Average Fair Value
|
$3.65 - $5.04
|
|
(a)
|
Since the Company’s historical volatility was not representative of the ongoing future business, the Company’s historical volatility was based on a combination of the Company’s volatility and the historical volatility of a peer group of companies within similar industries and similar size as the Company.
|
|
Number issued
|
250
|
|
Vesting Period
|
$14.00 Stock Price target
|
|
Grant Price
|
$7.34
|
|
Dividend Yield
|
0.00%
|
|
Expected Volatility (a)
|
58.00%
|
|
Risk-free Interest Rate
|
2.64%
|
|
Expected Life (Years)
|
1.90
|
|
Weighted Average Fair Value
|
$6.27
|
|
(a)
|
Since the Company’s historical volatility was not representative of the ongoing future business, the Company’s historical volatility was based on a combination of the Company’s volatility and the historical volatility of a peer group of companies within similar industries and similar size as the Company.
|
|
THREE MONTHS ENDED
|
||||||||
|
September 30, 2011
|
September 30, 2010
|
|||||||
|
Restricted stock
|
$ | 471 | $ | 572 | ||||
|
Stock options
|
170 | 151 | ||||||
|
Total
|
$ | 641 | $ | 723 | ||||
|
NINE MONTHS ENDED
|
||||||||
|
September 30, 2011
|
September 30, 2010
|
|||||||
|
Restricted stock
|
$ | 2,008 | $ | 1,721 | ||||
|
Stock options
|
495 | 1,874 | ||||||
|
Restricted stock units
|
- | 683 | ||||||
|
Stock subscription expense
|
- | 145 | ||||||
|
Total
|
$ | 2,503 | $ | 4,423 | ||||
|
THREE MONTHS ENDED
|
||||||||
|
September 30, 2011
|
September 30, 2010
|
|||||||
|
Net income (loss)
|
$ | 1,007 | $ | (3,294 | ) | |||
|
Foreign currency translation adjustment, net
|
(344 | ) | - | |||||
|
Unrealized gain (loss) on hedging activities, net
|
493 | (205 | ) | |||||
|
Comprehensive income (loss)
|
$ | 1,156 | $ | (3,499 | ) | |||
|
NINE MONTHS ENDED
|
||||||||
|
September 30, 2011
|
September 30, 2010
|
|||||||
|
Net income
|
$ | 1,364 | $ | 51,644 | ||||
|
Unrealized loss on marketable securities, net
|
- | (6 | ) | |||||
|
Foreign currency translation adjustment, net
|
833 | - | ||||||
|
Unrealized gain (loss) on hedging activities, net
|
58 | (205 | ) | |||||
|
Comprehensive income
|
$ | 2,255 | $ | 51,433 | ||||
|
Expiration Dates
December 31, |
Net Operating
Loss Amount |
|||
|
2011
|
$ | 7,520 | ||
|
2012
|
5,157 | |||
|
2020
|
29,533 | |||
|
2021
|
50,430 | |||
|
2022
|
115,000 | |||
|
2023
|
5,712 | |||
|
2024
|
3,566 | |||
|
2025
|
1,707 | |||
|
2026
|
476 | |||
|
2028
|
1,360 | |||
|
2029
|
4,074 | |||
|
2030
|
2,302 | |||
|
Total
|
226,837 | |||
|
Section 382 Limitation
|
(1,051 | ) | ||
|
After Limitations
|
$ | 225,786 | ||
|
THREE MONTHS ENDED
|
||||||||
|
September 30, 2011
|
September 30, 2010
|
|||||||
|
Sales
|
||||||||
|
Domestic sales
|
$ | 15,868 | $ | 14,056 | ||||
|
International sales
|
26,172 | 19,890 | ||||||
|
Total sales
|
42,040 | 33,946 | ||||||
|
Cost of goods sold
|
26,043 | 24,411 | ||||||
|
Gross profit
|
15,997 | 9,535 | ||||||
|
Operating expenses
|
||||||||
|
Selling, general and administrative
|
12,824 | 10,764 | ||||||
|
Restructuring charge
|
219 | 772 | ||||||
|
Merger and integration
|
- | 88 | ||||||
|
Transaction costs
|
- | 313 | ||||||
|
Total operating expenses
|
13,043 | 11,937 | ||||||
|
Operating income (loss)
|
2,954 | (2,402 | ) | |||||
|
Other (expense) income
|
||||||||
|
Interest expense
|
(720 | ) | (644 | ) | ||||
|
Interest income
|
5 | 6 | ||||||
|
Other, net
|
(702 | ) | (1,586 | ) | ||||
|
Total other expense, net
|
(1,417 | ) | (2,224 | ) | ||||
|
Income (loss) before income tax
|
1,537 | (4,626 | ) | |||||
|
Income tax provision (benefit)
|
530 | (1,332 | ) | |||||
|
Net income (loss)
|
$ | 1,007 | $ | (3,294 | ) | |||
|
NINE MONTHS
|
NINE MONTHS
|
FIVE MONTHS
|
NINE MONTHS
|
|||||||||||||
|
ENDED
|
ENDED
|
ENDED
|
ENDED
|
|||||||||||||
|
Predecessor
|
||||||||||||||||
|
Consolidated
|
Company
|
Combined
|
||||||||||||||
|
September 30, 2011
|
September 30, 2010
|
May 28, 2010
|
September 30, 2010
|
|||||||||||||
|
Sales
|
||||||||||||||||
|
Domestic sales
|
$ | 44,670 | $ | 18,092 | $ | 15,751 | $ | 33,843 | ||||||||
|
International sales
|
64,766 | 23,598 | 19,192 | 42,790 | ||||||||||||
|
Total sales
|
109,436 | 41,690 | 34,943 | 76,633 | ||||||||||||
|
Cost of goods sold
|
67,333 | 30,347 | 21,165 | 51,512 | ||||||||||||
|
Gross profit
|
42,103 | 11,343 | 13,778 | 25,121 | ||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling, general and administrative
|
37,084 | 18,963 | 12,138 | 31,101 | ||||||||||||
|
Restructuring charge
|
993 | 2,149 | - | 2,149 | ||||||||||||
|
Merger and integration
|
- | 868 | - | 868 | ||||||||||||
|
Transaction costs
|
- | 5,075 | - | 5,075 | ||||||||||||
|
Total operating expenses
|
38,077 | 27,055 | 12,138 | 39,193 | ||||||||||||
|
Operating income (loss)
|
4,026 | (15,712 | ) | 1,640 | (14,072 | ) | ||||||||||
|
Other (expense) income
|
||||||||||||||||
|
Interest expense
|
(2,157 | ) | (980 | ) | (165 | ) | (1,145 | ) | ||||||||
|
Interest income
|
31 | 45 | 3 | 48 | ||||||||||||
|
Other, net
|
145 | (1,474 | ) | 1,803 | 329 | |||||||||||
|
Total other (expense) income, net
|
(1,981 | ) | (2,409 | ) | 1,641 | (768 | ) | |||||||||
|
Income (loss) before income tax
|
2,045 | (18,121 | ) | 3,281 | (14,840 | ) | ||||||||||
|
Income tax provision (benefit)
|
681 | (69,765 | ) | 966 | (68,799 | ) | ||||||||||
|
Net income
|
$ | 1,364 | $ | 51,644 | $ | 2,315 | $ | 53,959 | ||||||||
|
NINE MONTHS
|
NINE MONTHS
|
FIVE MONTHS
|
NINE MONTHS
|
|||||||||||||
|
ENDED
|
ENDED
|
ENDED
|
ENDED
|
|||||||||||||
|
September 30,
2011 |
September 30,
2010 |
Predecessor
Company
May 28, 2010
|
Combined
September 30, 2010
|
|||||||||||||
|
Net cash provided by (used in) operating activities
|
$ | (8,883 | ) | $ | (20,629 | ) | $ | 7,412 | $ | (13,217 | ) | |||||
|
Net cash used in investing activities
|
(2,457 | ) | (59,262 | ) | (788 | ) | (60,050 | ) | ||||||||
|
Net cash provided by (used in) financing activities
|
10,105 | 23,006 | (6,261 | ) | 16,745 | |||||||||||
|
Effect of foreign exchange rates on cash
|
145 | 114 | (60 | ) | 54 | |||||||||||
|
Change in cash and cash equivalents
|
(1,090 | ) | (56,771 | ) | 303 | (56,468 | ) | |||||||||
|
Cash and cash equivalents, beginning of period
|
2,767 | 58,363 | 1,317 | 59,680 | ||||||||||||
|
Cash and cash equivalents, end of period
|
$ | 1,677 | $ | 1,592 | $ | 1,620 | $ | 3,212 | ||||||||
|
Exhibit
|
Description
|
|
31.1
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of Principal Financial Officer pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
Exhibit
|
Description
|
|
31.1
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of Principal Financial Officer pursuant to Rule 13a-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
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 |
|---|