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.
|
(Mark One)
|
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended August 26, 2017
|
|
|
OR
|
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from to
|
|
|
Delaware
|
|
82-1038121
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
Title of each class
|
|
Name of each exchange
on which registered
|
|
Common Stock, par value $0.01 per share
|
|
NASDAQ Capital Market
|
|
Warrants, each exercisable for one share of Common Stock at an exercise price of $11.50 per share
|
|
NASDAQ Capital Market
|
|
Large accelerated Filer
|
☐
|
|
Accelerated Filer
|
☐
|
|
Non-accelerated Filer
|
x
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
☐
|
|
|
|
|
Emerging growth company
|
x
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
•
|
ingredients;
|
|
•
|
taste;
|
|
•
|
low-carbohydrate, low-sugar, protein rich versus other nutritional approaches;
|
|
•
|
convenience;
|
|
•
|
brand awareness and loyalty among consumers;
|
|
•
|
media spending;
|
|
•
|
product variety and packaging;
|
|
•
|
access to retailer shelf space; and
|
|
•
|
access to Walmart retail locations, a significant customer generating more than 40% of sales.
|
|
•
|
regulates manufacturing practices for foods through its current good manufacturing practices regulations;
|
|
•
|
specifies the standards of identity for certain foods, including many of the products we sell; and
|
|
•
|
prescribes the format and content of certain information required to appear on food product labels
|
|
•
|
food and drug laws (including FDA regulations);
|
|
•
|
laws related to product labeling;
|
|
•
|
advertising and marketing laws and practices;
|
|
•
|
laws and programs restricting the sale and advertising of certain of our products;
|
|
•
|
laws and programs aimed at reducing, restricting or eliminating ingredients present in certain of our products;
|
|
•
|
laws and programs aimed at discouraging the consumption of products or ingredients or altering the package or portion size of certain of our products;
|
|
•
|
state consumer protection and disclosure laws;
|
|
•
|
taxation requirements, including the imposition or proposed imposition of new or increased taxes or other limitations on the sale of our products; competition laws;
|
|
•
|
anti-corruption laws, including the U.S. Foreign Corrupt Practices Act of 1977, as amended, or FCPA, and the UK Bribery Act of 2010, or Bribery Act;
|
|
•
|
economic sanctions and anti-boycott laws, including laws administered by the U.S. Department of Treasury, Office of Foreign Assets Control and the European Union;
|
|
•
|
laws relating to export, reexport, transfer, and import controls, including the Export Administration Regulations, the EU Dual Use Regulation, and the customs and import laws administered by the U.S. Customs and Border Protection;
|
|
•
|
employment laws;
|
|
•
|
privacy laws;
|
|
•
|
laws regulating the price we may charge for our products; and
|
|
•
|
farming and environmental laws.
|
|
•
|
a limited availability of market quotations for our securities;
|
|
•
|
a determination that our common stock is a “penny stock” which will require brokers trading in our common stock to adhere to more stringent rules, possibly resulting in a reduced level of trading activity in the secondary trading market for our common stock;
|
|
•
|
a limited amount of analyst coverage; and
|
|
•
|
a decreased ability to issue additional securities or obtain additional financing in the future.
|
|
•
|
a staggered board providing for three classes of directors, which limits the ability of a stockholder or group to gain control of our board;
|
|
•
|
no cumulative voting in the election of directors, which limits the ability of minority stockholders to elect director candidates;
|
|
•
|
the right of our board of directors to elect a director to fill a vacancy created by the expansion of the board of directors or the resignation, death, or removal of a director in certain circumstances, which prevents stockholders from being able to fill vacancies on our board of directors;
|
|
•
|
the ability of our board of directors to determine whether to issue shares of our preferred stock and to determine the price and other terms of those shares, including preferences and voting rights, without stockholder approval, which could be used to significantly dilute the ownership of a hostile acquirer;
|
|
•
|
a prohibition on stockholder action by written consent, which forces stockholder action to be taken at an annual or special meeting of our stockholders;
|
|
•
|
a prohibition on stockholders calling a special meeting, which forces stockholder action to be taken at an annual of our stockholders or at a special meeting of our stockholders called by the chairman of the board, the chief executive officer of the board of directors pursuant to a resolution adopted by a majority of the board of directors;
|
|
•
|
the requirement that a meeting of stockholders may be called only by the board of directors, which may delay the ability of our stockholders to force consideration of a proposal or to take action, including the removal of directors;
|
|
•
|
providing that directors may be removed prior to the expiration of their terms by stockholders only for cause and upon the affirmative vote of a majority of the voting power of all outstanding shares of the combined company;
|
|
•
|
a requirement that changes or amendments to the amended and restated certificate of incorporation or the amended and restated bylaws must be approved by at least 75% of the voting power of our outstanding common stock; and
|
|
•
|
advance notice procedures that stockholders must comply with in order to nominate candidates to our board of directors or to propose matters to be acted upon at a stockholders’ meeting, which may discourage or deter a potential acquirer from conducting a solicitation of proxies to elect the acquirer’s own slate of directors or otherwise attempting to obtain control of the Company.
|
|
Location
|
|
Principal Use
|
|
Type
|
|
Lease Expiration Date
|
|
Denver, CO
|
|
Headquarters
|
|
Office
|
|
April 30, 2018
|
|
Louisville, CO
|
|
Research and Development
|
|
Office
|
|
May 31, 2020
|
|
Greenfield, IN
|
|
Distribution Center
|
|
Warehouse
|
|
December 31, 2021
|
|
Netherlands
|
|
International Operations
|
|
Office
|
|
February 2, 2021
|
|
United Kingdom
|
|
International Operations
|
|
Office
|
|
May 7, 2022
|
|
Toronto, Ontario
|
|
Wellness Foods Operations
|
|
Office
|
|
February 28, 2019
|
|
|
|
Common Stock
|
|
Warrants
|
||||||
|
|
|
High
|
|
Low
|
|
High
|
Low
|
|||
|
2017:
|
|
|
|
|
|
|
|
|||
|
Fourth Quarter (beginning July 10, 2017)
|
|
12.50
|
|
|
10.93
|
|
|
2.80
|
|
2.24
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||||
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016
through July 6, 2017 |
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
|
52-weeks ended
|
|
52-weeks ended
|
||||||||||||||
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
|
December 28, 2013
|
|
December 28, 2012
|
||||||||||||||||
|
|
(audited)
|
|
|
(audited)
|
|
(audited)
|
|
(audited)
|
|
(audited)
|
|
(audited)
|
|
(unaudited)
|
||||||||||||||
|
(in thousands)
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||||||
|
Net sales
|
$
|
56,334
|
|
|
|
$
|
339,837
|
|
|
$
|
427,858
|
|
|
$
|
252,898
|
|
|
$
|
429,858
|
|
|
$
|
393,929
|
|
|
$
|
311,153
|
|
|
Cost of goods sold
|
35,941
|
|
|
|
179,998
|
|
|
248,464
|
|
|
151,978
|
|
|
249,832
|
|
|
221,120
|
|
|
161,739
|
|
|||||||
|
Gross profit
|
20,393
|
|
|
|
159,839
|
|
|
179,394
|
|
|
100,920
|
|
|
180,026
|
|
|
172,809
|
|
|
149,414
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Distribution
|
2,784
|
|
|
|
14,970
|
|
|
18,489
|
|
|
11,429
|
|
|
19,481
|
|
|
19,544
|
|
|
16,575
|
|
|||||||
|
Selling
|
2,322
|
|
|
|
13,905
|
|
|
18,513
|
|
|
14,632
|
|
|
22,282
|
|
|
23,211
|
|
|
15,851
|
|
|||||||
|
Marketing
|
4,615
|
|
|
|
33,589
|
|
|
37,751
|
|
|
30,515
|
|
|
33,548
|
|
|
31,951
|
|
|
28,122
|
|
|||||||
|
General and administrative
|
7,813
|
|
|
|
39,276
|
|
|
46,961
|
|
|
29,028
|
|
|
41,000
|
|
|
40,008
|
|
|
35,156
|
|
|||||||
|
Depreciation and amortization
|
1,000
|
|
|
|
8,617
|
|
|
10,179
|
|
|
7,267
|
|
|
11,195
|
|
|
11,304
|
|
|
11,166
|
|
|||||||
|
Business combination transaction costs
|
—
|
|
|
|
25,608
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other Expense
|
—
|
|
|
|
141
|
|
|
1,542
|
|
|
65
|
|
|
146
|
|
|
603
|
|
|
1,094
|
|
|||||||
|
Total operating expenses
|
18,534
|
|
|
|
136,106
|
|
|
133,435
|
|
|
92,936
|
|
|
127,652
|
|
|
126,621
|
|
|
107,964
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Income from operations
|
1,859
|
|
|
|
23,733
|
|
|
45,959
|
|
|
7,984
|
|
|
52,374
|
|
|
46,188
|
|
|
41,450
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Change in warrant liabilities
|
—
|
|
|
|
722
|
|
|
(722
|
)
|
|
1,689
|
|
|
143
|
|
|
(3,173
|
)
|
|
(8,392
|
)
|
|||||||
|
Interest expense
|
(1,662
|
)
|
|
|
(22,724
|
)
|
|
(27,195
|
)
|
|
(18,331
|
)
|
|
(27,823
|
)
|
|
(35,402
|
)
|
|
(21,573
|
)
|
|||||||
|
Loss (gain) on foreign currency transactions
|
513
|
|
|
|
133
|
|
|
(619
|
)
|
|
(1,045
|
)
|
|
(1,211
|
)
|
|
1,198
|
|
|
(534
|
)
|
|||||||
|
Other income (expense)
|
30
|
|
|
|
221
|
|
|
118
|
|
|
55
|
|
|
96
|
|
|
297
|
|
|
171
|
|
|||||||
|
Total other expense
|
(1,119
|
)
|
|
|
(21,648
|
)
|
|
(28,418
|
)
|
|
(17,632
|
)
|
|
(28,795
|
)
|
|
(37,080
|
)
|
|
(30,328
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Income before income taxes
|
740
|
|
|
|
2,085
|
|
|
17,541
|
|
|
(9,648
|
)
|
|
23,579
|
|
|
9,108
|
|
|
11,122
|
|
|||||||
|
Income tax expense
|
290
|
|
|
|
4,570
|
|
|
7,507
|
|
|
(4,334
|
)
|
|
9,623
|
|
|
5,859
|
|
|
14,234
|
|
|||||||
|
Net income
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
10,034
|
|
|
$
|
(5,314
|
)
|
|
$
|
13,956
|
|
|
$
|
3,249
|
|
|
$
|
(3,112
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance Sheet Data (at end of periods)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total assets
|
$
|
922,488
|
|
|
|
$
|
344,867
|
|
|
$
|
389,512
|
|
|
$
|
366,953
|
|
|
$
|
385,215
|
|
|
$
|
367,033
|
|
|
$
|
337,917
|
|
|
Long term debt, less current maturities
|
191,856
|
|
|
|
281,445
|
|
|
321,638
|
|
|
331,565
|
|
|
330,758
|
|
|
330,234
|
|
|
252,197
|
|
|||||||
|
Warrant liabilities
|
—
|
|
|
|
15,000
|
|
|
15,722
|
|
|
15,000
|
|
|
16,689
|
|
|
16,832
|
|
|
17,158
|
|
|||||||
|
Stockholders' equity (deficit)
|
598,702
|
|
|
|
(28,027
|
)
|
|
(27,834
|
)
|
|
(41,322
|
)
|
|
(36,217
|
)
|
|
(53,911
|
)
|
|
11,570
|
|
|||||||
|
|
|
2017
|
|||||||||||||
|
|
|
From July 7, 2017 through August 26, 2017
|
|
|
|
|
From August 28, 2016 through July 6, 2017
|
|
|
||||||
|
|
|
|
% of sales
|
|
|
|
% of sales
|
||||||||
|
(in thousands)
|
|
(Successor)
|
|
|
|
|
(Predecessor)
|
|
|
||||||
|
Net sales
|
|
$
|
56,334
|
|
|
100.0
|
%
|
|
|
$
|
339,837
|
|
|
100.0
|
%
|
|
Cost of goods sold
|
|
35,941
|
|
|
63.8
|
%
|
|
|
179,998
|
|
|
53.0
|
%
|
||
|
Gross profit
|
|
20,393
|
|
|
36.2
|
%
|
|
|
159,839
|
|
|
47.0
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Distribution
|
|
2,784
|
|
|
4.9
|
%
|
|
|
14,970
|
|
|
4.4
|
%
|
||
|
Selling
|
|
2,322
|
|
|
4.1
|
%
|
|
|
13,905
|
|
|
4.1
|
%
|
||
|
Marketing
|
|
4,615
|
|
|
8.2
|
%
|
|
|
33,589
|
|
|
9.9
|
%
|
||
|
General and administrative
|
|
7,813
|
|
|
13.9
|
%
|
|
|
39,276
|
|
|
11.6
|
%
|
||
|
Depreciation and amortization
|
|
1,000
|
|
|
1.8
|
%
|
|
|
8,617
|
|
|
2.5
|
%
|
||
|
Business combination transaction costs
|
|
—
|
|
|
—
|
%
|
|
|
25,608
|
|
|
7.5
|
%
|
||
|
Other Expense
|
|
—
|
|
|
—
|
%
|
|
|
141
|
|
|
—
|
%
|
||
|
Total operating expenses
|
|
18,534
|
|
|
32.9
|
%
|
|
|
136,106
|
|
|
40.1
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from operations
|
|
1,859
|
|
|
3.3
|
%
|
|
|
23,733
|
|
|
7.0
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||
|
Changes in warrant liabilities
|
|
—
|
|
|
—
|
%
|
|
|
722
|
|
|
0.2
|
%
|
||
|
Interest expense
|
|
(1,662
|
)
|
|
(3.0
|
)%
|
|
|
(22,724
|
)
|
|
(6.7
|
)%
|
||
|
Loss on foreign currency transactions
|
|
513
|
|
|
0.9
|
%
|
|
|
133
|
|
|
—
|
%
|
||
|
Other income
|
|
30
|
|
|
0.1
|
%
|
|
|
221
|
|
|
0.1
|
%
|
||
|
Total other expense
|
|
(1,119
|
)
|
|
(2.0
|
)%
|
|
|
(21,648
|
)
|
|
(6.4
|
)%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income before income taxes
|
|
740
|
|
|
1.3
|
%
|
|
|
2,085
|
|
|
0.6
|
%
|
||
|
Income tax expense
|
|
290
|
|
|
0.5
|
%
|
|
|
4,570
|
|
|
1.3
|
%
|
||
|
Net income
|
|
$
|
450
|
|
|
0.8
|
%
|
|
|
$
|
(2,485
|
)
|
|
(0.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other financial data:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
8,654
|
|
|
15.4
|
%
|
|
|
$
|
63,889
|
|
|
18.8
|
%
|
|
|
|
Historical (i)
|
|
|
|
Pro Forma Combined
(Unaudited) |
|||||||||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
|
|
|
|||||||||
|
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
Pro Forma Adjustments
|
|
52-weeks ended
|
||||||||
|
(in thousands)
|
|
|
|
|
|
August 26, 2017
|
|||||||||||
|
Net sales
|
|
$
|
56,334
|
|
|
|
$
|
339,837
|
|
|
$
|
—
|
|
|
$
|
396,171
|
|
|
Cost of goods sold
|
|
35,941
|
|
|
|
179,998
|
|
|
(5,989
|
)
|
ii
|
209,950
|
|
||||
|
Gross profit
|
|
20,393
|
|
|
|
159,839
|
|
|
5,989
|
|
|
186,221
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Distribution
|
|
2,784
|
|
|
|
14,970
|
|
|
—
|
|
|
17,754
|
|
||||
|
Selling
|
|
2,322
|
|
|
|
13,905
|
|
|
—
|
|
|
16,227
|
|
||||
|
Marketing
|
|
4,615
|
|
|
|
33,589
|
|
|
—
|
|
|
38,204
|
|
||||
|
General and administrative
|
|
7,813
|
|
|
|
39,276
|
|
|
635
|
|
iii
|
47,724
|
|
||||
|
Depreciation and amortization
|
|
1,000
|
|
|
|
8,617
|
|
|
(1,979
|
)
|
iv
|
7,638
|
|
||||
|
Business combination transaction costs
|
|
—
|
|
|
|
25,608
|
|
|
(25,608
|
)
|
v
|
—
|
|
||||
|
Other expense
|
|
—
|
|
|
|
141
|
|
|
—
|
|
|
141
|
|
||||
|
Total operating expenses
|
|
18,534
|
|
|
|
136,106
|
|
|
(26,952
|
)
|
|
127,688
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income from operations
|
|
1,859
|
|
|
|
23,733
|
|
|
32,941
|
|
|
58,533
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||
|
Change in warrant liabilities
|
|
—
|
|
|
|
722
|
|
|
(722
|
)
|
vi
|
—
|
|
||||
|
Interest expense
|
|
(1,662
|
)
|
|
|
(22,724
|
)
|
|
12,475
|
|
vii
|
(11,911
|
)
|
||||
|
Loss (gain) on foreign currency transactions
|
|
513
|
|
|
|
133
|
|
|
—
|
|
|
646
|
|
||||
|
Other income
|
|
30
|
|
|
|
221
|
|
|
—
|
|
|
251
|
|
||||
|
Total other expense
|
|
(1,119
|
)
|
|
|
(21,648
|
)
|
|
11,753
|
|
|
(11,014
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before income taxes
|
|
740
|
|
|
|
2,085
|
|
|
44,694
|
|
|
47,519
|
|
||||
|
Income tax expense
|
|
290
|
|
|
|
4,570
|
|
|
13,958
|
|
viii
|
18,818
|
|
||||
|
Net income (loss)
|
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
30,736
|
|
|
$
|
28,701
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other Financial Data (Unaudited):
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA (ix)
|
|
$
|
8,654
|
|
|
|
$
|
63,889
|
|
|
|
|
$
|
72,543
|
|
||
|
i. The amounts presented represent the Successor’s and Predecessor’s historical GAAP results of operations.
|
|||||||||
|
ii. The adjustment represents a non-cash, one time inventory fair value adjustment recorded in conjunction with the Business Combination and was recognized in the successor period, and is not indicative of future cost of goods sold.
|
|||||||||
|
iii. The adjustment represents the incremental stock based compensation expense incurred under the Simply Good Foods Omnibus Incentive Plan.
|
|||||||||
|
iv. The adjustment reflects the difference in the intangible asset amortization expense associated with the allocation of purchase price to intangible assets due to the Business Combination. The amortization expense decreased as more indefinite lived intangible assets were identified for the successor entity than the predecessor entity. The amount of amortizable intangible assets identified in the Business Combination decreased from $125.8 million to $88.0 million. Refer to Note 5 of the consolidated financial statements for additional details.
|
|||||||||
|
v. Business combination transaction expenses primarily consist of fees related to the Business Combination and the Company’s acquisition activities. Refer to Note 3 of the consolidated financial statements for additional details.
|
|||||||||
|
vi. Predecessor warrants were accounted for as warrant liabilities, which were exercised and settled with the Business Combination.
|
|||||||||
|
vii. Represents the adjustment necessary to arrive at the expected interest expense associated with the new term loan and revolving debt facilities of Simply Good Foods. The predecessor entity had $337.2 million outstanding as of August 27, 2016 while the successor entity had $200.0 million outstanding. The long term debt of the predecessor entity accrued interest at 6.25% on the first lien and 9.75% on the second lien while the successor debt accrues interest at 3 month LIBOR plus 4%. The significant reduction in outstanding principal, and lower interest rates, drive significant expense savings. Refer to Note 7 of the consolidated financial statements for additional details on long-term debt.
|
|||||||||
|
viii. Represents the adjustment necessary to arrive at an effective income tax rate of 39.6%.
|
|||||||||
|
ix. Adjusted EBITDA is a non-GAAP financial measure. For a reconciliation to its most directly comparable GAAP measure, see "Reconciliation of Adjusted EBITDA" within this section.
|
|||||||||
|
(in thousands)
|
Historical Atkins
|
|
Frozen License Adjustments
|
|
Atkins' Pro Forma (i)
|
|
Pro Forma Adjustments
|
|
Pro Forma (Unaudited)
|
||||||||||
|
Net sales
|
$
|
427,858
|
|
|
$
|
(58,819
|
)
|
|
$
|
369,039
|
|
|
$
|
—
|
|
|
$
|
369,039
|
|
|
Cost of goods sold
|
248,464
|
|
|
(48,977
|
)
|
|
199,487
|
|
|
—
|
|
|
199,487
|
|
|||||
|
Gross profit
|
179,394
|
|
|
(9,842
|
)
|
|
169,552
|
|
|
—
|
|
|
169,552
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Distribution
|
18,489
|
|
|
(3,023
|
)
|
vii
|
15,466
|
|
|
—
|
|
|
15,466
|
|
|||||
|
Selling
|
18,513
|
|
|
(2,440
|
)
|
vii
|
16,073
|
|
|
—
|
|
|
16,073
|
|
|||||
|
Marketing
|
37,751
|
|
|
(1,487
|
)
|
|
36,264
|
|
|
—
|
|
|
36,264
|
|
|||||
|
General and administrative
|
46,961
|
|
|
(2,897
|
)
|
|
44,064
|
|
|
1,384
|
|
ii
|
45,448
|
|
|||||
|
Depreciation and amortization
|
10,179
|
|
|
—
|
|
|
10,179
|
|
|
(2,587
|
)
|
iii
|
7,592
|
|
|||||
|
Other expense (income)
|
1,542
|
|
|
(493
|
)
|
|
1,049
|
|
|
—
|
|
|
1,049
|
|
|||||
|
Total operating expenses
|
133,435
|
|
|
(10,340
|
)
|
|
123,095
|
|
|
(1,203
|
)
|
|
121,892
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income from operations
|
45,959
|
|
|
498
|
|
|
46,457
|
|
|
1,203
|
|
|
47,660
|
|
|||||
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
|
Change in warrant liabilities
|
(722
|
)
|
|
—
|
|
|
(722
|
)
|
|
722
|
|
iv
|
—
|
|
|||||
|
Interest expense
|
(27,195
|
)
|
|
—
|
|
|
(27,195
|
)
|
|
15,284
|
|
v
|
(11,911
|
)
|
|||||
|
Loss (gain) on foreign currency transactions
|
(619
|
)
|
|
—
|
|
|
(619
|
)
|
|
—
|
|
|
(619
|
)
|
|||||
|
Other income
|
118
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
|||||
|
Total other expense
|
(28,418
|
)
|
|
—
|
|
|
(28,418
|
)
|
|
16,006
|
|
|
(12,412
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
17,541
|
|
|
498
|
|
|
18,039
|
|
|
17,209
|
|
|
35,248
|
|
|||||
|
Income tax expense
|
7,507
|
|
|
197
|
|
|
7,704
|
|
|
6,254
|
|
vi
|
13,958
|
|
|||||
|
Net income (loss)
|
$
|
10,034
|
|
|
$
|
301
|
|
|
$
|
10,335
|
|
|
$
|
10,955
|
|
|
$
|
21,290
|
|
|
i. The amounts in this column represents the Predecessor’s historical GAAP results after removing the results of operations of the Frozen operations.
|
|||||||||
|
ii. The adjustment represents the incremental stock based compensation expense under the new Simply Good Foods omnibus incentive plan.
|
|||||||||
|
iii. The adjustment reflects the difference in the intangible asset amortization expense associated with the allocation of purchase price to intangible assets due to the Business Combination. The amortization expense decreased as more indefinite lived intangible assets were identified for the successor entity than the predecessor entity. The amount of amortizable intangible assets identified in the Business Combination decreased from $125.8 million to $88.0 million. Refer to Note 5 of the consolidated financial statements for additional details.
|
|||||||||
|
iv. The Simply Good Foods warrants are not warrant liabilities and are accounted for as equity warrants. The adjustment represents the corresponding decrement to expense.
|
|||||||||
|
v. The adjustment represents the expected interest expense associated with the new term loan and revolving debt facilities of Simply Good Foods. The predecessor entity had $337.2 million outstanding as of August 27, 2016 while the successor entity had $200.0 million outstanding. The long term debt of the predecessor entity accrued interest at 6.25% on the first lien and 9.75% on the second lien while the successor debt accrues interest at 3 month LIBOR and 4%. The significant reduction in outstanding principal, and lower interest rates, drive significant expense savings. Refer to Note 7 of the consolidated financial statements for additional details on long-term debt.
|
|||||||||
|
vi. Represents the effective income tax rate of 39.6%
|
|||||||||
|
vii. Approximately $2.1 million of Pro Forma Frozen Licensing Selling costs were previously classified as Pro Forma Frozen Licensing Distribution expenses.
|
|||||||||
|
|
|
Pro Forma Combined
(Unaudited) |
|
|
Pro Forma
(Unaudited) |
||||||||||
|
|
|
52-week ended
|
|
|
|
|
52-weeks ended
|
|
|
||||||
|
(in thousands)
|
|
August 26, 2017
|
|
% of sales
|
|
|
August 27, 2016
|
|
% of sales
|
||||||
|
Net sales
|
|
$
|
396,171
|
|
|
100.0
|
%
|
|
|
$
|
369,039
|
|
|
100.0
|
%
|
|
Cost of goods sold
|
|
209,950
|
|
|
53.0
|
%
|
|
|
199,487
|
|
|
54.1
|
%
|
||
|
Gross profit
|
|
186,221
|
|
|
47.0
|
%
|
|
|
169,552
|
|
|
45.9
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Distribution
|
|
17,754
|
|
|
4.5
|
%
|
|
|
15,466
|
|
|
4.2
|
%
|
||
|
Selling
|
|
16,227
|
|
|
4.1
|
%
|
|
|
16,073
|
|
|
4.4
|
%
|
||
|
Marketing
|
|
38,204
|
|
|
9.6
|
%
|
|
|
36,264
|
|
|
9.8
|
%
|
||
|
General and administrative
|
|
47,724
|
|
|
12.0
|
%
|
|
|
45,448
|
|
|
12.3
|
%
|
||
|
Depreciation and amortization
|
|
7,638
|
|
|
1.9
|
%
|
|
|
7,592
|
|
|
2.1
|
%
|
||
|
Business combination transaction costs
|
|
—
|
|
|
—
|
%
|
|
|
—
|
|
|
—
|
%
|
||
|
Other Expense
|
|
141
|
|
|
—
|
%
|
|
|
1,049
|
|
|
0.3
|
%
|
||
|
Total operating expenses
|
|
127,688
|
|
|
32.2
|
%
|
|
|
121,892
|
|
|
33.0
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from operations
|
|
58,533
|
|
|
14.8
|
%
|
|
|
47,660
|
|
|
12.9
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||
|
Changes in warrant liabilities
|
|
—
|
|
|
—
|
%
|
|
|
—
|
|
|
—
|
%
|
||
|
Interest expense
|
|
(11,911
|
)
|
|
(3.0
|
)%
|
|
|
(11,911
|
)
|
|
(3.2
|
)%
|
||
|
Loss (gain) on foreign currency transactions
|
|
646
|
|
|
0.2
|
%
|
|
|
(619
|
)
|
|
(0.2
|
)%
|
||
|
Other income
|
|
251
|
|
|
0.1
|
%
|
|
|
118
|
|
|
—
|
%
|
||
|
Total other expense
|
|
(11,014
|
)
|
|
(2.8
|
)%
|
|
|
(12,412
|
)
|
|
(3.4
|
)%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income before income taxes
|
|
47,519
|
|
|
12.0
|
%
|
|
|
35,248
|
|
|
9.6
|
%
|
||
|
Income tax expense
|
|
18,818
|
|
|
4.7
|
%
|
|
|
13,958
|
|
|
3.8
|
%
|
||
|
Net income
|
|
$
|
28,701
|
|
|
7.2
|
%
|
|
|
$
|
21,290
|
|
|
5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other Financial Data (Unaudited):
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
|
|
$
|
72,543
|
|
|
18.3
|
%
|
|
|
$
|
64,246
|
|
|
17.4
|
%
|
|
•
|
Selling.
Selling
expenses
increased
$0.2 million
, or
1.0%
, for the pro forma combined 52-week period ended
August 26, 2017
compared to the pro forma 52-week period ended
August 27, 2016
.
|
|
•
|
Marketing.
Marketing
expenses
increased
$1.9 million
, or
5.3%
, for the pro forma combined 52-week period ended
August 26, 2017
compared to the pro forma 52-week period ended
August 27, 2016
to support the growth of the snacking business.
|
|
•
|
Distribution.
Distribution expenses
increased
$2.3 million
, or
14.8%
, for the pro forma combined 52-week period ended
August 26, 2017
compared to the pro forma 52-week period ended
August 27, 2016
. The
increase
in distribution expenses was primarily driven by a one-time surcharge in 2017 of $0.8 million.
|
|
•
|
General and administrative.
General and administrative expenses
increased
$2.3 million
for the pro forma combined 52-week period ended
August 26, 2017
compared to the pro forma 52-week period ended
August 27, 2016
. The
increase
related to the acquisition of Wellness Foods and incremental costs associated with public company operations.
|
|
•
|
Depreciation and amortization.
Depreciation and amortization expenses were flat for the pro forma combined 52-week period ended
August 26, 2017
compared to the pro forma 52-week period ended
August 27, 2016
.
|
|
•
|
Other expense.
Other expenses
decreased
$0.9 million
for the pro forma combined 52-week period ended
August 26, 2017
compared to the pro forma 52-week period ended
August 27, 2016
.
|
|
|
|
52-Week Period Ended
|
|
53-Week Period Ended
|
||||||||||
|
|
|
August 27, 2016
|
|
August 29, 2015
|
||||||||||
|
|
|
(audited)
|
|
(unaudited)
|
||||||||||
|
(in thousands)
|
|
|
|
% of sales
|
|
|
|
% of sales
|
||||||
|
Net sales
|
|
$
|
427,858
|
|
|
100.0
|
%
|
|
$
|
419,128
|
|
|
100.0
|
%
|
|
Cost of goods sold
|
|
248,464
|
|
|
58.1
|
%
|
|
246,059
|
|
|
58.7
|
%
|
||
|
Gross profit
|
|
179,394
|
|
|
41.9
|
%
|
|
173,069
|
|
|
41.3
|
%
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|||||
|
Distribution
|
|
18,489
|
|
|
4.3
|
%
|
|
18,128
|
|
|
4.3
|
%
|
||
|
Selling
|
|
18,513
|
|
|
4.3
|
%
|
|
19,754
|
|
|
4.7
|
%
|
||
|
Marketing
|
|
37,751
|
|
|
8.8
|
%
|
|
35,911
|
|
|
8.6
|
%
|
||
|
General and administrative
|
|
46,961
|
|
|
11.0
|
%
|
|
44,375
|
|
|
10.6
|
%
|
||
|
Depreciation and amortization
|
|
10,179
|
|
|
2.4
|
%
|
|
10,967
|
|
|
2.6
|
%
|
||
|
Other expense
|
|
1,542
|
|
|
0.4
|
%
|
|
196
|
|
|
—
|
%
|
||
|
Total operating expenses
|
|
133,435
|
|
|
31.2
|
%
|
|
129,331
|
|
|
30.8
|
%
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from operations
|
|
45,959
|
|
|
10.7
|
%
|
|
43,738
|
|
|
10.5
|
%
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(27,195
|
)
|
|
(6.4
|
)%
|
|
(27,760
|
)
|
|
(6.6
|
)%
|
||
|
Other expense
|
|
(1,223
|
)
|
|
(0.3
|
)%
|
|
(697
|
)
|
|
(0.2
|
)%
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (loss) before income taxes
|
|
17,541
|
|
|
4.0
|
%
|
|
15,281
|
|
|
3.7
|
%
|
||
|
Taxes
|
|
7,507
|
|
|
1.8
|
%
|
|
6,205
|
|
|
1.5
|
%
|
||
|
Net income (loss)
|
|
$
|
10,034
|
|
|
2.2
|
%
|
|
$
|
9,076
|
|
|
2.2
|
%
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other Financial Data (Unaudited):
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
|
|
$
|
64,241
|
|
|
15.0
|
%
|
|
$
|
59,376
|
|
|
14.2
|
%
|
|
|
|
35-Week Period Ended
|
||||||||||||
|
|
|
August 29, 2015
|
|
December 27, 2014
|
||||||||||
|
|
|
(audited)
|
|
(unaudited)
|
||||||||||
|
(in thousands)
|
|
|
|
% of sales
|
|
|
|
% of sales
|
||||||
|
Net sales
|
|
$
|
252,898
|
|
|
100.0
|
%
|
|
$
|
260,391
|
|
|
100.0
|
%
|
|
Cost of goods sold
|
|
151,978
|
|
|
60.1
|
%
|
|
155,634
|
|
|
59.8
|
%
|
||
|
Gross profit
|
|
100,920
|
|
|
39.9
|
%
|
|
104,757
|
|
|
40.2
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Distribution
|
|
11,429
|
|
|
4.5
|
%
|
|
12,781
|
|
|
4.9
|
%
|
||
|
Selling
|
|
14,632
|
|
|
5.8
|
%
|
|
16,348
|
|
|
6.3
|
%
|
||
|
Marketing
|
|
30,515
|
|
|
12.1
|
%
|
|
28,804
|
|
|
11.1
|
%
|
||
|
General and administrative
|
|
29,028
|
|
|
11.5
|
%
|
|
26,992
|
|
|
10.4
|
%
|
||
|
Depreciation and amortization
|
|
7,267
|
|
|
2.9
|
%
|
|
7,495
|
|
|
2.9
|
%
|
||
|
Other expense
|
|
65
|
|
|
—
|
%
|
|
14
|
|
|
—
|
%
|
||
|
Total operating expenses
|
|
92,936
|
|
|
36.8
|
%
|
|
92,434
|
|
|
35.6
|
%
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from operations
|
|
7,984
|
|
|
3.1
|
%
|
|
12,323
|
|
|
4.6
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Interest expense
|
|
(18,331
|
)
|
|
(7.2
|
)%
|
|
(18,408
|
)
|
|
(7.1
|
)%
|
||
|
Other expense (income)
|
|
699
|
|
|
0.3
|
%
|
|
(972
|
)
|
|
(0.4
|
)%
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (loss) before income taxes
|
|
(9,648
|
)
|
|
(3.8
|
)%
|
|
(7,057
|
)
|
|
(2.9
|
)%
|
||
|
Taxes
|
|
(4,334
|
)
|
|
(1.7
|
)%
|
|
(2,554
|
)
|
|
(1.0
|
)%
|
||
|
Net income (loss)
|
|
$
|
(5,314
|
)
|
|
(2.1
|
)%
|
|
$
|
(4,503
|
)
|
|
(1.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Other financial data (Unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Adjusted EBITDA
|
|
$
|
16,961
|
|
|
6.7
|
%
|
|
$
|
23,097
|
|
|
8.9
|
%
|
|
|
|
52-Week Period Ended
|
||||||||||||
|
|
|
December 27, 2014
|
|
December 28, 2013
|
||||||||||
|
|
|
(audited)
|
|
(audited)
|
||||||||||
|
(in thousands)
|
|
|
|
% of sales
|
|
|
|
% of sales
|
||||||
|
Net sales
|
|
$
|
429,858
|
|
|
100.0
|
%
|
|
$
|
393,929
|
|
|
100.0
|
%
|
|
Cost of goods sold
|
|
249,832
|
|
|
58.1
|
%
|
|
221,120
|
|
|
56.1
|
%
|
||
|
Gross profit
|
|
180,026
|
|
|
41.9
|
%
|
|
172,809
|
|
|
43.9
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Distribution
|
|
19,481
|
|
|
4.5
|
%
|
|
19,544
|
|
|
5.0
|
%
|
||
|
Selling
|
|
22,282
|
|
|
5.2
|
%
|
|
23,211
|
|
|
5.9
|
%
|
||
|
Marketing
|
|
33,548
|
|
|
7.8
|
%
|
|
31,951
|
|
|
8.1
|
%
|
||
|
General and administrative
|
|
41,000
|
|
|
9.5
|
%
|
|
40,008
|
|
|
10.2
|
%
|
||
|
Depreciation and amortization
|
|
11,195
|
|
|
2.6
|
%
|
|
11,304
|
|
|
2.9
|
%
|
||
|
Other expense
|
|
146
|
|
|
—
|
%
|
|
603
|
|
|
0.2
|
%
|
||
|
Total operating expenses
|
|
127,652
|
|
|
29.6
|
%
|
|
126,621
|
|
|
32.3
|
%
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from operations
|
|
52,374
|
|
|
12.3
|
%
|
|
46,188
|
|
|
11.6
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Interest expense
|
|
(27,823
|
)
|
|
(6.5
|
)%
|
|
(35,402
|
)
|
|
(9.0
|
)%
|
||
|
Other expense
|
|
(972
|
)
|
|
(0.2
|
)%
|
|
(1,678
|
)
|
|
(0.4
|
)%
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
Income before income taxes
|
|
23,579
|
|
|
5.6
|
%
|
|
9,108
|
|
|
2.2
|
%
|
||
|
Taxes
|
|
9,623
|
|
|
2.2
|
%
|
|
5,859
|
|
|
1.5
|
%
|
||
|
Net income
|
|
$
|
13,956
|
|
|
3.4
|
%
|
|
$
|
3,249
|
|
|
0.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Other financial data (Unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Adjusted EBITDA
|
|
$
|
68,336
|
|
|
15.9
|
%
|
|
$
|
64,018
|
|
|
16.3
|
%
|
|
Adjusted EBITDA Reconciliation:
(in thousands) |
|
2017
|
|
2016
|
|||||||||||||
|
|
From July 7, 2017 through
August 26, 2017
|
|
|
From August 28, 2016 through
July 6, 2017
|
|
52-weeks ended
|
|
52-weeks ended
|
|||||||||
|
|
|
|
|
August 26, 2017
|
|
August 27, 2016
|
|||||||||||
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Pro Forma Combined)
|
|
(Predecessor,
Pro Forma) |
|||||||||
|
Net income (loss)
|
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
28,701
|
|
|
$
|
21,290
|
|
|
Interest
|
|
1,662
|
|
|
|
22,724
|
|
|
11,911
|
|
|
11,911
|
|
||||
|
Taxes
|
|
290
|
|
|
|
4,570
|
|
|
18,818
|
|
|
13,958
|
|
||||
|
Depreciation/Amortization
|
|
1,000
|
|
|
|
8,617
|
|
|
7,638
|
|
|
7,592
|
|
||||
|
EBITDA
|
|
3,402
|
|
|
|
33,426
|
|
|
67,068
|
|
|
54,751
|
|
||||
|
Stock Option and Warrant Expense
|
|
412
|
|
|
|
1,719
|
|
|
3,488
|
|
|
3,488
|
|
||||
|
Transaction Fees / IPO Readiness
|
|
—
|
|
|
|
371
|
|
|
371
|
|
|
470
|
|
||||
|
Restructuring
|
|
—
|
|
|
|
167
|
|
|
167
|
|
|
1,049
|
|
||||
|
Roark Management Fee
|
|
—
|
|
|
|
1,200
|
|
|
1,200
|
|
|
1,670
|
|
||||
|
Recall Receivable Reserve
|
|
(1,195
|
)
|
|
|
—
|
|
|
(1,195
|
)
|
|
1,922
|
|
||||
|
Frozen Licensing Media
|
|
456
|
|
|
|
794
|
|
|
1,250
|
|
|
—
|
|
||||
|
Non-recurring legal costs
|
|
96
|
|
|
|
723
|
|
|
819
|
|
|
—
|
|
||||
|
Business combination transaction costs
|
|
—
|
|
|
|
25,608
|
|
|
—
|
|
|
—
|
|
||||
|
Purchase accounting inventory step-up
|
|
5,989
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Other
|
|
(506
|
)
|
|
|
(119
|
)
|
|
(625
|
)
|
|
896
|
|
||||
|
Adjusted EBITDA
|
|
$
|
8,654
|
|
|
|
$
|
63,889
|
|
|
$
|
72,543
|
|
|
$
|
64,246
|
|
|
(1)
|
Other items consist principally of exchange impact of foreign currency transactions as well as minor impacts of channel inventory returns
|
|
Adjusted EBITDA Reconciliation:
(in thousands) |
|
52-weeks ended
|
|
53-weeks ended
|
|
35-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
|
52-weeks ended
|
||||||||||||
|
|
August 27, 2016
|
|
August 29, 2015
|
|
August 29, 2015
|
|
December 27, 2014
|
|
December 27, 2014
|
|
December 28, 2013
|
|||||||||||||
|
Net income (loss)
|
|
$
|
10,034
|
|
|
$
|
9,076
|
|
|
$
|
(5,314
|
)
|
|
$
|
(4,503
|
)
|
|
$
|
13,956
|
|
|
$
|
3,249
|
|
|
Interest
|
|
27,195
|
|
|
27,760
|
|
|
18,331
|
|
|
18,408
|
|
|
27,823
|
|
|
35,402
|
|
||||||
|
Taxes
|
|
7,507
|
|
|
6,205
|
|
|
(4,334
|
)
|
|
(2,554
|
)
|
|
9,623
|
|
|
5,859
|
|
||||||
|
Depreciation/Amortization
|
|
10,179
|
|
|
10,967
|
|
|
7,267
|
|
|
7,495
|
|
|
11,195
|
|
|
11,304
|
|
||||||
|
EBITDA
|
|
54,915
|
|
|
54,008
|
|
|
15,950
|
|
|
18,846
|
|
|
62,597
|
|
|
55,814
|
|
||||||
|
Stock Option and Warrant Expense
|
|
2,826
|
|
|
1,029
|
|
|
(1,464
|
)
|
|
1,826
|
|
|
1,285
|
|
|
4,684
|
|
||||||
|
Transaction Fees / IPO Readiness
|
|
470
|
|
|
556
|
|
|
483
|
|
|
1,394
|
|
|
1,466
|
|
|
—
|
|
||||||
|
Restructuring
|
|
1,542
|
|
|
197
|
|
|
65
|
|
|
15
|
|
|
146
|
|
|
603
|
|
||||||
|
Roark Management Fee
|
|
1,670
|
|
|
1,647
|
|
|
854
|
|
|
781
|
|
|
1,574
|
|
|
1,421
|
|
||||||
|
Recall Receivable Reserve
|
|
1,922
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Refinancing Closing Costs
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
2,668
|
|
||||||||
|
Frozen Licensing Media
|
|
—
|
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Non-recurring legal costs
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
Business combination transaction costs
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
Purchase accounting inventory step-up
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
Other
|
|
896
|
|
|
1,939
|
|
|
1,073
|
|
|
235
|
|
|
1,268
|
|
|
(1,172
|
)
|
||||||
|
Adjusted EBITDA
|
|
$
|
64,241
|
|
|
$
|
59,376
|
|
|
$
|
16,961
|
|
|
$
|
23,097
|
|
|
$
|
68,336
|
|
|
$
|
64,018
|
|
|
|
|
Payments due by period
|
||||||||||||||||||
|
Contractual Obligations
($ in thousands)
|
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
|
Long term debt obligations
|
|
$
|
200,000
|
|
|
$
|
1,500
|
|
|
$
|
4,000
|
|
|
$
|
4,000
|
|
|
$
|
190,500
|
|
|
Operating leases (1)
|
|
10,340
|
|
|
2,294
|
|
|
4,372
|
|
|
2,861
|
|
|
813
|
|
|||||
|
Interest payments
|
|
72,368
|
|
|
10,737
|
|
|
21,270
|
|
|
20,725
|
|
|
19,636
|
|
|||||
|
Total
|
|
$
|
282,708
|
|
|
$
|
14,531
|
|
|
$
|
29,642
|
|
|
$
|
27,586
|
|
|
$
|
210,949
|
|
|
(1)
|
As of
August 26, 2017
, the Company is obligated under multiple non-cancelable operating leases, which continue through 2021. Rent expenses, inclusive of real estate taxes, utilities and maintenance incurred under operating leases, are included in general and administrative expenses in the Company's consolidated statements of operations, were
$0.3 million
for successor period from July 7, 2017 through August 26, 2017 and
$1.7 million
for predecessor period from August 28, 2016 through July 6, 2017.
|
|
|
|
Page
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
Report of Independent Registered Public Accounting Firm
|
|
The Board of Directors and Shareholders of
The Simply Good Foods Company and
NCP-ATK Holdings, Inc. and subsidiaries
|
|
We have audited the accompanying consolidated balance sheet of The Simply Good Foods Company (successor) as of August 26, 2017, and the related successor consolidated statements of operations and comprehensive income (loss), changes in stockholders’ equity, and cash flows for the period July 7, 2017 through August 26, 2017. We have also audited the accompanying consolidated balance sheet of NCP-ATK Holdings, Inc. and subsidiaries (predecessor) as of August 27, 2016, and the related predecessor consolidated statements of operations and comprehensive income (loss), changes in stockholders’ equity (deficit), and cash flows for the period from August 28, 2016 through July 6, 2017, the 52-week period ended August 27, 2016, the 35-week period ended August 29, 2015, and the 52-week period ended December 27, 2014. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
|
|
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Company’s internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
|
|
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of The Simply Good Foods Company at August 26, 2017, and the consolidated results of their operations and their cash flows for the period July 7, 2017 through August 26, 2017 in conformity with the U.S. generally accepted accounting principles. It is also our opinion that the financial statements referred to above present fairly, in all material respects, the consolidated financial position of NCP-ATK Holdings, Inc. and subsidiaries at August 27, 2016, and the consolidated results of their operations and their cash flows for the period from August 28, 2016 through July 6, 2017, the 52-week period ended August 27, 2016, the 35-week period ended August 29, 2015, and the 52-week period ended December 27, 2014 in conformity with U.S. generally accepted accounting principles.
|
|
/s/ Ernst & Young LLP
|
|
Denver, Colorado
|
|
November 9, 2017
|
|
|
August 26, 2017
|
|
|
August 27, 2016
|
||||
|
|
(Successor)
|
|
|
(Predecessor)
|
||||
|
Assets
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
56,501
|
|
|
|
$
|
78,492
|
|
|
Accounts receivable, net
|
37,181
|
|
|
|
42,839
|
|
||
|
Inventories, net
|
29,062
|
|
|
|
27,544
|
|
||
|
Prepaid expenses
|
2,904
|
|
|
|
1,753
|
|
||
|
Other current assets
|
8,263
|
|
|
|
8,353
|
|
||
|
Total current assets
|
133,911
|
|
|
|
158,981
|
|
||
|
|
|
|
|
|
||||
|
Long-term assets:
|
|
|
|
|
||||
|
Property and equipment, net
|
2,105
|
|
|
|
2,273
|
|
||
|
Intangible assets, net
|
319,148
|
|
|
|
185,688
|
|
||
|
Goodwill
|
465,030
|
|
|
|
40,724
|
|
||
|
Other long term assets
|
2,294
|
|
|
|
1,846
|
|
||
|
Total assets
|
$
|
922,488
|
|
|
|
$
|
389,512
|
|
|
|
|
|
|
|
||||
|
Liabilities and stockholders' equity (deficit)
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
$
|
14,859
|
|
|
|
$
|
18,750
|
|
|
Accrued interest
|
561
|
|
|
|
4,028
|
|
||
|
Accrued expenses and other current liabilities
|
15,042
|
|
|
|
16,629
|
|
||
|
Current portion of TRA liability
|
2,548
|
|
|
|
—
|
|
||
|
Current maturities of long-term debt
|
234
|
|
|
|
11,387
|
|
||
|
Total current liabilities
|
33,244
|
|
|
|
50,794
|
|
||
|
|
|
|
|
|
||||
|
Long-term liabilities:
|
|
|
|
|
||||
|
Long-term debt, less current maturities
|
191,856
|
|
|
|
321,638
|
|
||
|
Warrant liabilities
|
—
|
|
|
|
15,722
|
|
||
|
Long term portion of TRA liability
|
23,127
|
|
|
|
—
|
|
||
|
Deferred income taxes
|
75,559
|
|
|
|
29,192
|
|
||
|
Total liabilities
|
323,786
|
|
|
|
417,346
|
|
||
|
See commitments and contingencies (Note 10)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Stockholders' equity (deficit):
|
|
|
|
|
||||
|
Preferred stock (Successor), $0.01 par value, 100,000,000 shares authorized, none issued
|
—
|
|
|
|
—
|
|
||
|
Common stock (Successor), $0.01 par value, 600,000,000 shares authorized, 70,628,322 issued and outstanding
|
706
|
|
|
|
—
|
|
||
|
Common stock (Predecessor), $0.01 par value, 600,000 shares authorized, 508,132 issued and outstanding
|
—
|
|
|
|
5
|
|
||
|
Additional paid-in-capital
|
610,138
|
|
|
|
(43,551)
|
|
||
|
(Accumulated deficit) Retained earnings
|
(12,161
|
)
|
|
|
16,155
|
|
||
|
Accumulated other comprehensive income (loss)
|
19
|
|
|
|
(443)
|
|
||
|
Total stockholders' equity (deficit)
|
598,702
|
|
|
|
(27,834)
|
|
||
|
Total liabilities and stockholders' equity (deficit)
|
$
|
922,488
|
|
|
|
$
|
389,512
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016
through July 6, 2017 |
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
||||||||||
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
||||||||||||
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||
|
Net sales
|
$
|
56,334
|
|
|
|
$
|
339,837
|
|
|
$
|
427,858
|
|
|
$
|
252,898
|
|
|
$
|
429,858
|
|
|
Cost of goods sold
|
35,941
|
|
|
|
179,998
|
|
|
248,464
|
|
|
151,978
|
|
|
249,832
|
|
|||||
|
Gross profit
|
20,393
|
|
|
|
159,839
|
|
|
179,394
|
|
|
100,920
|
|
|
180,026
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Distribution
|
2,784
|
|
|
|
14,970
|
|
|
18,489
|
|
|
11,429
|
|
|
19,481
|
|
|||||
|
Selling
|
2,322
|
|
|
|
13,905
|
|
|
18,513
|
|
|
14,632
|
|
|
22,282
|
|
|||||
|
Marketing
|
4,615
|
|
|
|
33,589
|
|
|
37,751
|
|
|
30,515
|
|
|
33,548
|
|
|||||
|
General and administrative
|
7,813
|
|
|
|
39,276
|
|
|
46,961
|
|
|
29,028
|
|
|
41,000
|
|
|||||
|
Depreciation and amortization
|
1,000
|
|
|
|
8,617
|
|
|
10,179
|
|
|
7,267
|
|
|
11,195
|
|
|||||
|
Business combination transaction costs
|
—
|
|
|
|
25,608
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other Expense
|
—
|
|
|
|
141
|
|
|
1,542
|
|
|
65
|
|
|
146
|
|
|||||
|
Total operating expenses
|
18,534
|
|
|
|
136,106
|
|
|
133,435
|
|
|
92,936
|
|
|
127,652
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income from operations
|
1,859
|
|
|
|
23,733
|
|
|
45,959
|
|
|
7,984
|
|
|
52,374
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Change in warrant liabilities
|
—
|
|
|
|
722
|
|
|
(722
|
)
|
|
1,689
|
|
|
143
|
|
|||||
|
Interest expense
|
(1,662
|
)
|
|
|
(22,724
|
)
|
|
(27,195
|
)
|
|
(18,331
|
)
|
|
(27,823
|
)
|
|||||
|
Loss (gain) on foreign currency transactions
|
513
|
|
|
|
133
|
|
|
(619
|
)
|
|
(1,045
|
)
|
|
(1,211
|
)
|
|||||
|
Other income
|
30
|
|
|
|
221
|
|
|
118
|
|
|
55
|
|
|
96
|
|
|||||
|
Total other expense
|
(1,119
|
)
|
|
|
(21,648
|
)
|
|
(28,418
|
)
|
|
(17,632
|
)
|
|
(28,795
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes
|
740
|
|
|
|
2,085
|
|
|
17,541
|
|
|
(9,648
|
)
|
|
23,579
|
|
|||||
|
Income tax expense (benefit)
|
290
|
|
|
|
4,570
|
|
|
7,507
|
|
|
(4,334
|
)
|
|
9,623
|
|
|||||
|
Net income (loss)
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
10,034
|
|
|
$
|
(5,314
|
)
|
|
$
|
13,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation adjustments
|
19
|
|
|
|
(199
|
)
|
|
621
|
|
|
(27
|
)
|
|
292
|
|
|||||
|
Comprehensive income (loss)
|
$
|
469
|
|
|
|
$
|
(2,684
|
)
|
|
$
|
10,655
|
|
|
$
|
(5,341
|
)
|
|
$
|
14,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings per share from net income:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
70,562,477
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Diluted
|
71,254,770
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Stockholders' Equity
NCP - ATK Holdings, Inc. and Subsidiaries |
|||||||||||||||||||||||
|
Predecessor
|
|
Common Stock
|
|
Additional
|
|
Retained Earnings
|
|
Accumulated Other
|
|
|
|||||||||||||
|
|
|
Shares
|
|
Amount
|
|
Paid-In Capital
|
|
(Accumulated Deficit)
|
|
Comprehensive Income (Loss)
|
|
Total
|
|||||||||||
|
Balance, December 28, 2013
|
|
501,115
|
|
|
$
|
5
|
|
|
$
|
(50,066
|
)
|
|
$
|
(2,521
|
)
|
|
$
|
(1,329
|
)
|
|
$
|
(53,911
|
)
|
|
Net Income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,956
|
|
|
—
|
|
|
13,956
|
|
|||||
|
Stock compensation
|
|
—
|
|
|
—
|
|
|
1,428
|
|
|
—
|
|
|
—
|
|
|
1,428
|
|
|||||
|
Foreign currency translation adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
292
|
|
|
292
|
|
|||||
|
Excess tax benefit from stock-based compensation
|
|
—
|
|
|
—
|
|
|
97
|
|
|
—
|
|
|
—
|
|
|
97
|
|
|||||
|
Exercise of options to purchase common stock
|
|
4,833
|
|
|
—
|
|
|
1,921
|
|
|
—
|
|
|
—
|
|
|
1,921
|
|
|||||
|
Balance, December 27, 2014
|
|
505,948
|
|
|
5
|
|
|
(46,620
|
)
|
|
11,435
|
|
|
(1,037
|
)
|
|
(36,217
|
)
|
|||||
|
Net Income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,314
|
)
|
|
—
|
|
|
(5,314
|
)
|
|||||
|
Stock compensation
|
|
—
|
|
|
—
|
|
|
225
|
|
|
—
|
|
|
—
|
|
|
225
|
|
|||||
|
Foreign currency translation adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
(27
|
)
|
|||||
|
Exercise of options to purchase common stock
|
|
72
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|||||
|
Balance, August 29, 2015
|
|
506,020
|
|
|
5
|
|
|
(46,384
|
)
|
|
6,121
|
|
|
(1,064
|
)
|
|
(41,322
|
)
|
|||||
|
Net Income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,034
|
|
|
—
|
|
|
10,034
|
|
|||||
|
Stock compensation
|
|
—
|
|
|
—
|
|
|
2,104
|
|
|
—
|
|
|
—
|
|
|
2,104
|
|
|||||
|
Foreign currency translation adjustment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
621
|
|
|
621
|
|
|||||
|
Excess tax benefit from stock-based compensation
|
|
—
|
|
|
—
|
|
|
403
|
|
|
—
|
|
|
—
|
|
|
403
|
|
|||||
|
Exercise of options to purchase common stock
|
|
2,112
|
|
|
—
|
|
|
326
|
|
|
—
|
|
|
—
|
|
|
326
|
|
|||||
|
Balance, August 26, 2016
|
|
508,132
|
|
|
5
|
|
|
(43,551
|
)
|
|
16,155
|
|
|
(443
|
)
|
|
(27,834
|
)
|
|||||
|
Net Income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,485
|
)
|
|
—
|
|
|
(2,485
|
)
|
|||||
|
Stock compensation
|
|
—
|
|
|
—
|
|
|
2,441
|
|
|
—
|
|
|
—
|
|
|
2,441
|
|
|||||
|
Foreign currency translation adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(199
|
)
|
|
(199
|
)
|
|||||
|
Excess tax benefit from stock-based compensation
|
|
—
|
|
|
—
|
|
|
(59
|
)
|
|
—
|
|
|
—
|
|
|
(59
|
)
|
|||||
|
Exercise of options to purchase common stock
|
|
387
|
|
|
—
|
|
|
109
|
|
|
—
|
|
|
—
|
|
|
109
|
|
|||||
|
Balance, July 6, 2017
|
|
508,519
|
|
|
$
|
5
|
|
|
$
|
(41,060
|
)
|
|
$
|
13,670
|
|
|
$
|
(642
|
)
|
|
$
|
(28,027
|
)
|
|
Stockholders' Equity
The Simply Good Foods Company and Subsidiaries |
|||||||||||||||||||||||
|
Successor
|
|
Common Stock
|
|
Additional
|
|
Retained Earnings
|
|
Accumulated Other
|
|
|
|||||||||||||
|
|
|
Shares
|
|
Amount
|
|
Paid-In Capital
|
|
(Accumulated Deficit)
|
|
Comprehensive Income
|
|
Total
|
|||||||||||
|
Balance, July 7, 2016
|
|
70,562
|
|
|
$
|
706
|
|
|
$
|
609,726
|
|
|
$
|
(12,611
|
)
|
|
$
|
—
|
|
|
$
|
597,821
|
|
|
Net Income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450
|
|
|
—
|
|
|
450
|
|
|||||
|
Stock compensation
|
|
—
|
|
|
—
|
|
|
412
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|||||
|
Foreign currency translation adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
19
|
|
|||||
|
Issuance of Restricted Stock Units
|
|
66
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Balance, August 26, 2017
|
|
70,628
|
|
|
$
|
706
|
|
|
$
|
610,138
|
|
|
$
|
(12,161
|
)
|
|
$
|
19
|
|
|
$
|
598,702
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016
through July 6, 2017 |
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
||||||||||
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
||||||||||||
|
Operating activities
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||
|
Net income (loss)
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
10,034
|
|
|
$
|
(5,314
|
)
|
|
$
|
13,956
|
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation and amortization
|
1,000
|
|
|
|
8,617
|
|
|
10,179
|
|
|
7,267
|
|
|
11,195
|
|
|||||
|
Amortization of deferred financing costs and debt discount
|
192
|
|
|
|
1,950
|
|
|
2,159
|
|
|
1,285
|
|
|
2,126
|
|
|||||
|
Stock compensation expense
|
412
|
|
|
|
2,441
|
|
|
2,104
|
|
|
225
|
|
|
1,428
|
|
|||||
|
Change in warrant liabilities
|
—
|
|
|
|
(722
|
)
|
|
722
|
|
|
(1,689
|
)
|
|
(143
|
)
|
|||||
|
Unrealized (gain) loss on foreign currency transactions
|
(513
|
)
|
|
|
(133
|
)
|
|
619
|
|
|
1,045
|
|
|
1,211
|
|
|||||
|
Deferred income taxes
|
(382
|
)
|
|
|
(3,880
|
)
|
|
5,505
|
|
|
(3,852
|
)
|
|
8,786
|
|
|||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts receivable, net
|
(5,556
|
)
|
|
|
14,447
|
|
|
(14,854
|
)
|
|
24,852
|
|
|
(8,676
|
)
|
|||||
|
Inventories, net
|
4,130
|
|
|
|
1,912
|
|
|
6,078
|
|
|
(2,734
|
)
|
|
833
|
|
|||||
|
Prepaid expenses
|
(1,107
|
)
|
|
|
36
|
|
|
(391
|
)
|
|
1,924
|
|
|
453
|
|
|||||
|
Other current assets
|
5,340
|
|
|
|
(10,548
|
)
|
|
(1,309
|
)
|
|
(574
|
)
|
|
(4,735
|
)
|
|||||
|
Accounts payable
|
2,089
|
|
|
|
(7,246
|
)
|
|
2,247
|
|
|
(3,872
|
)
|
|
(205
|
)
|
|||||
|
Accrued interest
|
561
|
|
|
|
(3,615
|
)
|
|
(211
|
)
|
|
(1,986
|
)
|
|
(113
|
)
|
|||||
|
Accrued expenses and other current liabilities
|
(34,096
|
)
|
|
|
21,459
|
|
|
6,029
|
|
|
4,126
|
|
|
(2,619
|
)
|
|||||
|
Other
|
124
|
|
|
|
(294
|
)
|
|
112
|
|
|
(277
|
)
|
|
(18
|
)
|
|||||
|
Net cash provided by (used in) operating activities
|
(27,356
|
)
|
|
|
21,939
|
|
|
29,023
|
|
|
20,426
|
|
|
23,479
|
|
|||||
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property, plant, and equipment
|
(458
|
)
|
|
|
(498
|
)
|
|
(815
|
)
|
|
(968
|
)
|
|
(875
|
)
|
|||||
|
Acquisition of business, net of cash acquired
|
(600,825
|
)
|
|
|
(19,960
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash withdrawn from trust account
|
403,979
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net cash provided by (used in) investing activities
|
(197,304
|
)
|
|
|
(20,458
|
)
|
|
(815
|
)
|
|
(968
|
)
|
|
(875
|
)
|
|||||
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from option exercises
|
—
|
|
|
|
109
|
|
|
326
|
|
|
11
|
|
|
1,921
|
|
|||||
|
Excess tax benefit from stock-based compensation
|
—
|
|
|
|
(59
|
)
|
|
403
|
|
|
—
|
|
|
97
|
|
|||||
|
Principal payments of long-term debt
|
—
|
|
|
|
(53,586
|
)
|
|
(7,464
|
)
|
|
(2,176
|
)
|
|
(6,875
|
)
|
|||||
|
Proceeds from issuance of private placement equity, net of issuance costs
|
97,000
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from issuance of long term debt, net of issuance costs
|
191,899
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Payment of Conyers Park deferred equity issuance costs
|
(8,100
|
)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net cash provided by (used in) financing activities
|
280,799
|
|
|
|
(53,536
|
)
|
|
(6,735
|
)
|
|
(2,165
|
)
|
|
(4,857
|
)
|
|||||
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net increase (decrease) in cash
|
56,139
|
|
|
|
(52,055
|
)
|
|
21,473
|
|
|
17,293
|
|
|
17,747
|
|
|||||
|
Effect of exchange rate on cash
|
159
|
|
|
|
(10
|
)
|
|
(75
|
)
|
|
(113
|
)
|
|
(249
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash at beginning of period
|
203
|
|
|
|
78,492
|
|
|
57,094
|
|
|
39,914
|
|
|
22,416
|
|
|||||
|
Cash and cash equivalents at end of period
|
$
|
56,501
|
|
|
|
$
|
26,427
|
|
|
$
|
78,492
|
|
|
$
|
57,094
|
|
|
$
|
39,914
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016
through July 6, 2017 |
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
||||||||||
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
||||||||||||
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||
|
Supplemental disclosures of cash flow information
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash paid for interest
|
$
|
909
|
|
|
|
$
|
24,334
|
|
|
$
|
25,247
|
|
|
$
|
19,067
|
|
|
$
|
25,798
|
|
|
Cash paid for taxes
|
$
|
—
|
|
|
|
$
|
12,711
|
|
|
$
|
812
|
|
|
$
|
368
|
|
|
$
|
3,624
|
|
|
|
|
August 26, 2017
|
|
|
August 27, 2016
|
||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
||||
|
Website development costs, gross
|
|
$
|
899
|
|
|
|
$
|
2,063
|
|
|
Accumulated amortization
|
|
(91
|
)
|
|
|
(1,215
|
)
|
||
|
Website development costs, net
|
|
$
|
808
|
|
|
|
$
|
848
|
|
|
Furniture and fixtures
|
7 years
|
|
Computer equipment, software, and website development costs
|
3-5 years
|
|
Machinery and equipment
|
7 years
|
|
Office equipment
|
3-5 years
|
|
(In thousands)
|
|
||
|
Cash paid
|
$
|
672,006
|
|
|
Equity consideration paid to selling equity holders (1)
|
117,567
|
|
|
|
Total cash and equity consideration
|
789,573
|
|
|
|
Tax receivable arrangement payable to selling equity holders
|
25,675
|
|
|
|
Total consideration
|
$
|
815,248
|
|
|
(In thousands)
|
|
||
|
Shares of Simply Good Foods paid to former equity holders of Atkins
|
10,250
|
|
|
|
Fair Value of SMPL equity per share
|
$
|
11.47
|
|
|
Equity consideration paid
|
$
|
117,567
|
|
|
Per share price based on the market price on the day of the close
|
$
|
11.47
|
|
|
|
July 7, 2017
|
||
|
Assets acquired:
|
|
||
|
Cash and cash equivalents
|
$
|
71,181
|
|
|
Accounts receivable, net
|
31,507
|
|
|
|
Inventories, net
|
33,023
|
|
|
|
Prepaid assets
|
1,781
|
|
|
|
Other current assets
|
13,466
|
|
|
|
Property and equipment, net
|
1,793
|
|
|
|
Intangible assets, net
(1)
|
320,000
|
|
|
|
Other long-term assets
|
2,224
|
|
|
|
Liabilities assumed:
|
|
||
|
Accounts payable
|
(12,187
|
)
|
|
|
Other current liabilities
|
(36,498
|
)
|
|
|
Deferred income taxes
(2)
|
(76,072
|
)
|
|
|
Total identifiable net assets
|
350,218
|
|
|
|
Goodwill
(3)
|
465,030
|
|
|
|
Total assets acquired and liabilities assumed
|
$
|
815,248
|
|
|
|
|
52-Week Period Ended
|
||||||
|
|
|
August 26, 2017
|
|
August 27, 2016
|
||||
|
Revenue
|
|
$
|
396,171
|
|
|
$
|
369,039
|
|
|
Net income
|
|
$
|
28,701
|
|
|
$
|
21,290
|
|
|
|
December 21, 2016
|
||
|
Assets acquired:
|
|
||
|
Cash and cash equivalents
|
$
|
157
|
|
|
Accounts receivable, net
|
1,200
|
|
|
|
Prepaid expenses and other current assets
|
48
|
|
|
|
Inventories, net
|
1,388
|
|
|
|
Property and equipment, net
|
13
|
|
|
|
Intangible assets
|
4,934
|
|
|
|
Liabilities assumed:
|
|
||
|
Accounts payable
|
(687
|
)
|
|
|
Accrued expenses and other current liabilities
|
(342
|
)
|
|
|
Other taxes payable (VAT)
|
(2
|
)
|
|
|
Income taxes payable
|
(138
|
)
|
|
|
Total identifiable net assets
|
6,571
|
|
|
|
Goodwill
|
13,546
|
|
|
|
Total purchase price
|
$
|
20,117
|
|
|
|
|
August 26, 2017
|
|
|
August 27, 2016
|
||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
||||
|
Furniture and fixtures
|
|
$
|
69
|
|
|
|
$
|
917
|
|
|
Computer equipment and software
|
|
161
|
|
|
|
717
|
|
||
|
Machinery and equipment
|
|
289
|
|
|
|
638
|
|
||
|
Website development costs
|
|
899
|
|
|
|
2,063
|
|
||
|
Leasehold improvements
|
|
310
|
|
|
|
958
|
|
||
|
Construction in progress
|
|
525
|
|
|
|
256
|
|
||
|
|
|
2,253
|
|
|
|
5,549
|
|
||
|
Less: accumulated depreciation and amortization
|
|
(148
|
)
|
|
|
(3,276
|
)
|
||
|
Total
|
|
$
|
2,105
|
|
|
|
$
|
2,273
|
|
|
|
Total
|
||
|
August 29, 2015 (Predecessor)
|
$
|
40,724
|
|
|
Goodwill acquired during the period
|
—
|
|
|
|
Effect of exchange rate changes
|
—
|
|
|
|
August 27, 2016 (Predecessor)
|
$
|
40,724
|
|
|
Goodwill acquired during the predecessor period
|
13,546
|
|
|
|
Effect of exchange rate changes
|
137
|
|
|
|
Elimination of predecessor goodwill
|
(54,407
|
)
|
|
|
Successor business combination
|
465,030
|
|
|
|
Balance, August 26, 2017 (Successor)
|
$
|
465,030
|
|
|
Successor
|
|
|
|
August 26, 2017
|
||||||||||
|
|
|
Useful Life
|
|
Gross carrying amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
||||||
|
Intangible assets with indefinite life:
|
|
|
|
|
|
|
|
|
||||||
|
Brands and trademarks
|
|
Indefinite life
|
|
$
|
232,000
|
|
|
$
|
—
|
|
|
$
|
232,000
|
|
|
Intangible assets with finite lives:
|
|
|
|
|
|
|
|
|
||||||
|
Customer relationships
|
|
15 years
|
|
59,000
|
|
|
515
|
|
|
58,485
|
|
|||
|
Proprietary recipes and formulas
|
|
7 years
|
|
7,000
|
|
|
131
|
|
|
6,869
|
|
|||
|
Licensing agreements
|
|
14 years
|
|
22,000
|
|
|
206
|
|
|
21,794
|
|
|||
|
|
|
|
|
$
|
320,000
|
|
|
$
|
852
|
|
|
$
|
319,148
|
|
|
Predecessor
|
|
|
|
August 27, 2016
|
||||||||||
|
|
|
Useful Life
|
|
Gross carrying amount
|
|
Accumulated amortization
|
|
Net carrying amount
|
||||||
|
Intangible assets with indefinite life:
|
|
|
|
|
|
|
|
|
||||||
|
Brands and trademarks
|
|
Indefinite life
|
|
$
|
109,900
|
|
|
$
|
—
|
|
|
$
|
109,900
|
|
|
Intangible assets with finite lives:
|
|
|
|
|
|
|
|
|
||||||
|
Customer relationships
|
|
15 years
|
|
121,000
|
|
|
46,087
|
|
|
74,913
|
|
|||
|
Proprietary recipes and formulas
|
|
7 years
|
|
4,760
|
|
|
3,885
|
|
|
875
|
|
|||
|
|
|
|
|
$
|
235,660
|
|
|
$
|
49,972
|
|
|
$
|
185,688
|
|
|
Successor
(In thousands)
|
|
|
||
|
2018
|
|
$
|
6,505
|
|
|
2019
|
|
6,505
|
|
|
|
2020
|
|
6,505
|
|
|
|
2021
|
|
6,505
|
|
|
|
2022
|
|
6,505
|
|
|
|
2023 and thereafter
|
|
54,623
|
|
|
|
|
|
August 26, 2017
|
|
|
August 27, 2016
|
||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
||||
|
Professional fees
|
|
$
|
1,286
|
|
|
|
$
|
518
|
|
|
Accrued advertising allowances and claims
|
|
1,037
|
|
|
|
876
|
|
||
|
Accrued bonus
|
|
4,907
|
|
|
|
5,282
|
|
||
|
Freight accrual
|
|
875
|
|
|
|
1,391
|
|
||
|
Payroll-related accruals
|
|
842
|
|
|
|
1,033
|
|
||
|
Commissions
|
|
1,025
|
|
|
|
1,119
|
|
||
|
Income taxes payable
|
|
576
|
|
|
|
51
|
|
||
|
VAT payable
|
|
1,627
|
|
|
|
1,366
|
|
||
|
Other
|
|
2,867
|
|
|
|
4,993
|
|
||
|
|
|
$
|
15,042
|
|
|
|
$
|
16,629
|
|
|
|
August 26, 2017
|
|
|
August 27, 2016
|
||||
|
|
(Successor)
|
|
|
(Predecessor)
|
||||
|
Term facility due 2024
|
$
|
200,000
|
|
|
|
$
|
—
|
|
|
First Lien and Second Lien term loans
|
—
|
|
|
|
337,209
|
|
||
|
Less: long term deferred financing fees
|
7,910
|
|
|
|
4,184
|
|
||
|
Total debt
|
192,090
|
|
|
|
333,025
|
|
||
|
Less: current maturities, net of deferred financing fees of $1.3 million at August 26, 2017, $1.8 million at August 27, 2016
|
234
|
|
|
|
11,387
|
|
||
|
Long-term debt, net of deferred financing fees
|
$
|
191,856
|
|
|
|
$
|
321,638
|
|
|
Fiscal year ending:
|
|
|
|
|
2018
|
$
|
1,500
|
|
|
2019
|
2,000
|
|
|
|
2020
|
2,000
|
|
|
|
2021
|
2,000
|
|
|
|
2022
|
2,000
|
|
|
|
Thereafter
|
190,500
|
|
|
|
|
$
|
200,000
|
|
|
Successor
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||
|
Liabilities
|
|
|
|
|
||||||||
|
TRA liability
|
$
|
—
|
|
$
|
—
|
|
$
|
25,675
|
|
$
|
25,675
|
|
|
Predecessor
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||
|
Liabilities
|
|
|
|
|
||||||||
|
Warrants
|
$
|
—
|
|
$
|
—
|
|
$
|
15,722
|
|
$
|
15,722
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||
|
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016
through July 6, 2017 |
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
||||||||||
|
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
||||||||||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||
|
Domestic
|
|
$
|
78
|
|
|
|
$
|
(690
|
)
|
|
$
|
17,674
|
|
|
$
|
(9,171
|
)
|
|
$
|
23,752
|
|
|
Foreign
|
|
662
|
|
|
|
2,775
|
|
|
(133
|
)
|
|
(477
|
)
|
|
(173
|
)
|
|||||
|
Total
|
|
$
|
740
|
|
|
|
$
|
2,085
|
|
|
$
|
17,541
|
|
|
$
|
(9,648
|
)
|
|
$
|
23,579
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||
|
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
||||||||||
|
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
||||||||||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Federal
|
|
$
|
414
|
|
|
|
$
|
7,340
|
|
|
$
|
1,413
|
|
|
$
|
(926
|
)
|
|
$
|
51
|
|
|
State and local
|
|
11
|
|
|
|
415
|
|
|
135
|
|
|
101
|
|
|
49
|
|
|||||
|
Foreign
|
|
247
|
|
|
|
695
|
|
|
454
|
|
|
343
|
|
|
737
|
|
|||||
|
Total current
|
|
672
|
|
|
|
8,450
|
|
|
2,002
|
|
|
(482
|
)
|
|
837
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Federal
|
|
(379
|
)
|
|
|
(4,172
|
)
|
|
4,796
|
|
|
(3,443
|
)
|
|
8,351
|
|
|||||
|
State and local
|
|
(3
|
)
|
|
|
259
|
|
|
686
|
|
|
(470
|
)
|
|
585
|
|
|||||
|
Foreign
|
|
—
|
|
|
|
33
|
|
|
23
|
|
|
61
|
|
|
(150
|
)
|
|||||
|
Total deferred income tax expense (benefit)
|
|
(382
|
)
|
|
|
(3,880
|
)
|
|
5,505
|
|
|
(3,852
|
)
|
|
8,786
|
|
|||||
|
Total tax expense (benefit)
|
|
$
|
290
|
|
|
|
$
|
4,570
|
|
|
$
|
7,507
|
|
|
$
|
(4,334
|
)
|
|
$
|
9,623
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||
|
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016
through July 6, 2017 |
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
|||||
|
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
|||||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|||||
|
Statutory income tax expense:
|
|
34.0
|
%
|
|
|
34.0
|
%
|
|
34.0
|
%
|
|
34.0
|
%
|
|
35.0
|
%
|
|
State income tax expense, net of federal
|
|
1.7
|
|
|
|
21.0
|
|
|
3.9
|
|
|
2.9
|
|
|
4.0
|
|
|
Valuation allowance
|
|
5.2
|
|
|
|
(0.9
|
)
|
|
2.2
|
|
|
(4.3
|
)
|
|
1.7
|
|
|
Taxes on foreign income above (below) the U.S. tax
|
|
(3.3
|
)
|
|
|
(7.5
|
)
|
|
0.5
|
|
|
(0.9
|
)
|
|
0.5
|
|
|
Warrant liabilities
|
|
—
|
|
|
|
(11.8
|
)
|
|
1.4
|
|
|
5.9
|
|
|
(0.2
|
)
|
|
Change in tax rate
|
|
—
|
|
|
|
(4.2
|
)
|
|
0.6
|
|
|
8.8
|
|
|
(0.5
|
)
|
|
Non-Deductible Transaction Costs
|
|
—
|
|
|
|
182.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other permanent items
|
|
1.6
|
|
|
|
6.0
|
|
|
0.2
|
|
|
(1.6
|
)
|
|
0.3
|
|
|
Income tax expense (benefit)
|
|
39.2
|
%
|
|
|
219.3
|
%
|
|
42.8
|
%
|
|
44.8
|
%
|
|
40.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
August 26, 2017
|
|
|
August 27, 2016
|
||||
|
Deferred Tax Assets
|
|
(Successor)
|
|
|
(Predecessor)
|
||||
|
Accounts receivable allowances
|
|
$
|
2,727
|
|
|
|
$
|
2,823
|
|
|
Inventories reserves
|
|
322
|
|
|
|
372
|
|
||
|
Accrued expenses
|
|
2,042
|
|
|
|
1,951
|
|
||
|
Net operating loss carryforwards
|
|
22,122
|
|
|
|
12,264
|
|
||
|
Stock Compensation
|
|
154
|
|
|
|
2,107
|
|
||
|
Tax Credits
|
|
7,976
|
|
|
|
—
|
|
||
|
Other
|
|
882
|
|
|
|
1,414
|
|
||
|
Deferred Tax Assets
|
|
36,225
|
|
|
|
20,931
|
|
||
|
Valuation Allowance
|
|
(3,905
|
)
|
|
|
(3,891
|
)
|
||
|
|
|
|
|
|
|
||||
|
Deferred tax asset, net of valuation allowance
|
|
32,320
|
|
|
|
17,040
|
|
||
|
|
|
|
|
|
|
||||
|
Deferred tax liabilities:
|
|
|
|
|
|
||||
|
Prepaid expense
|
|
(1,066
|
)
|
|
|
(606
|
)
|
||
|
Excess tax over book depreciation
|
|
38
|
|
|
|
(54
|
)
|
||
|
Website development costs
|
|
(301
|
)
|
|
|
(317
|
)
|
||
|
Intangible assets
|
|
(106,263
|
)
|
|
|
(44,862
|
)
|
||
|
Other
|
|
(287
|
)
|
|
|
(393
|
)
|
||
|
Deferred tax liabilities
|
|
(107,879
|
)
|
|
|
(46,232
|
)
|
||
|
Net Deferred tax liabilities
|
|
$
|
(75,559
|
)
|
|
|
$
|
(29,192
|
)
|
|
|
|
August 26, 2017
|
|
|
August 27, 2016
|
||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
||||
|
Beginning of period
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
Increases for tax positions related to the current period
|
|
—
|
|
|
|
—
|
|
||
|
Increases for tax positions related to prior periods
|
|
—
|
|
|
|
—
|
|
||
|
Decreases for tax positions related to prior periods
|
|
—
|
|
|
|
—
|
|
||
|
Decreases related to settlements
|
|
—
|
|
|
|
—
|
|
||
|
Decreases due to lapsed statute of limitations
|
|
—
|
|
|
|
—
|
|
||
|
End of period
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
•
|
The amount and timing of the Company’s income - The Company is required to pay
100%
of the deemed benefits as and when deemed realized. As such, the Company is generally not required to make payments under the TRA until and unless a tax benefit is actually realized on a filed return. Without income against which specified TRA attributes are deductible, the benefit of such deduction is not deemed to be realized, resulting in no payment under the TRA. The utilization of such tax attributes and recognition of benefit against Company income will result in payments under the TRA.
|
|
•
|
The amount and timing of deductions - Similar to the above, the timing of the recognition of deductions and attributes included in the TRA will impact the ultimate timing of payments under the TRA. In turn, the fair value of the TRA payments will fluctuate over time; and
|
|
•
|
Future tax rates of jurisdictions in which the Company has tax liability.
|
|
Successor
(In thousands)
|
|
Estimated
future payments
|
||
|
2018
|
|
$
|
2,812
|
|
|
2019
|
|
9,195
|
|
|
|
2020
|
|
5,271
|
|
|
|
2021
|
|
4,075
|
|
|
|
2022
|
|
3,482
|
|
|
|
2023 and thereafter
|
|
15,001
|
|
|
|
Successor
(In thousands)
|
|
Future payments
|
|
|
|
2018
|
|
$
|
2,294
|
|
|
2019
|
|
2,211
|
|
|
|
2020
|
|
2,161
|
|
|
|
2021
|
|
1,585
|
|
|
|
Thereafter
|
|
2,089
|
|
|
|
Total
|
|
$
|
10,340
|
|
|
|
|
Successor
|
||
|
(In thousands, except share data)
|
|
From July 7, 2017
through August 26, 2017 |
||
|
Basic earnings per share computation:
|
|
|
||
|
Numerator:
|
|
|
||
|
Net income available to common stock shareholders
|
|
$
|
450
|
|
|
Denominator:
|
|
|
||
|
Weighted average common shares - basic
|
|
70,562,477
|
|
|
|
Basic earnings per share from net income
|
|
$
|
0.01
|
|
|
Diluted earnings per share computation:
|
|
|
||
|
Numerator:
|
|
|
||
|
Net income available to common stock shareholders
|
|
$
|
450
|
|
|
Denominator:
|
|
|
||
|
Weighted average common shares outstanding - basic
|
|
70,562,477
|
|
|
|
Warrant conversion
|
|
690,248
|
|
|
|
Restricted stock units
|
|
2,045
|
|
|
|
Weighted average common shares - diluted
(1)
|
|
71,254,770
|
|
|
|
Diluted earnings per share from net income
|
|
$
|
0.01
|
|
|
(1)
Excludes the effect of non-qualified stock options as the strike price exceeds the average market price for the period
|
|
|
||
|
(In thousands, except share data and years)
|
|
Awards
|
|
Fair value per share
|
|
Weighted average
exercise price |
|
Weighted average contractual life (in years)
|
|
Aggregate intrinsic
value |
|||||||
|
Outstanding at July 7, 2017
|
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
|
||||
|
Granted
|
|
2,577,692
|
|
|
$
|
3.71
|
|
|
12.00
|
|
|
|
|
|
|||
|
Exercised
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
|||||
|
Forfeited, canceled and expired
|
|
—
|
|
|
|
|
—
|
|
|
|
|
|
|||||
|
Outstanding at August 26, 2017
|
|
2,577,692
|
|
|
$
|
3.71
|
|
|
$
|
12.00
|
|
|
2.9
|
|
$
|
—
|
|
|
|
|
From July 7, 2017 through August 26, 2017
|
|
Expected volatility
|
|
27.5%
|
|
Expected dividend yield
|
|
—%
|
|
Expected option term
|
|
6.0 years
|
|
Risk-free rate of return
|
|
1.975%
|
|
|
|
Units
|
|
Weighted average
grant-date fair value |
|||
|
Non-vested at July 7, 2017
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
|
65,845
|
|
|
$
|
12.00
|
|
|
Vested
|
|
—
|
|
|
$
|
—
|
|
|
Forfeited, canceled and expired
|
|
—
|
|
|
$
|
—
|
|
|
Non-vested at August 26, 2017
|
|
65,845
|
|
|
$
|
12.00
|
|
|
|
|
From August 28, 2016 through July 6, 2017
|
|
52-weeks ended August 27, 2016
|
|
35-weeks ended August 29, 2015
|
|
52-weeks ended December 27, 2014
|
|
Expected volatility
|
|
55%
|
|
55%
|
|
55%
|
|
40% to 45%
|
|
Expected dividend yield
|
|
—%
|
|
—%
|
|
—%
|
|
—%
|
|
Expected option term
|
|
5.1 – 6.5 years
|
|
5.1 – 6.5 years
|
|
5.1 – 6.5 years
|
|
6.25 years
|
|
Risk-free rate of return
|
|
1.62% to 1.74%
|
|
1.62% to 1.74%
|
|
1.62% to 1.74%
|
|
1.08% to 1.16%
|
|
|
|
Shares
|
|
Weighted average exercise price
|
|
Weighted average contractual life in years
|
|
Aggregate intrinsic value
|
||||||
|
Outstanding at August 27, 2016
|
|
52,473
|
|
|
$
|
534.78
|
|
|
|
|
|
|||
|
Granted
|
|
314
|
|
|
$
|
960.27
|
|
|
|
|
|
|||
|
Exercised
|
|
(31,500
|
)
|
|
$
|
352.79
|
|
|
|
|
|
|||
|
Forfeited, canceled and expired
|
|
(21,287
|
)
|
|
$
|
810.36
|
|
|
|
|
|
|||
|
Outstanding at July 6, 2017
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Options vested or expected to vest
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Exercisable at July 6, 2017
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
|
|
From August 28, 2016 through July 6, 2017
|
|
52-weeks ended August 27, 2016
|
|
35-weeks ended August 29, 2015
|
|
52-weeks ended December 27, 2014
|
||||||||
|
Weighted average grant date fair value per share of options granted
|
|
$
|
261.80
|
|
|
$
|
261.80
|
|
|
$
|
142.28
|
|
|
$
|
142.28
|
|
|
Intrinsic value of options exercised
|
|
$
|
11,106
|
|
|
$
|
326
|
|
|
$
|
11
|
|
|
$
|
1,023
|
|
|
Fair value of shares vested
|
|
$
|
—
|
|
|
$
|
2,145
|
|
|
$
|
757
|
|
|
$
|
1,485
|
|
|
Tax benefit related to stock option expense
|
|
$
|
910
|
|
|
$
|
595
|
|
|
$
|
20
|
|
|
$
|
395
|
|
|
|
|
Foreign Currency Translation
|
||
|
Balance, December 28, 2013 (Predecessor)
|
|
$
|
(1,329
|
)
|
|
Foreign currency translation adjustment
|
|
292
|
|
|
|
December 27, 2014 (Predecessor)
|
|
(1,037
|
)
|
|
|
Foreign currency translation adjustment
|
|
(27
|
)
|
|
|
August 29, 2015 (Predecessor)
|
|
(1,064
|
)
|
|
|
Foreign currency translation adjustment
|
|
621
|
|
|
|
August 27, 2016 (Predecessor)
|
|
(443
|
)
|
|
|
Foreign currency translation adjustments (Predecessor)
|
|
(199
|
)
|
|
|
Elimination of accumulated other comprehensive loss (Predecessor)
|
|
642
|
|
|
|
Foreign currency translation adjustments (Successor)
|
|
19
|
|
|
|
Balance, August 26, 2017 (Successor)
|
|
$
|
19
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||
|
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016
through July 6, 2017 |
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
||||||||||
|
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
||||||||||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||
|
Revenues from external customers
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
North America
|
|
$
|
52,373
|
|
|
|
$
|
316,776
|
|
|
$
|
399,922
|
|
|
$
|
234,564
|
|
|
$
|
398,321
|
|
|
International
|
|
3,961
|
|
|
|
23,061
|
|
|
27,936
|
|
|
18,334
|
|
|
31,537
|
|
|||||
|
Total
|
|
$
|
56,334
|
|
|
|
$
|
339,837
|
|
|
$
|
427,858
|
|
|
$
|
252,898
|
|
|
$
|
429,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long lived assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
North America
|
|
$
|
2,073
|
|
|
|
$
|
1,759
|
|
|
$
|
2,226
|
|
|
$
|
2,481
|
|
|
$
|
2,172
|
|
|
International
|
|
32
|
|
|
|
34
|
|
|
47
|
|
|
69
|
|
|
50
|
|
|||||
|
Total
|
|
$
|
2,105
|
|
|
|
$
|
1,793
|
|
|
$
|
2,273
|
|
|
$
|
2,550
|
|
|
$
|
2,222
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||
|
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016
through July 6, 2017 |
|
52-weeks ended
|
|
35-weeks ended
|
|
52-weeks ended
|
|
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
Customer 1
|
|
42%
|
|
|
46%
|
|
41%
|
|
38%
|
|
40%
|
|
|
|
August 26, 2017
|
|
|
August 27, 2016
|
||||||||||
|
|
|
(Successor)
|
|
|
(Predecessor)
|
||||||||||
|
Customer 1
|
|
$
|
14,886
|
|
|
34
|
%
|
|
|
$
|
14,884
|
|
|
34
|
%
|
|
|
|
(Successor)
|
|
|
(Predecessor)
|
||||||||||||||||
|
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From
May 28, 2017 through July 6, 2017 |
|
13-weeks ended
|
|
13-weeks ended
|
|
13-weeks ended
|
||||||||||
|
|
|
|
|
|
May 27, 2017
|
|
February 25, 2017
|
|
November 26, 2016
|
||||||||||||
|
Net sales
|
|
$
|
56,334
|
|
|
|
$
|
41,223
|
|
|
$
|
96,503
|
|
|
$
|
102,308
|
|
|
$
|
99,803
|
|
|
Income from operations
|
|
1,859
|
|
|
|
(18,660
|
)
|
|
10,628
|
|
|
13,305
|
|
|
18,460
|
|
|||||
|
Net income
|
|
$
|
450
|
|
|
|
$
|
(17,082
|
)
|
|
$
|
4,347
|
|
|
3,463
|
|
|
6,787
|
|
||
|
Earnings per share from net income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
52-weeks ended
|
|
|
13-weeks ended
|
|
13-weeks ended
|
|
13-weeks ended
|
|
13-weeks ended
|
||||||||||
|
|
|
August 27, 2016
|
|
|
August 27, 2016
|
|
May 28, 2016
|
|
February 27, 2016
|
|
November 28, 2015
|
||||||||||
|
Net sales
|
|
$
|
427,858
|
|
|
|
$
|
103,491
|
|
|
$
|
104,590
|
|
|
$
|
120,095
|
|
|
$
|
99,682
|
|
|
Income from operations
|
|
45,959
|
|
|
|
10,124
|
|
|
7,992
|
|
|
11,424
|
|
|
16,419
|
|
|||||
|
Net income
|
|
$
|
10,034
|
|
|
|
$
|
1,159
|
|
|
$
|
776
|
|
|
$
|
2,390
|
|
|
$
|
5,709
|
|
|
Exhibit No.
|
|
Document
|
|
2.1(a)
|
|
|
|
3.1
|
|
|
|
3.2
|
|
|
|
4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
|
|
|
10.1
|
|
|
|
10.2
|
|
|
|
10.3†
|
|
|
|
10.4†
|
|
|
|
10.5†
|
|
|
|
10.6†
|
|
|
|
10.7†
|
|
|
|
10.8
|
|
|
|
10.9
|
|
|
|
10.11
|
|
|
|
10.12†
|
|
|
|
10.13
|
|
|
|
Exhibit No.
|
|
Document
|
|
10.14†
|
|
|
|
10.15†
|
|
|
|
21.1
|
|
|
|
23.1
|
|
|
|
31.1
|
|
|
|
31.2
|
|
|
|
32.1
|
|
|
|
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
|
|
†
|
Indicates a management contract or compensatory plan.
|
|
(a)
|
The annexes, schedules, and certain exhibits to the Agreement and Plan of Merger have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Simply Good Foods Company hereby agrees to furnish supplementally a copy of any omitted annex, schedule or exhibit to the Commission upon request.
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
By:
|
THE SIMPLY GOOD FOODS COMPANY
/s/ Joseph E. Scalzo
|
|
Date:
|
November 9, 2017
|
|
|
Joseph E. Scalzo
President, Chief Executive Officer
|
|
|
||||
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
/s/ Joseph E. Scalzo
|
|
President, Chief Executive Officer and Director
(Principal Executive Officer)
|
|
November 9, 2017
|
|
Joseph E. Scalzo
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Todd E. Cunfer
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
November 9, 2017
|
|
Todd E. Cunfer
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Timothy A. Matthews
|
|
Vice President, Controller and Chief Accounting Officer
(Principal Accounting Officer)
|
|
November 9, 2017
|
|
Timothy A. Matthews
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James M. Kilts
|
|
Chairman of the Board of Directors
|
|
November 9, 2017
|
|
James M. Kilts
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David J. West
|
|
Director
|
|
November 9, 2017
|
|
David J. West
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Clayton C. Daley, Jr.
|
|
Director
|
|
November 9, 2017
|
|
Clayton C. Daley, Jr.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Brian K. Ratzan
|
|
Director
|
|
November 9, 2017
|
|
Brian K. Ratzan
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Nomi P. Ghez
|
|
Director
|
|
November 9, 2017
|
|
Nomi P. Ghez
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James E. Healey
|
|
Director
|
|
November 9, 2017
|
|
James E. Healey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert G. Montgomery
|
|
Director
|
|
November 9, 2017
|
|
Robert G. Montgomery
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Richard T. Laube
|
|
Director
|
|
November 9, 2017
|
|
Richard T. Laube
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Arvin Kash
|
|
Director
|
|
November 9, 2017
|
|
Arvin Kash
|
|
|
|
|
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 |
|---|