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 25, 2018
|
|
|
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
|
ý
|
|
Non-accelerated filer
|
☐
|
|
Smaller reporting company
|
☐
|
|
|
|
|
Emerging growth company
|
ý
|
|
|
|
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 Stores, Inc. retail locations, a significant customer generating approximately
43%
of our sales in fiscal year
2018
.
|
|
•
|
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 (the “FCPA”), and the UK Bribery Act of 2010 (the “Bribery Act”);
|
|
•
|
economic sanctions and anti-boycott laws, including laws administered by the U.S. Department of Treasury, Office of Foreign Assets Control (“OFAC”) and the European Union (“EU”);
|
|
•
|
laws relating to export, re-export, transfer, tariffs 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.
|
|
•
|
be exempt from the provisions of Section 404(b) of the Sarbanes-Oxley Act of 2002 (the "Sarbanes-Oxley Act") requiring that its independent registered public accounting firm provide an attestation report on the effectiveness of its internal control over financial reporting;
|
|
•
|
be exempt from "say on pay" and "say on golden parachute" advisory vote requirements of the Dodd-Frank Wall Street Reform and Customer Protection Act (the "Dodd-Frank Act")
|
|
•
|
be exempt from certain disclosure requirements of the Dodd-Frank Act relating to compensation of its executive officers and be permitted to omit the detailed compensation discussion and analysis from proxy statements and reports filed under the Securities Exchange Act of 1934 (the "Exchange Act"); and
|
|
•
|
be exempt from any rules that may be adopted by the Public Company Accounting Oversight Board requiring mandatory audit firm rotations or a supplement to the auditor's report on the financial statements.
|
|
•
|
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
|
|
July 31, 2023
|
|
Louisville, CO
|
|
Research and Development
|
|
Office
|
|
May 31, 2020
|
|
Greenfield, IN
|
|
Distribution Center
|
|
Warehouse
|
|
December 31, 2022
|
|
Rogers, AR
|
|
Sales Operations
|
|
Office
|
|
September 30, 2022
|
|
Netherlands
|
|
International Operations
|
|
Office
|
|
February 2, 2021
|
|
Toronto, Ontario
|
|
Wellness Foods Operations
|
|
Office
|
|
February 28, 2019
|
|
|
|
2018
|
|
2017
|
||||||||||||
|
|
|
Common Stock
|
|
Warrants
|
|
Common Stock
|
|
Warrants
|
||||||||
|
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
First Quarter
|
|
13.06
|
|
10.93
|
|
3.05
|
|
1.86
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Second Quarter
|
|
16.01
|
|
12.45
|
|
4.30
|
|
2.70
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Third Quarter
|
|
14.98
|
|
12.14
|
|
4.15
|
|
2.85
|
|
N/A
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Fourth Quarter
(1)
|
|
18.24
|
|
12.96
|
|
6.70
|
|
3.15
|
|
12.50
|
|
10.93
|
|
2.80
|
|
2.24
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|||||||||||||||||
|
|
52-weeks ended
|
|
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
|
||||||||||||||
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
|
August 29, 2015
|
|
December 27, 2014
|
|
December 28, 2013
|
||||||||||||||||
|
|
(audited)
|
|
(audited)
|
|
|
(audited)
|
|
(audited)
|
|
(audited)
|
|
(audited)
|
|
(audited)
|
||||||||||||||
|
(In thousands)
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||||||
|
Net sales
|
$
|
431,429
|
|
|
$
|
56,334
|
|
|
|
$
|
339,837
|
|
|
$
|
427,858
|
|
|
$
|
252,898
|
|
|
$
|
429,858
|
|
|
$
|
393,929
|
|
|
Cost of goods sold
|
223,873
|
|
|
35,941
|
|
|
|
179,998
|
|
|
248,464
|
|
|
151,978
|
|
|
249,832
|
|
|
221,120
|
|
|||||||
|
Gross profit
|
207,556
|
|
|
20,393
|
|
|
|
159,839
|
|
|
179,394
|
|
|
100,920
|
|
|
180,026
|
|
|
172,809
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Distribution
|
19,685
|
|
|
2,784
|
|
|
|
14,970
|
|
|
18,489
|
|
|
11,429
|
|
|
19,481
|
|
|
19,544
|
|
|||||||
|
Selling
|
17,802
|
|
|
2,322
|
|
|
|
13,905
|
|
|
18,513
|
|
|
14,632
|
|
|
22,282
|
|
|
23,211
|
|
|||||||
|
Marketing
|
41,290
|
|
|
4,615
|
|
|
|
33,589
|
|
|
37,751
|
|
|
30,515
|
|
|
33,548
|
|
|
31,951
|
|
|||||||
|
General and administrative
|
56,333
|
|
|
7,813
|
|
|
|
39,276
|
|
|
46,961
|
|
|
29,028
|
|
|
41,000
|
|
|
40,008
|
|
|||||||
|
Depreciation and amortization
|
7,672
|
|
|
1,000
|
|
|
|
8,617
|
|
|
10,179
|
|
|
7,267
|
|
|
11,195
|
|
|
11,304
|
|
|||||||
|
Business combination transaction costs
|
2,259
|
|
|
—
|
|
|
|
25,608
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Gain in fair value change of contingent consideration - TRA liability
|
(2,848
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other Expense
|
633
|
|
|
—
|
|
|
|
141
|
|
|
1,542
|
|
|
65
|
|
|
146
|
|
|
603
|
|
|||||||
|
Total operating expenses
|
142,826
|
|
|
18,534
|
|
|
|
136,106
|
|
|
133,435
|
|
|
92,936
|
|
|
127,652
|
|
|
126,621
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Income from operations
|
64,730
|
|
|
1,859
|
|
|
|
23,733
|
|
|
45,959
|
|
|
7,984
|
|
|
52,374
|
|
|
46,188
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Change in warrant liabilities
|
—
|
|
|
—
|
|
|
|
722
|
|
|
(722
|
)
|
|
1,689
|
|
|
143
|
|
|
(3,173
|
)
|
|||||||
|
Interest expense
|
(12,551
|
)
|
|
(1,662
|
)
|
|
|
(22,724
|
)
|
|
(27,195
|
)
|
|
(18,331
|
)
|
|
(27,823
|
)
|
|
(35,402
|
)
|
|||||||
|
Loss (gain) on foreign currency transactions
|
97
|
|
|
513
|
|
|
|
133
|
|
|
(619
|
)
|
|
(1,045
|
)
|
|
(1,211
|
)
|
|
1,198
|
|
|||||||
|
Other income
|
815
|
|
|
30
|
|
|
|
221
|
|
|
118
|
|
|
55
|
|
|
96
|
|
|
297
|
|
|||||||
|
Total other expense
|
(11,639
|
)
|
|
(1,119
|
)
|
|
|
(21,648
|
)
|
|
(28,418
|
)
|
|
(17,632
|
)
|
|
(28,795
|
)
|
|
(37,080
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Income before income taxes
|
53,091
|
|
|
740
|
|
|
|
2,085
|
|
|
17,541
|
|
|
(9,648
|
)
|
|
23,579
|
|
|
9,108
|
|
|||||||
|
Income tax (benefit) expense
|
(17,364
|
)
|
|
290
|
|
|
|
4,570
|
|
|
7,507
|
|
|
(4,334
|
)
|
|
9,623
|
|
|
5,859
|
|
|||||||
|
Net income (loss)
|
$
|
70,455
|
|
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
10,034
|
|
|
$
|
(5,314
|
)
|
|
$
|
13,956
|
|
|
$
|
3,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Earnings per share from net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Basic
|
$
|
1.00
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted
|
$
|
0.96
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance Sheet Data (at end of periods)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total assets
|
$
|
974,605
|
|
|
$
|
922,488
|
|
|
|
$
|
344,867
|
|
|
$
|
389,512
|
|
|
$
|
366,953
|
|
|
$
|
385,215
|
|
|
$
|
367,033
|
|
|
Long-term debt, less current maturities
|
190,935
|
|
|
191,856
|
|
|
|
281,445
|
|
|
321,638
|
|
|
331,565
|
|
|
330,758
|
|
|
330,234
|
|
|||||||
|
Warrant liabilities
|
—
|
|
|
—
|
|
|
|
15,000
|
|
|
15,722
|
|
|
15,000
|
|
|
16,689
|
|
|
16,832
|
|
|||||||
|
Stockholders’ equity (deficit)
|
672,601
|
|
|
598,702
|
|
|
|
(28,027
|
)
|
|
(27,834
|
)
|
|
(41,322
|
)
|
|
(36,217
|
)
|
|
(53,911
|
)
|
|||||||
|
•
|
Distribution.
Distribution is principally freight associated with shipping and handling of products to the customer.
|
|
•
|
Selling.
Selling expenses are comprised of broker commissions and customer marketing.
|
|
•
|
Marketing.
Marketing expenses are comprised of media and other marketing costs.
|
|
•
|
General and administrative.
General and administrative expenses are comprised of expenses associated with corporate and administrative functions that support our business, including fees for employee salaries, professional services, insurance and other general corporate expenses.
|
|
•
|
Depreciation and amortization.
Depreciation and amortization costs consist of costs associated with the depreciation of fixed assets and capitalized leasehold improvements and amortization of intangible assets.
|
|
•
|
Business transaction costs.
Business transaction costs are comprised of legal, due diligence and accounting firm expenses associated with the process of actively pursuing a potential business combination.
|
|
•
|
Gain in fair value change of contingent consideration - TRA liability
. Gain in fair value change of contingent consideration - TRA liability charges relate to fair value adjustments of the TRA liability.
|
|
•
|
Other expense.
Other expense is principally costs of restructuring consisting of severance and related expenses.
|
|
|
|
Successor
|
|
Successor
|
|
|
Predecessor
|
|||||||||||||||
|
|
|
52-Weeks Ended
|
|
% of Sales
|
|
From July 7, 2017
through August 26, 2017 |
|
% of Sales
|
|
|
From August 28, 2016 through July 6, 2017
|
|
% of Sales
|
|||||||||
|
(In thousands)
|
|
August 25, 2018
|
|
|
|
|
|
|
||||||||||||||
|
Net sales
|
|
$
|
431,429
|
|
|
100.0
|
%
|
|
$
|
56,334
|
|
|
100.0
|
%
|
|
|
$
|
339,837
|
|
|
100.0
|
%
|
|
Cost of goods sold
|
|
223,873
|
|
|
51.9
|
%
|
|
35,941
|
|
|
63.8
|
%
|
|
|
179,998
|
|
|
53.0
|
%
|
|||
|
Gross profit
|
|
207,556
|
|
|
48.1
|
%
|
|
20,393
|
|
|
36.2
|
%
|
|
|
159,839
|
|
|
47.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Distribution
|
|
19,685
|
|
|
4.6
|
%
|
|
2,784
|
|
|
4.9
|
%
|
|
|
14,970
|
|
|
4.4
|
%
|
|||
|
Selling
|
|
17,802
|
|
|
4.1
|
%
|
|
2,322
|
|
|
4.1
|
%
|
|
|
13,905
|
|
|
4.1
|
%
|
|||
|
Marketing
|
|
41,290
|
|
|
9.6
|
%
|
|
4,615
|
|
|
8.2
|
%
|
|
|
33,589
|
|
|
9.9
|
%
|
|||
|
General and administrative
|
|
56,333
|
|
|
13.1
|
%
|
|
7,813
|
|
|
13.9
|
%
|
|
|
39,276
|
|
|
11.6
|
%
|
|||
|
Depreciation and amortization
|
|
7,672
|
|
|
1.8
|
%
|
|
1,000
|
|
|
1.8
|
%
|
|
|
8,617
|
|
|
2.5
|
%
|
|||
|
Business transaction costs
|
|
2,259
|
|
|
0.5
|
%
|
|
—
|
|
|
—
|
%
|
|
|
25,608
|
|
|
7.5
|
%
|
|||
|
Gain in fair value change of contingent consideration - TRA liability
|
|
(2,848
|
)
|
|
(0.7
|
)%
|
|
—
|
|
|
—
|
%
|
|
|
—
|
|
|
—
|
%
|
|||
|
Other expense
|
|
633
|
|
|
0.1
|
%
|
|
—
|
|
|
—
|
%
|
|
|
141
|
|
|
—
|
%
|
|||
|
Total operating expenses
|
|
142,826
|
|
|
33.1
|
%
|
|
18,534
|
|
|
32.9
|
%
|
|
|
136,106
|
|
|
40.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Income from operations
|
|
64,730
|
|
|
15.0
|
%
|
|
1,859
|
|
|
3.3
|
%
|
|
|
23,733
|
|
|
7.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Change in warrant liabilities
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
|
722
|
|
|
0.2
|
%
|
|||
|
Interest expense
|
|
(12,551
|
)
|
|
(2.9
|
)%
|
|
(1,662
|
)
|
|
(3.0
|
)%
|
|
|
(22,724
|
)
|
|
(6.7
|
)%
|
|||
|
Gain on foreign currency transactions
|
|
97
|
|
|
—
|
%
|
|
513
|
|
|
0.9
|
%
|
|
|
133
|
|
|
—
|
%
|
|||
|
Other income
|
|
815
|
|
|
0.2
|
%
|
|
30
|
|
|
0.1
|
%
|
|
|
221
|
|
|
0.1
|
%
|
|||
|
Total other expense
|
|
(11,639
|
)
|
|
(2.7
|
)%
|
|
(1,119
|
)
|
|
(2.0
|
)%
|
|
|
(21,648
|
)
|
|
(6.4
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Income before income taxes
|
|
53,091
|
|
|
12.3
|
%
|
|
740
|
|
|
1.3
|
%
|
|
|
2,085
|
|
|
0.6
|
%
|
|||
|
Income tax (benefit) expense
|
|
(17,364
|
)
|
|
(4.0
|
)%
|
|
290
|
|
|
0.5
|
%
|
|
|
4,570
|
|
|
1.3
|
%
|
|||
|
Net income (loss)
|
|
$
|
70,455
|
|
|
16.3
|
%
|
|
$
|
450
|
|
|
0.8
|
%
|
|
|
$
|
(2,485
|
)
|
|
(0.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Other financial data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Adjusted EBITDA
|
|
$
|
78,602
|
|
|
18.2
|
%
|
|
$
|
8,654
|
|
|
15.4
|
%
|
|
|
$
|
63,889
|
|
|
18.8
|
%
|
|
|
Historical (i)
|
|
|
|
Unaudited
|
||||||||||||
|
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
|
|
52-Weeks Ended
|
||||||||
|
|
|
|
|
|
Pro Forma Adjustments
|
|
August 26, 2017
|
||||||||||
|
(In thousands)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
|
(Pro Forma)
|
|||||||||
|
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 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
|
)
|
||||
|
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 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:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA (ix)
|
|
$
|
8,654
|
|
|
|
$
|
63,889
|
|
|
|
|
$
|
72,543
|
|
||
|
i.
|
The amounts presented represent the 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 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 additional 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.
|
|
v.
|
Business combination transaction expenses primarily consist of fees related to the Business Combination and the Company’s acquisition activities. Refer to Note
3
,
Business Combination
, 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 interest expense associated with the 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
,
Long-Term Debt and Line of Credit
, 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.
|
|
|
|
Historical
|
|
|
Pro Forma
|
||||||||||
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||
|
|
|
audited
|
|
|
|
|
unaudited
|
|
|
||||||
|
|
|
52-Weeks Ended
|
|
% of sales
|
|
|
52-Weeks Ended
|
|
% of sales
|
||||||
|
(In thousands)
|
|
August 25, 2018
|
|
|
|
August 26, 2017
|
|
||||||||
|
Net sales
|
|
$
|
431,429
|
|
|
100.0
|
%
|
|
|
$
|
396,171
|
|
|
100.0
|
%
|
|
Cost of goods sold
|
|
223,873
|
|
|
51.9
|
%
|
|
|
209,950
|
|
|
53.0
|
%
|
||
|
Gross profit
|
|
207,556
|
|
|
48.1
|
%
|
|
|
186,221
|
|
|
47.0
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Distribution
|
|
19,685
|
|
|
4.6
|
%
|
|
|
17,754
|
|
|
4.5
|
%
|
||
|
Selling
|
|
17,802
|
|
|
4.1
|
%
|
|
|
16,227
|
|
|
4.1
|
%
|
||
|
Marketing
|
|
41,290
|
|
|
9.6
|
%
|
|
|
38,204
|
|
|
9.6
|
%
|
||
|
General and administrative
|
|
56,333
|
|
|
13.1
|
%
|
|
|
47,724
|
|
|
12.0
|
%
|
||
|
Depreciation and amortization
|
|
7,672
|
|
|
1.8
|
%
|
|
|
7,638
|
|
|
1.9
|
%
|
||
|
Business transaction costs
|
|
2,259
|
|
|
0.5
|
%
|
|
|
—
|
|
|
—
|
%
|
||
|
Gain in fair value change of contingent consideration - TRA liability
|
|
(2,848
|
)
|
|
(0.7
|
)%
|
|
|
—
|
|
|
—
|
%
|
||
|
Other expense
|
|
633
|
|
|
0.1
|
%
|
|
|
141
|
|
|
—
|
%
|
||
|
Total operating expenses
|
|
142,826
|
|
|
33.1
|
%
|
|
|
127,688
|
|
|
32.2
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from operations
|
|
64,730
|
|
|
15.0
|
%
|
|
|
58,533
|
|
|
14.8
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(12,551
|
)
|
|
(2.9
|
)%
|
|
|
(11,911
|
)
|
|
(3.0
|
)%
|
||
|
Gain on foreign currency transactions
|
|
97
|
|
|
—
|
%
|
|
|
646
|
|
|
0.2
|
%
|
||
|
Other income
|
|
815
|
|
|
0.2
|
%
|
|
|
251
|
|
|
0.1
|
%
|
||
|
Total other expense
|
|
(11,639
|
)
|
|
(2.7
|
)%
|
|
|
(11,014
|
)
|
|
(2.8
|
)%
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income before income taxes
|
|
53,091
|
|
|
12.3
|
%
|
|
|
47,519
|
|
|
12.0
|
%
|
||
|
Income tax (benefit) expense
|
|
(17,364
|
)
|
|
(4.0
|
)%
|
|
|
18,818
|
|
|
4.7
|
%
|
||
|
Net income
|
|
$
|
70,455
|
|
|
16.3
|
%
|
|
|
$
|
28,701
|
|
|
7.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Other financial data:
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
|
|
$
|
78,602
|
|
|
18.2
|
%
|
|
|
$
|
72,543
|
|
|
18.3
|
%
|
|
•
|
Distribution.
Distribution expenses
increased
$1.9 million
, or
10.9%
, for the
fifty-two weeks ended
August 25, 2018
compared to the
fifty-two weeks ended
August 26, 2017
. The
increase
is primarily driven by volume increases.
|
|
•
|
Selling.
Selling
expenses
increased
$1.6 million
, or
9.7%
, for the
fifty-two weeks ended
August 25, 2018
compared to the
fifty-two weeks ended
August 26, 2017
. The
increase
was primarily driven by a $2.1 million increase in customer-specific advertising activity, offset by broker savings of $0.5 million.
|
|
•
|
Marketing.
Marketing
expenses
increased
$3.1 million
, or
8.1%
, for the
fifty-two weeks ended
August 25, 2018
compared to the
fifty-two weeks ended
August 26, 2017
. The
increase
in expense is primarily driven by an increase in media spending and production.
|
|
•
|
General and administrative.
General and administrative expenses
increased
$8.6 million
, or
18.0%
, for the
fifty-two weeks ended
August 25, 2018
compared to the
fifty-two weeks ended
August 26, 2017
. The
increase
is related to higher professional fees of $3.0 million, employee related cost of $2.3 million, expansion of our distribution center of $1.6 million, the acquisition of Wellness Foods of $0.7 million and other increases in general and administrative expense of $1.0 million.
|
|
•
|
Depreciation and amortization.
Depreciation and amortization expenses remained consistent between the
fifty-two weeks ended
August 25, 2018
compared to the
fifty-two weeks ended
August 26, 2017
. The
fifty-two weeks ended
August 26, 2017
has been adjusted to change the depreciable basis of intangible assets as if the Business Combination occurred at the beginning of the year.
|
|
•
|
Business transaction costs.
The Company recorded
$2.3 million
in transaction costs for the
fifty-two weeks ended
August 25, 2018
primarily related to the equity offering by one of our stockholders in February and due diligence costs associated with acquisition efforts. The Company did not incur any transaction costs in the comparable period.
|
|
•
|
Gain in fair value change of contingent consideration - TRA liability
.
The Company recorded a
$2.8 million
gain in contingent consideration for the
fifty-two weeks ended
August 25, 2018
. The gain is due to the change in the fair value of the TRA from the beneficial impact of the change in tax law offset by routine incremental fair value amortization changes. The TRA was entered into as part of the Business Combination in the prior year. The TRA is discussed in Note
9
,
Income Taxes
, of the Consolidated Financial Statements included in this Report.
|
|
|
|
August 27, 2016
|
|
|
|
August 27, 2016
|
||||||||||||||
|
(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
|
|
|||||
|
Business transaction costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other expense
|
|
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 on foreign currency transactions
|
|
(619
|
)
|
|
—
|
|
|
(619
|
)
|
|
—
|
|
|
(619
|
)
|
|||||
|
Other income
|
|
118
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
|||||
|
Total other (expense) income
|
|
(28,418
|
)
|
|
—
|
|
|
(28,418
|
)
|
|
16,006
|
|
|
(12,412
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income before income taxes
|
|
17,541
|
|
|
498
|
|
|
18,039
|
|
|
17,209
|
|
|
35,248
|
|
|||||
|
Income tax (benefit) expense
|
|
7,507
|
|
|
197
|
|
|
7,704
|
|
|
6,254
|
|
vi
|
13,958
|
|
|||||
|
Net income
|
|
$
|
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 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
,
Goodwill and Intangibles
, 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 decrease to expense.
|
|
v.
|
The adjustment represents interest expense associated with the 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
,
Long-Term Debt and Line of Credit
, 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
|
|
|
Pro Forma
|
||||||||||
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||
|
|
|
unaudited
|
|
|
|
|
unaudited
|
|
|
||||||
|
|
|
52-Weeks Ended
|
|
% of sales
|
|
|
52-Weeks Ended
|
|
% of sales
|
||||||
|
(In thousands)
|
|
August 26, 2017
|
|
|
|
August 27, 2016
|
|
||||||||
|
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 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):
|
|
|
|
|
|
|
|
|
|
||||||
|
Change in warrant liabilities
|
|
—
|
|
|
—
|
%
|
|
|
—
|
|
|
—
|
%
|
||
|
Interest expense
|
|
(11,911
|
)
|
|
(3.0
|
)%
|
|
|
(11,911
|
)
|
|
(3.2
|
)%
|
||
|
Gain (loss) 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:
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
|
|
$
|
72,543
|
|
|
18.3
|
%
|
|
|
$
|
64,246
|
|
|
17.4
|
%
|
|
•
|
Selling.
Selling expenses increased $0.2 million, or 1.0%, for the fifty-two week period ended August 26, 2017 compared to the fifty-two week period ended August 27, 2016.
|
|
•
|
Marketing.
Marketing expenses increased $1.9 million, or 5.3%, for the fifty-two week period ended August 26, 2017 compared to the fifty-two 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 fifty-two week period ended August 26, 2017 compared to the fifty-two 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 fifty-two week period ended August 26, 2017 compared to the fifty-two 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 fifty-two week period ended August 26, 2017 compared to the fifty-two week period ended August 27, 2016.
|
|
•
|
Other expense.
Other expenses decreased $0.9 million for the fifty-two week period ended August 26, 2017 compared to the fifty-two week period ended August 27, 2016.
|
|
Adjusted EBITDA Reconciliation:
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
|
52-Weeks Ended
|
||||||||||
|
|
|
August 25, 2018
|
|
|
|
|
August 26, 2017
|
|
August 27, 2016
|
||||||||||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Pro Forma)
|
|
(Pro Forma)
|
||||||||||
|
Net income (loss)
|
|
$
|
70,455
|
|
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
28,701
|
|
|
$
|
21,290
|
|
|
Interest expense
|
|
12,551
|
|
|
1,662
|
|
|
|
22,724
|
|
|
11,911
|
|
|
11,911
|
|
|||||
|
Interest income
|
|
(301
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income tax (benefit) expense
|
|
(17,364
|
)
|
|
290
|
|
|
|
4,570
|
|
|
18,818
|
|
|
13,958
|
|
|||||
|
Depreciation and amortization
|
|
7,672
|
|
|
1,000
|
|
|
|
8,617
|
|
|
7,638
|
|
|
7,592
|
|
|||||
|
EBITDA
|
|
73,013
|
|
|
3,402
|
|
|
|
33,426
|
|
|
67,068
|
|
|
54,751
|
|
|||||
|
Business transaction costs
|
|
2,259
|
|
|
—
|
|
|
|
25,608
|
|
|
—
|
|
|
—
|
|
|||||
|
Stock-based compensation and warrant expense
|
|
4,029
|
|
|
412
|
|
|
|
1,719
|
|
|
3,488
|
|
|
3,488
|
|
|||||
|
Transaction fees / IPO readiness
|
|
—
|
|
|
—
|
|
|
|
371
|
|
|
371
|
|
|
470
|
|
|||||
|
Restructuring
|
|
631
|
|
|
—
|
|
|
|
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
|
|
250
|
|
|
456
|
|
|
|
794
|
|
|
1,250
|
|
|
—
|
|
|||||
|
Non-core legal costs
|
|
1,314
|
|
|
96
|
|
|
|
723
|
|
|
819
|
|
|
—
|
|
|||||
|
Gain in fair value change of contingent consideration - TRA liability
|
|
(2,848
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Purchase accounting inventory step-up
|
|
—
|
|
|
5,989
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other (1)
|
|
(46
|
)
|
|
(506
|
)
|
|
|
(119
|
)
|
|
(625
|
)
|
|
896
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
78,602
|
|
|
$
|
8,654
|
|
|
|
$
|
63,889
|
|
|
$
|
72,543
|
|
|
$
|
64,246
|
|
|
(1)
|
Other items consist principally of exchange impact of foreign currency transactions and other expenses.
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017 through August 26, 2017
|
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
||||||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||||||
|
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||
|
Net cash provided by (used in) operating activities
|
|
$
|
61,038
|
|
|
$
|
(27,356
|
)
|
|
|
$
|
21,939
|
|
|
$
|
29,023
|
|
|
Net cash used in investing activities
|
|
$
|
(3,513
|
)
|
|
$
|
(197,304
|
)
|
|
|
$
|
(20,458
|
)
|
|
$
|
(815
|
)
|
|
Net cash used in (provided by) financing activities
|
|
$
|
(1,587
|
)
|
|
$
|
280,799
|
|
|
|
$
|
(53,536
|
)
|
|
$
|
(6,735
|
)
|
|
|
|
Payments due by period
|
||||||||||||||||||
|
(In thousands)
|
|
Total
|
|
Year 1
|
|
Years 2-3
|
|
Years 4-5
|
|
Thereafter
|
||||||||||
|
Long-term debt obligations
|
|
$
|
198,500
|
|
|
$
|
2,000
|
|
|
$
|
4,000
|
|
|
$
|
4,000
|
|
|
$
|
188,500
|
|
|
Operating leases (1)
|
|
8,585
|
|
|
2,424
|
|
|
3,938
|
|
|
2,221
|
|
|
2
|
|
|||||
|
Interest payments
|
|
66,045
|
|
|
10,822
|
|
|
23,114
|
|
|
22,608
|
|
|
9,501
|
|
|||||
|
Total
|
|
$
|
273,130
|
|
|
$
|
15,246
|
|
|
$
|
31,052
|
|
|
$
|
28,829
|
|
|
$
|
198,003
|
|
|
(1)
|
As of
August 25, 2018
, the Company is obligated under multiple non-cancellable operating leases, which continue through 2023. 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. Rent expenses were
$2.4 million
for
fifty-two week period ended August 25, 2018
,
$0.3 million
for
the successor period from July 7, 2017 through August 26, 2017
,
$1.7 million
for
the predecessor period from August 28, 2016 through July 6, 2017
, respectively.
|
|
|
|
Page
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
Report of Independent Registered Public Accounting Firm
|
|
The Board of Directors and Shareholders of
The Simply Good Foods Company
|
|
|
|
August 25, 2018
|
|
August 26, 2017
|
||||
|
|
|
(Successor)
|
|
(Successor)
|
||||
|
Assets
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
111,971
|
|
|
$
|
56,501
|
|
|
Accounts receivable, net
|
|
36,622
|
|
|
37,181
|
|
||
|
Inventories
|
|
30,001
|
|
|
29,062
|
|
||
|
Prepaid expenses
|
|
2,069
|
|
|
2,904
|
|
||
|
Other current assets
|
|
5,077
|
|
|
8,263
|
|
||
|
Total current assets
|
|
185,740
|
|
|
133,911
|
|
||
|
|
|
|
|
|
||||
|
Long-term assets:
|
|
|
|
|
||||
|
Property and equipment, net
|
|
2,565
|
|
|
2,105
|
|
||
|
Intangible assets, net
|
|
312,643
|
|
|
319,148
|
|
||
|
Goodwill
|
|
471,427
|
|
|
465,030
|
|
||
|
Other long-term assets
|
|
2,230
|
|
|
2,294
|
|
||
|
Total assets
|
|
$
|
974,605
|
|
|
$
|
922,488
|
|
|
|
|
|
|
|
||||
|
Liabilities and stockholders' equity
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
11,158
|
|
|
$
|
14,859
|
|
|
Accrued interest
|
|
582
|
|
|
561
|
|
||
|
Accrued expenses and other current liabilities
|
|
15,875
|
|
|
15,042
|
|
||
|
Current portion of TRA liability
|
|
2,320
|
|
|
2,548
|
|
||
|
Current maturities of long-term debt
|
|
648
|
|
|
234
|
|
||
|
Total current liabilities
|
|
30,583
|
|
|
33,244
|
|
||
|
|
|
|
|
|
||||
|
Long-term liabilities:
|
|
|
|
|
||||
|
Long-term debt, less current maturities
|
|
190,935
|
|
|
191,856
|
|
||
|
Long-term portion of TRA liability
|
|
25,148
|
|
|
23,127
|
|
||
|
Deferred income taxes
|
|
54,475
|
|
|
75,559
|
|
||
|
Other long-term liabilities
|
|
863
|
|
|
—
|
|
||
|
Total liabilities
|
|
302,004
|
|
|
323,786
|
|
||
|
See commitments and contingencies (Note 10)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Stockholders' equity:
|
|
|
|
|
||||
|
Preferred stock, $0.01 par value, 100,000,000 shares authorized, none issued
|
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value, 600,000,000 shares authorized, 70,605,675 and 70,562,477 issued and outstanding, respectively
|
|
706
|
|
|
706
|
|
||
|
Additional paid-in-capital
|
|
614,399
|
|
|
610,138
|
|
||
|
Retained earnings (accumulated deficit)
|
|
58,294
|
|
|
(12,161
|
)
|
||
|
Accumulated other comprehensive (loss) income
|
|
(798
|
)
|
|
19
|
|
||
|
Total stockholders' equity
|
|
672,601
|
|
|
598,702
|
|
||
|
Total liabilities and stockholders' equity
|
|
$
|
974,605
|
|
|
$
|
922,488
|
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
||||||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||||||
|
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||
|
Net sales
|
|
$
|
431,429
|
|
|
$
|
56,334
|
|
|
|
$
|
339,837
|
|
|
$
|
427,858
|
|
|
Cost of goods sold
|
|
223,873
|
|
|
35,941
|
|
|
|
179,998
|
|
|
248,464
|
|
||||
|
Gross profit
|
|
207,556
|
|
|
20,393
|
|
|
|
159,839
|
|
|
179,394
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Distribution
|
|
19,685
|
|
|
2,784
|
|
|
|
14,970
|
|
|
18,489
|
|
||||
|
Selling
|
|
17,802
|
|
|
2,322
|
|
|
|
13,905
|
|
|
18,513
|
|
||||
|
Marketing
|
|
41,290
|
|
|
4,615
|
|
|
|
33,589
|
|
|
37,751
|
|
||||
|
General and administrative
|
|
56,333
|
|
|
7,813
|
|
|
|
39,276
|
|
|
46,961
|
|
||||
|
Depreciation and amortization
|
|
7,672
|
|
|
1,000
|
|
|
|
8,617
|
|
|
10,179
|
|
||||
|
Business transaction costs
|
|
2,259
|
|
|
—
|
|
|
|
25,608
|
|
|
—
|
|
||||
|
Gain in fair value change of contingent consideration - TRA liability
|
|
(2,848
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Other expense
|
|
633
|
|
|
—
|
|
|
|
141
|
|
|
1,542
|
|
||||
|
Total operating expenses
|
|
142,826
|
|
|
18,534
|
|
|
|
136,106
|
|
|
133,435
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income from operations
|
|
64,730
|
|
|
1,859
|
|
|
|
23,733
|
|
|
45,959
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||
|
Change in warrant liabilities
|
|
—
|
|
|
—
|
|
|
|
722
|
|
|
(722
|
)
|
||||
|
Interest expense
|
|
(12,551
|
)
|
|
(1,662
|
)
|
|
|
(22,724
|
)
|
|
(27,195
|
)
|
||||
|
Gain (loss) on foreign currency transactions
|
|
97
|
|
|
513
|
|
|
|
133
|
|
|
(619
|
)
|
||||
|
Other income
|
|
815
|
|
|
30
|
|
|
|
221
|
|
|
118
|
|
||||
|
Total other expense
|
|
(11,639
|
)
|
|
(1,119
|
)
|
|
|
(21,648
|
)
|
|
(28,418
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
|
53,091
|
|
|
740
|
|
|
|
2,085
|
|
|
17,541
|
|
||||
|
Income tax (benefit) expense
|
|
(17,364
|
)
|
|
290
|
|
|
|
4,570
|
|
|
7,507
|
|
||||
|
Net income (loss)
|
|
$
|
70,455
|
|
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
10,034
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
|
(817
|
)
|
|
19
|
|
|
|
(199
|
)
|
|
621
|
|
||||
|
Comprehensive income
|
|
$
|
69,638
|
|
|
$
|
469
|
|
|
|
$
|
(2,684
|
)
|
|
$
|
10,655
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share from net income:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
1.00
|
|
|
$
|
0.01
|
|
|
|
|
|
|
||||
|
Diluted
|
|
$
|
0.96
|
|
|
$
|
0.01
|
|
|
|
|
|
|
||||
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
70,582,149
|
|
|
70,562,477
|
|
|
|
|
|
|
||||||
|
Diluted
|
|
73,681,355
|
|
|
71,254,770
|
|
|
|
|
|
|
||||||
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
||||||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||||||
|
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||
|
Operating activities
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
70,455
|
|
|
$
|
450
|
|
|
|
$
|
(2,485
|
)
|
|
$
|
10,034
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
|
7,672
|
|
|
1,000
|
|
|
|
8,617
|
|
|
10,179
|
|
||||
|
Amortization of deferred financing costs and debt discount
|
|
1,312
|
|
|
192
|
|
|
|
1,950
|
|
|
2,159
|
|
||||
|
Stock compensation expense
|
|
4,029
|
|
|
412
|
|
|
|
2,441
|
|
|
2,104
|
|
||||
|
Change in warrant liabilities
|
|
—
|
|
|
—
|
|
|
|
(722
|
)
|
|
722
|
|
||||
|
Gain in fair value change of contingent consideration - TRA liability
|
|
(2,848
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Unrealized gain (loss) on foreign currency transactions
|
|
(97
|
)
|
|
(513
|
)
|
|
|
(133
|
)
|
|
619
|
|
||||
|
Deferred income taxes
|
|
(21,108
|
)
|
|
(382
|
)
|
|
|
(3,880
|
)
|
|
5,505
|
|
||||
|
Loss on disposal of property and equipment
|
|
128
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Accounts receivable, net
|
|
267
|
|
|
(5,556
|
)
|
|
|
14,447
|
|
|
(14,854
|
)
|
||||
|
Inventories
|
|
(1,081
|
)
|
|
4,130
|
|
|
|
1,912
|
|
|
6,078
|
|
||||
|
Prepaid expenses
|
|
847
|
|
|
(1,107
|
)
|
|
|
36
|
|
|
(391
|
)
|
||||
|
Other current assets
|
|
3,094
|
|
|
5,340
|
|
|
|
(10,548
|
)
|
|
(1,309
|
)
|
||||
|
Accounts payable
|
|
(3,603
|
)
|
|
2,089
|
|
|
|
(7,246
|
)
|
|
2,247
|
|
||||
|
Accrued interest
|
|
21
|
|
|
561
|
|
|
|
(3,615
|
)
|
|
(211
|
)
|
||||
|
Accrued expenses and other current liabilities
|
|
1,962
|
|
|
(34,096
|
)
|
|
|
21,459
|
|
|
6,029
|
|
||||
|
Other
|
|
(12
|
)
|
|
124
|
|
|
|
(294
|
)
|
|
112
|
|
||||
|
Net cash provided by (used in) operating activities
|
|
61,038
|
|
|
(27,356
|
)
|
|
|
21,939
|
|
|
29,023
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Investing activities
|
|
|
|
|
|
|
|
|
|
||||||||
|
Purchases of property and equipment
|
|
(1,770
|
)
|
|
(458
|
)
|
|
|
(498
|
)
|
|
(815
|
)
|
||||
|
Proceeds from sale of property and equipment
|
|
14
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Acquisition of business, net of cash acquired
|
|
(1,757
|
)
|
|
(600,825
|
)
|
|
|
(19,960
|
)
|
|
—
|
|
||||
|
Cash withdrawn from trust account
|
|
—
|
|
|
403,979
|
|
|
|
—
|
|
|
—
|
|
||||
|
Net cash used in investing activities
|
|
(3,513
|
)
|
|
(197,304
|
)
|
|
|
(20,458
|
)
|
|
(815
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financing activities
|
|
|
|
|
|
|
|
|
|
||||||||
|
Proceeds from option exercises
|
|
120
|
|
|
—
|
|
|
|
109
|
|
|
326
|
|
||||
|
Proceeds from warrant exercises
|
|
232
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Tax payments related to issuance of restricted stock units
|
|
(120
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Excess tax benefits of stock-based compensation
|
|
—
|
|
|
—
|
|
|
|
(59
|
)
|
|
403
|
|
||||
|
Deferred financing costs
|
|
(319
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Principal payments of long-term debt
|
|
(1,500
|
)
|
|
—
|
|
|
|
(53,586
|
)
|
|
(7,464
|
)
|
||||
|
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 used in (provided by) financing activities
|
|
(1,587
|
)
|
|
280,799
|
|
|
|
(53,536
|
)
|
|
(6,735
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net increase (decrease) in cash
|
|
55,938
|
|
|
56,139
|
|
|
|
(52,055
|
)
|
|
21,473
|
|
||||
|
Effect of exchange rate on cash
|
|
(468
|
)
|
|
159
|
|
|
|
(10
|
)
|
|
(75
|
)
|
||||
|
Cash at beginning of period
|
|
56,501
|
|
|
203
|
|
|
|
78,492
|
|
|
57,094
|
|
||||
|
Cash and cash equivalents at end of period
|
|
$
|
111,971
|
|
|
$
|
56,501
|
|
|
|
$
|
26,427
|
|
|
$
|
78,492
|
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
||||||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||||||
|
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||
|
Supplemental disclosures of cash flow information
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash paid for interest
|
|
$
|
11,218
|
|
|
$
|
909
|
|
|
|
$
|
24,334
|
|
|
$
|
25,247
|
|
|
Cash paid for taxes
|
|
$
|
4,577
|
|
|
$
|
—
|
|
|
|
$
|
12,711
|
|
|
$
|
812
|
|
|
NCP - ATK Holdings, Inc. and Subsidiaries
|
|||||||||||||||||||||||
|
Predecessor
|
|
Common Stock
|
|
Additional Paid in Capital
|
|
Retained Earnings
(Accumulated Deficit)
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
||||||||||||||||
|
Balance, August 29, 2015
|
|
506,020
|
|
|
$
|
5
|
|
|
$
|
(46,384
|
)
|
|
$
|
6,121
|
|
|
$
|
(1,064
|
)
|
|
$
|
(41,322
|
)
|
|
Net Income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,034
|
|
|
—
|
|
|
10,034
|
|
|||||
|
Stock-based 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
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,485
|
)
|
|
—
|
|
|
(2,485
|
)
|
|||||
|
Stock-based 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
|
)
|
|
The Simply Good Foods Company and Subsidiaries
|
|||||||||||||||||||||||
|
Successor
|
|
Common Stock
|
|
Additional Paid in Capital
|
|
Retained Earnings
(Accumulated Deficit) |
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
|
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
||||||||||||||||
|
Balance, July 7, 2016
|
|
70,562,477
|
|
|
$
|
706
|
|
|
$
|
609,726
|
|
|
$
|
(12,611
|
)
|
|
$
|
—
|
|
|
$
|
597,821
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450
|
|
|
—
|
|
|
450
|
|
|||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
412
|
|
|
—
|
|
|
—
|
|
|
412
|
|
|||||
|
Foreign currency translation adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
19
|
|
|||||
|
Balance, August 26, 2017
|
|
70,562,477
|
|
|
$
|
706
|
|
|
$
|
610,138
|
|
|
$
|
(12,161
|
)
|
|
$
|
19
|
|
|
$
|
598,702
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70,455
|
|
|
—
|
|
|
70,455
|
|
|||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
4,029
|
|
|
—
|
|
|
—
|
|
|
4,029
|
|
|||||
|
Foreign currency translation adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(817
|
)
|
|
(817
|
)
|
|||||
|
Issuance of Restricted Stock Units
|
|
12,986
|
|
|
—
|
|
|
(120
|
)
|
|
—
|
|
|
—
|
|
|
(120
|
)
|
|||||
|
Exercise of options to purchase common stock
|
|
10,000
|
|
|
—
|
|
|
120
|
|
|
—
|
|
|
—
|
|
|
120
|
|
|||||
|
Warrant conversion
|
|
20,212
|
|
|
—
|
|
|
232
|
|
|
—
|
|
|
—
|
|
|
232
|
|
|||||
|
August 25, 2018
|
|
70,605,675
|
|
|
$
|
706
|
|
|
$
|
614,399
|
|
|
$
|
58,294
|
|
|
$
|
(798
|
)
|
|
672,601
|
|
|
|
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
|
|
|
|
August 25, 2018
|
|
August 26, 2017
|
||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
||||
|
Website development costs, gross
|
|
$
|
1,746
|
|
|
$
|
899
|
|
|
Amortization
|
|
(755
|
)
|
|
(91
|
)
|
||
|
Website development costs, net
|
|
$
|
991
|
|
|
$
|
808
|
|
|
(In thousands)
|
|
||
|
Cash paid
|
$
|
673,763
|
|
|
Equity consideration paid to selling equity holders (a)
|
117,567
|
|
|
|
Total cash and equity consideration
|
791,330
|
|
|
|
TRA to selling equity holders
|
30,315
|
|
|
|
Total consideration
|
$
|
821,645
|
|
|
(In thousands, except equity per share data)
|
|
||
|
Shares of Simply Good Foods paid to former equity holders of Atkins
|
10,250
|
|
|
|
Fair value of SMPL equity per share based on the market price on the day of the close
|
$
|
11.47
|
|
|
Equity consideration paid
|
$
|
117,567
|
|
|
(In thousands)
|
|
|
||
|
Assets acquired:
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
71,181
|
|
|
Accounts receivable, net
|
|
31,507
|
|
|
|
Inventories
|
|
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
(1)(3)
|
|
471,427
|
|
|
|
Total assets acquired and liabilities assumed
|
|
$
|
821,645
|
|
|
(1)
|
Goodwill and intangible assets were recorded at fair value consistent with ASC 820 as a result of the Business Combination. Intangible assets consist of brands and trademarks, customer relationships, proprietary recipes and formulas, and licensing agreements. The useful lives of the intangible assets are disclosed in Note
5
,
Goodwill and Intangibles
. The fair value measurement of the assets and liabilities were based on significant inputs not observable in the market, and thus, represent Level 3 measurements within the fair value measurement hierarchy. Level 3 fair market values were determined using a variety of information, including estimated future cash flows, appraisals and market comparable data and companies.
|
|
(2)
|
As a result of the increase in the fair value of the intangible asset, the deferred income taxes were increased by
$50.7 million
.
|
|
(3)
|
Amounts recorded for goodwill are generally not expected to be deductible for tax purposes.
|
|
|
|
52-Weeks Ended
|
|
52-Weeks Ended
|
||||
|
(In thousands)
|
|
August 26, 2017
|
|
August 27, 2016
|
||||
|
Net sales
|
|
$
|
396,171
|
|
|
$
|
369,039
|
|
|
Gross profit
|
|
$
|
186,221
|
|
|
$
|
169,552
|
|
|
Net income
|
|
$
|
28,857
|
|
|
$
|
21,288
|
|
|
(In thousands)
|
|
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 25, 2018
|
|
August 26, 2017
|
||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
||||
|
Furniture and fixtures
|
|
$
|
638
|
|
|
$
|
69
|
|
|
Computer equipment and software
|
|
305
|
|
|
161
|
|
||
|
Machinery and equipment
|
|
233
|
|
|
289
|
|
||
|
Website development costs
|
|
1,746
|
|
|
899
|
|
||
|
Leasehold improvements
|
|
337
|
|
|
310
|
|
||
|
Construction in progress
|
|
507
|
|
|
525
|
|
||
|
Property and equipment, gross
|
|
3,766
|
|
|
2,253
|
|
||
|
Less: accumulated depreciation and amortization
|
|
(1,201
|
)
|
|
(148
|
)
|
||
|
Property and equipment, net
|
|
$
|
2,565
|
|
|
$
|
2,105
|
|
|
(In thousands)
|
|
Total
|
||
|
Balance as of 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 as of August 26, 2017 (Successor)
|
|
$
|
465,030
|
|
|
Goodwill working capital adjustment
|
|
1,757
|
|
|
|
Measurement period adjustment of the Business Combination
|
|
4,640
|
|
|
|
Balance as of August 25, 2018 (Successor)
|
|
$
|
471,427
|
|
|
Successor
|
|
|
|
August 25, 2018
|
||||||||||
|
(In thousands)
|
|
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
|
|
|
4,448
|
|
|
54,552
|
|
|||
|
Proprietary recipes and formulas
|
|
7 years
|
|
7,000
|
|
|
1,131
|
|
|
5,869
|
|
|||
|
Licensing agreements
|
|
14 years
|
|
22,000
|
|
|
1,778
|
|
|
20,222
|
|
|||
|
|
|
|
|
$
|
320,000
|
|
|
$
|
7,357
|
|
|
$
|
312,643
|
|
|
Successor
|
|
|
|
August 26, 2017
|
||||||||||
|
(In thousands)
|
|
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
|
|
|
(In thousands)
|
|
|
||
|
2019
|
|
$
|
6,505
|
|
|
2020
|
|
6,505
|
|
|
|
2021
|
|
6,505
|
|
|
|
2022
|
|
6,505
|
|
|
|
2023
|
|
6,505
|
|
|
|
Thereafter
|
|
48,118
|
|
|
|
Total
|
|
$
|
80,643
|
|
|
|
|
August 25, 2018
|
|
August 26, 2017
|
||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
||||
|
Professional fees
|
|
$
|
1,473
|
|
|
$
|
1,286
|
|
|
Accrued advertising allowances and claims
|
|
1,525
|
|
|
1,037
|
|
||
|
Accrued bonus
|
|
6,726
|
|
|
4,907
|
|
||
|
Freight accrual
|
|
1,318
|
|
|
875
|
|
||
|
Payroll-related accruals
|
|
1,004
|
|
|
842
|
|
||
|
Commissions
|
|
977
|
|
|
1,025
|
|
||
|
Income taxes payable
|
|
386
|
|
|
576
|
|
||
|
VAT payable
|
|
1,481
|
|
|
1,627
|
|
||
|
Other
|
|
985
|
|
|
2,867
|
|
||
|
Accrued expenses and other current liabilities
|
|
$
|
15,875
|
|
|
$
|
15,042
|
|
|
|
|
August 25, 2018
|
|
August 26, 2017
|
||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
||||
|
Term Loan
|
|
$
|
198,500
|
|
|
$
|
200,000
|
|
|
Less: Deferred financing fees
|
|
6,917
|
|
|
7,910
|
|
||
|
Total debt
|
|
191,583
|
|
|
192,090
|
|
||
|
Less: Current maturities, net of deferred financing fees of $1.4 million at August 25, 2018 and $1.3 million at August 26, 2017, respectively
|
|
648
|
|
|
234
|
|
||
|
Long-term debt, net of deferred financing fees
|
|
$
|
190,935
|
|
|
$
|
191,856
|
|
|
(In thousands)
|
|
||
|
Fiscal year ending:
|
|
||
|
2019
|
$
|
2,000
|
|
|
2020
|
2,000
|
|
|
|
2021
|
2,000
|
|
|
|
2022
|
2,000
|
|
|
|
2023
|
2,000
|
|
|
|
Thereafter
|
188,500
|
|
|
|
Total debt
|
$
|
198,500
|
|
|
Successor
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
TRA liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
27,468
|
|
|
$
|
27,468
|
|
|
Successor
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
TRA liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
25,675
|
|
|
$
|
25,675
|
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
||||||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||
|
Domestic
|
|
$
|
49,748
|
|
|
$
|
78
|
|
|
|
$
|
(690
|
)
|
|
$
|
17,674
|
|
|
Foreign
|
|
3,343
|
|
|
662
|
|
|
|
2,775
|
|
|
(133
|
)
|
||||
|
Total
|
|
$
|
53,091
|
|
|
$
|
740
|
|
|
|
$
|
2,085
|
|
|
$
|
17,541
|
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
||||||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||
|
Current:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Federal
|
|
$
|
2,584
|
|
|
$
|
414
|
|
|
|
$
|
7,340
|
|
|
$
|
1,413
|
|
|
State and local
|
|
159
|
|
|
11
|
|
|
|
415
|
|
|
135
|
|
||||
|
Foreign
|
|
1,001
|
|
|
247
|
|
|
|
695
|
|
|
454
|
|
||||
|
Total current
|
|
3,744
|
|
|
672
|
|
|
|
8,450
|
|
|
2,002
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Federal
|
|
(21,223
|
)
|
|
(379
|
)
|
|
|
(4,172
|
)
|
|
4,796
|
|
||||
|
State and local
|
|
(26
|
)
|
|
(3
|
)
|
|
|
259
|
|
|
686
|
|
||||
|
Foreign
|
|
141
|
|
|
—
|
|
|
|
33
|
|
|
23
|
|
||||
|
Total deferred income tax (benefit) expense
|
|
(21,108
|
)
|
|
(382
|
)
|
|
|
(3,880
|
)
|
|
5,505
|
|
||||
|
Total tax (benefit) expense
|
|
$
|
(17,364
|
)
|
|
$
|
290
|
|
|
|
$
|
4,570
|
|
|
$
|
7,507
|
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-weeks ended
|
||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||
|
Statutory income tax expense:
|
|
25.5
|
%
|
|
34.0
|
%
|
|
|
34.0
|
%
|
|
34.0
|
%
|
|
State income tax expense, net of federal
|
|
3.1
|
|
|
1.7
|
|
|
|
21.0
|
|
|
3.9
|
|
|
Valuation allowance
|
|
0.6
|
|
|
5.2
|
|
|
|
(0.9
|
)
|
|
2.2
|
|
|
Taxes on foreign income above (below) the U.S. tax
|
|
0.4
|
|
|
(3.3
|
)
|
|
|
(7.5
|
)
|
|
0.5
|
|
|
Warrant liabilities
|
|
—
|
|
|
—
|
|
|
|
(11.8
|
)
|
|
1.4
|
|
|
Tax Cuts and Jobs Act
|
|
(58.4
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
Change in tax rate
|
|
(4.0
|
)
|
|
—
|
|
|
|
(4.2
|
)
|
|
0.6
|
|
|
Non-deductible transaction costs
|
|
—
|
|
|
—
|
|
|
|
182.7
|
|
|
—
|
|
|
TRA contingent consideration
|
|
(1.5
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
Other permanent items
|
|
1.6
|
|
|
1.6
|
|
|
|
6.0
|
|
|
0.2
|
|
|
Income tax (benefit) expense
|
|
(32.7
|
)%
|
|
39.2
|
%
|
|
|
219.3
|
%
|
|
42.8
|
%
|
|
|
|
August 25, 2018
|
|
August 26, 2017
|
||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
||||
|
Deferred tax assets
|
|
|
|
|
||||
|
Accounts receivable allowances
|
|
$
|
1,885
|
|
|
$
|
2,727
|
|
|
Inventories reserves
|
|
107
|
|
|
322
|
|
||
|
Accrued expenses
|
|
1,961
|
|
|
2,042
|
|
||
|
Net operating loss carryforwards
|
|
10,150
|
|
|
22,122
|
|
||
|
Share based compensation
|
|
975
|
|
|
154
|
|
||
|
Tax credits
|
|
10,066
|
|
|
7,976
|
|
||
|
Other
|
|
1,051
|
|
|
882
|
|
||
|
Deferred tax assets
|
|
26,195
|
|
|
36,225
|
|
||
|
Valuation allowance
|
|
(4,195
|
)
|
|
(3,905
|
)
|
||
|
|
|
|
|
|
||||
|
Deferred tax asset, net of valuation allowance
|
|
22,000
|
|
|
32,320
|
|
||
|
|
|
|
|
|
||||
|
Deferred tax liabilities:
|
|
|
|
|
||||
|
Prepaid expense
|
|
(419
|
)
|
|
(1,066
|
)
|
||
|
Excess tax over book depreciation
|
|
(77
|
)
|
|
38
|
|
||
|
Website development costs
|
|
(238
|
)
|
|
(301
|
)
|
||
|
Intangible assets
|
|
(74,342
|
)
|
|
(106,263
|
)
|
||
|
Other
|
|
(1,399
|
)
|
|
(287
|
)
|
||
|
Deferred tax liabilities
|
|
(76,475
|
)
|
|
(107,879
|
)
|
||
|
Net deferred tax liabilities
|
|
$
|
(54,475
|
)
|
|
$
|
(75,559
|
)
|
|
•
|
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 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, including the finalization of the assessment of the impact of the Tax Act.
|
|
(In thousands)
|
|
Estimated
future payments
|
||
|
2019
|
|
$
|
2,346
|
|
|
2020
|
|
13,772
|
|
|
|
2021
|
|
13,026
|
|
|
|
2022
|
|
1,640
|
|
|
|
2023
|
|
227
|
|
|
|
2024 and thereafter
|
|
375
|
|
|
|
Total TRA liability
|
|
$
|
31,386
|
|
|
(In thousands)
|
|
Future Payments
|
||
|
2019
|
|
$
|
2,424
|
|
|
2020
|
|
2,265
|
|
|
|
2021
|
|
1,673
|
|
|
|
2022
|
|
1,401
|
|
|
|
2023
|
|
820
|
|
|
|
Thereafter
|
|
2
|
|
|
|
Total
|
|
$
|
8,585
|
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
||||
|
|
|
August 25, 2018
|
|
|||||
|
(In thousands, except share data)
|
|
(Successor)
|
|
(Successor)
|
||||
|
Basic earnings per share computation:
|
|
|
|
|
||||
|
Numerator:
|
|
|
|
|
||||
|
Net income available to common stock shareholders
|
|
$
|
70,455
|
|
|
$
|
450
|
|
|
Denominator:
|
|
|
|
|
||||
|
Weighted average common shares - basic
|
|
70,582,149
|
|
|
70,562,477
|
|
||
|
|
|
|
|
|
||||
|
Basic earnings per share from net income
|
|
$
|
1.00
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
||||
|
Diluted earnings per share computation:
|
|
|
|
|
||||
|
Numerator:
|
|
|
|
|
||||
|
Net income available to common stock shareholders
|
|
$
|
70,455
|
|
|
$
|
450
|
|
|
Denominator:
|
|
|
|
|
||||
|
Weighted average common shares outstanding - basic
|
|
70,582,149
|
|
|
70,562,477
|
|
||
|
Warrant conversion
|
|
3,006,073
|
|
|
690,248
|
|
||
|
Employee stock options
|
|
43,779
|
|
|
—
|
|
||
|
Restricted stock units
|
|
49,354
|
|
|
2,045
|
|
||
|
Weighted average common shares - diluted
|
|
73,681,355
|
|
|
71,254,770
|
|
||
|
|
|
|
|
|
||||
|
Diluted earnings per share from net income
|
|
$
|
0.96
|
|
|
$
|
0.01
|
|
|
|
|
Shares
|
|
Weighted average
exercise price |
|
Weighted average remaining contractual life
(in years) |
|
Aggregate intrinsic
value |
|||||
|
Outstanding as of August 26, 2017
|
|
2,577,692
|
|
|
$
|
12.00
|
|
|
9.90
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Granted
|
|
280,247
|
|
|
14.47
|
|
|
|
|
|
|||
|
Exercised
|
|
(10,000
|
)
|
|
12.00
|
|
|
|
|
|
|||
|
Forfeited
|
|
(341,856
|
)
|
|
12.00
|
|
|
|
|
|
|||
|
Outstanding as of August 25, 2018
|
|
2,506,083
|
|
|
$
|
12.28
|
|
|
8.84
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|||||
|
Vested and expected to vest as of August 25, 2018
|
|
2,506,083
|
|
|
$
|
12.28
|
|
|
8.84
|
|
$
|
14,293,484
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Exercisable as of August 25, 2018
|
|
764,903
|
|
|
$
|
12.00
|
|
|
8.50
|
|
$
|
4,574,120
|
|
|
Range of Exercise Prices
|
|
Number Outstanding
|
|
Weighted-Average Exercise Price
|
|
Weighted-Average Remaining Life (Years)
|
|
Number Exercisable
|
|
Weighted-Average Exercise Price
|
|||||||||
|
$
|
12.00
|
|
-
|
12.99
|
|
2,293,236
|
|
$
|
12.00
|
|
|
8.76
|
|
764,903
|
|
|
$
|
12.00
|
|
|
$
|
13.00
|
|
-
|
14.99
|
|
95,294
|
|
13.25
|
|
|
9.64
|
|
—
|
|
|
—
|
|
||
|
$
|
15.00
|
|
-
|
16.99
|
|
99,854
|
|
16.75
|
|
|
9.89
|
|
—
|
|
|
—
|
|
||
|
$
|
17.00
|
|
-
|
18.99
|
|
17,699
|
|
17.62
|
|
|
9.97
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
2,506,083
|
|
$
|
12.28
|
|
|
8.84
|
|
764,903
|
|
|
$
|
12.00
|
|
||
|
|
|
August 25, 2018
|
|
From July 7, 2017
through August 26, 2017 |
||
|
Expected volatility
|
|
26.72%
|
-
|
27.5%
|
|
27.5%
|
|
Expected dividend yield
|
|
—%
|
|
—%
|
||
|
Expected option term
|
|
6.0 years
|
|
6.0 years
|
||
|
Risk-free rate of return
|
|
1.98%
|
-
|
2.79%
|
|
1.98%
|
|
|
|
Units
|
|
Weighted average
grant-date fair value |
|||
|
Outstanding as of August 26, 2017
|
|
65,845
|
|
|
$
|
12.00
|
|
|
|
|
|
|
|
|||
|
Granted
|
|
72,679
|
|
|
12.10
|
|
|
|
Vested
|
|
(19,920
|
)
|
|
12.00
|
|
|
|
Forfeited
|
|
(7,519
|
)
|
|
12.00
|
|
|
|
Outstanding as of August 25, 2018
|
|
111,085
|
|
|
$
|
12.06
|
|
|
|
|
From August 28, 2016 through July 6, 2017
|
|
August 27, 2016
|
||||||
|
Expected volatility
|
|
55%
|
|
55%
|
||||||
|
Expected dividend yield
|
|
—%
|
|
—%
|
||||||
|
Expected option term
|
|
5.1
|
|
-
|
6.5 years
|
|
5.1
|
|
-
|
6.5 years
|
|
Risk-free rate of return
|
|
1.62
|
%
|
-
|
1.74%
|
|
1.62
|
%
|
-
|
1.74%
|
|
|
|
From August 28, 2016 through July 6, 2017
|
|
August 27, 2016
|
||||
|
Intrinsic value of options exercised
|
|
$
|
11,106
|
|
|
$
|
326
|
|
|
Fair value of shares vested
|
|
$
|
—
|
|
|
$
|
2,145
|
|
|
Tax benefit related to stock option expense
|
|
$
|
910
|
|
|
$
|
595
|
|
|
(In thousands)
|
|
Total
|
||
|
Balance as of August 27, 2016
|
|
$
|
(443
|
)
|
|
Foreign currency translation adjustment (Predecessor)
|
|
(199
|
)
|
|
|
Elimination of accumulated other comprehensive loss (Predecessor)
|
|
642
|
|
|
|
Foreign currently translation adjustment (Successor)
|
|
19
|
|
|
|
Balance as of August 26, 2017
|
|
19
|
|
|
|
Foreign currency translation adjustment
|
|
(817
|
)
|
|
|
Balance as of August 25, 2018
|
|
$
|
(798
|
)
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
||||||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||
|
Revenues from external customers
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
|
$
|
405,055
|
|
|
$
|
52,373
|
|
|
|
$
|
316,776
|
|
|
$
|
399,922
|
|
|
International
|
|
26,374
|
|
|
3,961
|
|
|
|
23,061
|
|
|
27,936
|
|
||||
|
Total
|
|
$
|
431,429
|
|
|
$
|
56,334
|
|
|
|
$
|
339,837
|
|
|
$
|
427,858
|
|
|
|
|
August 25, 2018
|
|
August 26, 2017
|
||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
||||
|
Long lived assets
|
|
|
|
|
||||
|
North America
|
|
$
|
2,547
|
|
|
$
|
2,073
|
|
|
International
|
|
18
|
|
|
32
|
|
||
|
Total
|
|
$
|
2,565
|
|
|
$
|
2,105
|
|
|
|
|
52-Weeks Ended
|
|
From July 7, 2017
through August 26, 2017 |
|
|
From August 28, 2016 through July 6, 2017
|
|
52-Weeks Ended
|
||||
|
|
|
August 25, 2018
|
|
|
|
|
August 27, 2016
|
||||||
|
|
|
(Successor)
|
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
||||
|
Customer 1
|
|
43
|
%
|
|
42
|
%
|
|
|
46
|
%
|
|
41
|
%
|
|
|
|
August 25, 2018
|
|
August 26, 2017
|
||||||||||
|
(In thousands)
|
|
(Successor)
|
|
(Successor)
|
||||||||||
|
Customer 1
|
|
$
|
14,519
|
|
|
34
|
%
|
|
$
|
14,886
|
|
|
34
|
%
|
|
|
52-weeks ended
|
|
13-weeks ended
|
|
13-weeks ended
|
|
13-weeks ended
|
|
13-weeks ended
|
||||||||||
|
(In thousands, except per share amounts)
|
August 25, 2018
|
|
August 25, 2018
|
|
May 26, 2018
|
|
February 24, 2018
|
|
November 25, 2017
|
||||||||||
|
Net sales
(1)
|
$
|
431,429
|
|
|
$
|
108,262
|
|
|
$
|
107,233
|
|
|
$
|
109,347
|
|
|
$
|
106,587
|
|
|
Gross profit
|
$
|
207,556
|
|
|
$
|
53,258
|
|
|
$
|
51,284
|
|
|
$
|
50,257
|
|
|
$
|
52,757
|
|
|
Income from operations
|
$
|
64,730
|
|
|
$
|
14,859
|
|
|
$
|
13,802
|
|
|
$
|
16,783
|
|
|
$
|
19,286
|
|
|
Net income
|
$
|
70,455
|
|
|
$
|
11,706
|
|
|
$
|
7,137
|
|
|
$
|
41,394
|
|
|
$
|
10,218
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings per share from net income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
$
|
1.00
|
|
|
$
|
0.17
|
|
|
$
|
0.10
|
|
|
$
|
0.59
|
|
|
$
|
0.14
|
|
|
Diluted
|
$
|
0.96
|
|
|
$
|
0.15
|
|
|
$
|
0.10
|
|
|
$
|
0.56
|
|
|
$
|
0.14
|
|
|
(1)
|
The Company has historically recognized revenue at the time of shipment to its customers; however, upon examination of certain contractual arrangements, and as a result of the practice of refunding customers for products damaged in-transit, the risks and rewards of ownership of the products transferred at customer receipt. Accordingly, the Company concluded it should have recognized revenue upon customer receipt. These errors, along with the errors in prior annual and quarterly periods for which revenue for sales-in-transit was not appropriately deferred, are not material to the financial statements.
|
|
|
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
|
||||||||||||
|
(In thousands, except per share amounts)
|
(Successor)
|
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
|
(Predecessor)
|
||||||||||
|
Net sales
|
$
|
56,334
|
|
|
|
$
|
41,223
|
|
|
$
|
96,503
|
|
|
$
|
102,308
|
|
|
$
|
99,803
|
|
|
Gross profit
|
$
|
20,393
|
|
|
|
$
|
20,239
|
|
|
$
|
43,570
|
|
|
$
|
46,573
|
|
|
$
|
48,712
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
|
|
|
10.10†
|
|
|
|
10.11†
|
|
|
|
10.12
|
|
|
|
10.13†
|
|
|
|
10.14†
|
|
|
|
Exhibit No.
|
|
Document
|
|
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.
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
THE SIMPLY GOOD FOODS COMPANY
|
|
|
|
|
By:
|
/s/ Joseph E. Scalzo
|
|
Date:
|
October 24, 2018
|
|
Name:
|
Joseph E. Scalzo
|
|
|
|
|
Title:
|
President and Chief Executive Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Joseph E. Scalzo
|
|
President, Chief Executive Officer and Director
|
|
October 24, 2018
|
|
Joseph E. Scalzo
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Todd E. Cunfer
|
|
Chief Financial Officer
|
|
October 24, 2018
|
|
Todd E. Cunfer
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Timothy A. Matthews
|
|
Vice President, Controller and Chief Accounting Officer
|
|
October 24, 2018
|
|
Timothy A. Matthews
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ James M. Kilts
|
|
Chairman of the Board of Directors
|
|
October 24, 2018
|
|
James M. Kilts
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David J. West
|
|
Director
|
|
October 24, 2018
|
|
David J. West
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Clayton C. Daley, Jr.
|
|
Director
|
|
October 24, 2018
|
|
Clayton C. Daley, Jr.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Brian K. Ratzan
|
|
Director
|
|
October 24, 2018
|
|
Brian K. Ratzan
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Nomi P. Ghez
|
|
Director
|
|
October 24, 2018
|
|
Nomi P. Ghez
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James E. Healey
|
|
Director
|
|
October 24, 2018
|
|
James E. Healey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert G. Montgomery
|
|
Director
|
|
October 24, 2018
|
|
Robert G. Montgomery
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Richard T. Laube
|
|
Director
|
|
October 24, 2018
|
|
Richard T. Laube
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Arvin Kash
|
|
Director
|
|
October 24, 2018
|
|
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 |
|---|