CRAWFORD UNITED Corp - Quarter Report: 2022 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31,2022
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from Not Applicable to Not Applicable
Commission file number: 000-000147
CRAWFORD UNITED CORPORATION
(Exact name of registrant as specified in its charter)
Ohio | 34-0288470 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
10514 Dupont Avenue, Suite 200, Cleveland, Ohio | 44108 |
(Address of principal executive offices) | (Zip Code) |
Registrant's telephone number (216) 243-2614
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ | Accelerated filer ☐ |
Non-accelerated filer ☒ | Smaller reporting company ☒ |
Emerging growth company ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Securities registered pursuant to Section 12(b) of the Act: None.
As of April 30, 2022, 2,708,777 shares of Class A Common Stock and 731,848 shares of Class B Common Stock were outstanding.
PART I
ITEM 1. FINANCIAL STATEMENTS
CRAWFORD UNITED CORPORATION
CONSOLIDATED BALANCE SHEET
(Unaudited) | ||||||||
March 31, 2022 | December 31, 2021 | |||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | $ | 3,398,214 | $ | 1,494,415 | ||||
Accounts receivable less allowance for doubtful accounts | 23,366,493 | 18,387,744 | ||||||
Contract assets | 2,233,467 | 2,111,057 | ||||||
Inventories-less allowance for obsolete inventory | 16,750,211 | 16,585,437 | ||||||
Investments | 1,693,129 | 1,518,244 | ||||||
Refundable tax asset | 1,131,244 | 1,316,595 | ||||||
Prepaid expenses and other current assets | 1,284,963 | 1,112,068 | ||||||
Total Current Assets | 49,857,721 | 42,525,560 | ||||||
Property, plant and equipment, net | 15,404,805 | 15,609,202 | ||||||
Operating right of use asset, net | 9,157,599 | 8,998,776 | ||||||
OTHER ASSETS: | ||||||||
Goodwill | 15,612,954 | 14,404,618 | ||||||
Intangibles, net of accumulated amortization | 10,317,334 | 9,336,564 | ||||||
Other non-current assets | 105,643 | 88,591 | ||||||
Total Non-Current Other Assets | 26,035,931 | 23,829,773 | ||||||
Total Assets | $ | 100,456,056 | $ | 90,963,311 |
See accompanying notes to consolidated financial statements
CRAWFORD UNITED CORPORATION
CONSOLIDATED BALANCE SHEET
(Unaudited) | ||||||||
March 31, 2022 | December 31, 2021 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES: | ||||||||
Notes payable – current | $ | 2,946,885 | $ | 2,946,885 | ||||
Bank debt – current | 1,111,111 | 1,444,444 | ||||||
Leases payable – current | 1,645,264 | 1,241,681 | ||||||
Accounts payable | 13,147,038 | 11,460,364 | ||||||
Unearned revenue | 4,442,763 | 2,881,535 | ||||||
Contingent liability – short term | 750,000 | 750,000 | ||||||
Accrued expenses | 2,974,350 | 3,136,690 | ||||||
Total Current Liabilities | 27,017,411 | 23,861,599 | ||||||
LONG-TERM LIABILITIES: | ||||||||
Notes payable | 3,542,686 | 4,275,377 | ||||||
Bank debt | 21,556,354 | 16,175,436 | ||||||
Leases payable | 7,775,861 | 7,985,628 | ||||||
Contingent liability – long-term | 750,000 | 750,000 | ||||||
Deferred income taxes | 3,275,370 | 3,275,370 | ||||||
Total Long-Term Liabilities | 36,900,271 | 32,461,811 | ||||||
STOCKHOLDERS' EQUITY | ||||||||
Class A common shares - shares authorized, issued at March 31, 2022 and issued at December 31, 2021 | 6,292,130 | 5,393,823 | ||||||
Class B common shares - shares authorized, shares issued at March 31, 2022 and December 31, 2021 | 1,465,522 | 1,465,522 | ||||||
Contributed capital | 1,741,901 | 1,741,901 | ||||||
Treasury shares | (2,046,822 | ) | (1,981,113 | ) | ||||
Class A common shares – shares held at March 31, 2022 and shares held at December 31, 2021 | ||||||||
Class B common shares – shares held at March 31, 2022 and December 31, 2021 | ||||||||
Retained earnings | 29,085,643 | 28,019,768 | ||||||
Total Stockholders' Equity | 36,538,374 | 34,639,901 | ||||||
Total Liabilities and Stockholders' Equity | $ | 100,456,056 | $ | 90,963,311 |
See accompanying notes to consolidated financial statements
CRAWFORD UNITED CORPORATION
CONSOLIDATED STATEMENT OF INCOME (Unaudited)
Three Months Ended March 31, | ||||||||
2022 | 2021 | |||||||
Total Sales | $ | 31,002,746 | $ | 23,994,004 | ||||
Cost of Sales | 24,636,341 | 17,991,083 | ||||||
Gross Profit | 6,366,405 | 6,002,921 | ||||||
Operating Expenses: | ||||||||
Selling, General and administrative expenses | 4,969,084 | 3,677,461 | ||||||
Operating Income | 1,397,321 | 2,325,460 | ||||||
Other (Income) and Expenses: | ||||||||
Interest charges | 261,016 | 218,618 | ||||||
Realized (gain) on investments | - | (152,761 | ) | |||||
Unrealized (gain) on investments | (174,885 | ) | (233,644 | ) | ||||
PPP loan forgiveness | - | (1,453,837 | ) | |||||
Other (income) expense, net | (329,901 | ) | 278,125 | |||||
Total Other (Income) and Expenses | (243,758 | ) | (1,343,499 | ) | ||||
Income before Provision for Income Taxes | 1,641,091 | 3,668,959 | ||||||
Provision for Income Taxes | 575,216 | 525,542 | ||||||
Net Income | $ | 1,065,875 | $ | 3,143,417 | ||||
Net Income Per Common Share - Basic | $ | 0.31 | $ | 0.93 | ||||
Net Income Per Common Share - Diluted | $ | 0.31 | $ | 0.93 | ||||
Weighted Average Shares of Common Stock Outstanding | ||||||||
Basic | 3,433,995 | 3,392,839 | ||||||
Diluted | 3,433,995 | 3,393,720 |
See accompanying notes to consolidated financial statements
CRAWFORD UNITED CORPORATION
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (Unaudited)
COMMON SHARES - NO PAR VALUE | ||||||||||||||||||||||||
CLASS A | CLASS B | CONTRIBUTED CAPITAL | TREASURY SHARES | RETAINED EARNINGS | TOTAL | |||||||||||||||||||
Balance at December 31, 2020 | $ | 3,896,705 | $ | 1,465,522 | $ | 1,741,901 | $ | (1,938,052 | ) | $ | 22,366,470 | $ | 27,532,546 | |||||||||||
Share-based compensation expense | 46,725 | - | - | - | - | 46,725 | ||||||||||||||||||
Stock awards | 382,619 | - | - | - | - | 382,619 | ||||||||||||||||||
Stock option exercise | 8,774 | - | - | - | - | 8,774 | ||||||||||||||||||
Acquisition | 1,059,000 | - | - | - | - | 1,059,000 | ||||||||||||||||||
Repurchase of shares | - | - | - | (43,061 | ) | - | (43,061 | ) | ||||||||||||||||
Net income | - | - | - | - | 5,653,298 | 5,653,298 | ||||||||||||||||||
Balance at December 31, 2021 | $ | 5,393,823 | $ | 1,465,522 | $ | 1,741,901 | $ | (1,981,113 | ) | $ | 28,019,768 | $ | 34,639,901 | |||||||||||
Share-based compensation expense | 16,307 | - | - | - | - | 16,307 | ||||||||||||||||||
Stock awards | 882,000 | - | - | - | - | 882,000 | ||||||||||||||||||
Repurchase of shares | - | - | - | (65,709 | ) | - | (65,709 | ) | ||||||||||||||||
Net income | - | - | - | - | 1,065,875 | 1,065,875 | ||||||||||||||||||
Balance at March 31, 2022 | $ | 6,292,130 | $ | 1,465,522 | $ | 1,741,901 | $ | (2,046,822 | ) | $ | 29,085,643 | $ | 36,538,374 |
COMMON SHARES ISSUED | TREASURY SHARES | COMMON SHARES OUTSTANDING | ||||||||||||||||||||||
CLASS A | CLASS B | CLASS A | CLASS B | CLASS A | CLASS B | |||||||||||||||||||
Balance at December 31, 2020 | 2,595,087 | 954,283 | 39,467 | 182,435 | 2,555,620 | 771,848 | ||||||||||||||||||
Stock awards | 23,700 | - | - | - | 23,700 | - | ||||||||||||||||||
Stock option exercise | 2,000 | - | - | - | 2,000 | - | ||||||||||||||||||
Acquisition | 60,000 | - | - | - | 60,000 | |||||||||||||||||||
Stock conversion | 40,000 | (40,000 | ) | - | - | 40,000 | (40,000 | ) | ||||||||||||||||
Share repurchase | - | - | 2,377 | - | (2,377 | ) | - | |||||||||||||||||
Balance at December 31, 2021 | 2,720,787 | 914,283 | 41,844 | 182,435 | 2,678,943 | 731,848 | ||||||||||||||||||
Stock Awards | 32,200 | - | - | - | 32,200 | - | ||||||||||||||||||
Share repurchase | - | - | 2,366 | - | (2,366 | ) | - | |||||||||||||||||
Balance at March 31, 2022 | 2,752,987 | 914,283 | 44,210 | 182,435 | 2,708,777 | 731,848 |
See accompanying notes to consolidated financial statements
CRAWFORD UNITED CORPORATION
CONSOLIDATED STATEMENT OF CASH FLOW (Unaudited)
Three Months Ended March 31, | ||||||||
2022 | 2021 | |||||||
Cash Flows from Operating Activities | ||||||||
Net Income | $ | 1,065,875 | $ | 3,143,417 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 932,003 | 724,641 | ||||||
Unrealized gain on investments in equity securities | (174,885 | ) | (233,644 | ) | ||||
Forgiveness of PPP loan | - | (1,453,837 | ) | |||||
Non-cash share-based compensation expense | 898,307 | 329,628 | ||||||
Changes in assets and liabilities: | ||||||||
Decrease (Increase) in accounts receivable | (4,506,870 | ) | (967,662 | ) | ||||
Decrease (Increase) in inventories | 1,184,341 | (319,455 | ) | |||||
Decrease (Increase) in contract assets | (122,410 | ) | (165,696 | ) | ||||
Decrease (Increase) in prepaid expenses & other assets | (142,314 | ) | 268,510 | |||||
Increase (Decrease) in accounts payable | 1,144,315 | (633,307 | ) | |||||
Increase (Decrease) in accrued expenses | 187,137 | 912,024 | ||||||
Increase (Decrease) in unearned revenue | 1,561,228 | (142,261 | ) | |||||
Total adjustments | 960,852 | (1,681,059 | ) | |||||
Net Cash Provided by Operating Activities | $ | 2,026,727 | $ | 1,462,358 | ||||
Cash Flows from Investing Activities | ||||||||
Cash paid for business acquisitions | (4,203,734 | ) | (7,081,277 | ) | ||||
Sale of equity securities | - | 123,069 | ||||||
Capital expenditures | (151,436 | ) | (827,184 | ) | ||||
Net Cash (Used in) Investing Activities | $ | (4,355,170 | ) | $ | (7,785,392 | ) | ||
Cash Flows from Financing Activities | ||||||||
Payments on notes | (732,691 | ) | (562,500 | ) | ||||
Payments on bank debt | (933,333 | ) | (1,352,833 | ) | ||||
Borrowings on bank debt | 5,963,975 | 6,926,301 | ||||||
Share repurchase | (65,709 | ) | (41,033 | ) | ||||
Net Cash Provided by Financing Activities | $ | 4,232,242 | $ | 4,969,935 | ||||
Net Increase (decrease) in cash and cash equivalents | 1,903,799 | (1,353,099 | ) | |||||
Cash and cash equivalents at beginning of period | 1,494,415 | 6,194,276 | ||||||
Cash and cash equivalents at end of period | $ | 3,398,214 | $ | 4,841,177 | ||||
Supplemental disclosures of cash flow information | ||||||||
Interest Paid | $ | 202,777 | $ | 153,995 | ||||
Supplemental disclosures of noncash financing activity | ||||||||
Forgiveness of PPP loan | $ | - | 1,453,837 | |||||
Supplemental disclosures of noncash investing activity | ||||||||
Issuance of Class A common shares in business acquisition | $ | - | 1,059,000 |
See accompanying notes to consolidated financial statements
CRAWFORD UNITED CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
MARCH 31, 2022
1. BASIS OF PRESENTATION
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. The consolidated financial statements include the accounts of Crawford United Corporation and its wholly-owned subsidiaries (the “Company”). Significant intercompany transactions and balances have been eliminated in the financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2022 are not necessarily indicative of the results that may be expected for the fiscal year ended December 31, 2022. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
During the three-month period ended March 31, 2022, there have been no changes to our significant accounting policies.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The Company’s Summary of Significant Accounting Policies is provided with the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
New Accounting Standards Not Yet Adopted
In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses. The standard requires a financial asset (including trade receivables) measured at amortized cost basis to be presented at the net amount expected to be collected. Thus, the income statement will reflect the measurement of credit losses for newly-recognized financial assets as well as the expected increases or decreases of expected credit losses that have taken place during the period. This standard will be effective for smaller reporting companies beginning after December 15, 2022.The Company is in the process of analyzing the impact to its financial statements.
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that may affect the reported amounts of certain assets and liabilities and disclosure of contingencies at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Fair Value of Financial Instruments
Accounting for "Financial Instruments" requires the Company to disclose estimated fair values of financial instruments. Financial instruments held by the Company include, among others, accounts receivable, accounts payable, and notes payable. The carrying amounts reported in the consolidated balance sheet for assets and liabilities qualifying as financial instruments is a reasonable estimate of fair value.
Fair Value Measurements
As defined in FASB ASC 820, "Fair Value Measurements", fair value is the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants at the measurement date. In determining fair value, the Company utilizes certain assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and/or the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable firm inputs. The Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. Based on the examination of the inputs used in the valuation techniques, the Company is required to provide the following information according to the fair value hierarchy. The fair value hierarchy ranks the quality and reliability of the information used to determine fair values. Financial assets and liabilities carried at fair value will be classified and disclosed in one of the following three categories:
* Level 1: Quoted market prices in active markets for identical assets or liabilities.
* Level 2: Inputs to the valuation methodology include: * Quoted prices for similar assets or liabilities in active markets;
* Quoted prices for identical assets or similar assets or liabilities in inactive markets;
* Inputs other than quoted prices that are observable for the asset or liability;
* Inputs that are derived principally from or corroborated by observable market data by correlation or other means.
* Level 3: Unobservable inputs that are not corroborated by market data.
A financial instrument's categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
Following is a description of the valuation methodologies used for instruments measured at fair value, including the general classification of such instruments pursuant to the valuation hierarchy.
Stock: The stock market value is based on valuation of market quotes from independent active market sources, and is considered a level 1 investment.
3. ACCOUNTS RECEIVABLE
The Company establishes an allowance for doubtful accounts based upon factors surrounding the credit risk of specific customers, historical trends and other information. The reserve for doubtful accounts was $13,409 and $75,930 at March 31, 2022 and December 31, 2021, respectively.
4. INVENTORY
Inventory is valued at the lower of cost (first-in, first-out) or net realizable value and consists of:
March 31, 2022 | December 31, 2021 | |||||||
Raw materials and component parts | $ | 3,390,216 | $ | 3,904,865 | ||||
Work-in-process | 4,019,377 | 3,949,647 | ||||||
Finished products | 9,776,688 | 9,183,532 | ||||||
Total inventory | $ | 17,186,281 | $ | 17,038,044 | ||||
Less: inventory reserves | 436,070 | 452,607 | ||||||
Net inventory | $ | 16,750,211 | $ | 16,585,437 |
5. GOODWILL AND OTHER INTANGIBLE ASSETS, NET
For the identified reporting units, impairment testing was performed as of December 31, 2021 using an income approach based on management’s determination of the prospective financial information, with consideration given to the existing uncertainty in the global economy and aerospace and defense industry, particularly the commercial sector. The results of this test indicated the fair value exceeded carrying value for all reporting units tested. As a result of the impairment testing performed as of December 31, 2021, no indefinite-lived intangible assets or goodwill was determined to be impaired. Management updated their assessment during the first quarter of fiscal 2022 and validated the assumptions used in the analyses performed as of December 31, 2021 and determined that the resulting conclusions remained appropriate as of March 31, 2022.
Goodwill increased by $1.2 million from $14.4 million at December 31, 2021 to $15.6 million at March 31, 2022. The increase in Goodwill was driven by the addition of $1.4 million of Goodwill related to the acquisition of Reverso Pumps and Separ America in the Industrial and Transportation Products segment in the quarter, partially offset by a decrease of $0.2 million related to a purchase accounting adjustment to Goodwill for Global-Tek and Global-Tek Colorado, also in the Industrial and Transportation Products segment.
Intangible assets relate to the purchase of businesses. Goodwill represents the excess of cost over the fair value of identifiable assets acquired. Goodwill is not amortized but is reviewed on an annual basis for impairment. Amortization of intangibles is being amortized on a straight-line basis over period ranging from
year to 15 years. Intangible assets are as follows:
March 31, 2022 | December 31, 2021 | |||||||
Customer list intangibles | $ | 9,241,000 | $ | 8,741,000 | ||||
Non-compete agreements | 200,000 | 200,000 | ||||||
Trademarks | 4,399,149 | 3,599,149 | ||||||
Total intangible assets | 13,840,149 | 12,540,149 | ||||||
Less: accumulated amortization | 3,522,815 | 3,203,585 | ||||||
Intangible assets, net | $ | 10,317,334 | $ | 9,336,564 |
Amortization of intangibles assets was: $319,230 and $205,924 for the three months ended March 31, 2022 and 2021, respectively.
6. PROPERTY, PLANT AND EQUIPMENT, NET
Property, plant and equipment are recorded at cost and depreciated over their useful lives. Maintenance and repair costs are expenses as incurred. Property, plant and equipment are as follows:
March 31, 2022 | December 31, 2021 | |||||||
Land | $ | 231,034 | $ | 231,034 | ||||
Buildings and improvements | 3,164,362 | 2,961,431 | ||||||
Machinery & equipment | 21,739,595 | 21,612,759 | ||||||
Total property, plant & equipment | 25,134,991 | 24,805,224 | ||||||
Less: accumulated depreciation | 9,730,186 | 9,196,022 | ||||||
Property plant & equipment, net | $ | 15,404,805 | $ | 15,609,202 |
Depreciation expense was $595,833 and $508,937 for the three months ended March 31, 2022 and 2021, respectively.
7. INVESTMENTS IN EQUITY SECURITIES
Investments in equity securities are summarized in the table below:
BALANCE AT BEGINNING OF YEAR | ACQUISITIONS, DISPOSITIONS AND SETTLEMENTS | UNREALIZED GAINS (LOSSES) INCLUDED IN EARNINGS | REALIZED GAINS INCLUDED IN EARNINGS | BALANCE AT END OF PERIOD | ||||||||||||||||
December 31, 2021 | $ | 1,534,400 | $ | 19,698 | $ | (188,615 | ) | $ | 152,761 | $ | 1,518,244 | |||||||||
Year-to-date March 31, 2022 | 1,518,244 | - | 174,885 | - | 1,693,129 |
Investments by fair value level in the hierarchy as of March 31, 2022 and December 31, 2021 are as follows:
Quoted Market Prices in Attractive Markets (Level 1) | Models with Significant Observable Market Parameters (Level 2) | Unobservable Inputs that are not Corroborated by Market Data (Level 3) | Total Carrying Value in the Balance Sheet | |||||||||||||
Common stock as of March 31, 2022 | $ | 1,693,129 | $ | - | $ | - | $ | 1,693,129 | ||||||||
Common stock as of December 31, 2021 | $ | 1,518,244 | $ | - | $ | - | $ | 1,518,244 |
8. BANK DEBT
The Company entered into a Credit Agreement on June 1, 2017 with JPMorgan Chase Bank, N.A. as lender, which was subsequently amended in connection with funding the acquisition of CAD Enterprises, Inc. (“CAD”) on July 5, 2018 (as amended, the “Credit Agreement”). As amended, the Credit Agreement is comprised of a revolving facility in the amount of $12,000,000, subject to a borrowing base (determined based on 80% of Eligible Accounts, plus 50% of Eligible Progress Billing Accounts, plus 50% of Eligible Inventory, minus Reserves, each as defined in the Credit Agreement) and a term A loan in the amount of $6,000,000. Outstanding borrowings on the term A loan are payable in consecutive monthly installments, which currently amount to $111,111 per month. The Credit Agreement was amended on September 30, 2019 to expand the revolving loan amount from $12,000,000 to $20,000,000, subject to a borrowing base, and to extend the maturity of revolving facility from June 1, 2021 to June 1, 2024. The Credit Agreement was amended on December 30, 2019 to eliminate the borrowing base. The Credit Agreement was amended on March 2, 2021 to expand the revolving loan amount from $20,000,000 to $30,000,000.
The revolving facility under the Credit Agreement includes a $3 million sublimit for the issuance of letters of credit thereunder. Interest for borrowings under the revolving facility accrues at a per annum rate equal to Prime Rate or LIBOR plus applicable margins of (i) (0.25%) for Prime Rate loans and (ii) 1.75% for LIBOR loans. The maturity date of the revolving facility is June 1, 2024. Interest for borrowings under the term A loan accrues at a per annum rate equal to Prime Rate or LIBOR plus applicable margins of (i) 0.25% for Prime Rate loans and (ii) 2.25% for LIBOR loans. The maturity date of the term A loan is December 1, 2022. The Credit Agreement includes a commitment fee on the unused portion of the revolving facility of 0.25% per annum payable quarterly. The obligations of the Company and other borrowers under the Credit Agreement are secured by a blanket lien on all the assets of the Company and its subsidiaries. The Credit Agreement also includes customary representations and warranties and applicable reporting requirements and covenants. The financial covenants under the Credit Agreement include a minimum fixed charge coverage ratio, a maximum senior funded debt to EBITDA ratio and a maximum total funded debt to EBITDA ratio. LIBOR is a common benchmark interest rate (or reference rate) used to set and make adjustments to interest rates for certain floating rate securities and other financial instruments. Financial institutions are discontinuing the use of LIBOR and adopting alternative reference rates including the Federal Reserve Bank of New York’s Secured Overnight Financing Rate (SOFR).
Bank debt balances consist of the following:
March 31, 2022 | December 31, 2021 | |||||||
Term debt | $ | 1,111,111 | $ | 1,444,444 | ||||
Revolving debt | 21,675,468 | 16,311,493 | ||||||
Total Bank debt | 22,786,579 | 17,755,937 | ||||||
Less: current portion | 1,111,111 | 1,444,444 | ||||||
Non-current bank debt | 21,675,468 | 16,311,493 | ||||||
Less: unamortized debt costs | 119,114 | 136,057 | ||||||
Net non-current bank debt | $ | 21,556,354 | $ | 16,175,436 |
The Company had $8.3 million and $13.7 million available to borrow on the revolving credit facility at March 31, 2022 and December 31, 2021, respectively.
9. NOTES PAYABLE
Notes Payable – Related Party
The Company had two separate outstanding promissory notes with First Francis Company Inc. (“First Francis”), which were originally issued in July 2016 in connection with the acquisition of Federal Hose Manufacturing (“Federal Hose”) and which were amended in July 2018 in connection with acquisition of CAD. The first promissory note was issued with original principal in the amount of $2,000,000, and the second was issued with original principal in the amount of $2,768,662. The promissory notes each had an interest rate of 6.25% per annum, which was increased from 4.0% per annum as part of the July 2018 amendments to the Credit Agreement.
In connection with the Komtek Forge acquisition, on January 15, 2021, the Company refinanced the outstanding First Francis promissory notes in the aggregate amount of $2,077,384, including accrued interest payable through the refinance date and combined this amount with an existing First Francis promissory note carried by Komtek Forge in the amount of $1,702,400 into one note for a combined $3,779,784 loan due to First Francis Company, payable in quarterly installments beginning April 15, 2021. The interest rate on the refinanced loan remained at 6.25% per annum. First Francis is owned by Edward Crawford and Matthew Crawford, both of whom serve on the Board of Directors of the Company.
Notes Payable – Seller Note
Effective July 1, 2018, the Company completed the acquisition of all of the issued and outstanding shares of capital stock of CAD. Upon the closing of the transaction, the CAD shares were transferred and assigned to the Company in consideration of the payment by the Company of an aggregate purchase price of $21 million, $12 million of which was payable in cash at closing, with the remainder paid in the form of a subordinated promissory note issued by the Company in favor of a Seller (the “Seller Note”), which is subject to certain post-closing adjustments based on working capital, indebtedness and selling expenses, as specified in the Share Purchase Agreement entered into in connection with the acquisition (the “Share Purchase Agreement”). The Seller Note bears interest at a rate of four percent (4%) per annum and is payable in full no later than June 30, 2023 (the “Maturity Date”). The Maturity Date, with respect to any then-outstanding portion of the original principal amount which is subject to an indemnification claim by the Company (asserted in accordance with the terms of the Share Purchase Agreement) pending as of the date thereof, will be automatically extended until such time as any claim relating to such disputed amount is no longer pending, pursuant to the terms of the Seller Note and subject to additional conditions set forth therein and in the Share Purchase Agreement. The Company is not permitted to prepay any amounts due and owing under the Seller Note. Payment of the Seller Note is secured by a second-priority security interest in the assets of CAD. Interest accrued on the original principal amount is due and payable in arrears on the first day of each calendar quarter up to and including June 30, 2023. The Company is required to make quarterly principal payments, the amount of which is calculated based on a four (4) year amortization schedule, on the last day of each calendar quarter up to and including the Maturity Date. The holders of the Seller Note and the Company agreed to defer the quarterly principal payment due June 30, 2020 until June 30, 2023; quarterly interest was paid on the Seller Note.
Notes payable consists of the following:
March 31, 2022 | December 31, 2021 | |||||||
In connection with the Komtek Forge acquisition, the Company refinanced the outstanding First Francis promissory notes, accrued interest payable through the refinance date and the assumed First Francis promissory note into one note on January 15, 2021 for a loan due to First Francis Company, payable in quarterly installments beginning April 15, 2021. | $ | 3,114,571 | $ | 3,284,762 | ||||
In connection with the CAD acquisition, the Company entered into a promissory note on July 1, 2018 for a loan due to the Loudermilks, payable in quarterly installments beginning September 30, 2018. | 3,375,000 | 3,937,500 | ||||||
Total notes payable | 6,489,571 | 7,222,262 | ||||||
Less current portion | 2,946,885 | 2,946,885 | ||||||
Notes payable – non-current portion | $ | 3,542,686 | $ | 4,275,377 |
10. LEASES
The Company has operating leases for facilities, vehicles and equipment. These leases have remaining terms of 2 years to 15 years, some of which include options to extend the leases for up to 10 years.
Supplemental balance sheet information related to leases:
March 31, 2022 | December 31, 2021 | |||||||
Operating leases: | ||||||||
Operating lease right-of-use assets, net | $ | 9,157,599 | $ | 8,998,776 | ||||
Other current liabilities | 1,645,264 | 1,241,681 | ||||||
Operating lease liabilities | 7,775,861 | 7,985,628 | ||||||
Total operating lease liabilities | $ | 9,421,125 | $ | 9,227,309 | ||||
Weighted Average Remaining Lease Term | ||||||||
Operating Leases (in years) | 9.0 | 9.0 | ||||||
Weighted Average Discount Rate | ||||||||
Operating Leases | 5.0 | % | 5.0 | % |
11. EARNINGS PER COMMON SHARE
The following table sets forth the computation of basic and diluted earnings per share.
Three Months Ended March 31, |
||||||||
2022 |
2021 |
|||||||
Earnings Per Share - Basic |
||||||||
Net Income |
$ | 1,065,875 | $ | 3,143,417 | ||||
Weighted average shares of common stock outstanding - Basic |
3,433,995 | 3,392,839 | ||||||
Earnings Per Share - Basic |
$ | 0.31 | $ | 0.93 | ||||
Earnings Per Share - Diluted |
||||||||
Weighted average shares of common stock outstanding - Basic |
3,433,995 | 3,392,839 | ||||||
Warrants, Options and Convertible Notes |
- | 881 | ||||||
Weighted average shares of common stock -Diluted |
3,433,995 | 3,393,720 | ||||||
Earnings Per Share - Diluted |
$ | 0.31 | $ | 0.93 |
12. ACQUISITIONS
Effective January 15, 2021, the Company completed the acquisition of all of the issued and outstanding membership interests of KT Acquisition LLC (dba Komtek Forge, “Komtek”), a Massachusetts limited liability company and supplier of highly engineered forgings for the aerospace, industrial gas turbine, medical prosthetics. alternative energy, petrochemical, and defense industries, pursuant to a Membership Interest Purchase Agreement entered into as of January 15, 2021. The Company acquired Komtek in consideration of the payment by the Company of an aggregate purchase price of $3.7 million, subject to certain post-closing adjustments based on working capital, indebtedness and selling expenses, as specified in the Membership Interest Purchase Agreement, which was comprised of cash, the issuance of 60,000 Class A common shares of the Company and the assumption of certain specified liabilities of the seller.
Cash Consideration Transferred | $ | 840,551 | ||
Assumed Debt | 1,753,757 | |||
Fair Value of Stock Consideration | 1,059,000 | |||
Total Consideration | $ | 3,653,308 | ||
Cash | $ | 75,701 | ||
Accounts Receivable | 1,502,713 | |||
Inventory | 1,595,859 | |||
Fixed Assets | 434,197 | |||
Prepaid and Other Assets | 280,258 | |||
Goodwill | 832,306 | |||
Total Assets Acquired | $ | 4,721,034 | ||
Accounts Payable | $ | 843,817 | ||
Accrued Expense | 223,909 | |||
Total Liabilities Assumed | $ | 1,067,726 | ||
Total Fair Value | $ | 3,653,308 | ||
Acquisition transaction costs incurred were: | $ | 147,400 |
Goodwill
Goodwill has an assigned value of $0.8 million and represents the expected synergies generated by combining the operations of Komtek and the Company. The Company purchases forgings to manufacture products for customers in the Industrial and Transportation Products segment and the Komtek acquisition strengthens the Company’s supply chain.
Effective March 1, 2021, MTA Acquisition Company, LLC, a Delaware limited liability company (“Global-Tek Colorado”) and indirect wholly-owned subsidiary of Crawford United Corporation, completed the acquisition of all of the membership interests of Global-Tek-Manufacturing LLC, a Puerto Rico limited liability company and specialist in machining parts from wrought, rounds, castings or extrusions and providing in house anodizing and other finishing and assembly operations and substantially all of the assets of Machining Technology L.L.C., a Colorado limited liability company with CNC machining capability, pursuant to a Membership Interest and Asset Purchase Agreement entered into March 2, 2021 and effective as of March 1, 2021. The stock and assets were transferred and assigned to MTA in exchange for approximately $4.9 million in cash and the repayment of remaining outstanding indebtedness and transaction costs totaling $1.4 million, subject to customary post-closing adjustments. The Purchase Agreement also includes a post-closing “earnout” that provides for up to an aggregate of $1.5 million in additional consideration to the certain sellers (up to $750,000 per year) if specified performance targets are met in the two years following closing. If earned, the additional consideration is payable in cash or, at the election of each such seller, in Company common shares up to a maximum aggregate amount of 61,475 shares.
Cash Consideration Transferred | $ | 4,926,035 | ||
Seller Transaction Costs and Repayment of Indebtedness | 1,398,394 | |||
Total Consideration | $ | 6,324,429 |
Accounts Receivable | $ | 1,058,460 | ||
Inventory | 173,202 | |||
Fixed Assets | 3,233,073 | |||
Prepaid and Other Assets | 189,214 | |||
Intangibles Asset: Trademark | 1,162,000 | |||
Intangible Asset: Customer Lit | 1,041,000 | |||
Goodwill | 1,896,607 | |||
Total Assets Acquired | $ | 8,753,556 | ||
Accounts Payable | $ | 473,119 | ||
Accrued Payroll and Other Expense | 456,008 | |||
Contingent Liability | 1,500,000 | |||
Total Liabilities Assumed | $ | 2,429,127 | ||
Total Fair Value | $ | 6,324,429 | ||
Acquisition transaction costs incurred were: | $ | 190,007 |
Goodwill and Intangible Assets
Goodwill has an assigned value of $1.9 million and represents the expected synergies generated by combining the operations of Global-Tek Colorado, Global-Tek-Manufacturing LLC and the Company. The Company utilizes machined parts for customers in the Industrial and Transportation Products segment and the acquisition of Global-Tek Colorado and Global-Tek-Manufacturing allows the Company to strengthen its supply chain. Intangible asset, trademark has an assigned value of $1.2 million which represents the expected value of the Global-Tek trade name in the market. Intangible asset, customer list has an assigned value of $1.0 million which represents the expected value of the list of the customers of Global-Tek to the Company.
Contingent Consideration
Global-Tek has a contingent consideration of $1.5 million as of the acquisition date which represents $750 thousand of additional consideration per year for a period of two years following the acquisition date if specified performance targets are met. The additional consideration will be earned if Global-Tek achieves specified profitability targets and is payable either in cash or in common shares of the Company up to an aggregate maximum amount of 61,475 shares. The range of estimates for the outcome of the contingent consideration is between $0 and approximately $1.5 million. The maximum amount of the payment is the greater of the value of 61,475 common shares of the Company and $1.5 million. The first year performance target has been achieved by Global-Tek and is expected to be paid out in the second quarter of 2022 in the amount of $750 thousand.
Effective July 1, 2021, Crawford EH Acquisition Company, LLC, a Delaware limited liability company and indirect wholly-owned subsidiary of Crawford United Corporation, completed the acquisition of all of the operating assets of Emergency Hydraulics LLC, (“Emergency Hydraulics”) a Florida limited liability company and provider of hydraulic hoses, air tank assemblies and related products to manufacturers of firefighting trucks and other emergency vehicles, pursuant to an Asset Purchase Agreement entered into July 1, 2021. The acquired business is strategically important to the Company’s growing industrial hose platform and will expand its offerings and diversify its customer base in this important market segment. The assets were transferred and assigned to Emergency Hydraulics in exchange for approximately $0.3 million of repayment of remaining outstanding indebtedness and transaction costs.
Assumption of Indebtedness | $ | 287,359 | ||
Accounts Receivable | 79,843 | |||
Inventory | 67,254 | |||
Intangible Assets: Customer List | 478,649 | |||
Total Assets Acquired | $ | 625,746 | ||
Accounts Payable | $ | 338,387 | ||
Total Liabilities Assumed | $ | 273,327 | ||
Total Fair Value | $ | 287,359 | ||
Acquisition transaction costs incurred were: | $ | 36,204 |
Intangible Assets
Intangible asset, customer list has an assigned value of $0.5 million which represents the expected value of the list of the customers of Emergency Hydraulics to the Company.
Effective January 10, 2022, Crawford REV Acquisition Company LLC (name later changed to Reverso Pumps LLC or “Reverso Pumps”), a Delaware limited liability company and indirect wholly-owned subsidiary of Crawford United Corporation (the “Company”), completed the acquisition (the “Reverso Transaction”) of substantially all the assets of Reverso Pumps, Inc., a Florida corporation and developer, designer, manufacturer, seller and distributor of oil change systems, fuel and oil transfer pumps, fuel primers, fuel polishing systems and engine flushing systems (“Reverso”), pursuant to an Asset Purchase Agreement (the “Reverso Asset Purchase Agreement”) entered into and effective January 10, 2022 by and among Reverso Pumps, the Seller, the seller parties named therein and the Seller Parties’ representatives named therein. Upon the closing of the Transaction, the assets were transferred and assigned to Reverso Pumps in exchange for approximately $2.6 million in cash, subject to customary post-closing adjustments.
Additionally, effective on January 10, 2022, Crawford SEP Acquisition Company LLC (name later changed to Separ America LLC or “Separ America”), a Delaware limited liability company and indirect wholly-owned subsidiary of the Company, completed the acquisition (the “Separ Transaction,” and with the Reverso Transaction, the “Transactions”) of substantially all the assets of Separ of the Americas, LLC, a Florida limited liability company and developer, designer, manufacturer, seller and distributor of oil change systems, fuel and oil transfer pumps, fuel primers, fuel polishing systems and engine flushing systems (“Separ”) pursuant to an Asset Purchase Agreement (the “Separ Asset Purchase Agreement,” and together with the Reverso Asset Purchase Agreement, the “Purchase Agreements”) by and among Separ America, the Seller, the seller parties named therein and the Seller Parties’ representative named therein. Upon the closing of the Transaction, the assets were transferred and assigned to Separ America in exchange for approximately $1.6 million in cash, subject to customary post-closing adjustments.
Cash Consideration Transferred | $ | 3,973,375 | ||
Seller Transaction Costs | 230,359 | |||
Total Consideration | $ | 4,203,734 | ||
Accounts Receivable | 471,879 | |||
Inventory | 1,349,115 | |||
Fixed Assets | 255,000 | |||
Prepaid and Other Assets | 47,632 | |||
Intangible Asset: Customer List & Trademark | 1,300,000 | |||
Goodwill | 1,378,191 | |||
Total Assets Acquired | $ | 4,801,817 | ||
Accounts Payable | $ | 542,359 | ||
Accrued Expense | 55,724 | |||
Total Liabilities Assumed | $ | 598,083 | ||
Total Fair Value | $ | 4,203,734 | ||
Acquisition transaction costs incurred were: | $ | 124,825 |
Goodwill
Goodwill has an assigned value of $1.4 million and represents the expected synergies generated by combining the operations of Reverso, Separ, and the Company. The Company sells marine hoses and related products and the acquisition of Reverso Pumps and Separ America will allow the Company to expand its offerings to customers in the strategically important marine and defense markets. Intangible assets, customer list and trademarks has an assigned value of $1.3 million which represents the expected value of the list of the customers and trademarks of Reverso Pumps and Separ America.
13. SEGMENT AND RELATED INFORMATION
The Company elected to report operations for two business segments: (1) Commercial Air Handling Equipment, (2) Industrial and Transportation Products. The decision to change from three to two reportable business segments was the result of a board-level discussion and was deemed appropriate given the size of the Company. The Company's management evaluates segment performance based primarily on operating income. Certain corporate costs are allocated to the segments and interest expense directly related to financing the acquisition of a business is allocated to that segment, respectively. Intangible assets are allocated to each segment and the related amortization of these assets are recorded in selling, general and administrative expenses.
Commercial Air Handling Equipment:
The Commercial Air Handling Equipment segment was added June 1, 2017, when the Company purchased certain assets and assumed certain liabilities of Air Enterprises Acquisition LLC in Akron, Ohio. The acquired business, which operates under the name Air Enterprises, is an industry leader in designing, manufacturing and installing large-scale commercial, institutional, and industrial custom air handling solutions. Its customers are typically in the health care, education, pharmaceutical and industrial manufacturing markets in the United States. This segment also sells to select international markets. The custom air handling units are constructed of non-corrosive aluminum, resulting in sustainable, long-lasting, and energy efficient solutions with life expectancies of 50 years or more. These products are distributed through a network of sales representatives, based on relationships with health care networks, building contractors and engineering firms. The custom air handling equipment is designed, manufactured and installed under the brand names FactoryBilt® and SiteBilt®. FactoryBilt® air handling solutions are designed, fabricated and assembled in a vertically integrated process entirely within the Akron, Ohio facility. SiteBilt® air handling solutions are designed and fabricated in Akron, but are then crated and shipped to the field and assembled on-site.
Industrial and Transportation Products:
The Industrial and Transportation Products segment was added July 1, 2016, when the Company purchased the assets of the Federal Hose Manufacturing, LLC of Painesville, Ohio. This business segment includes the manufacture of flexible interlocking metal hoses and the distribution of silicone and hydraulic hoses. Metal hoses are sold primarily to major heavy-duty truck manufacturers and major aftermarket suppliers in North America. Metal hoses are also sold into the agricultural, industrial and petrochemical markets. Silicone hoses are distributed to a number of industries in North America, including agriculture and general industrial markets. The Company purchased all of the issued and outstanding shares of capital stock of CAD Enterprises, Inc.(“CAD”) in Phoenix, Arizona on July 1, 2018. CAD provides complete end-to-end engineering, machining, grinding, welding, brazing, heat treat and assembly solutions. Utilizing state-of-the-art machining and welding technologies, this segment is an industry leader in providing complex components produced from nickel-based superalloys and stainless steels. CAD’s quality certifications include ISO 9001:2015/AS9100D, as well as Nadcap accreditation for Fluorescent Penetrant Inspection (FPI), Heat Treating/Braze, Non-Conventional Machining EDM, and TIG/E-Beam welding. The Company added the distribution of marine hose to this segment through the acquisition of the assets of MPI Products, Inc. (“MPI”) on January 2, 2020. MPI specializes in rubber and plastic marine hose for the recreational boating industry. MPI offers certified products that meet marine industry standards and regulations. Effective April 19, 2019, the Company, completed the acquisition of substantially all of the assets of Data Genomix, Inc., an Ohio corporation (“DG”). DG is in the business of developing and commercializing marketing and data analytic technology applications. The Company purchased all of the issued and outstanding membership interests of KT Acquisition LLC (name later changed to Komtek Forge LLC), in Worcester, Massachusetts on January 15, 2021. Komtek Forge LLC is a supplier of highly engineered forgings for the aerospace, industrial gas turbine, medical prosthetics, alternative energy, petrochemical and defense industries. The Company purchased all of the membership interests of Global-Tek-Manufacturing LLC (“Global-Tek”), in Ceiba, Puerto Rico and substantially all of the assets of Machining Technology LLC (name later changed to Global-Tek Colorado LLC or “Global-Tek Colorado”) in Longmont, Colorado on March 2, 2021. Global-Tek and Global-Tek Colorado specialize in providing customers with highly engineered manufacturing solutions, including CNC machining, anodizing, electro polishing and laser marking for customers in the defense, aerospace and medical device markets. The Company purchased substantially all of the assets of Emergency Hydraulics LLC (“Emergency Hydraulics”), in Ocala, Florida on July 1, 2021. Emergency Hydraulics provides hydraulic hoses, air tank assemblies and related products to manufacturers of firefighting trucks and other emergency vehicles. The company purchased substantially all of the assets of Crawford REV Acquisition Company LLC (name later changed to Reverso Pumps LLC or “Reverso Pumps”), in Davie, Florida on January 10, 2022. Reverso Pumps develops, designs, manufactures, sells and distributes oil change systems, fuel and oil transfer pumps, fuel primers, fuel polishing systems and engine flushing systems. The company purchased substantially all of the assets of Crawford SEP Acquisition Company LLC (name later changed to Separ America LLC or “Separ America”), in Davie, Florida on January 10, 2022. Separ America develops, designs, manufactures, sells and distributes oil change systems, fuel and oil transfer pumps, fuel primers, fuel polishing systems and engine flushing systems.
Corporate and Other:
Corporate costs not allocated to the two primary business segments are aggregated here.
Information by industry segment is set forth below:
Three Months Ended March 31, 2022 | ||||||||||||||||
Commercial Air Handling | Industrial And Transportation Products | Corporate and Other | Consolidated | |||||||||||||
Sales | $ | 11,557,874 | $ | 19,444,872 | $ | - | $ | 31,002,746 | ||||||||
Gross Profit | 2,629,657 | 3,736,748 | - | 6,366,405 | ||||||||||||
Operating Income | 1,562,344 | 1,281,985 | (1,447,008 | ) | 1,397,321 | |||||||||||
Pretax Income | 1,562,344 | 1,415,972 | (1,337,225 | ) | 1,641,091 | |||||||||||
Net Income | 1,117,076 | 946,234 | (997,435 | ) | 1,065,875 |
Three Months Ended March 31, 2021 | ||||||||||||||||
Commercial Air Handling | Industrial And Transportation Products | Corporate and Other | Consolidated | |||||||||||||
Sales | $ | 8,765,099 | $ | 15,228,905 | $ | - | $ | 23,994,004 | ||||||||
Gross Profit | 2,230,821 | 3,772,100 | - | 6,002,921 | ||||||||||||
Operating Income | 1,045,631 | 1,751,443 | (471,614 | ) | 2,325,460 | |||||||||||
Pretax Income | 1,045,631 | 3,025,970 | (402,642 | ) | 3,668,959 | |||||||||||
Net Income | 784,224 | 2,660,019 | (300,826 | ) | 3,143,417 |
14. SUBSEQUENT EVENTS
Effective on May 1, 2022, Knitting Machinery Company of America LLC (“Knitting Machinery”), a Delaware limited liability company and indirect wholly-owned subsidiary of the Company, completed the acquisition (the “KMC Transaction,”) of substantially all the assets of KMC Corp. dba Knitting Machinery Corp. (KMC Corp.), a Delaware corporation and specialist in the manufacture of hose reinforcement machinery for the plastic, rubber and silicone industries (“KMC”), pursuant to an Asset Purchase Agreement entered into as of May 1, 2022 by and among Knitting Machinery, KMC, and Edward F. Crawford, Trustee of the Edward F. Crawford Second Restatement of Trust Dated March 2, 2001 (the “Equityholder” and with KMC, each a “Seller Party” and together the “Seller Parties”).
Knitting Machinery acquired the assets of KMC on a debt-free basis in exchange for $250,000 in chase (the "Cash Payment") and the issuance by the Company on behalf of Knitting Machinery a total of 38,462 of its Class A Common Shares (the "Shares") at an implied price of $26.00 per share to the Equityholer. The Cash Payment is subject to a total or partial refund to the extent KMC's earnings before interest, tax, depreciation and amortization (EBITDA) is not equal to or greater than the amount of the Cash Payment for the twelve-month period following the closing of the KMC Transaction.
RESULTS OF OPERATIONS.
The following discussion is intended to assist in the understanding of the Company's financial position at March 31, 2022 and December 31, 2021, results of operations for the three months ended March 31, 2022 and 2021, and cash flows for the three months ended March 31, 2022 and 2021, and should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q and with the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021. The coronavirus (COVID-19) pandemic has disrupted our operations and affected our business, and may continue to do so, due to many factors, including imposition by government authorities of mandatory closures, work-from-home orders and social distancing protocols, increased employee absenteeism due to illness and/or quarantine requirements, and other restrictions that could materially adversely affect our ability to adequately staff and maintain our operation. The COVID-19 pandemic has also disrupted, and may continue to disrupt, our operations and facilities and to provide personal protective equipment for our employees. There may also be long-term negative effects on the economic well being of our customers and in the economies of affected countries. Even as government restrictions have been lifted and economies gradually reopened, the shape of the economic recovery remains uncertain and may continue to negatively impact our results of operations, cash flows and financial position in subsequent quarters.
Items Affecting the Comparability of our Financial Results
The Company purchased all of the issued and outstanding membership interests of KT Acquisition LLC (name later changed to Komtek Forge LLC “Komtek”), in Worcester, Massachusetts on January 15, 2021.
The Company purchased all of the membership interests of Global-Tek Manufacturing LLC (“Global-Tek”) in Ceiba, Puerto Rico and substantially all of the assets of Machining Technology L.L.C. (“Machining Technology”), in Longmont, Colorado on March 2, 2021.
The Company purchased substantially all of the operating assets of Emergency Hydraulics LLC, (“Emergency Hydraulics”) in Ocala, Florida on July 1, 2021.
The Company purchased substantially all of the operating assets of Reverso Pumps, Inc, (“Reverso Pumps”) and Separ of the Americas, LLC, (“Separ America”), both located in Davie, Florida on January 10, 2022.
Accordingly, in light of the timing of these transactions, the Company’s results for the quarter ended on March 31, 2022 include the added results of operations of Emergency Hydraulics, Reverso Pumps and Separ America in the Industrial and Transportation Products segment. Conversely, our results for the quarter ended March 31, 2021 do not include the results of operations of Emergency Hydraulics, Reverso Pumps and Separ America and also do not include a full quarter for Komtek, Global-Tek and Machining Technology in the Industrial and Transportation Products segment.
Results of Operations – Three Months Ended March 31, 2022 and 2021
Sales for the quarter ended March 31, 2022 (“current quarter”) increased to $31.0 million, an increase of approximately $7.0 million or 29% from sales of $24.0 million during the same quarter of the prior year. This increase in sales was primarily attributable to the impact of the acquisitions of Emergency Hydraulics, Reverso Pumps and Separ America in addition to a full quarter of earnings from Komtek, Global-Tek and Machining Technology.
Cost of sales for the current quarter was $24.6 million compared to $18.0 million, an increase of $6.6 million or 37% from the same quarter of the prior year. Gross profit was $6.4 million in the current quarter compared to $6.0 million, an increase of $0.4 million from the same quarter of the prior year. The increase in cost of sales and gross profit was primarily attributable to the impact of the acquisitions of Emergency Hydraulics, Reverso Pumps and Separ America, in addition to a full quarter of earnings in 2022 from Komtek, Global-Tek and Machining Technology.
Selling, general and administrative expenses (SG&A) in the current quarter were $5.0 million, or 16% of sales, compared to $3.7 million, or 15% of sales in the first quarter of last year. Selling, general and administrative expenses increased as a percentage of sales due primarily to $0.9 million of stock awards that were granted in the current quarter compared to $0.3 million of stock awards during the same quarter of last year. An additional $0.5 million of Selling, general and administrative expenses in the current quarter were a result of the acquisitions of Reverso Pumps and Separ America, in addition to a full quarter of expenses in 2022 for Komtek, Global-Tek and Machining Technology.
Interest charges in the current quarter were approximately $0.3 million compared to $0.2 million in the same quarter of the prior year. The interest expense increased due to higher balances on the Company’s floating rate bank debt. Average total debt (including notes) and average interest rates for the current quarter were $29.0 million and 2.7% compared to $25.6 million and 3.0% in the same period of last year.
Other income, net was $0.5 million in the current quarter compared to $1.6 million of other income, net in the same quarter of the prior year. The decrease in other income is primarily driven by the forgiveness of the Company’s $1.5 million in outstanding Payroll Protection Loans (“PPP Loans”) in full by the U.S. Small Business Administration in accordance with the terms of the CARES Act in the first quarter of 2021 as compared to no PPP Loan forgiveness in the first quarter of 2022. The forgiveness of the PPP Loans was treated as income in the first quarter of 2021.
Income tax expense in the current quarter was $0.6 million compared to $0.5 million in the same quarter of the prior year. Tax expense is higher compared to the same quarter of the prior year because PPP Loan forgiveness is not taxable, which contributed to a lower tax rate in 2021.
Net income in the current quarter was $1.1 million or $0.31 per diluted share as compared to the net income of $3.1 million or $0.93 per diluted share for the same quarter of the prior year.
Liquidity and Capital Resources
As described further in Note 12 to the Company’s consolidated financial statements, effective January 10, 2022, the Company completed the Reverso Pumps and Separ America acquisitions for a purchase price of $4.2 million, subject to certain customary post-closing adjustments based on working capital.
The Company’s credit agreement, dated as of June 1, 2017, by and between the Company and JPMorgan Chase Bank, N.A. as lender (as amended, the “Credit Agreement”), provides for a revolving credit facility. On March 2, 2021, the Company amended its Credit Agreement to increase availability under the revolving credit facility to $30.0 million from $20.0 million. The amendment to the loan agreement provided additional flexibility to fund acquisitions, working capital and other strategic initiatives.
Total current assets at March 31, 2022 increased to $49.9 million from $42.5 million at December 31, 2021, an increase of $7.3 million. The increase in current assets is comprised of the following: an increase of accounts receivable of $5.0 million; an increase in cash of $1.9 million, an increase in inventory of $0.2 million; an increase in contract assets of $0.1 million; and an increase in investments of $0.2 million; partially offset by a decrease in refundable tax assets of $0.2 million. The increase in accounts receivable is driven by the recent acquisitions of Reverso Pumps and Separ America in addition to an increase in new billings in the Commercial Air Handling segment for certain early-stage projects that have achieved billing milestones in advance of certain production milestones per their individual contract terms. Management estimates that these new projects in the Commercial Air Handling segment will be completed in the next 6 to 12 months. The Company is carrying higher cash balances due to expected bulk inventory purchases in the second quarter.
Total current liabilities at March 31, 2022 increased to $27.0 million from $23.9 million at December 31, 2021, an increase of $3.1 million. The increase in current liabilities is primarily driven by the following: an increase in accounts payable of $1.7 million and an increase in unearned revenue of $1.6 million.
Cash provided by operating activities for the three months ended March 31, 2022 was approximately $2.0 million, compared to cash provided by operating activities of $1.5 million in the same period a year ago. Cash provided by operating activities for the current quarter is comprised of the following: net income of $1.1 million; cash provided by adjustments for non-cash items of $1.7 million; and cash used in working capital adjustments of $0.7 million. The primary drivers of decreased working capital during the current quarter were the increase in accounts receivable of $4.5 million and the increase in right of use assets of $0.4 million, partially offset by the decrease in inventories of $1.2 million, the increase in accounts payable of $1.1 million and the increase in deferred revenue of $1.6 million.
Cash used in investing activities for the three months ended March 31, 2022 was $4.4 million, compared to cash used in investing activities of $7.8 million in the same period a year ago. Cash used in investing activities was for the acquisitions of Reverso Pumps and Separ America in the Industrial and Transportation Products segment and capital expenditures in the normal course of business.
Cash provided by financing activities was approximately $4.2 million for the three months ended March 31, 2022, compared to cash provided by financing activities of $5.0 million in the same period a year ago. Cash provided by financing activities for the current quarter was primarily related to: $4.2 million borrowings on bank debt related to the acquisitions of Reverso Pumps and Separ America.
The Company is actively managing its business to maintain cash flow and liquidity. We believe that cash and availability on our revolving credit facility to be sufficient to fund working capital needs and service principal and interest payments due related to the bank debt and notes payable. The Company had $8.3 million available to borrow on the revolving credit facility at March 31, 2022. Notwithstanding the Company's expectations, if the Company's operating results decrease as the result of pressures on the business due to, for example, the impact of the COVID-19 pandemic, currency fluctuations, regulatory issues, a downturn in general economic conditions, or the Company's failure to execute its business plans, the Company may require additional financing, or may be unable to comply with its obligations under the credit facility, and its lenders could demand repayment of any amounts outstanding under the Company’s credit facility. In addition, see Note 8 of the notes to the consolidated financial statements.
Off-Balance Sheet Arrangements
From time to time, the Company enters into performance and payment bonds in the ordinary course of business. These bonds are secured by certain assets of the Company by the surety until the Company’s completion of the requirements of the commercial air handling contract. At March 31, 2022, the Company has secured performance and payment bonds in the amount of $8.2 million as surety on completion of the requirements of certain commercial air handling contracts. The Company has no other off-balance sheet arrangements (as defined in Regulation S-K Item 303 paragraph (a)(4)(ii)) that have or are reasonably likely to have a material current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditure or capital resources.
Critical Accounting Policies
The Company’s critical accounting policies are as presented in Notes to Consolidated Financial Statements and Management’s Discuss and Analysis of Financial Condition and Results of Operations in our Annual Report Form 10-K for the year ended December 31, 2021.
Forward-Looking Statements
The foregoing discussion includes forward-looking statements relating to the business of the Company. Generally, these statements can be identified by the use of words such as “guidance,” “outlook,” “believes,” “estimates,” “anticipates,” “expects,” “forecasts,” “seeks,” “projects,” “intends,” “plans,” “may,” “will,” “should,” “could,” “would” and similar expressions intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements, or other statements made by the Company, are made based on management's expectations and beliefs concerning future events impacting the Company and are subject to uncertainties and factors (including, but not limited to, those specified below) which are difficult to predict and, in many instances, are beyond the control of the Company. As a result, actual results of the Company could differ materially from those expressed in or implied by any such forward-looking statements. These uncertainties and factors include (a) the duration and scope of the COVID-19 pandemic, the resumption of operations by the Company’s customers, loosening of public health restrictions, or any reimposed restrictions or tightening of public health restrictions which could impact the demand for the Company’s products; (b) shortages in supply or increased costs of necessary products, components or raw materials from the Company’s suppliers; (c) availability shortages or increased costs of freight and labor for the Company and/or its suppliers; (d) actions that governments, businesses and individuals take in response to the pandemic, including mandatory business closures and restrictions on onsite commercial interactions; (e) the impact of the pandemic and actions taken in response to the pandemic on global and regional economies and economic activity; (f) the pace of recovery when the COVID-19 pandemic subsides; (g) the Company's ability to effectively integrate acquisitions, and manage the larger operations of the combined businesses, (h) the Company's dependence upon a limited number of customers and the aerospace industry, (i) the highly competitive industry in which the Company operates, which includes several competitors with greater financial resources and larger sales organizations, (j) the Company's ability to capitalize on market opportunities in certain sectors, (k) the Company's ability to obtain cost effective financing and (k) the Company's ability to satisfy obligations under its financing arrangements, and the other risks described in “Item 1A. Risk Factors” in our Annual Report Form 10-K for the year ended December 31, 2021 and the Company’s subsequent filings with the SEC.
ITEM 3. MARKET RISK
This item is not applicable to the Company as a smaller reporting company.
ITEM 4. CONTROLS AND PROCEDURES
As of March 31, 2022, an evaluation was performed, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer along with the Company’s Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based upon that evaluation, the Company’s management, including the Company’s Chief Executive Officer and the Company’s Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were not effective as of March 31, 2022 due to the material weakness described below and discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
A material weakness is a deficiency or combination of deficiencies in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of its financial statements would not be prevented or detected on a timely basis.
In the course of preparing the Company’s financial statements included in the Form 10-K, management identified the following material weakness in internal control over financial reporting at the Company’s subsidiary CAD Enterprises Inc. (“CAD”):
● |
CAD did not maintain effective controls over the costing of its work-in-process inventory. Specifically, CAD did not consistently assign, input and record raw material costs and direct labor time with respect to work-in-process jobs. Also, CAD’s accounting systems are not designed to readily determine work-in-process inventory balances or variances between finished goods pricing and manufacturing costs. |
In addition, management identified the following material weakness in internal control over financial reporting at the Company’s subsidiaries MPI Products, Inc. (“MPI”) and Federal Hose Manufacturing LLC (“Federal Hose”);
● |
MPI and Federal Hose did not maintain effective controls over the reconciliation of cash. Specifically, MPI and Federal Hose did not perform bank reconciliations on a regular basis. |
These control deficiencies create a reasonable possibility that a material misstatement to the consolidated financial statements will not be prevented or detected on a timely basis, and therefore management concluded that the deficiencies represent a material weaknesses in internal control over financial reporting and the Company’s internal control over financial reporting was not effective as of December 31, 2021.
REMEDIATION OF THE MATERIAL WEAKNESSES
The Company is in the process of remediating the material weakness in order to strengthen internal controls at CAD, MPI and Federal Hose. The remediation plan includes the following:
• Hiring and training additional qualified personnel, including a new controller of CAD and a new controller of MPI and Federal Hose;
• Enhancing the timeliness, formality and rigor of CAD’s process for costing work-in-process inventory, including its process for assigning, inputting, recording and reviewing raw material costs and other standard costs;
• Enhancing CAD’s training of employees with respect to appropriately and consistently recording direct labor time;
• Implementing a new accounting system at CAD that has certain built-in internal controls; and
• Enhancing the training of financial personnel at MPI and Federal Hose, and the timeliness, formality and rigor of processes at MPI and Federal Hose with respect to regular reconciliation of cash accounts with bank statements.
Changes in Internal Control over Financial Reporting
There have been no changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13-a-15(f) and 15d-15(f) of the Exchange Act) that occurred during the Company’s quarter ended March 31, 2022 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting except for the remediation efforts with regard to the material weaknesses described above.
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
None.
ITEM 1A. RISK FACTORS.
There have been no material changes from the risk factors disclosed in Part 1, Item 1A, of our Annual Report on Form 10-K for the year ended December 31, 2021.
ITEM 2 UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None
ITEM 3 DEFAULTS UPON SENIOR SECURITIES
None
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None
ITEM 6. EXHIBITS
2.1 |
|
31.1 |
Rule 13a-14(a)/15d-14(a) Certification by the Chief Executive Officer. |
31.2 |
Rule 13a-14(a)/15d-14(a) Certification by the Chief Financial Officer. |
32.1 |
|
32.2 |
|
101.INS* |
Inline XBRL Instance |
101.SCH* |
Inline XBRL Taxonomy Extension Schema |
101.CAL* |
Inline XBRL Taxonomy Extension Calculation |
101.DEF* |
Inline XBRL Extension Definition |
101.LAB* |
Inline XBRL Taxonomy Extension Labels |
101.PRE* |
Inline XBRL Taxonomy Extension Presentation |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL and contained in Exhibit 101) |
*XBRL information is furnished and not filed or a part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned as of the 13th day of May, 2022, thereunto duly authorized.
SIGNATURE: |
TITLE |
/s/ Brian E. Powers |
Chairman, President and Chief |
Brian E. Powers |
Executive Officer |
(Principal Executive Officer) |
|
/s/ John P. Daly |
Vice President and Chief Financial Officer |
John P. Daly |
(Principal Accounting and Financial Officer) |