Annual Statements Open main menu

ICHOR HOLDINGS, LTD. - Quarter Report: 2017 September (Form 10-Q)

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 29, 2017

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from __ to __

 

Commission File Number: 001‑37961

 

ICHOR HOLDINGS, LTD.

(Exact Name of Registrant as Specified in its Charter)

 

 

Cayman Islands

Not Applicable

( State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer
Identification No.)

3185 Laurelview Ct.

Fremont, CA

94538

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (510) 897‑5200

 

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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non‑accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b‑2 of the Exchange Act.

 

Large accelerated filer

 

  

Accelerated filer

 

 

 

 

 

Non‑accelerated filer

 

  (Do not check if a small reporting company)

  

Small 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  

As of November 6, 2017, the registrant had 25,588,872 ordinary shares, $0.0001 par value per share, outstanding.

 


TABLE OF CONTENTS

 

PART I

 

 

ITEM 1.

FINANCIAL STATEMENTS (UNAUDITED)

1

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

16

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

23

ITEM 4.

CONTROLS AND PROCEDURES

24

 

 

 

PART II

 

 

ITEM 1.

LEGAL PROCEEDINGS

24

ITEM 1A.

RISK FACTORS

24

ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

25

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

25

ITEM 4.

MINE SAFETY DISCLOSURES

25

ITEM 5.

OTHER INFORMATION

25

ITEM 6.

EXHIBITS

26

 

 

SIGNATURES

27

 

 

 


PART I

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)

ICHOR HOLDINGS, LTD.

Consolidated Balance Sheets

(in thousands, except share and per share data)

 

 

 

September 29,

2017

 

 

December 30,

2016

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash

 

$

41,987

 

 

$

50,854

 

Restricted cash

 

 

861

 

 

 

1,794

 

Accounts receivable, net

 

 

59,351

 

 

 

26,401

 

Inventories, net

 

 

110,632

 

 

 

70,881

 

Prepaid expenses and other current assets

 

 

3,617

 

 

 

7,061

 

Current assets from discontinued operations

 

 

21

 

 

 

99

 

Total current assets

 

 

216,469

 

 

 

157,090

 

Property and equipment, net

 

 

16,748

 

 

 

12,018

 

Other noncurrent assets

 

 

1,677

 

 

 

3,574

 

Deferred tax assets

 

 

1,388

 

 

 

570

 

Intangible assets, net

 

 

38,468

 

 

 

32,146

 

Goodwill

 

 

95,028

 

 

 

77,093

 

Total assets

 

$

369,778

 

 

$

282,491

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

91,553

 

 

$

88,531

 

Accrued liabilities

 

 

7,179

 

 

 

6,554

 

Other current liabilities

 

 

5,897

 

 

 

5,421

 

Current portion of long-term debt

 

 

1,180

 

 

 

 

Current liabilities from discontinued operations

 

 

626

 

 

 

564

 

Total current liabilities

 

 

106,435

 

 

 

101,070

 

Long-term debt, less current portion, net

 

 

66,562

 

 

 

37,944

 

Deferred tax liabilities

 

 

440

 

 

 

606

 

Other non-current liabilities

 

 

2,516

 

 

 

1,173

 

Non-current liabilities from discontinued operations

 

 

31

 

 

 

39

 

Total liabilities

 

 

175,984

 

 

 

140,832

 

Shareholders’ equity

 

 

 

 

 

 

 

 

Preferred shares ($0.0001 par value; 20,000,000 shares authorized; no shares issued and outstanding)

 

 

 

 

 

 

Ordinary shares ($0.0001 par value; 200,000,000 shares authorized; 25,537,585 and 23,857,381 shares issued and outstanding, respectively)

 

 

3

 

 

 

2

 

Additional paid in capital

 

 

211,193

 

 

 

196,049

 

Accumulated deficit

 

 

(17,402

)

 

 

(54,392

)

Total shareholders’ equity

 

 

193,794

 

 

 

141,659

 

Total liabilities and shareholders’ equity

 

$

369,778

 

 

$

282,491

 

See accompanying notes.

1


ICHOR HOLDINGS, LTD.

Consolidated Statements of Operations

(in thousands, except share and per share data)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

Net sales

 

$

164,519

 

 

$

105,687

 

 

$

472,956

 

 

$

274,339

 

Cost of sales

 

 

140,323

 

 

 

88,802

 

 

 

401,239

 

 

 

230,349

 

Gross profit

 

 

24,196

 

 

 

16,885

 

 

 

71,717

 

 

 

43,990

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

1,992

 

 

 

1,564

 

 

 

5,686

 

 

 

4,229

 

Selling, general, and administrative

 

 

11,430

 

 

 

6,782

 

 

 

26,272

 

 

 

20,329

 

Amortization of intangible assets

 

 

2,220

 

 

 

1,804

 

 

 

5,818

 

 

 

5,210

 

Total operating expenses

 

 

15,642

 

 

 

10,150

 

 

 

37,776

 

 

 

29,768

 

Operating income

 

 

8,554

 

 

 

6,735

 

 

 

33,941

 

 

 

14,222

 

Interest expense, net

 

 

739

 

 

 

1,183

 

 

 

2,104

 

 

 

3,245

 

Other expense (income), net

 

 

73

 

 

 

(241

)

 

 

(325)

 

 

 

(384

)

Income from continuing operations before income taxes

 

 

7,742

 

 

 

5,793

 

 

 

32,162

 

 

 

11,361

 

Income tax benefit from continuing operations

 

 

(6,556

)

 

 

(1,888

)

 

 

(5,558

)

 

 

(1,427

)

Net income from continuing operations

 

 

14,298

 

 

 

7,681

 

 

 

37,720

 

 

 

12,788

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations before taxes

 

 

 

 

 

16

 

 

 

(721

)

 

 

(4,013

)

Income tax expense from discontinued operations

 

 

8

 

 

 

23

 

 

 

9

 

 

 

26

 

Net loss from discontinued operations

 

 

(8

)

 

 

(7

)

 

 

(730

)

 

 

(4,039

)

Net income

 

 

14,290

 

 

 

7,674

 

 

 

36,990

 

 

 

8,749

 

Less: Undistributed earnings attributable to preferred shareholders

 

 

 

 

 

(7,628

)

 

 

 

 

 

(8,707

)

Net income attributable to ordinary shareholders

 

$

14,290

 

 

$

46

 

 

$

36,990

 

 

$

42

 

Net income per share from continuing operations attributable to ordinary shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.57

 

 

$

0.43

 

 

$

1.51

 

 

$

0.72

 

Diluted

 

$

0.54

 

 

$

0.08

 

 

$

1.45

 

 

$

0.16

 

Net income per share attributable to ordinary shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.57

 

 

$

0.43

 

 

$

1.48

 

 

$

0.49

 

Diluted

 

$

0.54

 

 

$

0.08

 

 

$

1.42

 

 

$

0.11

 

Shares used to compute net income from continuing operations per share attributable to ordinary shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

25,267,113

 

 

 

106,082

 

 

 

24,923,298

 

 

 

85,781

 

Diluted

 

 

26,278,147

 

 

 

542,949

 

 

 

26,008,346

 

 

 

380,501

 

Shares used to compute net income per share attributable to ordinary shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

25,267,113

 

 

 

106,082

 

 

 

24,923,298

 

 

 

85,781

 

Diluted

 

 

26,278,147

 

 

 

542,949

 

 

 

26,008,346

 

 

 

380,501

 

See accompanying notes.

 

2


ICHOR HOLDINGS, LTD.

Consolidated Statements of Shareholders’ Equity

(in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

Total

 

 

 

Ordinary Shares

 

 

Paid-In

 

 

Accumulated

 

 

Shareholders’

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Equity

 

Balance at December 30, 2016

 

 

23,857,381

 

 

$

2

 

 

$

196,049

 

 

$

(54,392

)

 

$

141,659

 

Ordinary shares issued from initial public offering, net of transaction costs

 

 

881,667

 

 

 

1

 

 

 

7,277

 

 

 

 

 

 

7,278

 

Ordinary shares issued from exercise of stock options

 

 

740,472

 

 

 

 

 

 

6,331

 

 

 

 

 

 

6,331

 

Ordinary shares issued from vesting of restricted share units

 

 

58,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expense

 

 

 

 

 

 

 

 

1,536

 

 

 

 

 

 

1,536

 

Net income

 

 

 

 

 

 

 

 

 

 

 

36,990

 

 

 

36,990

 

Balance at September 29, 2017

 

 

25,537,585

 

 

$

3

 

 

$

211,193

 

 

$

(17,402

)

 

$

193,794

 

See accompanying notes.

3


ICHOR HOLDINGS, LTD.

Consolidated Statements of Cash Flows

(in thousands)

 

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

36,990

 

 

$

8,749

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

8,351

 

 

 

7,049

 

Gain on sale of investments and settlement of note receivable

 

 

(241

)

 

 

 

Share-based compensation

 

 

1,536

 

 

 

1,345

 

Deferred income taxes

 

 

(6,207

)

 

 

(2,485

)

Amortization of debt issuance costs

 

 

412

 

 

 

395

 

Changes in operating assets and liabilities, net of assets acquired:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(22,632

)

 

 

(13,420

)

Inventories

 

 

(18,915

)

 

 

(10,236

)

Prepaid expenses and other assets

 

 

4,112

 

 

 

(2,065

)

Accounts payable

 

 

(2,081

)

 

 

15,657

 

Accrued liabilities

 

 

(1,280

)

 

 

1,397

 

Other liabilities

 

 

881

 

 

 

(2,361

)

Net cash provided by operating activities

 

 

926

 

 

 

4,025

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(6,609

)

 

 

(2,253

)

Cash paid for acquisitions, net of cash acquired

 

 

(49,542

)

 

 

(17,406

)

Proceeds from sale of intangible assets

 

 

 

 

 

230

 

Proceeds from sale of property, plant, and equipment

 

 

 

 

 

243

 

Proceeds from sale of investments and settlement note receivable

 

 

2,430

 

 

 

 

Net cash used in investing activities

 

 

(53,721

)

 

 

(19,186

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Issuance of ordinary shares, net of fees

 

 

7,278

 

 

 

 

Proceeds from exercise of stock options

 

 

6,331

 

 

 

 

Debt issuance and modification costs

 

 

(319

)

 

 

 

Borrowings under revolving commitment

 

 

10,000

 

 

 

12,000

 

Repayments on revolving commitment

 

 

 

 

 

(7,000

)

Borrowing on long-term debt

 

 

20,000

 

 

 

15,000

 

Repayments on long-term debt

 

 

(295

)

 

 

(3,723

)

Net cash provided by financing activities

 

 

42,995

 

 

 

16,277

 

Net increase (decrease) in cash

 

 

(9,800

)

 

 

1,116

 

Cash and restricted cash at beginning of year

 

 

52,648

 

 

 

24,188

 

Cash and restricted cash at end of quarter

 

$

42,848

 

 

$

25,304

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

 

Cash paid during the period for interest

 

$

2,518

 

 

$

2,628

 

Cash paid (refunded) during the period for taxes

 

$

150

 

 

$

(129

)

Supplemental disclosures of non-cash activities:

 

 

 

 

 

 

 

 

Capital expenditures included in accounts payable

 

$

267

 

 

$

197

 

See accompanying notes.

 

 

4


 

ICHOR HOLDINGS, LTD.

Notes to Financial Statements (Unaudited)

(dollars in thousands, except share and per share amounts and percentages)

Note 1 – Basis of Presentation

Basis of Presentation

These consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the U.S. (“GAAP”). All intercompany balances and transactions have been eliminated upon consolidation. All financial figures presented in the notes to consolidated financial statements are in thousands, except share, per share, and percentage figures.

Year End

We use a 52 or 53 week fiscal year ending on the last Friday in December. The three months ended September 29, 2017 and September 23, 2016 were both 13 weeks. The nine months ended September 29, 2017 and September 23, 2016 were both 39 weeks. References to the third quarter of 2017 and 2016 relate to the three months ended September 29, 2017 and September 23, 2016, respectively.

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods presented. The Company bases its estimates and judgments on historical experience and on various other assumptions that it believes are reasonable under the circumstances. Actual results could differ from the estimates made by management. Significant estimates include the fair value of assets and liabilities acquired in acquisitions, estimated useful lives for long‑lived assets, allowance for doubtful accounts, inventory valuation, uncertain tax positions, fair value assigned to stock options granted, and impairment analysis for both definite‑lived intangible assets and goodwill.

Correction of an Immaterial Error

During the second quarter of 2017, we corrected an error related to translating the inventory balances at our Malaysia and Singapore subsidiaries at an incorrect foreign currency rate. The error arose in prior period financial statements beginning in periods prior to 2014 and through 2016. The correction resulted in a $1,752 increase in cost of sales and a corresponding decrease in gross profit in our consolidated statements of operations and a decrease to inventories in our consolidated balances sheet during the second quarter of 2017. We evaluated the error on both a quantitative and qualitative basis and determined that the error was not material and did not affect the trend of net income or cash flows in previously issued financial statements. Additionally, we determined that correcting the error in the second quarter of 2017 is not expected to have a material impact to our consolidated financial statements for the fiscal year ended December 29, 2017.

Accounting Pronouncements Recently Issued

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014‑09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014‑09”), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014‑09 outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance. In August 2015, the FASB issued ASU No. 2015‑14, Revenue from Contracts with Customers (Topic 606) – Deferral of the Effective Date (“ASU 2015‑14”), which defers the effective date of ASU 2014‑09 for one year and permits early adoption in accordance with the original effective date of ASU 2014‑09. The standard is effective for the Company beginning in the first quarter of the fiscal year ending December 28, 2018. During the third quarter of 2017 the Company made progress toward completing the evaluation of potential changes from adopting the new standard on its financial statements and disclosures. The Company is still evaluating the impact of the standard on its revenue streams and significant contracts. At this point in time the Company does not anticipate a material impact from the adoption of this standard.  However, the final determination is not known at this time, as it is dependent on the number, size, and complexity of contracts not fully evaluated at this time.

5


 

In February 2016, the FASB issued ASU No. 201602, Leases (Topic 842) (“ASU 201602”), which establishes a comprehensive lease standard for all industries. The standard requires lessees to recognize a right of use asset and a lease liability for virtually all leases, other than leases that meet the definition of short term leases. The standard is effective for the Company beginning in the first quarter of the fiscal year ending December 27, 2019. The Company is currently evaluating the impact of this accounting standard.

In January 2017, the FASB issued ASU No. 2017‑04, Intangibles—Goodwill and Other (Topic 350) (“ASU 2017‑04”), which eliminates the requirement to perform Step 2 of the goodwill impairment test. Under ASU 2017‑04, goodwill impairment testing will be performed by comparing the fair value of the reporting unit with its carrying amount and recognizing an impairment charge, if any, for the amount a reporting unit’s carrying amount exceeds its fair value. The standard is effective for goodwill impairment tests in fiscal years beginning after December 15, 2019, and should be applied on a prospective basis. The Company does not expect this standard to have a significant impact on its financial statements.

Note 2 –Acquisitions

Cal-Weld, Inc.

On July 27, 2017, the Company completed the acquisition of Cal‑Weld, Inc. (“Cal‑Weld”), a California-based leader in the design and fabrication of precision, high purity industrial components, subsystems, and systems, for $56,879. Pursuant to the purchase agreement, the Company placed $6,000 in escrow for indemnification and working capital claims. As of September 29, 2017, the Company has submitted a working capital claim to the seller of $959 which was agreed to and settled subsequent to quarter-end. The Company does not anticipate any further adjustments and expects the remaining amount in escrow to be ultimately transferred to the seller. Accordingly, the remaining amount in escrow is included in the total acquisition consideration. Cal‑Weld will expand the Company’s capacity and capabilities in the area of component manufacturing for Gas Delivery tools used in semiconductor manufacturing.

The following table presents the preliminary purchase price allocation as of July 27, 2017:

 

 

Preliminary

Allocation

July 27, 2017

 

Cash acquired

 

$

7,337

 

Accounts receivable, net

 

 

10,318

 

Inventories

 

 

20,836

 

Prepaid expenses and other current assets

 

 

287

 

Property and equipment, net

 

 

1,639

 

Other noncurrent assets

 

 

587

 

Intangible assets, net

 

 

12,140

 

Goodwill

 

 

17,957

 

Accounts payable and accrued liabilities

 

 

(8,007

)

Other non-current liabilities

 

 

(908

)

Deferred tax liabilities

 

 

(5,307

)

Total acquisition consideration

 

$

56,879

 

The Company allocated $11,480 to customer relationships and $660 to order backlog with weighted average amortization periods of 10 years and 6 months, respectively. Goodwill recognized from the acquisition of Cal‑Weld was primarily attributed to an assembled workforce and expected synergies and is not tax deductible. The allocation of acquisition consideration for Cal‑Weld is preliminary as we have not obtained all of the information to finalize the opening balance sheet or the allocation between goodwill and intangible assets. Management has recorded allocations based on information currently available. The Company incurred transaction costs of $1,498 and $1,712 in connection with the acquisition of Cal‑Weld during the three and nine months ended September 29, 2017, respectively.

The Company’s consolidated financial statements for the third quarter of 2017 include approximately two months of Cal‑Weld operating activity. Included in the Company’s statements of operations for the third quarter of 2017 are net sales and net income from continuing operations of $23,389 and $1,391, respectively, attributable to Cal‑Weld.

6


 

The following unaudited pro forma consolidated results of operations assume the acquisition was completed on December 26, 2015, the beginning of the earliest period presented. Pro forma adjustments are mainly comprised of amortization expense related to acquired intangible assets, compensation-related costs attributed to non-retained previous ownership, acquisition-related costs, incremental interest expense from increased borrowings to fund the acquisition, acquired inventory fair value charges, and the related income tax effects. The inventory fair value adjustment resulted in a $3,594 charge to cost of sales for the nine months ended September 23, 2016. The pro forma results of operations are presented for informational purposes only and are not indicative of the results of operations that would have been achieved or of results that may occur in the future:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

Net sales

 

$

173,091

 

 

$

125,980

 

 

$

542,145

 

 

$

335,217

 

Net income from continuing operations

 

$

15,914

 

 

$

9,596

 

 

$

45,258

 

 

$

14,940

 

Net income per share from continuing operations attributable to ordinary shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.61

 

 

$

0.54

 

 

$

1.79

 

 

$

0.86

 

Diluted

 

$

0.59

 

 

$

0.10

 

 

$

1.72

 

 

$

0.19

 

Ajax‑United Patterns & Molds, Inc.

On April 12, 2016, the Company completed the acquisition of Ajax‑United Patterns & Molds, Inc. (“Ajax”), a California-based manufacturer of complex plastic and metal products used in the medical, biomedical, semiconductor, data communication, and food processing equipment industries, for $17,594.

The following table presents the preliminary purchase price allocation as of December 30, 2016, measurement period adjustments from December 30, 2016 through April 12, 2017, and the final purchase price allocation as of April 12, 2017, the end of the measurement period. Measurement period adjustments are primarily related to finalization of the valuation of deferred tax liabilities and net identifiable assets and liabilities:

 

 

Preliminary

Allocation

December 30, 2016

 

 

Measurement

Period

Adjustment

 

 

Final

Allocation

April 12, 2017

 

Cash acquired

 

$

187

 

 

$

 

 

$

187

 

Accounts receivable, net

 

 

1,250

 

 

 

 

 

 

1,250

 

Inventories

 

 

3,236

 

 

 

 

 

 

3,236

 

Prepaid expenses and other current assets

 

 

77

 

 

 

8

 

 

 

85

 

Property and equipment, net

 

 

1,545

 

 

 

(78

)

 

 

1,467

 

Other noncurrent assets

 

 

2,948

 

 

 

 

 

 

2,948

 

Intangible assets, net

 

 

8,030

 

 

 

 

 

 

8,030

 

Goodwill

 

 

7,078

 

 

 

(22

)

 

 

7,056

 

Accounts payable and accrued liabilities

 

 

(4,486

)

 

 

9

 

 

 

(4,477

)

Deferred tax liabilities

 

 

(2,271

)

 

 

83

 

 

 

(2,188

)

Total acquisition consideration

 

$

17,594

 

 

$

 

 

$

17,594

 

 

Note 3 – Inventories

Inventories consist of the following:

 

 

September 29,

2017

 

 

December 30,

2016

 

Raw materials

 

$

77,527

 

 

$

46,889

 

Work in process

 

 

30,500

 

 

 

22,649

 

Finished goods

 

 

11,181

 

 

 

9,423

 

Excess and obsolete adjustment

 

 

(8,576

)

 

 

(8,080

)

Total inventories, net

 

$

110,632

 

 

$

70,881

 

 

7


 

Note 4 – Property and Equipment

Property and equipment consist of the following:

 

 

September 29,

2017

 

 

December 30,

2016

 

Machinery

 

$

8,172

 

 

$

5,243

 

Leasehold improvements

 

 

14,871

 

 

 

11,276

 

Computer software, hardware and equipment

 

 

4,143

 

 

 

2,848

 

Office furniture, fixtures and equipment

 

 

455

 

 

 

220

 

Vehicles

 

 

37

 

 

 

10

 

Construction-in-process

 

 

1,315

 

 

 

2,069

 

 

 

 

28,993

 

 

 

21,666

 

Less accumulated depreciation

 

 

(12,245

)

 

 

(9,648

)

Total property and equipment, net

 

$

16,748

 

 

$

12,018

 

Depreciation expense was $946, $624, $2,533, and $1,839 for the third quarter of 2017 and 2016 and the nine months ended September 29, 2017 and September 23, 2016, respectively.

Note 5 – Intangible Assets and Goodwill

Definite‑lived intangible assets consist of the following:

 

 

September 29, 2017

 

 

 

Gross value

 

 

Accumulated

amortization

 

 

Accumulated

impairment

charges

 

 

Carrying

amount

 

Trademarks

 

$

9,690

 

 

$

(5,572

)

 

$

 

 

$

4,118

 

Customer relationships

 

 

62,037

 

 

 

(20,186

)

 

 

(11,076

)

 

 

30,775

 

Developed technology

 

 

28,100

 

 

 

(16,810

)

 

 

(8,155

)

 

 

3,135

 

Backlog

 

 

660

 

 

 

(220

)

 

 

 

 

 

440

 

Total intangible assets

 

$

100,487

 

 

$

(42,788

)

 

$

(19,231

)

 

$

38,468

 

 

 

 

December 30, 2016

 

 

 

Gross value

 

 

Accumulated

amortization

 

 

Accumulated

impairment

charges

 

 

Carrying

amount

 

Trademarks

 

$

9,690

 

 

$

(4,845

)

 

$

 

 

$

4,845

 

Customer relationships

 

 

50,557

 

 

 

(17,150

)

 

 

(11,076

)

 

 

22,331

 

Developed technology

 

 

28,100

 

 

 

(14,975

)

 

 

(8,155

)

 

 

4,970

 

Backlog

 

 

30

 

 

 

(30

)

 

 

 

 

 

 

Total intangible assets

 

$

88,377

 

 

$

(37,000

)

 

$

(19,231

)

 

$

32,146

 

Amortization expense was $2,220, $1,804, $5,818, and $5,210 for the third quarter of 2017 and 2016 and the nine months ended September 29, 2017 and September 23, 2016, respectively.

The following table presents changes to goodwill during the nine months ended September 29, 2017:

 

 

Goodwill

 

Balance at December 30, 2016

 

$

77,093

 

Acquisitions

 

 

17,935

 

Impairment

 

 

 

Balance at September 29, 2017

 

$

95,028

 

 

8


 

Note 6 – Commitments and Contingencies

Operating Leases

The Company leases offices under various operating leases expiring through 2024. The Company is responsible for utilities and its proportionate share of operating expenses under the facilities’ leases. The Company recognizes escalating lease payments on a straight‑line basis over the lease term. The total obligation at September 29, 2017 is $10,726.

Litigation

The Company is periodically involved in legal actions and claims that arise as a result of events that occur in the normal course of operations. The ultimate resolution of these actions is not expected to have a material adverse effect on the Company’s financial position or results of operations.

Purchase Commitments

At September 29, 2017, the Company has purchase orders outstanding for raw materials and component parts totaling $78,903.

Note 7 – Income Taxes

Information on the Company’s income taxes for the periods reported is as follows:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

Income tax benefit from continuing operations

 

$

(6,556

)

 

$

(1,888

)

 

$

(5,558

)

 

$

(1,427

)

Income from continuing operations before income taxes

 

$

7,742

 

 

$

5,793

 

 

$

32,162

 

 

$

11,361

 

Effective income tax rate

 

 

-84.7

%

 

 

-32.6

%

 

 

-17.3

%

 

 

-12.6

%

The Company’s effective tax rate for the third quarter of 2017 and 2016 and for the nine months ended September 29, 2017 and September 23, 2016 differs from the statutory rate due to a full valuation allowance provided against its U.S. net deferred tax assets, taxes on foreign income that differ from the U.S. tax rate, tax benefits created in connection with our acquisitions, accrued withholding taxes, and certain other non-recurring tax benefits.

During the third quarter of 2017, we recorded a discrete tax benefit of $5,281 related to the release of a valuation allowance as a result of acquiring deferred tax liabilities in connection with our acquisition of Cal‑Weld. In addition, as a result of re‑characterizing intercompany debt to equity, a tax benefit of $1,627 was recorded during the current quarter related to the reversal of previously accrued withholding taxes. Therefore, the tax benefit recorded for the nine months ended September 29, 2017 consists primarily of these benefits offset in part by tax expense or benefit related to our foreign operations in which we conduct business and tax expense related to cash tax liabilities to be paid by U.S. subsidiaries.

The ending balance for the unrecognized tax benefits for uncertain tax positions was approximately $1,644 at September 29, 2017. The related interest and penalties were $76 and $346, respectively. The uncertain tax positions that are reasonably possible to decrease in the next twelve months are insignificant.

As of September 29, 2017, the Company is not under examination by tax authorities.

9


 

Note 8 – Employee Benefit Programs

401(k) Plan

The Company sponsors a 401(k) plan available to employees of its U.S.‑based subsidiaries. Participants may make salary deferral contributions not to exceed 50% of a participant’s compensation in a plan year or the maximum amount otherwise allowed by law. Eligible employees receive a discretionary matching contribution equal to 50% of each participant’s deferral, up to an annual maximum of two thousand five hundred dollars. Matching contributions were $97, $56, $435, and $274 for the third quarter of 2017 and 2016 and the nine months ended September 29, 2017 and September 23, 2016, respectively.

Medical Insurance

The Company sponsors a self‑insured group medical insurance plan for its U.S. employees and their dependents. The self‑insured plan is designed to provide a specified level of coverage, with stop‑loss coverage provided by a commercial insurer, in order to limit the Company’s exposure. Expense incurred related to this plan was $612, $615, $2,028, and $1,824 for the third quarter of 2017 and 2016 and the nine months ended September 29, 2017 and September 23, 2016, respectively.

Note 9 – Credit Facilities

Long‑term debt consists of the following:

 

 

September 29,

2017

 

 

December 30,

2016

 

Term loan facility

 

$

59,535

 

 

$

39,830

 

Revolving credit facility

 

 

10,000

 

 

 

 

Total principal amount of long-term debt

 

 

69,535

 

 

 

39,830

 

Less unamortized debt issuance costs

 

 

(1,793

)

 

 

(1,886

)

Total long-term debt, net

 

 

67,742

 

 

 

37,944

 

Less current portion

 

 

(1,180

)

 

 

 

Total long-term debt, less current portion, net

 

$

66,562

 

 

$

37,944

 

2015 Credit Facility

On August 11, 2015, the Company and its subsidiaries entered into a new $55,000 term loan facility and $20,000 revolving credit facility (collectively, the “2015 Credit Facility”) with a syndicate of lenders and repaid all outstanding indebtedness under the prior $50,000 term loan facility and $25,000 revolving credit facility. In April 2016, the Company amended the 2015 Credit Facility to increase the term loan facility by $15,000. The 2015 Credit Facility also includes a letter of credit subfacility under the revolving credit facility. In July 2017, the Company amended the 2015 Credit Facility to increase the term loan facility by $20,000, add an additional $20,000 of borrowing capacity under its revolving credit facility, and reduce its interest rate (the “July 2017 Amendments”). The July 2017 Amendments did not meet the definition of an extinguishment and were accounted for as debt modifications.

Interest is charged at either the Base Rate or the Eurodollar rate (as such terms are defined in the agreement governing the 2015 Credit Facility) at the option of the Company, plus an applicable margin. The Base Rate is equal to the higher of i) the Prime Rate, ii) the Federal Funds Effective rate plus 0.5%, or iii) the Eurodollar Rate plus 1.00%. The Eurodollar rate is equal to LIBOR. The applicable margin on Base Rate and Eurodollar Rate loans is 1.00-1.50% and 2.00-2.50% per annum, respectively, depending on the Company’s Leverage Ratio. Interest payments are due quarterly if loans are made under the Base Rate. Interest payments are due on the last day of the applicable interest period under Eurodollar Rate loans. As of September 29, 2017, the term loan facility and revolving credit facility bore interest at the Eurodollar rate option of 3.28%.

Principal payments are due on a quarterly basis, however, the $25,000 payment made using proceeds from our IPO in December 2016 was treated as a pre-payment, and therefore the Company is only required to make quarterly princpal payments of $295 on the additional $20,000 borrowed in connection with the July 2017 Amendments. The 2015 Credit Facility matures in August 2020.

10


 

Note 10 – Related Party Transactions

The Company received advisory services from Francisco Partners Management, L.P. (“Francisco Partners”) an entity affiliated with the Company’s principal shareholders but in which such shareholders hold no interest, through our December 2016 IPO, at which point the agreement was terminated. Under the agreement, the Company was to pay Francisco Partners an annual advisory fee equal to $1,500 per year. Francisco Partners has waived payment of advisory fees for all periods presented.

The Company also received consulting services from Francisco Partners Consulting, LLC (“FPC”), an entity that provides consulting services to the private equity funds management by Francisco Partners and their portfolio companies on a dedicated basis, through our December 2016 IPO, at which point the agreement was terminated. FPC is not an affiliate of the Company or of Francisco Partners, and none of the Company’s principal shareholders hold an in interest in FPC. In the nine months ended September 29, 2017, the Company received from FPC a refund of previously paid consulting fees of $281. In the nine months ended September 23, 2016, the Company paid $512 to FPC for consulting services.

The Company purchases certain parts from Ajax Foresight Global Manufacturing Sdn. Bhd. (“AFGM”), an investment acquired in conjunction with the acquisition of Ajax. Total purchases from AFGM were $387 and $360 in the nine months ended September 29, 2017 and September 23, 2016, respectively. Outstanding accounts payable to AFGM totaled $344 at December 30, 2016. During February 2017, the Company sold its investment in AFGM, and therefore no related party relationship exists on a go‑forward basis.

Note 11 – Share‑Based Compensation

The Company has two share‑based compensation plans, the 2012 Equity Incentive Plan (the “2012 Plan”) and the 2016 Omnibus Incentive Plan (the “2016 Plan”), which provide for grants of share‑based awards to employees, directors and consultants. Awards may be in the form of options, tandem and non‑tandem stock appreciation rights, restricted shares, restricted stock units, performance awards, and other share‑based awards. Awards generally vest over four years, 25% on the first anniversary and quarterly thereafter.

In May 2017, the Company adopted the 2017 Employee Stock Purchase Plan (the “2017 ESPP”), which provides employees the ability to designate a portion of their base compensation to purchase ordinary shares at a purchase price equal to 85% of the fair market value of ordinary shares on the first or last day of each 6 month purchase period. The current purchase period began on August 7, 2017 and ends on December 30, 2017. No shares have been issued to date under the 2017 ESPP.

Share‑based compensation expense for stock options, restricted shares, and ordinary shares across all plans was $623, $373, $1,536, and $1,345 for the third quarter of 2017 and 2016 and the nine months ended September 29, 2017 and September 23, 2016, respectively.

Stock Options

The following table summarizes the Company’s stock option activity during the nine months ended September 29, 2017:

 

 

Number of Stock Options

 

 

 

 

 

 

 

 

 

 

 

 

 

Time

vesting

 

 

Performance

vesting

 

 

Weighted

average

exercise price

per share

 

 

Weighted

average

remaining

contractual term

 

Aggregate

intrinsic value

(in thousands)

 

Outstanding, December 30, 2016

 

 

1,948,307

 

 

 

215,908

 

 

$

8.87

 

 

 

 

 

 

 

Granted

 

 

536,700

 

 

 

 

 

$

18.84

 

 

 

 

 

 

 

Exercised

 

 

(740,472

)

 

 

 

 

$

8.55

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

$

 

 

 

 

 

 

 

Expired

 

 

 

 

 

 

 

$

 

 

 

 

 

 

 

Outstanding, September 29, 2017

 

 

1,744,535

 

 

 

215,908

 

 

$

11.72

 

 

4.1 years

 

$

29,573

 

Exercisable, September 29, 2017

 

 

988,237

 

 

 

215,908

 

 

$

9.03

 

 

2.8 years

 

$

21,393

 

11


 

Restricted Shares

The following table summarizes the Company’s restricted share activity during the nine months ended September 29, 2017:

 

 

Number of Restricted Ordinary Shares

 

 

 

 

 

 

 

Time vesting

 

 

Weighted average

grant date fair

value

 

Unvested, December 30, 2016

 

 

103,055

 

 

$

8.39

 

Granted

 

 

95,158

 

 

$

17.83

 

Vested

 

 

(58,065

)

 

$

8.38

 

Forfeited

 

 

 

 

$

 

Unvested, September 29, 2017

 

 

140,148

 

 

$

14.81

 

 

Note 12 – Segment Information

The Company’s Chief Operating Decision Maker, the Chief Executive Officer, reviews the Company’s results of operations on a consolidated level and executive staff is structured by function rather than by product category. Therefore, the Company operates in one operating segment. Key resources, decisions, and assessment of performance are also analyzed on a company‑wide level.

The Company’s foreign operations are conducted primarily through its wholly owned subsidiaries in Singapore and Malaysia. The Company’s principal markets include North America, Asia and, to a lesser degree, Europe. Sales by geographic area represent sales to unaffiliated customers.

All information on sales by geographic area is based upon the location to which the products were shipped. The following table sets forth sales by geographic area (including sales from discontinued operations):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

United States of America

 

$

101,975

 

 

$

57,844

 

 

$

268,614

 

 

$

177,977

 

Singapore

 

 

50,275

 

 

 

41,844

 

 

 

172,799

 

 

 

105,337

 

Europe

 

 

6,740

 

 

 

3,990

 

 

 

19,116

 

 

 

11,898

 

Other

 

 

5,529

 

 

 

2,147

 

 

 

12,427

 

 

 

5,697

 

Total net sales

 

$

164,519

 

 

$

105,825

 

 

$

472,956

 

 

$

300,909

 

 

12


 

Note 13 – Earnings per Share

Earnings per share (“EPS”) was presented in conformity with the two‑class method for the third quarter of 2016 and nine months ended September 23, 2016, required for participating securities, as the Company had two classes of stock outstanding until its December 2016 IPO. EPS was not presented in conformity with the two‑class method for the third quarter of 2017 and nine months ended September 29, 2017, as the Company had only one class of stock outstanding for that period.

The following table sets forth the computation of the Company’s basic and diluted net income (loss) per share attributable to ordinary shareholders and a reconciliation of the numerator and denominator used in the calculation:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$

14,298

 

 

$

7,681

 

 

$

37,720

 

 

$

12,788

 

Undistributed earnings attributed to preferred shareholders

 

 

 

 

 

(7,635

)

 

 

 

 

 

(12,726

)

Net income from continuing operations, attributable to ordinary shareholders

 

$

14,298

 

 

$

46

 

 

$

37,720

 

 

$

62

 

Net loss from discontinued operations, attributable to ordinary shareholders

 

$

(8

)

 

$

(7

)

 

$

(730

)

 

$

(4,039

)

Net income

 

$

14,290

 

 

$

7,674

 

 

$

36,990

 

 

$

8,749

 

Undistributed earnings attributed to preferred shareholders

 

 

 

 

 

(7,628

)

 

 

 

 

 

(8,707

)

Net income, attributable  to ordinary shareholders

 

$

14,290

 

 

$

46

 

 

$

36,990

 

 

$

42

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

25,267,113

 

 

 

106,082

 

 

 

24,923,298

 

 

 

85,781

 

Dilutive effect of stock options

 

 

955,598

 

 

 

394,618

 

 

 

1,039,920

 

 

 

231,932

 

Dilutive effect of restricted shares

 

 

54,088

 

 

 

42,249

 

 

 

44,679

 

 

 

62,788

 

Dilutive effect of employee share purchase plan

 

 

1,348

 

 

 

 

 

 

449

 

 

 

 

Weighted average number of shares used in diluted per share calculation for net income from continuing operations

 

 

26,278,147

 

 

 

542,949

 

 

 

26,008,346

 

 

 

380,501

 

Weighted average number of shares used in diluted per share calculation for net loss from discontinued operations

 

 

25,267,113

 

 

 

106,082

 

 

 

24,923,298

 

 

 

85,781

 

Weighted average ordinary shares outstanding

 

 

25,267,113

 

 

 

106,082

 

 

 

24,923,298

 

 

 

85,781

 

Dilutive effect of stock options

 

 

955,598

 

 

 

394,618

 

 

 

1,039,920

 

 

 

231,932

 

Dilutive effect of restricted shares

 

 

54,088

 

 

 

42,249

 

 

 

44,679

 

 

 

62,788

 

Dilutive effect of employee share purchase plan

 

 

1,348

 

 

 

 

 

 

449

 

 

 

 

Weighted average number of shares used in diluted per share calculation for net income

 

 

26,278,147

 

 

 

542,949

 

 

 

26,008,346

 

 

 

380,501

 

Net income (loss) per share attributable to ordinary shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.57

 

 

$

0.43

 

 

$

1.51

 

 

$

0.72

 

Diluted

 

$

0.54

 

 

$

0.08

 

 

$

1.45

 

 

$

0.16

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

 

$

(0.07

)

 

$

(0.03

)

 

$

(47.09

)

Diluted

 

$

 

 

$

(0.07

)

 

$

(0.03

)

 

$

(47.09

)

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.57

 

 

$

0.43

 

 

$

1.48

 

 

$

0.49

 

Diluted

 

$

0.54

 

 

$

0.08

 

 

$

1.42

 

 

$

0.11

 

An aggregated total of 178,136, 123,763, 226,607, and 185,181 potential ordinary shares have been excluded from the computation of diluted net income (loss) per share attributable to ordinary shareholders for the third quarter of 2017 and 2016 and the nine months ended September 29, 2017 and September 23, 2016, respectively, because including them would have been antidilutive.

13


 

Note 14 – Discontinued Operations

In January 2016, we made the decision to shut down our Kingston, New York facility as this location consumed a significant amount of resources while contributing very little income. We completed the shutdown of the operations of the New York facility in May 2016 through abandonment as a buyer for the facility and operation was not found. The Company continues to incur expenses related to the lease for this facility, which expires February 2018.

In the second quarter of 2017 we accrued for remaining costs to occupy the facility until the lease expires in February 2018. Our initial restructuring accrual recorded in the second quarter of 2016 assumed the ability to sublease the facility, which to‑date we have not been able to do. We do not anticipate any sublease of the facility at this time.

The following table represents the carrying amounts of the major classes of assets and liabilities of the Kingston, New York facility:

 

 

September 29,

2017

 

 

December 30,

2016

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Prepaid expenses and other current assets

 

$

21

 

 

$

99

 

Total current assets

 

 

21

 

 

 

99

 

Total assets

 

$

21

 

 

$

99

 

Liabilities

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

133

 

 

$

152

 

Accrued liabilities

 

 

471

 

 

 

360

 

Other current liabilities

 

 

22

 

 

 

52

 

Total current liabilities

 

 

626

 

 

 

564

 

Deferred tax liabilities

 

 

31

 

 

 

30

 

Other long-term liabilities

 

 

 

 

 

9

 

Total liabilities

 

$

657

 

 

$

603

 

The following table represents results of our discontinued operation:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

Net sales

 

$

 

 

$

138

 

 

$

 

 

$

26,570

 

Cost of sales

 

 

 

 

 

118

 

 

 

 

 

 

28,046

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

 

(5

)

 

 

 

 

 

262

 

Selling, general, and administrative

 

 

 

 

 

10

 

 

 

721

 

 

 

2,276

 

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

 

 

 

5

 

 

 

721

 

 

 

2,538

 

Operating income (loss)

 

 

 

 

 

15

 

 

 

(721

)

 

 

(4,014

)

Interest income, net

 

 

 

 

 

 

 

 

 

 

 

 

Other expense, net

 

 

 

 

 

(1

)

 

 

 

 

 

(1

)

Income (loss) from discontinued operations before income taxes

 

 

 

 

 

16

 

 

 

(721

)

 

 

(4,013

)

Income tax expense

 

 

8

 

 

 

23

 

 

 

9

 

 

 

26

 

Loss from discontinued operations

 

$

(8

)

 

$

(7

)

 

$

(730

)

 

$

(4,039

)

 

14


 

Note 15 – Subsequent Events

Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. The Company recognizes in the consolidated financial statements the effects of all subsequent events that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing the financial statements. The Company's consolidated financial statements do not recognize subsequent events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after the balance sheet date and before financial statements are issued. In preparing these consolidated financial statements, the Company has evaluated events and transactions for potential recognition or disclosure through November 13, 2017, the date the consolidated financial statements were issued.

On October 23, 2017 the Company entered into a 5 year commercial building lease agreement for the lease of approximately 64,000 square feet in Tualatin, Oregon near its existing facility. Base rent begins at $30 per month, with the first three months waived. The total rent obligation payable over the 5 year lease period is $1,862.

On November 3, 2017 Ichor Holdings, LLC, a subsidiary of the Company, entered into a Stock Purchase Agreement (the “Agreement”) for the acquisition of Talon Holdings, LLC, the parent company of Talon Innovations Corporation (“Talon”) for $130,000, subject to customary adjustments. The Company anticipates financing the acquisition with approximately $10,000 of cash on‑hand and $120,000 of incremental borrowings. Talon is located in Sauk Rapids, Minnesota, with facilities in Osakis, Minnesota; Tampa, Florida; and Seoul, South Korea. Talon is a leader in the design and manufacturing of high precision machined parts used in leading edge semiconductor tools. In connection with the acquisition of Talon, the Company expects to borrow $120,000 million under its 2015 Credit Facility as an incremental term loan facility (the “Incremental Loan”), payable in quarterly installments of $1,770. The Incremental Loan’s interest rate and maturity date are consistent with other amounts outstanding under the 2015 Credit Facility. The acquisition is subject to satisfaction of customary closing conditions, including approval under the Hart-Scott-Rodino Antitrust Improvements Act, and is expected to close in the fourth quarter of 2017.

15


 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

You should read the following discussion and analysis of our financial condition and results of operations in conjunction with our consolidated financial statements and related notes included elsewhere in this report. The following discussion contains forward‑looking statements based upon our current plans, expectations and beliefs that involve risks and uncertainties. Our actual results may differ materially from those anticipated in these forward‑looking statements. Factors that could cause or contribute to these differences include those discussed below and elsewhere in this report, particularly in “Risk Factors”.

Overview

We are a leader in the design, engineering and manufacturing of critical fluid delivery subsystems for semiconductor capital equipment. Our primary offerings include gas and chemical delivery subsystems, collectively known as fluid delivery subsystems, which are key elements of the process tools used in the manufacturing of semiconductor devices. Our gas delivery subsystems deliver, monitor and control precise quantities of the specialized gases used in semiconductor manufacturing processes such as etch and deposition. Our chemical delivery subsystems precisely blend and dispense the reactive liquid chemistries used in semiconductor manufacturing processes such as electroplating and cleaning. We also manufacture certain components for internal use in fluid delivery systems and for direct sales to our customers. This vertically integrated portion of our business is primarily focused on metal and plastic parts that are used in gas and chemical systems, respectively.

Fluid delivery subsystems ensure accurate measurement and uniform delivery of specialty gases and chemicals at critical steps in the semiconductor manufacturing process. Any malfunction or material degradation in fluid delivery reduces yields and increases the likelihood of manufacturing defects in these processes. Historically, semiconductor original equipment manufacturers (“OEMs”) internally designed and manufactured the fluid delivery subsystems used in their process tools. Currently, most OEMs outsource the design, engineering and manufacturing of their gas delivery subsystems to a few specialized suppliers, including us. Additionally, many OEMs are also increasingly outsourcing the design, engineering and manufacturing of their chemical delivery subsystems due to the increased fluid expertise required to manufacture these subsystems. Outsourcing these subsystems has allowed OEMs to leverage the suppliers’ highly specialized engineering, design and production skills while focusing their internal resources on their own value‑added processes. We believe that this outsourcing trend has enabled OEMs to reduce their fixed costs and development time, as well as provided significant growth opportunities for specialized subsystems suppliers like us.

We have a global footprint with volume production facilities in Malaysia, Singapore and Union City, California. We completed our initial public offering (“IPO”) in December 2016. In the third quarter of 2017 and 2016, our two largest customers by sales were Lam Research and Applied Materials. During the third quarter of 2017 and 2016, respectively, we generated sales of $164.5 million and $105.7 million, gross profit of $24.2 million and $16.9 million, net income from continuing operations of $14.3 million and $7.7 million, and adjusted net income from continuing operations of $16.3 million and $8.3 million. Adjusted net income from continuing operations is a financial measure that is not calculated in accordance with generally accepted accounting principles in the U.S. (“GAAP”). See “Non‑GAAP Results” for a discussion of adjusted net income from continuing operations, an accompanying presentation of the most directly comparable financial measure calculated in accordance with GAAP, net income from continuing operations, and a reconciliation of the differences between adjusted net income from continuing operations and net income from continuing operations.

16


 

Results of Operations

The following table sets forth our unaudited results of operations for the periods presented. The period‑to‑period comparison of results is not necessarily indicative of results for future periods.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

 

 

(in thousands)

 

Consolidated Statements of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

164,519

 

 

$

105,687

 

 

$

472,956

 

 

$

274,339

 

Cost of sales

 

 

140,323

 

 

 

88,802

 

 

 

401,239

 

 

 

230,349

 

Gross profit

 

 

24,196

 

 

 

16,885

 

 

 

71,717

 

 

 

43,990

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

1,992

 

 

 

1,564

 

 

 

5,686

 

 

 

4,229

 

Selling, general and administrative

 

 

11,430

 

 

 

6,782

 

 

 

26,272

 

 

 

20,329

 

Amortization of intangible assets

 

 

2,220

 

 

 

1,804

 

 

 

5,818

 

 

 

5,210

 

Total operating expenses

 

 

15,642

 

 

 

10,150

 

 

 

37,776

 

 

 

29,768

 

Operating income

 

 

8,554

 

 

 

6,735

 

 

 

33,941

 

 

 

14,222

 

Interest expense

 

 

739

 

 

 

1,183

 

 

 

2,104

 

 

 

3,245

 

Other expense (income), net

 

 

73

 

 

 

(241

)

 

 

(325

)

 

 

(384

)

Income from continuing operations before income taxes

 

 

7,742

 

 

 

5,793

 

 

 

32,162

 

 

 

11,361

 

Income tax benefit from continuing operations

 

 

(6,556

)

 

 

(1,888

)

 

 

(5,558

)

 

 

(1,427

)

Net income from continuing operations

 

 

14,298

 

 

 

7,681

 

 

 

37,720

 

 

 

12,788

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations before taxes

 

 

 

 

 

16

 

 

 

(721

)

 

 

(4,013

)

Income tax expense from discontinued operations

 

 

8

 

 

 

23

 

 

 

9

 

 

 

26

 

Net loss from discontinued operations

 

 

(8

)

 

 

(7

)

 

 

(730

)

 

 

(4,039

)

Net income

 

$

14,290

 

 

$

7,674

 

 

$

36,990

 

 

$

8,749

 

The following table sets forth our unaudited results of operations as a percentage of our total sales for the periods presented.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

 

 

(in thousands)

 

Consolidated Statements of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

 

100.0

 

 

 

100.0

 

 

 

100.0

 

 

 

100.0

 

Cost of sales

 

 

85.3

 

 

 

84.0

 

 

 

84.8

 

 

 

84.0

 

Gross profit

 

 

14.7

 

 

 

16.0

 

 

 

15.2

 

 

 

16.0

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

1.2

 

 

 

1.5

 

 

 

1.2

 

 

 

1.5

 

Selling, general and administrative

 

 

6.9

 

 

 

6.4

 

 

 

5.6

 

 

 

7.4

 

Amortization of intangible assets

 

 

1.3

 

 

 

1.7

 

 

 

1.2

 

 

 

1.9

 

Total operating expenses

 

 

9.5

 

 

 

9.6

 

 

 

8.0

 

 

 

10.9

 

Operating income

 

 

5.2

 

 

 

6.4

 

 

 

7.2

 

 

 

5.2

 

Interest expense

 

 

0.4

 

 

 

1.1

 

 

 

0.4

 

 

 

1.2

 

Other expense (income), net

 

 

0.0

 

 

 

(0.2

)

 

 

(0.1

)

 

 

(0.1

)

Income from continuing operations before income taxes

 

 

4.7

 

 

 

5.5

 

 

 

6.8

 

 

 

4.1

 

Income tax benefit from continuing operations

 

 

(4.0

)

 

 

(1.8

)

 

 

(1.2

)

 

 

(0.5

)

Net income from continuing operations

 

 

8.7

 

 

 

7.3

 

 

 

8.0

 

 

 

4.7

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations before taxes

 

 

0.0

 

 

 

0.0

 

 

 

(0.2

)

 

 

(1.5

)

Income tax expense from discontinued operations

 

 

0.0

 

 

 

0.0

 

 

 

0.0

 

 

 

0.0

 

Net loss from discontinued operations

 

 

0.0

 

 

 

0.0

 

 

 

(0.2

)

 

 

(1.5

)

Net income

 

 

8.7

 

 

 

7.3

 

 

 

7.8

 

 

 

3.2

 

17


 

Comparison of the Three and Nine Months Ended September 29, 2017 and September 23, 2016

Sales

 

 

 

Three Months Ended

 

 

Change

 

 

Nine Months Ended

 

 

Change

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

 

(dollars in thousands)

 

Sales

 

$

164,519

 

 

$

105,687

 

 

$

58,832

 

 

 

55.7

%

 

$

472,956

 

 

$

274,339

 

 

$

198,617

 

 

 

72.4

%

The increase in sales from the third quarter of 2016 to the third quarter of 2017 was primarily related to an increase in volume resulting from industry growth, our acquisition of Cal‑Weld, and market share gains. The volume increase was due to an approximate 8.8%, or approximately $26.2 million, increase in our market share at our two largest customers, which includes the acquisition of Cal‑Weld, and an approximately $32.6 million increase in the volume of purchases primarily by our two largest customers driven by overall industry growth. We refer to the volume of purchases from us by a customer of ours relative to its other suppliers as our market share of that customer. On a geographic basis, sales in the U.S. increased by $44.1 million in the third quarter of 2017 to $102.0 million. Foreign sales increased by $14.6 million in the third quarter of 2017 to $62.5 million.

The increase in sales from the nine months ended September 23, 2016 to the nine months ended September 29, 2017 was primarily related to an increase in volume resulting from industry growth, our acquisition of Cal‑Weld and Ajax, and market share gains. The volume increase was due to an approximate 6.7%, or approximately $62.3 million, increase in our market share at our two largest customers, which includes the acquisition of Cal‑Weld and Ajax, and an approximately $136.3 million increase in the volume of purchases primarily by our two largest customers driven by overall industry growth. On a geographic basis, sales in the U.S. increased by $90.6 million in the nine months ended September 29, 2017 to $268.6 million. Foreign sales increased by $81.4 million in the nine months ended September 29, 2017 to $204.3 million.

Cost of Sales and Gross Margin

 

 

 

Three Months Ended

 

 

Change

 

 

Nine Months Ended

 

 

Change

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

 

(dollars in thousands)

 

Cost of sales

 

$

140,323

 

 

$

88,802

 

 

$

51,521

 

 

 

58.0

%

 

$

401,239

 

 

$

230,349

 

 

$

170,890

 

 

 

74.2

%

Gross profit

 

$

24,196

 

 

$

16,885

 

 

$

7,311

 

 

 

43.3

%

 

$

71,717

 

 

$

43,990

 

 

$

27,727

 

 

 

63.0

%

Gross margin

 

 

14.7

%

 

 

16.0

%

 

 

 

 

 

- 130 bps

 

 

 

15.2

%

 

 

16.0

%

 

 

 

 

 

- 80 bps

 

The increase in cost of sales from the third quarter of 2016 to the third quarter of 2017 and from the nine months ended September 23, 2016 to the nine months ended September 29, 2017 was primarily due to the increase in sales volume. The increase in absolute dollars of gross profit was driven primarily by an increase in sales volume.

As part of our purchase of Cal‑Weld, we recorded opening inventory at fair value which included a fair value adjustment to inventory of $3.6 million. In the third quarter of 2017 we released $3.0 million of the fair value adjustment to cost of sales based on the sale of inventory during the quarter. The impact of this charge accounts for a decrease to reported gross margin of 180 basis points and 60 basis points for the third quarter of 2017 and nine months ended September 29, 2017, respectively.

As discussed in Note 1 – Basis of Presentation to the consolidated financial statements, the Company recorded a charge to cost of sales of $1.75 million in the second quarter of 2017 due to the correction of an error related to translating inventory balances at our Singapore and Malaysia subsidiaries. The impact of this charge accounts for a decrease to reported gross margin of 40 basis points in the nine months ended September 29, 2017.

Additionally, our gross margins for the third quarter of 2017 and the nine months ended September 29, 2017 were favorably impacted from our acquisition of Cal‑Weld, with margins that were accretive to our historical business. This favorability was partially offset by decreased manufacturing efficiencies in our facilities as we kept our labor force intact in anticipation the revenue decline from our historical business compared to the previous quarter would be short lived.

18


 

Research and Development

 

 

 

Three Months Ended

 

 

Change

 

 

Nine Months Ended

 

 

Change

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

 

(dollars in thousands)

 

Research and development

 

$

1,992

 

 

$

1,564

 

 

$

428

 

 

 

27.4

%

 

$

5,686

 

 

$

4,229

 

 

$

1,457

 

 

 

34.5

%

The increase in research and development expenses from the third quarter of 2016 to the third quarter of 2017 and from the nine months ended September 23, 2016 to the nine months ended September 29, 2017 was due to an increase in headcount and consulting expense to support additional projects.

Selling, General, and Administrative

 

 

 

Three Months Ended

 

 

Change

 

 

Nine Months Ended

 

 

Change

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

 

(dollars in thousands)

 

Selling, general, and administrative

 

$

11,430

 

 

$

6,782

 

 

$

4,648

 

 

 

68.5

%

 

$

26,272

 

 

$

20,329

 

 

$

5,943

 

 

 

29.2

%

The increase in selling, general, and administrative expense from the third quarter of 2016 to the third quarter of 2017 was primarily due to increased acquisition‑related expenses from our acquisition of Cal‑Weld, incremental Cal‑Weld operating expenses incurred subsequent to the acquisition, increased incentive compensation on improved performance to operating targets, increased public company costs, and increased headcount expense to support increased sales volume.

The increase in selling, general, and administrative expense from the nine months ended September 23, 2016 to the nine months ended September 29, 2017 was primarily due to increased acquisition-related expenses from our acquisition of Cal‑Weld, incremental operating expenses from our acquisition Cal‑Weld and Ajax, increased public company costs, increased expenses resulting from the secondary offerings of our ordinary shares by Francisco Partners in the second and third quarters of 2017, and increased headcount expense to support increased sales volume, offset in part by reduced consulting fees paid to Francisco Partners Consulting, LLC (“FPC”).

Selling, general, and administrative expense also increased during the three and nine months ended September 29, 2017 due to a charge of approximately $1.0 million as a result of the final arbitration ruling on our working capital claim with the sellers of Ajax. The ruling was outside of the one year measurement period and not considered to be an adjustment to goodwill, resulting in a charge to selling, general, and administrative expense.

Amortization of Intangible Assets

 

 

 

Three Months Ended

 

 

Change

 

 

Nine Months Ended

 

 

Change

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

 

(dollars in thousands)

 

Amortization of intangibles assets

 

$

2,220

 

 

$

1,804

 

 

$

416

 

 

 

23.1

%

 

$

5,818

 

 

$

5,210

 

 

$

608

 

 

 

11.7

%

Amortization expense increased from the third quarter of 2016 to the third quarter of 2017 due to incremental amortization expense from intangible assets acquired in connection with our acquisition of Cal‑Weld.

The increase in amortization expense from the nine months ended September 23, 2016 to the nine months ended September 29, 2017 was due to incremental amortization expense from intangible assets acquired in connection with our acquisition of Ajax in the second quarter of 2016 and our acquisition of Cal‑Weld in the third quarter of 2017.

The fair value assigned to intangible assets acquired in connection with our acquisition of Cal‑Weld is still preliminary. Amortization of intangible assets may change in future periods depending on the final fair value assigned to the assets.

19


 

Interest Expense, Net

 

 

 

Three Months Ended

 

 

Change

 

 

Nine Months Ended

 

 

Change

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

 

(dollars in thousands)

 

Interest expense, net

 

$

739

 

 

$

1,183

 

 

$

(444

)

 

 

-37.5

%

 

$

2,104

 

 

$

3,245

 

 

$

(1,141

)

 

 

-35.2

%

The decrease in interest expense, net from the third quarter of 2016 to the third quarter of 2017 was due to a decrease in the average amount borrowed during the third quarter of 2017 as a result of the pay down of debt in December 2016 using proceeds from our IPO and a 150 basis point decrease in our average interest rate during the third quarter of 2017 primarily from an amendment to our 2015 Credit Facility in connection with our acquisition of Cal‑Weld, partially offset by an additional $30.0 million in borrowings to fund our acquisition of Cal‑Weld.

The decrease in interest expense, net from the nine months ended September 23, 2016 to the nine months ended September 29, 2017 was due to a decrease in the average amount borrowed during the nine months ended September 29, 2017 as a result of the pay down of debt in December 2016 using proceeds from our IPO and a 50 basis point decrease in our average interest rate during the nine months ended September 29, 2017 primarily from an amendment to our 2015 Credit Facility in connection with our acquisition of Cal‑Weld, partially offset by an additional $30.0 million in borrowings to fund our acquisition of Cal‑Weld.

Total borrowings outstanding at September 29, 2017, net of debt issuance costs, was $67.7 million, compared to $73.5 million at September 23, 2016.

Other Expense (Income), Net

 

 

 

Three Months Ended

 

 

Change

 

Nine Months Ended

 

 

Change

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

 

(dollars in thousands)

 

Other expense (income), net

 

$

73

 

 

$

(241

)

 

$

314

 

 

n/m

 

$

(325

)

 

$

(384

)

 

$

59

 

 

 

-15.4

%

The change in other expense (income), net from the third quarter of 2016 to the third quarter of 2017 was primarily due to exchange rate fluctuations on transactions denominated in the local currencies of our foreign operations, principally the Singapore Dollar, Malaysian Ringgit, and British Pound.

The decrease in other income, net from the nine months ended September 23, 2016 to the nine months ended September 29, 2017 was primarily due to exchange rate fluctuations on transactions denominated in the local currencies of our foreign operations, principally the Singapore Dollar, Malaysian Ringgit, and British Pound, partially offset by a gain on the sale of our cost method investment, CHawk Technology International, Inc. (“CHawk”) of $0.2 million that occurred in the first quarter of 2017.

Income Tax Benefit from Continuing Operations

 

 

 

Three Months Ended

 

 

Change

 

 

Nine Months Ended

 

 

Change

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

September 29,

2017

 

 

September 23,

2016

 

 

Amount

 

 

%

 

 

 

(dollars in thousands)

 

Income tax benefit from continuing operations

 

$

(6,556

)

 

$

(1,888

)

 

$

(4,668

)

 

 

247.2

%

 

$

(5,558

)

 

$

(1,427

)

 

$

(4,131

)

 

 

289.5

%

The increase in the income tax benefit from continuing operations from the third quarter of 2016 to the third quarter of 2017 and from the nine months ended September 23, 2016 to the nine months ended September 29, 2017 was primarily due to a discrete tax benefit of $5.3 million recorded relating to the release of a valuation allowance as a result of acquiring deferred tax liabilities in connection with our acquisition of Cal‑Weld and a tax benefit of $1.6 million recorded due to the reversal of previously accrued withholding taxes from re‑characterizing intercompany debt to equity. This compares to the Company only recording a $2.3 million tax benefit during the third quarter of 2016 as a result of the purchase accounting in connection with our acquisition of Ajax that allowed for the release of an equal amount of valuation allowance on a U.S. consolidated basis.

20


 

NonGAAP Results

Management uses non‑GAAP adjusted net income from continuing operations to evaluate our operating and financial results. We believe the presentation of non‑GAAP results is useful to investors for analyzing business trends and comparing performance to prior periods, along with enhancing investors’ ability to view our results from management’s perspective. Non‑GAAP adjusted net income from continuing operations is defined as: net income from continuing operations; excluding amortization of intangible assets, share-based compensation expense, tax adjustments related to those non‑GAAP adjustments; the tax benefits from acquisitions; and other non‑recurring charges. Non‑GAAP adjusted diluted EPS is defined as non‑GAAP adjusted net income from continuing operations divided by adjusted diluted ordinary shares, which assumes the IPO shares sold, the conversion of preferred shares into ordinary shares, and vesting of restricted shares and options in connection with the IPO occurred at the beginning of the measurement period.

The following table presents our unaudited non‑GAAP adjusted net income from continuing operations and a reconciliation from net income from continuing operations, the most comparable GAAP measure, for the periods indicated:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

September 29,

2017

 

 

September 23,

2016

 

 

 

(in thousands, except share and per share amounts)

 

Non-GAAP Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$

14,298

 

 

$

7,681

 

 

$

37,720

 

 

$

12,788

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

2,220

 

 

 

1,804

 

 

 

5,818

 

 

 

5,210

 

Share-based compensation

 

 

623

 

 

 

372

 

 

 

1,536

 

 

 

1,344

 

Other non-recurring expenses, net (1)

 

 

2,076

 

 

 

698

 

 

 

2,528

 

 

 

2,753

 

Tax adjustments related to non-GAAP adjustments

 

 

(20

)

 

 

(28

)

 

 

(62

)

 

 

(67

)

Tax benefit from acquisitions (2)

 

 

(5,281

)

 

 

(2,271

)

 

 

(5,281

)

 

 

(2,271

)

Tax benefit from re-characterizing intercompany debt to equity(3)

 

 

(1,627

)

 

 

 

 

 

(1,627

)

 

 

 

Adjustments to cost of goods sold (4)

 

 

 

 

 

 

 

 

1,752

 

 

 

 

Fair value adjustment for Cal-Weld inventory (5)

 

 

3,004

 

 

 

 

 

 

3,004

 

 

 

 

Loss on Ajax acquisition arbitration settlement (6)

 

 

1,032

 

 

 

 

 

 

1,032

 

 

 

 

Non-GAAP adjusted net income from continuing operations

 

$

16,325

 

 

$

8,256

 

 

$

46,420

 

 

$

19,757

 

Non-GAAP adjusted diluted EPS

 

$

0.62

 

 

$

0.34

 

 

$

1.78

 

 

$

0.82

 

Shares used to compute diluted EPS (7)

 

 

26,278,147

 

 

 

24,322,119

 

 

 

26,008,346

 

 

 

24,142,743

 

 

(1)

Included in this amount for the third quarter of 2017 are (i) expenses incurred in connection with the secondary offering of our ordinary shares by FP and (ii) acquisition‑related expenses. Included in this amount for the nine months ended September 29, 2017 are (i) expenses incurred in connection with the secondary offering of our ordinary shares by FP, (ii) acquisition‑related expenses, (iii) a refund from FPC, and (iv) a gain on sale of our investment in CHawk. Included in this amount for the third quarter of 2016 and the nine months ended September 23, 2016 are (i) IPO preparation expenses, (ii) consulting fees paid to FPC, (iii) bonuses paid to members of our management in connection with the cash dividend paid by us in August 2015, and (iv) acquisition‑related expenses.

 

(2)

Included in this amount for the three and nine months ended September 29, 2017 is a $5.3 million tax benefit recorded as a result of the Company’s acquisition of Cal‑Weld in July 2017. Included in this amount for the three and nine months ended September 23, 2016 is a $2.3 million tax benefit recorded as a result of the Company’s acquisition of Ajax in April 2016.

 

(3)

In the third quarter of 2017 the Company re‑characterized intercompany debt to equity between its U.S. and Singapore entities which resulted in a tax benefit of $1.6 million related to the reversal of previously accrued withholding taxes.

 

(4)

During the second quarter of 2017, we corrected an error related to translating the inventory balances at our Malaysia and Singapore subsidiaries at an incorrect foreign currency rate. The error arose in prior period financial statements beginning in periods prior to 2014 and through 2016. The correction resulted in a $1.75 million increase in cost of sales and a corresponding decrease in gross profit in our consolidated statement of operations and a decrease to inventories in our consolidated balance sheet during the second quarter of 2017. See Management’s Discussion and Analysis – Comparison of the Three and Nine Months Ended September 29, 2017 and September 23, 2016 above for further detail.

 

(5)

As part of our purchase price allocation for Cal‑Weld, we recorded inventory at fair value, which included a fair value adjustment to inventory of $3.6 million. In the third quarter of 2017, we released $3.0 million of the fair value adjustment to cost of sales based on the sale of inventory during the quarter.

21


 

 

(6)

During the third quarter of 2017, we received a final arbitration ruling on our working capital claim with the sellers of Ajax. The ruling was outside the one year measurement period and therefore could not be considered an adjustment to goodwill, resulting in a charge to selling, general, and administrative expense.

 

(7)

Assumes the IPO shares sold, the conversion of preferred shares into ordinary shares, and vesting of restricted shares and options in connection with the IPO occurred at the beginning of the measurement period, for comparability between current and prior periods. No adjustment is needed to diluted shares outstanding for the three and nine months ended September 29, 2017.

Non‑GAAP adjusted net income from continuing operations has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for net income or any of our other operating results reported under GAAP. Other companies may calculate adjusted net income differently or may use other measures to evaluate their performance, both of which could reduce the usefulness of our adjusted net income as a tool for comparison.

Because of these limitations, you should consider non‑GAAP adjusted net income from continuing operations alongside other financial performance measures, including net income from continuing operations and other financial results presented in accordance with GAAP. In addition, in evaluating non‑GAAP adjusted net income, you should be aware that in the future we will incur expenses such as those that are the subject of adjustments in deriving adjusted net income and you should not infer from our presentation of adjusted net income that our future results will not be affected by these expenses or any unusual or non‑recurring items.

Liquidity and Capital Resources

We had cash and restricted cash of $42.8 million as of September 29, 2017. Our principal uses of liquidity are to fund our working capital needs and purchase new capital equipment. The net decrease in cash was primarily due to $43.0 million of net cash provided by financing activities, including proceeds from the exercise of the underwriters’ over-allotment option in January 2017 in connection with our IPO, proceeds from the exercise of stock options by certain employees and board members of the Company, and proceeds from increased borrowings under our term loan facility and revolving credit facility, offset by capital expenditures of $6.6 million and our acquisition of Cal‑Weld of $49.5 million.

We believe that our cash (including remaining net proceeds from our IPO), the amounts available under our revolving credit facility, and our cash flows from operations will be sufficient to meet our anticipated cash needs for working capital and capital expenditures for at least the next 12 months.

Cash Flow Analysis

 

 

 

Nine Months Ended

 

 

 

September 29,

2017

 

 

September 23,

2016

 

 

 

(in thousands)

 

Cash provided by operating activities

 

$

926

 

 

$

4,025

 

Cash used in investing activities

 

 

(53,721

)

 

 

(19,186

)

Cash provided by financing activities

 

 

42,995

 

 

 

16,277

 

Net increase (decrease) in cash and restricted cash

 

$

(9,800

)

 

$

1,116

 

Operating Activities

We generated $0.9 million of cash from operating activities during the nine months ended September 29, 2017 due to net income of $37.0 million and net non‑cash charges of $3.9 million, partially offset by a net increase of $39.9 million in our net operating assets and liabilities. Non‑cash charges consist of $8.4 million in depreciation and amortization, $1.5 million in share‑based compensation, and amortization of debt issuance costs of $0.4 million, partially offset by deferred taxes of $6.2 million and a gain on the sale of our investment in CHawk of $0.2 million. The increase in net operating assets and liabilities was primarily due to an increase in accounts receivable of $22.6 million resulting from increased sales volume and timing of shipments and customer payments during the period, and an increase in inventories of $18.9 million, resulting from increased materials purchases to support increased demand.

Investing Activities

Cash used in investing activities increased during the nine months ended September 29, 2017 to $53.7 million due to our acquisition of Cal‑Weld of $49.5 million and capital expenditures of $6.6 million, partially offset by $2.4 million in proceeds from the sale of our investments in Ajax Foresight Global Manufacturing Sdn. Bhd. (“AFGM”) and CHawk and the settlement of our note receivable from AFGM.

22


 

Financing Activities

Cash generated from financing activities increased during the nine months ended September 29, 2017 to $43.0 million due to $7.3 million of net proceeds from the exercise of the underwriters’ over‑allotment option in January 2017 in connection with our IPO, $6.3 million of proceeds from the exercise of stock options by certain employees and board members of the Company, and $30.0 million of proceeds from increased borrowing under our term loan facility and revolving credit facility to fund our acquisition of Cal‑Weld, partially offset by a principal payment on our term loan facility of $0.3 million and debt issuance and modification costs of $0.3 million.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. On an ongoing basis, we evaluate our judgments and estimates including those related to revenue recognition, impairment of goodwill and intangible assets, income taxes, advertising expense and share‑based compensation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions.

The accounting policies we believe to be most critical to understanding our financial results and condition and that require complex and subjective management judgments and estimates are identified and described in our annual consolidated financial statements and the notes included in our Annual Report on Form 10‑K for the year ended December 30, 2016 (our “Annual Report”).

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Foreign Currency Exchange Risk

Currently, substantially all of our sales and arrangements with third‑party suppliers provide for pricing and payment in U.S. dollars and, therefore, are not subject to material exchange rate fluctuations. As a result, we do not expect foreign currency exchange rate fluctuations to have a material effect on our results of operations. However, increases in the value of the U.S. dollar relative to other currencies would make our products more expensive relative to competing products priced in such other currencies, which could negatively impact our ability to compete. Conversely, decreases in the value of the U.S. dollar relative to other currencies could result in our foreign suppliers raising their prices in order to continue doing business with us.

While not currently significant, we do have certain operating expenses that are denominated in currencies of the countries in which our operations are located, and may be subject to fluctuations due to foreign currency exchange rates, particularly the Singapore dollar, Malaysian Ringgit, British Pound, and Euro. Fluctuations in foreign currency exchange rates may cause us to recognize transaction gains and losses in our statement of operations. To date, foreign currency transaction gains and losses have not been material to our financial statements, and we have not engaged in any foreign currency hedging transactions.

Interest Rate Risk

We had total outstanding debt of $69.5 million as of September 29, 2017, of which $1.2 million was due within 12 months. The outstanding amount of debt reflected in our consolidated financial statements included elsewhere in this report is net of $1.8 million of debt issuance costs as of September 29, 2017.

We do not enter into investments for trading or speculative purposes and have not used any derivative financial instruments to manage our interest rate risk exposure. We have not been exposed to, nor do we anticipate being exposed to, material risks due to changes in interest rates. The interest rate on a significant majority of our outstanding debt is variable, which also reduces our exposure to these interest rate risks. A hypothetical 10% change in interest rates during any of the periods presented would not have had a material impact on our financial statements.

23


 

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

As required by Rule 13a‑15(b) under the Exchange Act, we carried out an evaluation under the supervision and with the participation of our management, including our Chief Executive Officer, or CEO, and Chief Financial Officer, or CFO, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a‑15(e) and 15d‑15(e) under the Exchange Act) as of the end of the period covered by this report. There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives. Based upon that evaluation, our CEO and CFO concluded that our disclosure controls and procedures were not effective, because of the material weakness in our internal control described below, and did not provide reasonable assurance that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the applicable rules and forms, and that it is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.

Changes in Internal Control Over Financial Reporting

A company’s internal control over financial reporting is a process designed by, or under the supervision of, a company’s principal executive and principal financial officers, or persons performing similar functions, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with GAAP. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. In addition, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies or procedures may deteriorate. If we cannot provide reliable financial information, our business, operating results and share price could be negatively impacted.

During the second quarter of 2017, we identified a material weakness in our internal control over financial reporting related to ineffective periodic risk assessment over control activities that ensure the ending inventory balances of our Malaysia and Singapore subsidiaries were recorded at the appropriate U.S. Dollar functional currency rate. During our previous consolidation process, we had a manual process that translated these inventory balances into the U.S. Dollar functional currency at incorrect rates for these subsidiaries due to system limitations, and we did not implement a control to reconcile the ending inventory balance at our Malaysia and Singapore subsidiaries to the final inventory balance reported in our consolidated financial statements. This material weakness resulted in an accumulated overstatement of inventory as of March 31, 2017 of approximately $1.75 million. We corrected this overstatement in the second quarter of 2017 with a charge to cost of sales of $1.75 million. Additionally, we completed the re‑implementation of our Oracle system, which allows for a systems‑based calculation of inventory purchases and ending inventory at the proper U.S. Dollar functional currency rates, and we have implemented a control to reconcile the final Malaysia and Singapore inventory sub‑ledger balances to the final balances recorded in consolidation. While we believe that the new system will correctly record inventory purchases and that our newly implemented reconciliation control will operate at a sufficient level of precision to identify any significant errors, management will continue to monitor the mitigation measures taken as the controls will need to operate for a reasonable period of time to determine whether they are operating effectively to remediate the material weakness.

PART II—OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

For a discussion of legal proceedings, see “Note 6 – Commitments and Contingencies” in the Notes to Financial Statements (Unaudited) included in this report.

ITEM 1A. RISK FACTORS

There have been no material changes in our risk factors from those disclosed in our 2016 Annual Report, our 2017 Quarterly Report for the quarter ended March 31, 2017, and our 2017 Quarterly Report for the quarter ended June 30, 2017. These risk factors could materially and adversely affect our business, financial condition and results of operations, and the trading price of our ordinary shares could decline. These risk factors do not identify all risks that we face – our operations could also be affected by factors that are not presently known to us or that we currently consider to be immaterial to our operations. Due to risks and uncertainties, known and unknown, our past financial results may not be a reliable indicator of future performance and historical trends should not be used to anticipate results or trends in future periods.

24


 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Use of Proceeds from Initial Public Offering

On December 8, 2016, in connection with our IPO, we registered under the Securities Act (i) 6,759,445 ordinary shares, including the underwriters’ over-allotment option, pursuant to a registration statement on Form S‑1 (File No. 333-214588) and (ii) 146,945 ordinary shares pursuant to a registration statement on Form S‑1 (File No. 333-214995). We completed our IPO on December 14, 2016 at a price to the public of $9.00 per share, for gross proceeds of approximately $52.9 million.

We received net proceeds of approximately $47.1 million (after underwriters’ discounts and commissions of $3.7 million and additional offering related costs of approximately $2.1 million). The joint lead bookrunners of the offering were Deutsche Bank Securities Inc. and Stifel, Nicolaus & Company, Incorporated. In January 2017, the underwriters exercised their over-allotment option to purchase an additional 881,667 ordinary shares at a price of $9.00 per share, providing us with additional gross proceeds of approximately $7.9 million and net proceeds of approximately $7.3 million, after deducting underwriting discounts, commissions and other offering related costs.

There was no material change in the use of proceeds from our initial public offering as described in our prospectus filed with the Securities and Exchange Commission pursuant to Rule 424(b) under the Securities Act on December 12, 2016.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None.

25


 

ITEM 6. EXHIBITS

 

 

 

Exhibit

Number

 

Description

 

 

 

2.1

 

Stock Purchase Agreement, dated as of July 27, 2017, by and among Ichor Holdings, LLC, Cal‑Weld, Inc., Richard A. Olazaba Revocable Trust u/d/t dated March 9, 2011, and, with respect to Section 9.14 therein only, Richard A. Olazaba (Incorporated by reference to Exhibit 2.1 to Ichor Holdings, Ltd.’s Current Report on Form 8‑K, filed with the Securities and Exchange Commission on July 31, 2017)

10.1

 

Second Amendment to the Credit Agreement, dated as of July 27, 2017, by and among Ichor Holdings, LLC, Ichor Systems, Inc., Precision Flow Technologies, Inc., Ajax-United Patterns & Molds, Inc. and Cal-Weld, Inc., as borrowers, Bank of America, N.A., as administrative agent, and the financial institutions party thereto, as lenders (Incorporated by reference to Exhibit 10.1 to Ichor Holdings, Ltd.’s Current Report on Form 8‑K, filed with the Securities and Exchange Commission on July 31, 2017)

31.1*

 

Certification of Principal Executive Officer Pursuant to Rules 13a‑14(a) and 15d‑14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes‑Oxley Act of 2002.

31.2*

 

Certification of Principal Financial Officer Pursuant to Rules 13a‑14(a) and 15d‑14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes‑Oxley Act of 2002.

32.1**

 

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes‑Oxley Act of 2002.

32.2**

 

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes‑Oxley Act of 2002.

101.INS*

 

XBRL Instance Document

101.SCH*

 

XBRL Taxonomy Extension Schema Document

101.CAL*

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*

 

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*

 

XBRL Taxonomy Extension Label Linkbase Document

101.PRE*

 

XBRL Taxonomy Extension Presentation Linkbase Document

*

Filed herewith.

**

Furnished herewith and not filed.

 

26


 

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 thereunto duly authorized.

 

 

 

ICHOR HOLDINGS, LTD.

 

 

 

 

Date: November 13, 2017

 

By:

/s/ Thomas M. Rohrs

 

 

 

Thomas M. Rohrs

 

 

 

Executive Chairman, Director and Chief Executive Officer (Principal Executive Officer)

 

 

 

 

Date: November 13, 2017

 

By:

/s/ Maurice Carson

 

 

 

Maurice Carson

 

 

 

Director, President and Chief Financial Officer (Principal Accounting and Financial Officer)

 

 

27