UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark one)
☒ |
|
For the quarterly period ended JUNESEPTEMBER 30, 2023
OR
☐ |
|
For the transition period from ____ to ____
Commission File Number: 001-12648
UFP Technologies, Inc.
(Exact name of registrant as specified in its charter)
Delaware | 04-2314970 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
100 Hale Street, Newburyport, MA 01950, USA
(Address of principal executive offices) (Zip Code)
(978) 352-2200
(Registrant's telephone number, including area code)
(Former name, former address, and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange |
Common Stock | UFPT | The NASDAQ Stock Market L.L.C. |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ | Accelerated filer ☒ |
Non-accelerated filer ☐ | Smaller reporting company ☐ |
Emerging growth company ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
7,638,812 shares of registrant’s Common Stock, $0.01 par value, were outstanding as of August 1, 2023.November 2, 2023
UFP Technologies, Inc.
Index
PART I: |
ITEM 1: |
Condensed Consolidated Balance Sheets
(In thousands, except share data)
(Unaudited)
June 30, | December 31, 2022 | September 30, | December 31, | |||||||||||||
Assets | ||||||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | $ | 5,291 | $ | 4,451 | $ | 6,376 | $ | 4,451 | ||||||||
Receivables, net | 64,090 | 55,117 | 60,968 | 55,117 | ||||||||||||
Inventories | 63,049 | 53,536 | 69,777 | 53,536 | ||||||||||||
Prepaid expenses and other current assets | 4,641 | 3,242 | 2,865 | 3,242 | ||||||||||||
Refundable income taxes | 481 | - | ||||||||||||||
Total current assets | 137,071 | 116,346 | 140,467 | 116,346 | ||||||||||||
Property, plant and equipment, net | 59,839 | 58,072 | 60,687 | 58,072 | ||||||||||||
Goodwill | 113,168 | 113,028 | 112,968 | 113,028 | ||||||||||||
Intangible assets, net | 66,253 | 68,361 | 65,020 | 68,361 | ||||||||||||
Non-qualified deferred compensation plan | 4,945 | 4,148 | 4,824 | 4,148 | ||||||||||||
Right of use assets | 13,932 | 13,153 | 14,225 | 13,153 | ||||||||||||
Deferred income taxes | 1,926 | 1,448 | 986 | 1,448 | ||||||||||||
Other assets | 858 | 3,636 | 633 | 3,636 | ||||||||||||
Total assets | $ | 397,992 | $ | 378,192 | $ | 399,810 | $ | 378,192 | ||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||
Current liabilities: | ||||||||||||||||
Accounts payable | $ | 25,125 | $ | 19,961 | $ | 26,948 | $ | 19,961 | ||||||||
Accrued expenses | 16,772 | 23,122 | 18,663 | 23,122 | ||||||||||||
Deferred revenue | 4,266 | 4,679 | 3,814 | 4,679 | ||||||||||||
Lease liabilities | 2,614 | 2,517 | 3,163 | 2,517 | ||||||||||||
Income taxes payable | 216 | 1,682 | - | 1,682 | ||||||||||||
Current installments of long-term debt | 4,000 | 4,000 | 4,000 | 4,000 | ||||||||||||
Total current liabilities | 52,993 | 55,961 | 56,588 | 55,961 | ||||||||||||
Long-term debt, excluding current installments | 53,000 | 51,000 | 39,000 | 51,000 | ||||||||||||
Deferred income taxes | 458 | 448 | 443 | 448 | ||||||||||||
Non-qualified deferred compensation plan | 5,003 | 4,167 | 4,892 | 4,167 | ||||||||||||
Lease liabilities | 11,667 | 10,851 | 11,464 | 10,851 | ||||||||||||
Other liabilities | 14,586 | 18,220 | 15,040 | 18,220 | ||||||||||||
Total liabilities | 137,707 | 140,647 | 127,427 | 140,647 | ||||||||||||
Commitments and contingencies | ||||||||||||||||
Stockholders’ equity: | ||||||||||||||||
Preferred stock, $.01 par value, 1,000,000 shares authorized; no shares issued | - | - | - | - | ||||||||||||
Common stock, $.01 par value, 20,000,000 shares authorized; 7,668,371 and 7,638,812 shares issued and outstanding, respectively, at June 30, 2023; 7,611,244 and 7,581,685 shares issued and outstanding, respectively, at December 31, 2022 | 76 | 76 | ||||||||||||||
Common stock, $.01 par value, 20,000,000 shares authorized; 7,668,371 and 7,638,812 shares issued and outstanding, respectively, at September 30, 2023; 7,611,244 and 7,581,685 shares issued and outstanding, respectively, at December 31, 2022 | 76 | 76 | ||||||||||||||
Additional paid-in capital | 36,654 | 36,070 | 37,851 | 36,070 | ||||||||||||
Retained earnings | 224,218 | 202,596 | 235,912 | 202,596 | ||||||||||||
Accumulated other comprehensive loss | (76 | ) | (610 | ) | (869 | ) | (610 | ) | ||||||||
Treasury stock at cost: 29,559 shares at June 30, 2023 and December 31, 2022 | (587 | ) | (587 | ) | ||||||||||||
| Treasury stock at cost: 29,559 shares at September 30, 2023 and December 31, 2022 | (587 | ) | (587 | ) | ||||||||||||
Total stockholders’ equity | 260,285 | 237,545 | 272,383 | 237,545 | ||||||||||||
Total liabilities and stockholders' equity | $ | 397,992 | $ | 378,192 | $ | 399,810 | $ | 378,192 | ||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
Condensed Consolidated Statements of Comprehensive Income
(In thousands, except per share data)
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Net sales | $ | 100,784 | $ | 96,970 | $ | 298,575 | $ | 262,555 | ||||||||
Cost of sales | 73,034 | 71,447 | 212,479 | 195,575 | ||||||||||||
Gross profit | 27,750 | 25,523 | 86,096 | 66,980 | ||||||||||||
Selling, general & administrative expenses | 12,467 | 11,822 | 37,771 | 33,909 | ||||||||||||
Acquisition costs | - | 10 | - | 1,027 | ||||||||||||
Change in fair value of contingent consideration | 238 | 3,346 | 3,289 | 9,348 | ||||||||||||
Gain on sale of Molded Fiber business | - | (15,623 | ) | - | (15,623 | ) | ||||||||||
Loss (gain) on sale of property, plant & equipment | - | 3 | 108 | (6,206 | ) | |||||||||||
Operating income | 15,045 | 25,965 | 44,928 | 44,525 | ||||||||||||
Interest expense, net | 933 | 830 | 2,890 | 1,891 | ||||||||||||
Other (income) expenses | (29 | ) | (104 | ) | 28 | (313 | ) | |||||||||
Income before income tax expense | 14,141 | 25,239 | 42,010 | 42,947 | ||||||||||||
Income tax expense | 2,447 | 5,699 | 8,694 | 9,620 | ||||||||||||
Net income | $ | 11,694 | $ | 19,540 | $ | 33,316 | $ | 33,327 | ||||||||
Net income per share: | ||||||||||||||||
Basic | $ | 1.53 | $ | 2.58 | $ | 4.37 | $ | 4.41 | ||||||||
Diluted | $ | 1.52 | $ | 2.56 | $ | 4.33 | $ | 4.37 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 7,639 | 7,570 | 7,619 | 7,559 | ||||||||||||
Diluted | 7,709 | 7,638 | 7,697 | 7,629 | ||||||||||||
Comprehensive Income | ||||||||||||||||
Net Income | $ | 11,694 | $ | 19,540 | $ | 33,316 | $ | 33,327 | ||||||||
Other comprehensive income: | ||||||||||||||||
Foreign currency translation adjustment | (793 | ) | (1,725 | ) | (259 | ) | (2,860 | ) | ||||||||
Other comprehensive loss | (793 | ) | (1,725 | ) | (259 | ) | (2,860 | ) | ||||||||
Comprehensive income | $ | 10,901 | $ | 17,815 | $ | 33,057 | $ | 30,467 | ||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
Condensed Consolidated Statements of Comprehensive Income
(In thousands, except per share data)
(Unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Net sales | $ | 100,037 | $ | 94,343 | $ | 197,790 | $ | 165,585 | ||||||||
Cost of sales | 70,392 | 70,019 | 139,444 | 124,128 | ||||||||||||
Gross profit | 29,645 | 24,324 | 58,346 | 41,457 | ||||||||||||
Selling, general & administrative expenses | 12,299 | 12,078 | 25,306 | 22,088 | ||||||||||||
Acquisition costs | - | 242 | - | 1,017 | ||||||||||||
Change in fair value of contingent consideration | 198 | 6,002 | 3,051 | 6,002 | ||||||||||||
Loss (gain) on sale of property, plant & equipment | 106 | (6,197 | ) | 107 | (6,209 | ) | ||||||||||
Operating income | 17,042 | 12,199 | 29,882 | 18,559 | ||||||||||||
Interest expense, net | 1,089 | 733 | 1,958 | 1,060 | ||||||||||||
Other (income) expenses | (20 | ) | (157 | ) | 56 | (209 | ) | |||||||||
Income before income tax expense | 15,973 | 11,623 | 27,868 | 17,708 | ||||||||||||
Income tax expense | 4,090 | 2,694 | 6,246 | 3,921 | ||||||||||||
Net income | $ | 11,883 | $ | 8,929 | $ | 21,622 | $ | 13,787 | ||||||||
Net income per share: | ||||||||||||||||
Basic | $ | 1.56 | $ | 1.18 | $ | 2.84 | $ | 1.83 | ||||||||
Diluted | $ | 1.55 | $ | 1.17 | $ | 2.81 | $ | 1.81 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 7,625 | 7,563 | 7,608 | 7,554 | ||||||||||||
Diluted | 7,690 | 7,608 | 7,689 | 7,618 | ||||||||||||
Comprehensive Income | ||||||||||||||||
Net Income | $ | 11,883 | $ | 8,929 | $ | 21,622 | $ | 13,787 | ||||||||
Other comprehensive income: | ||||||||||||||||
Foreign currency translation adjustment | 41 | (1,516 | ) | 534 | (1,135 | ) | ||||||||||
Other comprehensive loss | 41 | (1,516 | ) | 534 | (1,135 | ) | ||||||||||
Comprehensive income | $ | 11,924 | $ | 7,413 | $ | 22,156 | $ | 12,652 | ||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
Condensed Consolidated Statements of Stockholders’ Equity
(In thousands)
(Unaudited)
Three and Six Months Ended June 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three and Nine Months Ended September 30, 2023 | Three and Nine Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Additional | Accumulated | Total | Additional | Accumulated | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock | Paid-in | Retained | Other Comprehensive | Treasury Stock | Stockholders' | Common Stock | Paid-in | Retained | Other Comprehensive | Treasury Stock | Shareholders' | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Capital | Earnings | Income (Loss) | Shares | Amount | Equity | Shares | Amount | Capital | Earnings | Income (Loss) | Shares | Amount | Equity | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022 | 7,582 | $ | 76 | $ | 36,070 | $ | 202,596 | $ | (610 | ) | 30 | $ | (587 | ) | $ | 237,545 | 7,582 | $ | 76 | $ | 36,070 | $ | 202,596 | $ | (610 | ) | 30 | $ | (587 | ) | $ | 237,545 | ||||||||||||||||||||||||||||||||
Share-based compensation | 49 | - | 1,056 | - | - | - | - | 1,056 | 49 | - | 1,056 | - | - | - | - | 1,056 | ||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of stock options net of shares presented for exercise | 3 | - | - | - | - | - | - | - | 3 | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||
Net share settlement of RSUs | (21 | ) | - | (2,413 | ) | - | - | - | - | (2,413 | ) | (21 | ) | - | (2,413 | ) | - | - | - | - | (2,413 | ) | ||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock | - | - | 64 | - | - | - | - | 64 | - | - | 64 | - | - | - | - | 64 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | - | - | - | - | 493 | - | - | 493 | - | - | - | - | 493 | - | - | 493 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income | - | - | - | 9,739 | - | - | - | 9,739 | - | - | - | 9,739 | - | - | - | 9,739 | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2023 | 7,613 | $ | 76 | $ | 34,777 | $ | 212,335 | $ | (117 | ) | 30 | $ | (587 | ) | $ | 246,484 | 7,613 | $ | 76 | $ | 34,777 | $ | 212,335 | $ | (117 | ) | 30 | $ | (587 | ) | $ | 246,484 | ||||||||||||||||||||||||||||||||
Share-based compensation | 4 | - | 1,197 | - | - | - | - | 1,197 | 4 | - | 1,197 | - | - | - | - | 1,197 | ||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of stock options | 22 | - | 680 | - | - | - | - | 680 | 22 | - | 680 | - | - | - | - | 680 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | - | - | - | - | 41 | - | - | 41 | - | - | - | - | 41 | - | - | 41 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income | - | - | - | 11,883 | - | - | - | 11,883 | - | - | - | 11,883 | - | - | - | 11,883 | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2023 | 7,639 | $ | 76 | $ | 36,654 | $ | 224,218 | $ | (76 | ) | 30 | $ | (587 | ) | $ | 260,285 | 7,639 | $ | 76 | $ | 36,654 | $ | 224,218 | $ | (76 | ) | 30 | $ | (587 | ) | $ | 260,285 | ||||||||||||||||||||||||||||||||
Share-based compensation | - | - | 1,197 | - | - | - | - | 1,197 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | - | - | - | - | (793 | ) | - | - | (793 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | - | - | - | 11,694 | - | - | - | 11,694 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2023 | 7,639 | $ | 76 | $ | 37,851 | $ | 235,912 | $ | (869 | ) | 30 | $ | (587 | ) | $ | 272,383 | ||||||||||||||||||||||||||||||||||||||||||||||||
Three and Six Months Ended June 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three and Nine Months Ended September 30, 2022 | Three and Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Additional | Accumulated | Total | Additional | Accumulated | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock | Paid-in | Retained | Other Comprehensive | Treasury Stock | Stockholders' | Common Stock | Paid-in | Retained | Other Comprehensive | Treasury Stock | Shareholders' | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Capital | Earnings | Income (Loss) | Shares | Amount | Equity | Shares | Amount | Capital | Earnings | Income (Loss) | Shares | Amount | Equity | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | 7,535 | $ | 75 | $ | 34,151 | $ | 160,807 | $ | - | 30 | $ | (587 | ) | $ | 194,446 | 7,535 | $ | 75 | $ | 34,151 | $ | 160,807 | $ | - | 30 | $ | (587 | ) | $ | 194,446 | ||||||||||||||||||||||||||||||||||
Share-based compensation | 46 | 1 | 691 | - | - | - | - | 692 | 46 | 1 | 691 | - | - | - | - | 692 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net share settlement of RSUs | (20 | ) | - | (1,299 | ) | - | - | - | - | (1,299 | ) | (20 | ) | - | (1,299 | ) | - | - | - | - | (1,299 | ) | ||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | - | - | - | - | 381 | - | - | 381 | - | - | - | - | 381 | - | - | 381 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income | - | - | - | 4,858 | - | - | - | 4,858 | - | - | - | 4,858 | - | - | - | 4,858 | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2022 | 7,561 | $ | 76 | $ | 33,543 | $ | 165,665 | $ | 381 | 30 | $ | (587 | ) | $ | 199,078 | 7,561 | $ | 76 | $ | 33,543 | $ | 165,665 | $ | 381 | 30 | $ | (587 | ) | $ | 199,078 | ||||||||||||||||||||||||||||||||||
Share-based compensation | 4 | - | 781 | - | - | - | - | 781 | 4 | - | 781 | - | - | - | - | 781 | ||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of stock options | 1 | - | 21 | - | - | - | - | 21 | 1 | - | 21 | - | - | - | - | 21 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net share settlement of RSUs | - | - | (3 | ) | - | - | - | - | (3 | ) | - | - | (3 | ) | - | - | - | - | (3 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | - | - | - | - | (1,516 | ) | - | - | (1,516 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | - | - | - | 8,929 | - | - | - | 8,929 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | 7,566 | $ | 76 | $ | 34,342 | $ | 174,594 | $ | (1,135 | ) | 30 | $ | (587 | ) | $ | 207,290 | ||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | - | - | 897 | - | - | - | - | 897 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of stock options | 13 | - | 157 | - | - | - | - | 157 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | - | - | - | - | (1,516 | ) | - | - | (1,516 | ) | - | - | - | - | (1,725 | ) | - | - | (1,725 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Net income | - | - | - | 8,929 | - | - | - | 8,929 | - | - | - | 19,540 | - | - | - | 19,540 | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | 7,566 | $ | 76 | $ | 34,342 | $ | 174,594 | $ | (1,135 | ) | 30 | $ | (587 | ) | $ | 207,290 | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | 7,579 | $ | 76 | $ | 35,396 | $ | 194,134 | $ | (2,860 | ) | 30 | $ | (587 | ) | $ | 226,159 | ||||||||||||||||||||||||||||||||||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Six Months Ended | Nine Months Ended | |||||||||||||||
June 30, | September 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income | $ | 21,622 | $ | 13,787 | $ | 33,316 | $ | 33,327 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization | 5,607 | 6,333 | 8,446 | 9,137 | ||||||||||||
Loss (gain) on disposal of property, plant & equipment | 107 | (6,209 | ) | 108 | (6,206 | ) | ||||||||||
Gain on sale of Molded Fiber business | - | (15,623 | ) | |||||||||||||
Share-based compensation | 2,253 | 1,473 | 3,450 | 2,370 | ||||||||||||
Deferred income taxes | (466 | ) | (383 | ) | 474 | 415 | ||||||||||
Change in fair value of contingent consideration | 3,051 | 6,002 | 3,289 | 9,348 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Receivables, net | (8,807 | ) | (16,363 | ) | (5,791 | ) | (19,841 | ) | ||||||||
Inventories | (9,448 | ) | (15,212 | ) | (16,267 | ) | (20,085 | ) | ||||||||
Prepaid expenses and other current assets | (1,395 | ) | (1,320 | ) | 377 | 118 | ||||||||||
Income taxes payable | (1,470 | ) | (1,103 | ) | (2,161 | ) | (3,624 | ) | ||||||||
Other assets | 1,202 | (3,004 | ) | 1,255 | (2,637 | ) | ||||||||||
Accounts payable | 4,862 | 11,832 | 6,715 | 6,334 | ||||||||||||
Accrued expenses | (6,197 | ) | 4,597 | (4,272 | ) | 12,991 | ||||||||||
Deferred revenue | (415 | ) | 1,365 | (865 | ) | 501 | ||||||||||
Non-qualified deferred compensation plan and other liabilities | 94 | (1,830 | ) | 559 | (6,669 | ) | ||||||||||
Net cash provided by (used in) operating activities | 10,600 | (35 | ) | 28,633 | (144 | ) | ||||||||||
Cash flows from investing activities: | ||||||||||||||||
Additions to property, plant, and equipment | (4,951 | ) | (8,502 | ) | (7,734 | ) | (10,816 | ) | ||||||||
Acquisition of Advant, net of cash acquired | - | (20,768 | ) | - | (20,768 | ) | ||||||||||
Acquisition of DAS Medical, working capital adjustment | - | 115 | - | 115 | ||||||||||||
Proceeds from sale of Molded Fiber | - | 29,007 | ||||||||||||||
Proceeds from sale of fixed assets | 4 | 12 | 2 | 6,717 | ||||||||||||
Net cash used in investing activities | (4,947 | ) | (29,143 | ) | ||||||||||||
Net cash (used in) provided by investing activities | (7,732 | ) | 4,255 | |||||||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from advances on revolving line of credit | 9,000 | 34,000 | 9,000 | 44,000 | ||||||||||||
Payments on revolving line of credit | (5,000 | ) | (7,000 | ) | (18,000 | ) | (45,000 | ) | ||||||||
Principal payments of long-term debt | (2,000 | ) | (2,000 | ) | (3,000 | ) | (3,000 | ) | ||||||||
Payment of contingent consideration | (5,000 | ) | - | (5,000 | ) | - | ||||||||||
Principal payments on finance lease obligations | (32 | ) | (32 | ) | (47 | ) | (47 | ) | ||||||||
Proceeds from exercise of stock options | 680 | 21 | 680 | 178 | ||||||||||||
Payment of statutory withholdings for restricted stock units vested | (2,413 | ) | (1,302 | ) | (2,413 | ) | (1,302 | ) | ||||||||
Net cash (used in) provided by financing activities | (4,765 | ) | 23,687 | |||||||||||||
Net cash used in financing activities | (18,780 | ) | (5,171 | ) | ||||||||||||
Effect of foreign currency exchange rates on cash and cash equivalents | (48 | ) | (50 | ) | (196 | ) | (120 | ) | ||||||||
Net increase (decrease) in cash and cash equivalents | 840 | (5,541 | ) | 1,925 | (1,180 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 4,451 | 11,117 | 4,451 | 11,117 | ||||||||||||
Cash and cash equivalents at end of period | $ | 5,291 | $ | 5,576 | $ | 6,376 | $ | 9,937 | ||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
Notes to Interim Condensed Consolidated Financial Statements
(1) | Basis of Presentation |
The interim condensed consolidated financial statements of UFP Technologies, Inc. (the “Company”) presented herein, have been prepared pursuant to the rules of the Securities and Exchange Commission for quarterly reports on Form 10-Q and do not include all the information and note disclosures required by accounting principles generally accepted in the United States of America. These statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2022, included in the Company's 2022 Annual Report on Form 10-K, as filed with the Securities and Exchange Commission.
The condensed consolidated balance sheets as of JuneSeptember 30, 2023 and December 31, 2022, the condensed consolidated statements of comprehensive income for the three and sixnine months ended JuneSeptember 30, 2023 and 2022, the condensed consolidated statements of stockholders’ equity for the three and sixnine months ended JuneSeptember 30, 2023 and 2022, and the condensed consolidated statements of cash flows for the sixnine months ended JuneSeptember 30, 2023 and 2022 are unaudited but, in the opinion of management, include all adjustments (consisting of normal, recurring adjustments) necessary for a fair presentation of results for these interim periods. The condensed consolidated balance sheet as of December 31, 2022 has been derived from the Company’s annual financial statements that were audited by an independent registered public accounting firm but does not include all of the information and footnotes required for complete annual financial statements.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 revenues and expenses during the reporting period.
The results of operations for the three- and sixnine-month periods ended JuneSeptember 30, 2023 are not necessarily indicative of the results to be expected for the entire fiscal year ending December 31, 2023.
Recent Accounting Pronouncements
There are no newly issued accounting pronouncements that the Company expects to have a material effect on the financial statements.
(2) | Acquisition and Divestiture |
Molded Fiber
On July 26, 2022,pursuant to a share purchase agreement and related agreements, the Company sold its former wholly owned subsidiary Moulded Fibre Technology, Inc. (“MFT”) and related real estate in Iowa to CKF USA INCORPORATED (“CKF”) (a Delaware Corporation) for approximately $31.5 million (including a working capital adjustment of approximately $0.1 million that decreased the total consideration).million. The net book value of the assets sold was approximately $15.4 million and the Company recorded a net gain on sale of approximately $15.7 million, which was recorded in the year ended December 31, 20222022.. $2.6 million of the purchase price is being held in escrow to indemnify CKF against certain claims, losses, and liabilities. liabilities, which is scheduled to be released in January 2024. The Securities Purchase Agreement contains customary representations, warranties, and covenants customary for transactions of this type. Proceeds from the sale were used to pay down debt on the Company’s revolving credit facility, as well as income tax obligations on the related gain.
Advant Medical
On March 16, 2022, the Company purchased 100% of the outstanding shares of common stock of Advant Medical, Ltd., Advant Medical Inc., and Advant Medical Costa Rica, Limitada, (together Advant), pursuant to a Stock Purchase Agreement and related agreements, for an aggregate purchase price of €19.0 million in cash along with a working capital adjustment at closing. Total consideration in U.S. Dollars amounted to approximately $21.2 million. The purchase price was subject to additional adjustment based upon Advant’s final working capital at closing. A portion of the purchase price is being held in escrow to indemnify the Company against certain claims, losses, and liabilities. The Stock Purchase Agreement contains customary representations, warranties, and covenants customary for transactions of this type.
Founded in 1993, Advant is headquartered in Galway, Ireland, with operations in Costa Rica and partner manufacturing in Mexico. Advant is a developer and contract manufacturer of Class I, II, and III medical devices and packaging, primarily for catheters and guide wires.
The following table summarizes the allocation of consideration paid to the acquisition date fair value of the assets acquired and liabilities assumed based on management’s estimates of fair value (in thousands):
Fair value of considerations transferred | ||||
Cash paid at closing | $ | 23,608 | ||
Other liability | 395 | |||
Cash from Advant | (2,840 | ) | ||
Total consideration | $ | 21,163 | ||
Purchase price allocation | ||||
Accounts receivable | $ | 2,299 | ||
Inventory | 2,410 | |||
Other current assets | 213 | |||
Property, plant, and equipment | 5,704 | |||
Customer contracts & relationships | 2,925 | |||
Intellectual property | 2,127 | |||
Non-compete agreement | 259 | |||
Lease right of use assets | 289 | |||
Other assets | 41 | |||
Goodwill | 7,140 | |||
Total identifiable assets | $ | 23,407 | ||
Accounts payable | (772 | ) | ||
Accrued expenses | (668 | ) | ||
Income taxes | (66 | ) | ||
Deferred taxes | (449 | ) | ||
Lease liabilities | (289 | ) | ||
Net assets acquired | $ | 21,163 |
Acquisition costs associated with the transaction through the secondthird quarter of 2022 were approximately $779$789 thousand, of which $749$759 thousand was charged to expense in the sixnine-months ended JuneSeptember 30, 2022 and $30 thousand was charged to expense in the year ended December 31, 2021. These costs were primarily for legal, investment banking and valuation services, as well as stamp duty filings and are reflected on the face of the income statement.
The amount of revenue and earnings of Advant recognized since the acquisition date through the secondthird quarter of 2022 was approximately $6.8$13.6 million and $0.7$1.8 million, respectively, and is included in the condensed consolidated statement of comprehensive income for the period ended JuneSeptember 30, 2022.
Pro-forma statements
The following table contains an unaudited pro forma condensed consolidated statement of operations for the sixnine-month period ended JuneSeptember 30, 2022, as if the Advant acquisition had occurred at the beginning of 2022 (in thousands):
Six-month Period Ended | Nine-month Period Ended | |||||||
June 30, 2022 | September 30, 2022 | |||||||
(Unaudited) | (Unaudited) | |||||||
Sales | $ | 169,812 | $ | 266,782 | ||||
Operating income | $ | 19,302 | $ | 45,268 | ||||
Net income | $ | 14,341 | $ | 33,881 | ||||
Earnings per share: | ||||||||
Basic | $ | 1.90 | $ | 4.48 | ||||
Diluted | $ | 1.88 | $ | 4.44 | ||||
The above unaudited pro forma information is presented for illustrative purposes only and may not be indicative of the results of operations that would have occurred had the acquisition occurred as presented. In addition, future results may vary significantly from the results reflected in such pro forma information.
(3) | Revenue Recognition |
The Company recognizes revenue when a customer obtains control of a promised good or service. The amount of revenue recognized reflects the consideration that the Company expects to be entitled to in exchange for promised goods or services. The Company recognizes revenue in accordance with the core principles of ASC 606 which include (1) identifying the contract with a customer, (2) identifying separate performance obligations within the contract, (3) determining the transaction price, (4) allocating the transaction price to the performance obligations, and (5) recognizing revenue. The Company recognizes all but an immaterial portion of its product sales upon shipment. The Company recognizes revenue from the sale of tooling and machinery primarily upon customer acceptance. The Company recognizes revenue from engineering services, which are primarily product development services, as the services are performed or as otherwise determined based on the substance of the agreement. The Company recognizes revenue from bill and hold transactions at the time the specified goods are complete and available to the customer. In the ordinary course of business, the Company accepts sales returns from customers for defective goods, such amounts being immaterial. Although only applicable to an insignificant number of transactions, the Company has elected to exclude sales taxes from the transaction price. The Company has elected to account for shipping and handling activities for which the Company is responsible under the terms and conditions of the sale not as performance obligations but rather as fulfillment costs. These activities are required to fulfill the Company’s promise to transfer the goodgoods and are expensed when revenue is recognized.
Disaggregated Revenue
The following table presents the Company’s revenue disaggregated by the major types of goods and services sold to the Company’s customers (in thousands):
Three Months Ended | Six Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||
June 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||||||||||
Net sales of: | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||
Products | $ | 98,660 | $ | 89,672 | $ | 193,352 | $ | 159,137 | $ | 98,261 | $ | 92,860 | $ | 291,612 | $ | 251,996 | ||||||||||||||||
Tooling and Machinery | 259 | 2,846 | 1,553 | 3,324 | 1,431 | 2,659 | 2,985 | 5,984 | ||||||||||||||||||||||||
Engineering services | 1,118 | 1,825 | 2,885 | 3,124 | 1,092 | 1,451 | 3,978 | 4,575 | ||||||||||||||||||||||||
Total net sales | $ | 100,037 | $ | 94,343 | $ | 197,790 | $ | 165,585 | $ | 100,784 | $ | 96,970 | $ | 298,575 | $ | 262,555 | ||||||||||||||||
Contract balances
TimingThe timing of revenue recognition may differ from the timing of invoicing to customers. When invoicing occurs prior to revenue recognition, the Company has contract liabilities included within “deferred revenue” on the condensed consolidated balance sheets.
The following table presents a roll-forward of contract liabilities activity for the sixnine-month periods ended JuneSeptember 30, 2023 and 2022 (in thousands):
Contract Liabilities | Contract Liabilities | |||||||||||||||
Six Months Ended | Nine Months Ended | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Deferred revenue - beginning of period | $ | 4,679 | $ | 4,247 | $ | 4,679 | $ | 4,247 | ||||||||
Increases due to consideration received from customers | 2,151 | 3,378 | 3,169 | 4,836 | ||||||||||||
Revenue recognized | (2,564 | ) | (2,013 | ) | (4,034 | ) | (4,335 | ) | ||||||||
Decrease due to sale of Molded Fiber | - | (575 | ) | |||||||||||||
Deferred revenue - end of period | $ | 4,266 | $ | 5,612 |
| $ | 3,814 | $ | 4,173 | |||||||
Revenue recognized during the threenine-and-six-month month periods ended JuneSeptember 30, 2023 and 2022from amounts included in deferred revenue at the beginning of the period were approximately $0.1$2.4 million and $2.0 million, respectively.
Revenue recognized during the three-and-six-month periods ended June 30, 2022 from amounts included in deferred revenue at the beginning of the period were approximately $1.5 million and $1.8$2.2 million, respectively.
When invoicing occurs after revenue recognition, the Company has contract assets, included within “receivables” on the condensed consolidated balance sheet.
The following table presents a roll-forward of contract assets activity for the sixnine-month periods ended JuneSeptember 30, 2023 and 2022 (in thousands):
Contract Assets | ||||||||
Six Months Ended | ||||||||
2023 | 2022 | |||||||
Unbilled receivables - beginning of period | $ | 270 | $ | 74 | ||||
Increases due to revenue recognized, not invoiced to customers | 2,070 | 1,937 | ||||||
Decreases due to customer invoicing | (2,047 | ) | (1,784 | ) | ||||
Unbilled receivables - end of period | $ | 293 | $ | 227 | ||||
Contract Assets | ||||||||
Nine Months Ended | ||||||||
2023 | 2022 | |||||||
Unbilled receivables - beginning of period | $ | 270 | $ | 74 | ||||
Increases due to revenue recognized, not invoiced to customers | 2,898 | 3,065 | ||||||
Decreases due to customer invoicing | (3,020 | ) | (2,429 | ) | ||||
Unbilled receivables - end of period | $ | 148 | $ | 710 | ||||
(4) | Supplemental Cash Flow Information |
Supplemental cash flow information consists of the following (in thousands):
June 30, | ||||||||
2023 | 2022 | |||||||
Cash paid for: | ||||||||
Interest | $ | 1,912 | $ | 1,038 | ||||
Income taxes, net of refunds | 8,112 | 5,033 | ||||||
Non-cash investing and financing activities: | ||||||||
Capital additions accrued but not yet paid | $ | 218 | $ | 208 | ||||
Operating lease right of use asset | 1,524 | 289 | ||||||
Operating lease liabilities | (1,560 | ) | (289 | ) | ||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2023 | 2022 | |||||||
Cash paid for: | ||||||||
Interest | $ | 2,838 | $ | 1,869 | ||||
Income taxes, net of refunds | 10,174 | 12,315 | ||||||
Non-cash investing and financing activities: | ||||||||
Capital additions accrued but not yet paid | $ | 185 | $ | 133 | ||||
Operating lease right of use asset | 2,492 | 289 | ||||||
Operating lease liabilities | (2,548 | ) | (289 | ) | ||||
(5) | Receivables and Allowance for Credit Losses |
Receivables consist of the following (in thousands):
September 30, | December 31, | |||||||
2023 | 2022 | |||||||
Accounts receivable–trade | $ | 61,694 | $ | 55,850 | ||||
Less allowance for credit losses | (726 | ) | (733 | ) | ||||
Receivables, net | $ | 60,968 | $ | 55,117 | ||||
June 30, | December 31, | |||||||
2023 | 2022 | |||||||
Accounts receivable–trade | $ | 64,808 | $ | 55,850 | ||||
Less allowance for credit losses | (718 | ) | (733 | ) | ||||
Receivables, net | $ | 64,090 | $ | 55,117 | ||||
The Company is exposed to credit losses primarily through sales of products and services. The Company’s expected loss allowance methodology for accounts receivable is developed using historical collection experience, current and future economic and market conditions, and a review of the current status of customers' trade accounts receivables. Due to the short-term nature of such receivables, the estimate of the amount of accounts receivable that may not be collected is based on the aging of the accounts receivable balances and the financial condition of customers. Additionally, specific allowance amounts are established to record the appropriate provision for customers that have a higher probability of default. The Company’s monitoring activities include timely account reconciliation, dispute resolution, payment confirmation, consideration of customers' financial condition and macroeconomic conditions. Balances are written off when determined to be uncollectible. Estimates based on an assessment of anticipated payment and all other historical, current, and future information that is reasonably available are used to determine the allowance.
The following table provides a roll-forward of the allowance for credit losses that is deducted from accounts receivable to present the net amount expected to be collected as of JuneSeptember 30, 2023 and 2022 (in thousands):
Allowance for Credit | ||||||||
Six Months Ended | ||||||||
2023 | 2022 | |||||||
Allowance - beginning of period | $ | 733 | $ | 519 | ||||
Provision (Adjustment) for expected credit losses | (13 | ) | 159 | |||||
Amounts written off against the allowance | (10 | ) | (14 | ) | ||||
Recoveries | 8 | - | ||||||
Allowance - end of period | $ | 718 | $ | 664 | ||||
Allowance for Credit | ||||||||
Nine Months Ended | ||||||||
2023 | 2022 | |||||||
Allowance - beginning of period | $ | 733 | $ | 519 | ||||
Provision (adjustment) for expected credit losses | (5 | ) | 275 | |||||
Amounts written off against the allowance | (11 | ) | (53 | ) | ||||
Recoveries | 9 | - | ||||||
Allowance - end of period | $ | 726 | $ | 741 | ||||
(6) | Fair Value of Financial Instruments |
Financial instruments recorded at fair value in the consolidated balance sheets, or disclosed at fair value in the footnotes, are categorized based upon the level of judgment associated with the inputs used to measure their fair value. Hierarchical levels defined by ASC 820, Fair Value Measurements and Disclosures, and directly related to the amount of subjectivity associated with inputs to fair valuation of these assets and liabilities, are as follows:
Level 1
Valued based on unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. An active market for the asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2
Valued based on either directly or indirectly observable prices for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.
Level 3
Valued based on management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.
The following table presents the fair value and hierarchy levels, for financial assets that are measured at fair value on a recurring basis (in thousands):
June 30, 2023 | December 31, 2022 | |||||||
Level 3 | ||||||||
Purchase price contingent consideration: | ||||||||
Accrued contingent consideration (earn-out) | $ | 12,619 | $ | 14,568 | ||||
Present value of non-competition payments | 8,429 | 10,043 | ||||||
September 30, 2023 | December 31, 2022 | |||||||
Level 3 | ||||||||
Purchase price contingent consideration: | ||||||||
Accrued contingent consideration (earn-out) | $ | 12,857 | $ | 14,568 | ||||
Present value of non-competition payments | 8,489 | 10,043 | ||||||
In connection with the acquisition of DAS Medical in 2021, the Company is required to make contingent payments, subject to the entities achieving certain financial performance thresholds. The contingent consideration payments for the DAS Medical acquisition are up to $20 million. The Company paid $5 million during the second quarter of 2023. The fair value of the liability for the contingent consideration payments recognized upon the acquisition as part of the purchase accounting opening balance sheets totaled approximately $9.7 million and was estimated by discounting to present value the probability-weighted contingent payments expected to be made. Assumptions used in this calculation were managements financial forecasts, discount rate and various volatility factors. The ultimate settlement of contingent consideration could deviate from current estimates based on the actual results of these financial measures. This liability is considered to be a Level 3 financial liability that is re-measured each reporting period. The fair value of the liability for the contingent consideration payments recognized at JuneSeptember 30, 2023 totaled approximately $12.6$12.9 million. The change in fair value of contingent consideration for the acquisition is included in change in fair value of contingent consideration in the condensed consolidated statements of comprehensive income.
Also in connection with the DAS Medical and Advant Medical acquisitions, the Company has entered into Non-Competition Agreements with the beneficiaries (certain previous owners of DAS and Advant) and the Company has agreed to pay additional consideration to the parties to the Non-Competition Agreements, including an aggregate of $10.0 million in payments over the ten years following the closing of the DAS Medical acquisition for the 10-year noncompetition covenants of certain key owners. The present value of the Non-Competition Agreements totaled approximately $8.4$8.5 million. This liability is considered to be a Level 3 financial liability that is re-measured each reporting period. The change in fair value of contingent consideration for the acquisition is included in change in fair value of contingent consideration in the condensed consolidated statements of comprehensive income.
The Company has financial instruments, such as accounts receivable, accounts payable, and accrued expenses, that are stated at carrying amounts that approximate fair value because of the short maturity of those instruments. The carrying amount of the Company’s long-term debt approximates fair value as the interest rate on the debt approximates the estimated borrowing rate currently available to the Company.
(7) | Share-Based Compensation |
Share-based compensation is measured at the grant date based on the fair value of the award and is recognized as an expense over the requisite service period (generally the vesting period of the equity grant).
The Company issues share-based awards through several plans that are described in detail in the notes to the consolidated financial statements for the year ended December 31, 2022. The compensation cost charged against income for those plans is included in selling, general & administrative expenses as follows (in thousands):
Three Months Ended | Six Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||
June 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||||||||||
Share-based compensation related to: | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||||
Common stock grants | $ | 100 | $ | 100 | $ | 200 | $ | 200 | $ | 100 | $ | 100 | $ | 300 | $ | 300 | ||||||||||||||||
Stock option grants | 113 | 60 | 207 | 113 | 112 | 75 | 320 | 188 | ||||||||||||||||||||||||
Restricted Stock Unit Awards ("RSUs") | 984 | 621 | 1,846 | 1,160 | 985 | 722 | 2,830 | 1,882 | ||||||||||||||||||||||||
Total share-based compensation | $ | 1,197 | $ | 781 | $ | 2,253 | $ | 1,473 | $ | 1,197 | $ | 897 | $ | 3,450 | $ | 2,370 | ||||||||||||||||
The total income tax benefit recognized in the condensed consolidated statements of comprehensive income for share-based compensation arrangements was approximately $752$310 thousand and $236$485 thousand for the three-month periods ended JuneSeptember 30, 2023 and 2022, respectively, and approximately $1.6$1.9 million and $617$608 thousand for the sixnine-month periods ended JuneSeptember 30, 2023 and 2022, respectively.
Common stock grants
The compensation expense for common stock grants during the sixnine-month period ended JuneSeptember 30, 2023, was determined based on an approved fixed dollar amount with the number of shares to be determined on the date of issuance.
Stock Option grants
The following is a summary of stock option activity under all plans for the sixnine-month period ended JuneSeptember 30, 2023:
Shares Under Options | Weighted Average Exercise Price (per share) | Weighted Average Remaining Contractual Life (in years) | Aggregate Intrinsic Value (in thousands) | Shares | Weighted | Weighted | Aggregate | |||||||||||||||||||||||||
Outstanding at December 31, 2022 | 92,075 | $ | 39.98 | 92,075 | $ | 39.98 | ||||||||||||||||||||||||||
Granted | 12,153 | 131.13 | 12,153 | 131.13 | ||||||||||||||||||||||||||||
Exercised | (25,740 | ) | 30.67 | (25,740 | ) | 30.67 | ||||||||||||||||||||||||||
Outstanding at June 30, 2023 | 78,488 | $ | 57.14 | 6.06 | $ | 10,730 | ||||||||||||||||||||||||||
Exercisable at June 30, 2023 | 66,335 | $ | 43.59 | 5.98 | $ | 9,967 | ||||||||||||||||||||||||||
Vested and expected to vest at June 30, 2023 | 78,488 | $ | 57.14 | $ | 6.06 | $ | 10,730 | |||||||||||||||||||||||||
Outstanding at September 30, 2023 | 78,488 | $ | 57.14 | 5.81 | $ | 8,214 | ||||||||||||||||||||||||||
Exercisable at September 30, 2023 | 66,335 | $ | 43.59 | 5.73 | $ | 7,818 | ||||||||||||||||||||||||||
Vested and expected to vest | 78,488 | $ | 57.14 | $ | 5.81 | $ | 8,214 | |||||||||||||||||||||||||
On June 7, 2023, the Company granted options to its directors for the purchase of 4,215 shares of the Company’s common stock at that day’s closing price of $167.98. On February 14, 2023, the Company granted options to its President and Chief Executive Officer for the purchase of 7,935 shares of common stock at that day’s closing price of $111.54. The compensation expense related to these grants was determined as the fair value of the options using the Black-Scholes option pricing model based on the following assumptions:
Expected volatility | 36.6% / 40.6% |
Expected dividends | None |
Risk-free interest rate | 3.6% / 3.9% |
Exercise price | $111.54 / $167.98 |
Expected term | 6.2 / 6.8 years |
Weighted-average grant date fair value | $37.81 / $71.17 |
The stock volatility for each grant is determined based on a review of the experience of the weighted average of historical daily price changes of the Company’s common stock over the expected option term, and the risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for periods correspond‐ingcorresponding with the expected term of the option. The expected term is estimated based on historical option exercise activity.
During the sixnine-month period ended JuneSeptember 30, 2023 and 2022, the total intrinsic value of all options exercised was approximately $3.0 million and $72 thousand,$1.1 million, respectively, and the total amount of consideration received by the Company from the exercised options was approximately $789 thousand and $21$367 thousand, respectively. At its discretion, the Company allows option holders to surrender previously owned common stock in lieu of paying the exercise price and withholding taxes. During the sixnine-month period ended JuneSeptember 30, 2023, 861 shares were surrendered at an average market price of $127.05. ZeroDuring the nine-month period ended September 30, 2022, 1,876 shares were surrendered during the same period in 2022.at an average market price of $95.82.
RSUs
The following table summarizes information about RSU activity during the sixnine-month period ended JuneSeptember 30, 2023:
Restricted Stock Units | Weighted Average | |||||||
Outstanding at December 31, 2022 | 102,048 | $ | 56.02 | |||||
Awarded | 46,050 | 113.91 | ||||||
Shares vested | (52,126 | ) | 55.17 | |||||
Shares forfeited | (99 | ) | 97.61 | |||||
Outstanding at June 30, 2023 | 95,873 | $ | 53.59 | |||||
Restricted | Weighted Average | |||||||
Non-vested RSUs outstanding at December 31, 2022 | 102,048 | $ | 56.02 | |||||
Awarded | 46,050 | 113.91 | ||||||
Shares vested | (52,126 | ) | 55.17 | |||||
Shares forfeited | (99 | ) | 97.61 | |||||
Non-vested RSUs outstanding at September 30, 2023 | 95,873 | $ | 55.90 | |||||
At the Company’s discretion, upon vesting, RSU holders are given the option to net-share settle to cover the required minimum withholding tax, and the remaining amount is converted into the equivalent number of common shares and issued to the RSU holder. During the sixnine-month period ended JuneSeptember 30, 2023 and 2022, 20,457 and 19,425 shares were surrendered at an average market price of $117.95 and $67.05, respectively.
As of JuneSeptember 30, 2023, the Company had approximately $7.5$6.4 million of unrecognized compensation expense that is expected to be recognized over a period of 2.75approximately 2.5 years.
(8) | Inventories |
Inventories are stated at the lower of cost (determined using the first-in, first-out method) or net realizable value, and consist of the following at the stated dates (in thousands):
June 30, | December 31, | |||||||
2023 | 2022 | |||||||
Raw materials | $ | 44,018 | $ | 42,475 | ||||
Work in process | 7,453 | 4,183 | ||||||
Finished goods | 11,578 | 6,878 | ||||||
Total inventory | $ | 63,049 | $ | 53,536 | ||||
September 30, | December 31, | |||||||
2023 | 2022 | |||||||
Raw materials | $ | 49,809 | $ | 42,475 | ||||
Work in process | 9,275 | 4,183 | ||||||
Finished goods | 10,693 | 6,878 | ||||||
Total inventory | $ | 69,777 | $ | 53,536 | ||||
(9) | Property, Plant and Equipment |
Property, plant, and equipment consist of the following (in thousands):
June 30, | December 31, | |||||||
2023 | 2022 | |||||||
Land and improvements | $ | 4,834 | $ | 4,811 | ||||
Buildings and improvements | 34,528 | 34,446 | ||||||
Leasehold improvements | 7,920 | 5,503 | ||||||
Machinery & equipment | 53,533 | 52,233 | ||||||
Furniture, fixtures, computers & software | 6,544 | 6,401 | ||||||
Construction in progress | 8,476 | 7,272 | ||||||
Property, plant and equipment | $ | 115,835 | $ | 110,666 | ||||
Accumulated depreciation and amortization | (55,996 | ) | (52,594 | ) | ||||
Net property, plant and equipment | $ | 59,839 | $ | 58,072 | ||||
September 30, | December 31, | |||||||
2023 | 2022 | |||||||
Land and improvements | $ | 4,802 | $ | 4,811 | ||||
Buildings and improvements | 34,625 | 34,446 | ||||||
Leasehold improvements | 8,107 | 5,503 | ||||||
Machinery & equipment | 57,993 | 52,233 | ||||||
Furniture, fixtures, computers & software | 7,071 | 6,401 | ||||||
Construction in progress | 5,545 | 7,272 | ||||||
Property, plant and equipment | $ | 118,143 | $ | 110,666 | ||||
Accumulated depreciation and amortization | (57,456 | ) | (52,594 | ) | ||||
Net property, plant and equipment | $ | 60,687 | $ | 58,072 | ||||
(10) | Leases |
The Company has operating and finance leases for offices, manufacturing plants, vehicles and certain office and manufacturing equipment. Leases with an initial term of 12 months or less are not recorded on the balance sheet. The Company accounts for each separate lease component of a contract and its associated non-lease components as a single lease component, thus causing all fixed payments to be capitalized. Variable lease payment amounts that cannot be determined at the commencement of the lease such as increases in lease payments based on changes in index rates or usage, are not included in the right of use (“ROU”) assets or lease liabilities. These are expensed as incurred and recorded as variable lease expense. The Company determines if an arrangement is a lease at the inception of a contract. Operating and finance lease ROU assets and operating and finance lease liabilities are stated separately in the condensed consolidated balance sheet.
ROU assets represent the Company's right to use an underlying asset during the lease term and lease liabilities represent the Company's obligation to make lease payments pursuant to the lease. ROU assets and lease liabilities are recognized at commencement date based on the net present value of fixed lease payments over the lease term. The Company's assumed lease term includes options to extend or terminate the lease when it is reasonably certain that it will exercise that option. ROU assets are also adjusted for any deferred or accrued rent. As the Company's leases do not typically provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments.
ROU assets and lease liabilities consist of the following (in thousands):
June 30, | December 31, | September 30, | December 31, | |||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Operating lease ROU assets | $ | 13,751 | $ | 12,942 | $ | 14,059 | $ | 12,942 | ||||||||
Finance lease ROU assets | 181 | 211 | 166 | 211 | ||||||||||||
Total ROU assets | $ | 13,932 | $ | 13,153 | $ | 14,225 | $ | 13,153 | ||||||||
Operating lease liabilities, current | $ | 2,554 | $ | 2,458 | $ | 3,103 | $ | 2,458 | ||||||||
Finance lease liabilities, current | 60 | 59 | 60 | 59 | ||||||||||||
Total lease liabilities, current | $ | 2,614 | $ | 2,517 | $ | 3,163 | $ | 2,517 | ||||||||
Operating lease liabilities, long-term | $ | 11,541 | $ | 10,695 | $ | 11,353 | $ | 10,695 | ||||||||
Finance lease liabilities, long-term | 126 | 156 | 111 | 156 | ||||||||||||
Total lease liabilities, long-term | $ | 11,667 | $ | 10,851 | $ | 11,464 | $ | 10,851 | ||||||||
Six Months Ended | Nine Months Ended | |||||||||||||||
June 30, | September 30, | |||||||||||||||
($ in thousands) | ($ in thousands) | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Lease Cost: | ||||||||||||||||
Finance lease cost: | ||||||||||||||||
Amortization of right of use assets | $ | 30 | $ | 30 | $ | 45 | $ | 45 | ||||||||
Interest on lease liabilities | 2 | 3 | 3 | 4 | ||||||||||||
Operating lease cost | 1,480 | 1,301 | 2,304 | 1,962 | ||||||||||||
Variable lease cost | 159 | 156 | 240 | 228 | ||||||||||||
Short-term lease cost | 14 | 43 | 38 | 49 | ||||||||||||
Total lease cost | $ | 1,685 | $ | 1,533 | $ | 2,630 | $ | 2,288 | ||||||||
Six Months Ended | Nine Months Ended | |||||||||||||||
June 30, | September 30, | |||||||||||||||
($ in thousands) | ($ in thousands) | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Cash paid for amounts included in measurement of lease liabilities: | ||||||||||||||||
Operating cash flows from operating leases | $ | 1,407 | $ | 1,183 | $ | 2,197 | $ | 1,839 | ||||||||
Financing cash flows from finance leases | 32 | 32 | 47 | 47 | ||||||||||||
Weighted-average remaining lease term (years): | ||||||||||||||||
Finance | 3.04 | 4.04 | 2.79 | 3.79 | ||||||||||||
Operating | 4.81 | 4.06 | 4.57 | 3.88 | ||||||||||||
Weighted-average discount rate: | ||||||||||||||||
Finance | 2.10 | % | 2.10 | % | 2.10 | % | 2.10 | % | ||||||||
Operating | 3.43 | % | 2.76 | % | 3.42 | % | 2.75 | % | ||||||||
The aggregate future lease payments for leases as of JuneSeptember 30, 2023 are as follows (in thousands):
Finance | Operating | |||||||
Remainder of 2023 | $ | 32 | $ | 1,473 | ||||
2024 | 63 | 2,962 | ||||||
2025 | 63 | 2,797 | ||||||
2026 | 29 | 2,429 | ||||||
2027 | 6 | 2,064 | ||||||
Thereafter | - | 3,773 | ||||||
Total lease payments | 193 | 15,498 | ||||||
Less: Interest | (7 | ) | (1,403 | ) | ||||
Present value of lease liabilities | $ | 186 | $ | 14,095 | ||||
Operating | Finance | |||||||
Remainder of 2023 | $ | 775 | $ | 16 | ||||
2024 | 3,183 | 63 | ||||||
2025 | 3,024 | 63 | ||||||
2026 | 2,660 | 28 | ||||||
2027 | 2,302 | 6 | ||||||
Thereafter | 4,019 | - | ||||||
Total lease payments | 15,963 | 176 | ||||||
Less: Interest | (1,507 | ) | (5 | ) | ||||
Present value of lease liabilities | $ | 14,456 | $ | 171 | ||||
(11) | Income Per Share |
Basic income per share is based on the weighted average number of shares of common stock outstanding. Diluted income per share is based upon the weighted average number of common shares outstanding and dilutive common stock equivalent shares outstanding during each period.
The weighted average number of shares used to compute basic and diluted net income per share consisted of the following (in thousands):
Three Months Ended | Six Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||
June 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||
Basic weighted average common shares outstanding | 7,625 | 7,563 | 7,608 | 7,554 | 7,639 | 7,570 | 7,619 | 7,559 | ||||||||||||||||||||||||
Weighted average common equivalent shares due to restricted stock, stock options and RSUs | 65 | 45 | 81 | 64 | 70 | 68 | 78 | 70 | ||||||||||||||||||||||||
Diluted weighted average common shares outstanding | 7,690 | 7,608 | 7,689 | 7,618 | 7,709 | 7,638 | 7,697 | 7,629 | ||||||||||||||||||||||||
The computation of diluted earnings per share excludes the effect of the potential exercise of stock awards, including stock options, when the average market price of the common stock is lower than the exercise price of the related stock options during the period. These outstanding stock options are not included in the computation of diluted income per share because the effect would be antidilutive. For the three- and sixnine-month period ended JuneSeptember 30, 2023, the number of stock options excluded from the computation of diluted earnings per share for this reason was 4,218 and 12,153 respectively. For both the three- and sixnine-month periodperiods ended JuneSeptember 30, 2022, the number of stock options excluded from the computation of diluted earnings per share for this reason was 9,876.
(12) | Segment Reporting |
The Company consists of a single operating and reportable segment.
Revenues shipped to customers outside of the United States comprised approximately 18.5 %15.4% and 17.6 %16.8% for the three- and sixnine-month periods ended JuneSeptember 30, 2023, respectively. Revenues shipped to customers outside of the United States comprised approximately 16.9%18.0% and 14.8%16.0% for the three- and sixnine-month periods ended June 30,September, 2022, respectively.
One customer comprised 24.7%30.3% and 22.7%24.7% of the Company’s consolidated revenues for the three- and sixnine-month periods ended JuneSeptember 30, 2023, respectively. One customer comprised 20.2%25.1% and 17.8%20.5% of the Company’s consolidated revenues for the three-and-- and sixnine month-month periods ended JuneSeptember 30, 2022, respectively.
At JuneSeptember 30, 2023, two customers represented approximately 23.8%17.9% and 10.5%, respectively, of gross accounts receivable. At December 31, 2022, one customer represented approximately 10%10.5% of gross accounts receivable.
Approximately 18.6%16.5% and 17.0% of all long-lived assets are located outside of the United States at JuneSeptember 30, 2023 and December 31, 2022, respectively.
The Company’s products are primarily sold to customers within the Medical, Aerospace & Defense, Automotive, and Industrial/Other markets. Net sales by market for the three- and sixnine-month periods ended JuneSeptember 30, 2023 and 2022 are as follows (in thousands):
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||
Market | Net Sales | % | Net Sales | % | Net Sales | % | Net Sales | % | ||||||||||||||||||||||||
Medical | $ | 86,150 | 86.1 | % | $ | 74,290 | 78.7 | % | $ | 169,965 | 85.9 | % | $ | 126,873 | 76.6 | % | ||||||||||||||||
Aerospace & Defense | 4,234 | 4.2 | % | 3,751 | 4.0 | % | 8,451 | 4.3 | % | 7,507 | 4.5 | % | ||||||||||||||||||||
Automotive | 4,096 | 4.1 | % | 4,351 | 4.6 | % | 8,443 | 4.3 | % | 8,702 | 5.3 | % | ||||||||||||||||||||
Industrial / Other | 5,557 | 5.6 | % | 11,951 | 12.7 | % | 10,931 | 5.5 | % | 22,503 | 13.6 | % | ||||||||||||||||||||
Net Sales | $ | 100,037 | 100.0 | % | $ | 94,343 | 100.0 | % | $ | 197,790 | 100.0 | % | $ | 165,585 | 100.0 | % | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||
Market | Net Sales | % | Net Sales | % | Net Sales | % | Net Sales | % | ||||||||||||||||||||||||
Medical | $ | 87,127 | 86.5 | % | $ | 81,591 | 84.2 | % | $ | 257,092 | 86.1 | % | $ | 208,464 | 79.4 | % | ||||||||||||||||
Aerospace & Defense | 4,377 | 4.3 | % | 3,590 | 3.7 | % | 12,828 | 4.3 | % | 11,097 | 4.2 | % | ||||||||||||||||||||
Automotive | 4,378 | 4.3 | % | 4,681 | 4.8 | % | 12,821 | 4.3 | % | 13,383 | 5.1 | % | ||||||||||||||||||||
Industrial / Other | 4,902 | 4.9 | % | 7,108 | 7.3 | % | 15,834 | 5.3 | % | 29,611 | 11.3 | % | ||||||||||||||||||||
Net Sales | $ | 100,784 | 100.0 | % | $ | 96,970 | 100.0 | % | $ | 298,575 | 100.0 | % | $ | 262,555 | 100.0 | % | ||||||||||||||||
(13) | Goodwill and Other Intangible Assets |
The change in the carrying amount of goodwill for the sixnine months ended JuneSeptember 30, 2023 was as follows (in thousands):
Goodwill | Goodwill | |||||||
December 31, 2022 | $ | 113,028 | $ | 113,028 | ||||
Foreign currency translation | 140 | (60 | ) | |||||
June 30, 2023 | $ | 113,168 | ||||||
September 30, 2023 | $ | 112,968 | ||||||
The carrying values of the Company’s definite lived intangible assets as of JuneSeptember 30, 2023 are as follows (in thousands):
Intellectual Property / | Non- | Customer | Total | |||||||||||||
Weighted-average amortization period (years) | 11.9 | 9.3 | 20 | |||||||||||||
Gross amount | $ | 7,106 | $ | 5,502 | $ | 65,232 | $ | 77,840 | ||||||||
Accumulated amortization | (1,028 | ) | (1,260 | ) | (9,299 | ) | (11,587 | ) | ||||||||
Net balance | $ | 6,078 | $ | 4,242 | $ | 55,933 | $ | 66,253 | ||||||||
Intellectual | Non- | Customer | Total | |||||||||||||
Weighted-average amortization period (years) | 11.9 | 9.3 | 20 | |||||||||||||
Gross amount | $ | 7,046 | $ | 5,495 | $ | 65,149 | $ | 77,690 | ||||||||
Accumulated amortization | (1,170 | ) | (1,392 | ) | (10,108 | ) | (12,670 | ) | ||||||||
Net balance | $ | 5,876 | $ | 4,103 | $ | 55,041 | $ | 65,020 | ||||||||
Amortization expense related to intangible assets was approximately $1.0 million and $1.1 million, respectively, for the three-month periods ended JuneSeptember 30, 2023 and 2022, and $2.1$3.1 million and $2.1$3.3 million, respectively, for the sixnine-month periods ended JuneSeptember 30, 2023 and 2022. The estimated remaining amortization expense as of JuneSeptember 30, 2023 is as follows (in thousands):
Remainder of 2023 | $ | 3,308 | ||
2024 | 4,401 | |||
2025 | 4,401 | |||
2026 | 4,399 | |||
2027 | 4,397 | |||
2028 | 4,350 | |||
Thereafter | 40,997 | |||
Total | $ | 66,253 |
Remainder of 2023 | $ | 1,100 | ||
2024 | 4,401 | |||
2025 | 4,401 | |||
2026 | 4,399 | |||
2027 | 4,397 | |||
2028 | 4,350 | |||
Thereafter | 41,972 | |||
Total | $ | 65,020 |
(14) | Other Long-Term Liabilities |
Other long-term liabilities consist of the following (in thousands):
June 30, | December 31, | |||||||
2023 | 2022 | |||||||
Accrued contingent consideration (earn-out) | $ | 7,619 | $ | 9,568 | ||||
Present value of non-competition payments | 6,467 | 8,155 | ||||||
Other | 500 | 497 | ||||||
| $ | 14,586 | $ | 18,220 | |||||
September 30, | December 31, | |||||||
2023 | 2022 | |||||||
Accrued contingent consideration (earn-out) | $ | 7,857 | $ | 9,568 | ||||
Present value of non-competition payments | 6,683 | 8,155 | ||||||
Other | 500 | 497 | ||||||
| $ | 15,040 | $ | 18,220 | |||||
(15) | Income Taxes |
The determination of income tax expense in the accompanying unaudited condensed consolidated statements of income is based upon the estimated effective tax rate for the year, adjusted for the impact of any discrete items which are accounted for in the period in which they occur. The Company recorded income tax expense of approximately 25.6%17.3% and 23.2%22.6% of income before income tax expense for the three-month periods ended JuneSeptember 30, 2023 and 2022, respectively. The Company recorded income tax expense of approximately 22.4%20.7% and 22.1%22.4% of income before income tax expense for the sixnine-month periods ended JuneSeptember 30, 2023 and 2022, respectively.
The Company has recorded offsetting discrete tax adjustments, for the nine-month periods ended September 30, 2023, related to windfall tax benefits on stock-based compensation agreements, tax benefits related to federal tax amendments, and increase in tax reserves for R&D credits taken in prior years. The effective tax rate anticipated for the year differs from the federal statutory rate of 21% due to favorable rates in foreign countries, federal deductions available for certain exported goods and anticipated federal credits, offset by state income taxes and disallowed compensation under section 162M.
(16) | Indebtedness |
On December 22, 2021, the Company, as the borrower, entered into a secured $130 million Second Amended and Restated Credit Agreement (the “Second Amended and Restated Credit Agreement”) with certain of the Company’s subsidiaries (the “Subsidiary Guarantors”) and Bank of America, N.A., in its capacity as the initial lender, Administrative Agent, Swingline Lender and L/C Issuer, and certain other lenders from time-to-time party thereto. The Second Amended and Restated Credit Agreement amends and restates the Company’s prior credit agreement, originally dated as of February 1, 2018.
The credit facilities under the Second Amended and Restated Credit Agreement consist of a $40 million secured term loan to the Company and a secured revolving credit facility, under which the Company may borrow up to $90 million. The Second Amended and Restated Credit Agreement matures on December 21, 2026. The secured term loam requires quarterly principal payments of $1,000,000 commencingwhich commenced on March 31, 2022. The proceeds of the Second Amended and Restated Credit Agreement may be used for general corporate purposes, including funding certain permitted acquisitions. The Company’s obligations under the Second Amended and Restated Credit Agreement are guaranteed by Subsidiary Guarantors.
The Second Amended and Restated Credit Agreement calls for interest determined by the Bloomberg Short-Term Bank Yield Index rate (“BSBY”) plus a margin that ranges from 1.25% to 2.0% or, at the discretion of the Company, the bank’s prime rate less a margin that ranges from .25% to zero. In both cases the applicable margin is dependent upon Company performance. Under the Second Amended and Restated Credit Agreement, the Company is subject to a minimum fixed-charge coverage financial covenant as well as a maximum total funded debt to EBITDA financial covenant. The Second Amended and Restated Credit Agreement contains other covenants customary for transactions of this type, including restrictions on certain payments, permitted indebtedness, and permitted investments.
At JuneSeptember 30, 2023, the Company had approximately $57$43 million in borrowings outstanding under the Second Amended and Restated Credit Agreement, which were used as partial consideration for the DAS Medical and Advant acquisitions, and also had approximately $0.7 million in standby letters of credit outstanding, drawable as a financial guarantee on worker’s compensation insurance policies. At JuneSeptember 30, 2023, the applicable interest rate was approximately 6.4%6.6% and the Company was in compliance with all covenants under the Second Amended and Restated Credit Agreement.
Long-term debt consists of the following (in thousands):
June 30, 2023 | September 30, 2023 | |||||||
Revolving credit facility | $ | 23,000 | $ | 10,000 | ||||
Term loan | 34,000 | 33,000 | ||||||
Total long-term debt | 57,000 | 43,000 | ||||||
Current portion | (4,000 | ) | (4,000 | ) | ||||
Long-term debt, excluding current portion | $ | 53,000 | $ | 39,000 | ||||
Future maturities of long-term debt at JuneSeptember 30, 2023 are as follows (in thousands):
Term Loan | Revolving credit facility | Total | Term Loan | Revolving | Total | |||||||||||||||||||
Remainder of 2023 | $ | 2,000 | $ | - | $ | 2,000 | $ | 1,000 | $ | - | $ | 1,000 | ||||||||||||
2024 | 4,000 | - | 4,000 | 4,000 | - | 4,000 | ||||||||||||||||||
2025 | 4,000 | - | 4,000 | 4,000 | - | 4,000 | ||||||||||||||||||
2026 | 24,000 | 23,000 | 47,000 | 24,000 | 10,000 | 34,000 | ||||||||||||||||||
| $ | 34,000 | $ | 23,000 | $ | 57,000 | $ | 33,000 | $ | 10,000 | $ | 43,000 | |||||||||||||
ITEM 2: |
|
Forward-looking Statements
Some of the statements contained in this Report are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (“Exchange Act”). These statements are subject to known and unknown risks, uncertainties, and other factors, which may cause our or our industry’s actual results, performance, or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Forward-looking statements include, but are not limited to, statements about the Company’s prospects; statements about the Company’s acquisition strategies and opportunities and the Company’s growth potential and strategies for growth; expectations regarding customer demand; expectations regarding the Company’s liquidity and capital resources, including the sufficiency of its cash reserves and the availability of borrowing capacity to fund operations and/or potential future acquisitions; anticipated revenues and the timing of such revenues; expectations about shifting the Company’s book of business to higher-margin, longer-run opportunities; anticipated trends and potential advantages in the different markets in which the Company competes, including the medical, aerospace and defense, automotive, and industrial/other markets, and the Company’s plans to expand in certain of its markets; statements regarding anticipated advantages the Company expects to realize from its investments and capital expenditures; statements regarding anticipated advantages to improvements and alterations at the Company’s existing plants; expectations regarding the Company’s manufacturing capacity, operating efficiencies, and new production equipment; statements about new product offerings and program launches; statements about the Company’s participation and growth in multiple markets; statements about the Company’s business opportunities; and any indication that the Company may be able to sustain or increase its sales, earnings or earnings per share, or its sales, earnings or earnings per share growth rates.
Investors are cautioned that such forward-looking statements involve risks and uncertainties that could adversely affect the Company’s business and prospects, and otherwise cause actual results to differ materially from those anticipated by such forward-looking statements, or otherwise, including without limitation: risks associated with the identification of suitable acquisition candidates and the successful, efficient execution of acquisition transactions, the integration of any such acquisition candidates, the value of those acquisitions to our customers and shareholders, and the financing of such acquisitions; risks related to our indebtedness and compliance with covenants contained in our financing arrangements, and whether any available financing may be sufficient to address our needs; risks associated with efforts to shift the Company’s book of business to higher-margin, longer-run opportunities; risks associated with the Company’s entry into and growth in certain markets; risks and uncertainties associated with seeking and implementing manufacturing efficiencies and implementing new production equipment; risks and uncertainties associated with growth of the Company’s business and increases to sales, earnings and earnings per share; and risks associated with new product and program launches. Accordingly, actual results may differ materially.
In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “could,” “would,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “projects,” “predicts,” “potential,” and similar expressions intended to identify forward-looking statements. Our actual results could be different from the results described in or anticipated by our forward-looking statements due to the inherent uncertainty of estimates, forecasts, and projections, and may be materially better or worse than anticipated. Given these uncertainties, you should not place undue reliance on these forward-looking statements. Forward-looking statements represent our current beliefs, estimates and assumptions and are only as of the date of this Report. We expressly disclaim any duty to provide updates to forward-looking statements, and the estimates and assumptions associated with them, after the date of this Report, in order to reflect changes in circumstances or expectations, or the occurrence of unanticipated events, except to the extent required by applicable securities laws. All of the forward-looking statements are qualified in their entirety by reference to the factors discussed above and under “Risk Factors” set forth in Part I Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as well as the risks and uncertainties discussed elsewhere in this Report. We qualify all of our forward-looking statements by these cautionary statements. We caution you that these risks are not exhaustive. We operate in a continually changing business environment and new risks emerge from time to time.
Unless the context requires otherwise, the terms “we”, “us”, “our”, or “the Company” refer to UFP Technologies, Inc. and its consolidated subsidiaries.
Overview
UFP Technologies is a designer and custom manufacturer of comprehensive solutions for medical devices, sterile packaging, and other highly engineered custom products. UFP is an important link in the medical device supply chain and a valued outsource partner to many of the top medical device manufacturers in the world. The Company’s single-use and single-patient devices and components are used in a wide range of medical devices and packaging for minimally invasive surgery, infection prevention, wound care, wearables, orthopedic soft goods, and orthopedic implants.
The Company’s current strategy includes further organic growth and growth through strategic acquisitions.
SalesNet sales for the Company for the six-monthnine-month period ended JuneSeptember 30, 2023 increased 19.4%13.7% to $197.8$298.6 million from $165.6$262.6 million in the same period last year, primarily due to an increase in organic sales of approximately 23.9%16.9%. Gross profit as a percentage of sales (“gross margin”) for the six-monthnine-month period ended JuneSeptember 30, 2023 increased to 29.5%28.8% from 25.0%25.5% in the same period last year, largely due to improved operating efficiencies and price adjustments in response to inflationary increases in input costs. Operating income and net income increased 61.0% and 56.8%, respectively.a higher margin mix of business.
Results of Operations
SalesNet sales
SalesNet sales for the three-month period ended JuneSeptember 30, 2023 increased approximately 6.0%3.9% to $100.0$100.8 million from sales of $94.3$97.0 million for the same period in 2022. The increase in net sales is primarily due to increases in sales to customers in the Medical market of 15.9%6.8%. SalesNet sales to all other markets declined 30.6%11.2%, primarily due to the Company’s disposition of its molded fiber business in July, 2022 (see “Note 2. Acquisition and Divestiture” in the notes to our interim condensed consolidated financial statements).
SalesNet sales for the six-monthnine-month period ended JuneSeptember 30, 2023 increased approximately 19.4%13.7% to $197.8$298.6 million from sales of $165.6$262.6 million for the same period in 2022. The increase in net sales is primarily due to increases in sales to customers in the Medical market of 34.0%. SalesNet sales to all other markets declined 28.1%23.3%, primarily due to the Company’s disposition of its molded fiber business in July, 2022 (see “Note 2. Acquisition and Divestiture” in the notes to our interim condensed consolidated financial statements).
Gross Profit
Gross margin increased to 29.6%27.5% for the three-month period ended JuneSeptember 30, 2023, from 25.8%26.3% for the same period in 2022. As a percentage of sales, material and labor costs collectively decreased 1.5%, while overhead costs increased 0.2%. The increase in gross margin is primarily due to improved operating efficiencies and quality of the mix of business.
Gross margin increased to 28.8% for the nine-month period ended September 30, 2023, from 25.5% for the same period in 2022 As a percentage of sales, material and labor costs collectively decreased 0.4%, while overhead costs decreased 3.4%2.9%. The increase in gross margin is primarily due to the leverage of organic sales growth over the fixed portion of overhead, as well as improved operating efficiencies and price adjustments in response to inflationary increases in input costs.
Gross margin increased to 29.5% forquality of the six-month period ended June 30, 2023, from 25.0% for the same period in 2022 As a percentagemix of sales, material and labor costs collectively increased 0.2%, while overhead costs decreased 4.6%. The increase in gross margin is primarily due to the leverage of organic sales growth over the fixed portion of overhead, as well as improved operating efficiencies and price adjustments in response to inflationary increases in input costs.business.
Selling, General and Administrative Expenses
Selling, general, and administrative expenses (“SG&A”) increased approximately 1.8%5.5% to $12.3$12.5 million for the three-month period ended JuneSeptember 30, 2023, from $12.1$11.8 million for the same period in 2022, largely due to increased compensation, benefits and payroll tax expenses. As a percentage of sales, SG&A decreasedincreased slightly to 12.3%12.4% for the three-month period ended JuneSeptember 30, 2023, from 12.8%12.2% for the same three-month period in 2022, primarily due to the leverage of organic sales growth over relatively fixed SG&A.2022.
SG&A increased approximately 14.6%11.4% to $25.3$37.8 million for the six-monthnine-month period ended JuneSeptember 30, 2023, from $22.1$33.9 million for the same period in 2022, largely due to increased compensation, benefits and payroll tax expenses and the additional SG&A expenses from the Advant acquisition. As a percentage of sales, SG&A decreased slightly to 12.8%12.7% for the three-monthnine-month period ended JuneSeptember 30, 2023, from 13.3%12.9% for the same three-month period in 2022, primarily due to the leverage of organic sales growth over relatively fixed SG&A.2022.
Acquisition Costs
The Company incurred approximately $0.2 million$10 thousand and $1.0 million in costs associated with acquisition related activities which were charged to expense for the three and six-monthsnine-months ended JuneSeptember 30, 2022, respectively. These costs were primarily for legal services, valuation services and stamp duty filings and are reflected on the face of the income statement.
Change in fair value of contingent consideration
In connection with the acquisition of DAS Medical in 2021, the Company is required to make contingent payments, subject to the acquired entities achieving certain financial performance thresholds. The contingent consideration payments for the DAS Medical acquisition are up to $20 million. The Company paid $5 million during the second quarter of 2023. The fair value of the liability for the contingent consideration payments recognized upon the acquisition as part of the purchase accounting opening balance sheets totaled approximately $9.7 million and was estimated by discounting to present value the probability-weighted contingent payments expected to be made. Assumptions used in this calculation were managements financial forecasts, discount rate and various volatility factors. The ultimate settlement of contingent consideration could deviate from current estimates based on the actual results of these financial measures. This liability is considered to be a Level 3 financial liability that is re-measured each reporting period. The fair value of the liability for the contingent consideration payments recognized at JuneSeptember 30, 2023 totaled approximately $12.6$12.7 million. The change in fair value of contingent consideration for the three- and six-monthnine-month periods ended JuneSeptember 30, 2023, resulted in an expense of approximately $0.2 million and $3.1$3.3 million, respectively, and was included in change in fair value of contingent consideration in the condensed consolidated statements of comprehensive income.
Interest Income and Expense
Net interest expense was approximately $1.1$0.9 million for the three-month period ended JuneSeptember 30, 2023, compared to approximately $0.7$0.8 million for the same period in 2022. The increase in net interest expense for the three-month period ended JuneSeptember 30, 2023 was primarily due to higher interest rates in 2023.
Net interest expense was approximately $2.0$2.9 million for the six-monthnine-month period ended JuneSeptember 30, 2023 compared to approximately $1.1$1.9 million in the same period of 2022. The increase in net interest expense for the three-monthnine-month period ended JuneSeptember 30, 2023 was primarily due to higher interest rates in 2023.
Other (Income) Expense
Other income was approximately $20$29 thousand and $157$104 thousand for the three-month periods ended JuneSeptember 30, 2023 and 2022, respectively, and other expense was approximately $56$28 thousand compared to other income of $209$313 thousand for the six-monthnine-month periods ended JuneSeptember 30, 2023 and 2022, respectively. The changes in other income/expense in both periods are primarily generated by foreign currency transaction gains/losses and, in 2022, changes in the fair value of the swap liability (in 2022 only), which is driven by anticipated future interest rate changes, offset by net cash settlement amounts related to the swap.liability.
Income Taxes
The Company recorded tax expense of approximately 25.6%17.3% and 23.2%22.6% of income before income tax expense, respectively, for each of the three-month periods ended JuneSeptember 30, 2023 and 2022. The increasedecrease in the effective tax rate for the current period as compared to the prior period wasand the estimated tax as of June 30, 2023 is largely due to expected annual limitations on deductibility of executive cash and equity compensation due to section 162M of the IRS code.higher anticipated foreign tax credits in 2023.
The Company recorded tax expense of approximately 22.4%20.7% and 22.1%22.4% of income before income tax expense, respectively, for each of the six-monthnine-month periods ended JuneSeptember 30, 2023 and 2022. The increasedecrease in the effective tax rate for the current period as compared to the prior period wasand the estimated tax as of June 30, 2023 is largely due to expected annual limitations on deductibilityhigher anticipated foreign tax credits in 2023.
The effective tax rate anticipated for the year differs from the federal statutory rate of executive cash and equity compensation21% due to favorable rates in foreign countries, federal deductions available for certain exported goods and anticipated federal credits, offset by state income taxes and disallowed compensation under section 162M of the IRS code. 162M.
The Company notes the potential for volatility in its effective tax rate, as any windfall or shortfall tax benefits related to its share-based compensation plans will be recorded directly into income tax expense.
Liquidity and Capital Resources
The Company generally funds its operating expenses, capital requirements, and growth plan through internally generated cash and bank credit facilities.
Cash Flows
Net cash provided by operations for the six-monthnine-month period ended JuneSeptember 30, 2023 was approximately $10.6$28.6 million and was primarily a result of net income generated of approximately $21.6$33.3 million, depreciation and amortization of approximately $5.6$8.4 million, a loss on disposal of fixed assets of approximately $0.1 million, share-based compensation of approximately $2.3$3.5 million, a change in the fair value of contingent consideration of approximately $3.1$3.3 million, an increase in deferred taxes of approximately $0.5 million, a decrease in prepaid expenses of approximately $0.4 million, a decrease in other assets of $1.2$1.3 million, and an increase in accounts payable of approximately $4.9$6.7 million due to the building of inventory to meet demand and the timing of vendor payments in the ordinary course of business.business, and a decrease in other long-term liabilities of approximately $0.6 million.
These cash inflows and adjustments to income were partially offset by a decrease in deferred taxes of approximately $0.5 million, an increase in accounts receivable of approximately $8.8$5.8 million due to higher sales in the last two months of the secondthird quarter of 2023 as compared to the same period in the fourth quarter of 2022, an increase in inventory of approximately $9.4$16.3 million due to inventory build for upcoming demand and restocking to historical levels, an increase in prepaid expenses and other current assetsrefundable income taxes of approximately $1.4 million primarily due to the payment of current year insurance policies, a decrease in income taxes payable of approximately $1.4$2.2 million, a decrease in accrued expenses of approximately $6.2$4.3 million due primarily to the payment of customer rebates and accrued compensation, and a decrease in deferred revenue of approximately $0.4$0.9 million to the recognition of deferred tooling and development revenue.
Net cash used in investing activities during the six-monthnine-month period ended JuneSeptember 30, 2023 was approximately $4.9$7.7 million and was primarily the result of additions of manufacturing machinery and equipment and various building improvements across the Company.
Net cash used in financing activities was approximately $4.8$18.8 million during the six-monthnine-month period ended JuneSeptember 30, 2023, representing payments on the revolving line of credit of approximately $5.0$18.0 million, principal payments of long-term debt of approximately $2.0$3.0 million, payments of contingent consideration of approximately $5.0 million, and statutory withholding for stock options exercised and restricted stock units vested of approximately $2.5 million, partially offset by borrowings under our credit facility of approximately $9.0 million and proceeds from the exercise of stock options of approximately $0.7 million.
Outstanding and Available Debt
On December 22, 2021, the Company, as the borrower, entered into a secured $130 million Second Amended and Restated Credit Agreement (the “Second Amended and Restated Credit Agreement”) with certain of the Company’s subsidiaries (the “Subsidiary Guarantors”) and Bank of America, N.A., in its capacity as the initial lender, Administra‐tiveAdministrative Agent, Swingline Lender and L/C Issuer, and certain other lenders from time-to-time party thereto. The Second Amended and Restated Credit Agreement amends and restates the Company’s prior credit agreement, originally dated as of February 1, 2018.
The credit facilities under the Second Amended and Restated Credit Agreement consist of a $40 million secured term loan to the Company and a secured revolving credit facility, under which the Company may borrow up to $90 million. The Second Amended and Restated Credit Agreement matures on December 21, 2026. The secured term loam requires quarterly principal payments of $1,000,000 commencingwhich commenced on March 31, 2022. The proceeds of the Second Amended and Restated Credit Agreement may be used for general corporate purposes, including funding the acquisition of DAS Medical, as well as certain other permitted acquisitions. The Company’s obligations under the Second Amended and Restated Credit Agreement are guaranteed by the Subsidiary Guarantors.
The Second Amended and Restated Credit Agreement calls for interest determined by the Bloomberg Short-Term Bank Yield Index rate (“BSBY”) plus a margin that ranges from 1.25% to 2.0% or, at the discretion of the Company, the bank’s prime rate less a margin that ranges from .25% to zero. In both cases the applicable margin is dependent upon Company performance. Under the Second Amended and Restated Credit Agreement, the Company is subject to a minimum fixed-charge coverage financial covenant as well as a maximum total funded debt to EBITDA financial covenant. The Second Amended and Restated Credit Agreement contains other covenants customary for transactions of this type, including restrictions on certain payments, permitted indebtedness, and permitted investments.
At JuneSeptember 30, 2023, the Company had approximately $57.0$43 million in borrowings outstanding under the Second Amended and Restated Credit Agreement, which were used as partial consideration for the DAS Medical and Advant acquisitions, and also had approximately $0.7 million in standby letters of credit outstanding, drawable as a financial guarantee on worker’s compensation insurance policies. At JuneSeptember 30, 2023, the applicable interest rate was approximately 6.4%6.6% and the Company was in compliance with all covenants under the Second Amended and Restated Credit Agreement.
Long-term debt consists of the following (in thousands):
June 30, 2023 | September 30, 2023 | |||||||
Revolving credit facility | $ | 23,000 | $ | 10,000 | ||||
Term loan | 34,000 | 33,000 | ||||||
Total long-term debt | 57,000 | 43,000 | ||||||
Current portion | (4,000 | ) | (4,000 | ) | ||||
Long-term debt, excluding current portion | $ | 53,000 | $ | 39,000 | ||||
Future maturities of long-term debt at JuneSeptember 30, 2023 are as follows (in thousands):
Term Loan | Revolving credit facility | Total | Term Loan | Revolving | Total | |||||||||||||||||||
Remainder of 2023 | $ | 2,000 | $ | - | $ | 2,000 | $ | 1,000 | $ | - | $ | 1,000 | ||||||||||||
2024 | 4,000 | - | 4,000 | 4,000 | - | $ | 4,000 | |||||||||||||||||
2025 | 4,000 | - | 4,000 | 4,000 | - | $ | 4,000 | |||||||||||||||||
2026 | 24,000 | 23,000 | 47,000 | 24,000 | 10,000 | $ | 34,000 | |||||||||||||||||
| $ | 34,000 | $ | 23,000 | $ | 57,000 | $ | 33,000 | $ | 10,000 | $ | 43,000 | |||||||||||||
Future Liquidity
The Company requires cash to pay its operating expenses, purchase capital equipment, and to service its contractual obligations. The Company’s principal sources of funds are its operations and its amended and restated credit facility. The Company generated cash of approximately $10.6$28.6 million from operations during the sixnine months ended JuneSeptember 30, 2023; and the2023. The Company cannot guarantee that its operations will generate cash in future periods. The Company’s longer-term liquidity is contingent upon future operating performance and additional borrowings from the revolving credit facility are possible. Further, the economic uncertainty resulting from events including inflation, bank failuresthe wars in Ukraine and the Ukraine warMiddle east and bank failures could affect the Company’s long-term ability to access the public markets and obtain necessary capital in order to properly capitalize and continue operations.
Throughout fiscal 2023, the Company plans to continue to add capacity to enhance operating efficiencies in its manufacturing plants.plants and accommodate anticipated growth in demand. The Company may consider additional acquisitions of companies, technologies, or products that are complementary to its business. The Company believes that its existing resources, including its revolving credit facility, together with cash expected to be generated from operations, will be sufficient to fund its cash flow requirements, including capital asset acquisitions, through the next twelve months.
The Company may also require additional capital in the future to fund capital expenditures, acquisitions, or other investments. These capital requirements could be substantial. The Company anticipates that any future expansion of its business will be financed through existing resources, cash flow from operations, the Company's revolving credit facility, or other new financing. The Company cannot guarantee that it will be able to meet existing financial covenants or obtain other new financing on favorable terms, if at all. The Company's liquidity will be impacted to the extent additional stock repurchases are made under the Company's stock repurchase program.
Stock Repurchase Program
The Company accounts for treasury stock under the cost method, using the first-in, first-out flow assumption, and includes treasury stock as a component of stockholders’ equity. On June 16, 2015, the Company announced that its Board of Directors authorized the repurchase of up to $10.0 million of the Company’s outstanding common stock. Under the program, the Company is authorized to repurchase shares through Rule 10b5-1 plans, open market purchases, privately negotiated transactions, block purchases or otherwise in accordance with applicable federal securities laws, including Rule 10b-18 of the Securities Exchange Act of 1934. The stock repurchase program will end upon the earlier of the date on which the plan is terminated by the Board or when all authorized repurchases are completed. The timing and amount of stock repurchases, if any, will be determined based upon our evaluation of market conditions and other factors. The stock repurchase program may be suspended, modified, or discontinued at any time, and the Company has no obligation to repurchase any amount of its common stock under the program.
The Company did not repurchase any shares of its common stock under this program in the first sixnine months of 2023. At JuneSeptember 30, 2023 approximately $9.4 million was available for future repurchases of the Company’s common stock under this authorization.
Critical Accounting Estimates
There have been no material changes to the Company’s Critical Accounting Estimates from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022.
Commitments and Contractual Obligations
There have been no material changes outside the ordinary course of business to our contractual obligations and commitments, as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2022.
ITEM 3: |
|
There have been no material changes in our market risks as previously disclosed in Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2022.
ITEM 4: |
As of the end of the period covered by this report (the “Evaluation Date”), the Company’s management, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, performed an evaluation of the effectiveness of the design and operation of the Company’s “disclosure controls and procedures” (as defined in Exchange Act Rule 13a-15(e) or 15d-15(e)). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act, is (i) recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and (ii) accumulated and communicated to the Company’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
An evaluation was also performed under the supervision and with the participation of our management, including the Company’s Chief Executive Officer and Chief Financial Officer, of any change in our internal control over financial reporting that occurred during our last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting. That evaluation did not identify any change in the Company’s internal control over financial reporting that occurred during our latest fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
PART II: |
ITEM 1: |
The Company is not a party to any material litigation or other material legal proceedings. From time to time, the Company may be a party to various suits, claims and complaints arising in the ordinary course of business. In the opinion of management of the Company, these suits, claims and complaints should not result in final judgments or settlements that, in the aggregate, would have a material adverse effect on the Company’s financial condition or results of operations.
ITEM 1A: |
The Company faces a number of uncertainties and risks that are difficult to predict and many of which are outside of the Company's control. For a detailed discussion of the risks that affect our business, please refer to Part I, Item IA, “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 and Part II, Item 1A,.1A. There have been no material changes from the risk factors included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 and our subsequent Quarterly Report on Form-Q for the quarter ended March 31, 2023.Reports.
ITEM 2: |
|
None
ITEM 3: |
None
ITEM 4: |
Not Applicable
Insider Trading Arrangements and Policies
During the secondthird quarter of 2023,none of our directors or executive officers adopted Rule 10b5-1 trading plans and none of our directors or executive officers terminated a Rule 10b5-1 trading plan or adopted or terminated a non-Rule 10b5-1 trading arrangement (as defined in Item 408(c) of regulation S-K)
ITEM 6: |
Exhibit No. | |
Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer.* | |
Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer.* | |
101.INS | Inline XBRL Instance Document.* |
101.SCH | Inline XBRL Taxonomy Extension Schema Document.* |
101.CAL | Inline XBRL Taxonomy Calculation Linkbase Document.* |
101.LAB | Inline XBRL Taxonomy Label Linkbase Document.* |
101.PRE | Inline XBRL Taxonomy Presentation Linkbase Document.* |
101.DEF 104 | Inline XBRL Taxonomy Extension Definition Linkbase Document.* |
Cover Page Interactive Data File (formatted as Inline XBRL with applicable taxonomy extension information contained in Exhibits 101) |
* Filed herewith._______________
**
* | Filed herewith. |
** | Furnished herewith. |
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.
UFP TECHNOLOGIES, INC.
Date: | By: /s/ R. Jeffrey Bailly | |
R. Jeffrey Bailly Chairman, Chief Executive Officer, President, and Director (Principal Executive Officer) | ||
Date: | By: /s/ Ronald J. Lataille | |
Ronald J. Lataille Chief Financial Officer (Principal Financial |