UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 10-Q

 

☒ Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2023March 31, 2024 or

 

☐ Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from _____ to _____

 

Commission File Number 0-6966

 

ESCALADE, INCORPORATED

(Exact name of registrant as specified in its charter)

 

Indiana

(State of incorporation)

13-2739290

(I.R.S. EIN)

 

817 Maxwell Ave, Evansville, Indiana

(Address of principal executive office)

47711

(Zip Code)

 

812-467-1358

(Registrant's Telephone Number)

 

Securities registered pursuant to Section 12(b) of the Act:

                                                       

Title of each classTrading Symbol Name of Exchange on which registered

Common Stock, No Par Value

ESCA

The NASDAQ Stock Market LLC

 

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☒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 ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

Class

Outstanding at October 23, 2023April 19, 2024

Common, no par value

13,736,80013,861,552

 


 

 

INDEX

 

 

  

Page

No.

Part I.

Financial Information:

 
   

Item 1 -

Financial Statements:

 
   
 

Consolidated Condensed Balance Sheets as of September 30, 2023,March 31, 2024, December 31, 2022,2023, and October 1, 2022March 31, 2023

3

   
 

Consolidated Condensed Statements of Operations for the Third QuarterThree Months Ended March 31, 2024 and Three Quarters Ended September 30,March 31, 2023 and October 1, 2022

4

   
 

Consolidated Condensed Statements of Stockholders’ Equity for the Third QuarterThree Months Ended March 31, 2024 and Three Quarters Ended September 30,March 31, 2023 and October 1, 2022

5

   
 

Consolidated Condensed Statements of Cash Flows for the Three QuartersMonths Ended September 30,March 31, 2024 and March 31, 2023 and October 1, 2022

6

   
 

Notes to Consolidated Condensed Financial Statements

7

   

Item 2 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations

1413

   

Item 3 -

Quantitative and Qualitative Disclosures About Market Risk

1716

   

Item 4 -

Controls and Procedures

1716

   

Part II.

Other Information

 
   
Item 1 -Legal Proceedings17

Item 1A -

Risk Factors

1817

   

Item 2 -

Unregistered Sales of Equity Securities and Use of Proceeds

18

Item 3 -Defaults Upon Senior Securities18
Item 4 -Mine Safety Disclosures18
Item 5 -Other Information18
   

Item 6 -

Exhibits

19

   
 

Signature

19

 

2

 

 

PART I - FINANCIAL INFORMATION

 

Item 1. FINANCIAL STATEMENTS

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

 

All Amounts in Thousands Except Share Information

 

September 30,

2023

 

December 31,

2022

 

October 1,

2022

  

March 31,

2024

 

December 31,

2023

 

March 31,

2023

 
 

(Unaudited)

 

(Audited)

 

(Unaudited)

  

(Unaudited)

 

(Audited)

 

(Unaudited)

 

ASSETS

  

Current Assets:

  

Cash and cash equivalents

 $919  $3,967  $4,000  $283  $16  $6,064 

Receivables, less allowance of $367; $492; and $729; respectively

 63,378  57,419  65,258 

Receivables, less allowance of $882; $652; and $490; respectively

 52,274  49,985  50,468 

Inventories

 105,267  121,870  134,957  95,991  92,462  122,453 

Prepaid expenses

 4,303  4,942  4,143  2,949  4,280  4,879 

Prepaid income tax

  2,080  --  1,075   -  88  175 

TOTAL CURRENT ASSETS

 175,947  188,198  209,433  151,497  146,831  184,039 
  

Property, plant and equipment, net

 23,949  24,751  27,618  23,420  23,786  24,679 

Assets held for sale

 2,823  2,823  --  2,480  2,653  2,823 

Operating lease right-of-use assets

 8,645  9,100  9,074  8,118  8,378  8,844 

Intangible assets, net

 29,260  31,120  34,712  28,047  28,640  30,500 

Goodwill

 42,326  42,326  39,226  42,326  42,326  42,326 

Other assets

  423  400  261   459  391  376 

TOTAL ASSETS

 $283,373  $298,718  $320,324  $256,347  $253,005  $293,587 
  

LIABILITIES AND STOCKHOLDERS' EQUITY

  

Current Liabilities:

  

Current portion of long-term debt

 $7,143  $7,143  $7,143  $7,143  $7,143  $7,143 

Trade accounts payable

 24,050  9,414  22,684  15,981  9,797  17,232 

Accrued liabilities

 11,991  21,320  19,060  9,484  15,283  10,500 

Income tax payable

 --  71  --  441  -  - 

Current operating lease liabilities

  1,037  993  816   1,055  1,041  991 

TOTAL CURRENT LIABILITIES

 44,221  38,941  49,703  34,104  33,264  35,866 
  

Other Liabilities:

  

Long‑term debt

 64,896  87,738  99,568  46,383  43,753  88,082 

Deferred income tax liability

 4,516  4,516  4,759  3,125  3,125  4,516 

Operating lease liabilities

 8,163  8,641  8,557  7,628  7,897  8,398 

Other liabilities

  407  407  448   387  387  407 

TOTAL LIABILITIES

 122,203  140,243  163,035  91,627  88,426  137,269 
  

Stockholders' Equity:

  

Preferred stock:

  

Authorized 1,000,000 shares; no par value, none issued

  

Common stock:

  

Authorized 30,000,000 shares; no par value, issued and outstanding – 13,736,800; 13,594,407; and 13,590,407; shares respectively

 13,737  13,594  13,590 

Authorized 30,000,000 shares; no par value, issued and outstanding – 13,861,552; 13,736,800; and 13,729,859; shares respectively

 4,909  4,480  2,879 

Retained earnings

  147,433  144,881  143,699   159,811  160,099  153,439 

TOTAL STOCKHOLDERS' EQUITY

  161,170  158,475  157,289   164,720  164,579  156,318 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 $283,373  $298,718  $320,324  $256,347  $253,005  $293,587 

 

See notes to Consolidated Condensed Financial Statements.

 


 

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)

 

 Third Quarter Ended  

Three Quarters Ended

  Three Months Ended 

All Amounts in Thousands Except Per Share Data

 

September

30, 2023

  

October

1, 2022

  

September

30, 2023

  

October

1, 2022

  

March 31,

2024

  

March 31,

2023

 
  

Net sales

 $73,358  $74,904  198,060  $241,621  $57,304  $56,931 
  

Costs and Expenses

  

Cost of products sold

 55,222  61,273  152,225  184,147  42,950  45,879 

Selling, administrative and general expenses

 11,071  8,769  31,123  33,975  10,701  10,283 

Amortization

 620  642  1,860  2,067   593   620 
          

Operating Income

 6,445  4,220  12,852  21,432  3,060  149 
  

Other Income (Expense)

  

Interest expense

 (1,325) (954) (4,280) (2,462) (735) (1,375)

Other income (expense)

 5  (22) 30  50 

Other income

 3  18 
              

Income Before Income Taxes

 5,125  3,244  8,602  19,020 

Income (Loss) Before Income Taxes

 2,328  (1,208)
  

Provision for Income Taxes

 850  286  1,637  3,735 

Provision (Benefit) for Income Taxes

 553  (256)
              

Net Income

 $4,275  $2,958  $6,965  $15,285 

Net Income (Loss)

 $1,775  $(952)
  

Earnings Per Share Data:

 

Basic earnings per share

 $0.31  $0.22  $0.51  $1.13 

Diluted earnings per share

 $0.31  $0.22  $0.50  $1.12 

Earnings (Loss) Per Share Data:

 

Basic earnings (loss) per share

 $0.13  $(0.07)

Diluted earnings (loss) per share

 $0.13  $(0.07)
  

Dividends declared

 $0.15  $0.15  $0.45  $0.45  $0.15  $0.15 

 

See notes to Consolidated Condensed Financial Statements.

 


 

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENT OF STOCKHOLDERS’ EQUITY (UNAUDITED)

 

  

Common Stock

  

Retained

     

All Amounts in Thousands

 

Shares

  

Amount

  

Earnings

  

Total

 
                 

Balances at July 9, 2022

  13,590  $13,590  $142,403  $155,993 
                 

Net income

          2,958   2,958 

Expense of restricted stock units

          377   377 

Dividends declared

          (2,039)  (2,039)
                 

Balances at October 1, 2022

  13,590  $13,590  $143,699  $157,289 
                 
                 

Balances at December 25, 2021

  13,493  $13,493  $133,122  $146,615 
                 

Net income

          15,285   15,285 

Expense of restricted stock units

          1,453   1,453 

Settlement of restricted stock units

  93   93   (93)  -- 

Dividends declared

          (6,115)  (6,115)

Stock issued to directors as compensation

  4   4   47   51 
                 

Balances at October 1, 2022

  13,590  $13,590  $143,699  $157,289 

 

Common Stock

 

Retained

     

Common Stock

 

Retained

    

All Amounts in Thousands

 

Shares

  

Amount

  

Earnings

  

Total

  

Shares

  

Amount

  

Earnings

  

Total

 
  

Balances at June 30, 2023

 13,737  $13,737  $144,672  $158,409 

Balances at December 31, 2022

 13,594  $2,025  $156,450  $158,475 
  

Net income

      4,275  4,275 

Net loss

      (952) (952)

Expense of restricted stock units

      546  546     459  -  459 

Settlement of restricted stock units

 105  -  -  - 

Dividends declared

         (2,060)  (2,060)      (2,059) (2,059)

Issuance of common stock for service

  31   395   -   395 
  

Balances at September 30, 2023

  13,737  $13,737  $147,433  $161,170 

Balances at March 31, 2023

  13,730  $2,879  $153,439  $156,318 
  
  

Balances at December 31, 2022

 13,594  $13,594  $144,881  $158,475 

Balances at December 31, 2023

 13,737  $4,480  $160,099  $164,579 
  

Net income

      6,965  6,965       1,775  1,775 

Expense of restricted stock units

      1,463  1,463     429     429 

Settlement of restricted stock units

 108  108  (108) --  125  -     - 

Dividends declared

      (6,180) (6,180)         (2,063)  (2,063)

Stock issued to directors as compensation

 4  4  48  52 

Issuance of common stock for service

  31   31   364   395 
  

Balances at September 30, 2023

  13,737  $13,737  $147,433  $161,170 

Balances at March 31, 2024

  13,862  $4,909  $159,811  $164,720 

 

See notes to Consolidated Condensed Financial Statements.

 


 

 

ESCALADE, INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

 

Three Quarters Ended

  

Three Months Ended

 

All Amounts in Thousands

 

September 30,

2023

  

October 1,

2022

  

March 31, 2024

  

March 31, 2023

 
  

Operating Activities:

  

Net income

 $6,965  $15,285 

Net income (loss)

 1,775  $(952)

Depreciation and amortization

 4,221  5,207  1,373  1,396 

Provision for doubtful accounts

 171  258 

Allowance for credit losses

 222  - 

Stock-based compensation

 1,463  1,453  429  459 

(Gain) loss on disposal of property and equipment

 4  (22)

Loss on disposal of assets

 67  - 

Common stock issued in lieu of bonus to officers

 395  --  -  395 

Director stock compensation

 52  51 

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

  14,435   (27,974)  (3,859)  3,218 
Net cash provided (used) by operating activities  27,706   (5,742)
Net cash provided by operating activities  7   4,516 
  

Investing Activities:

  

Purchase of property and equipment

 (1,568) (1,792) (357) (704)

Proceeds from sale of property and equipment

 5  40   50   - 

Acquisitions

  --   (35,757)

Net cash used by investing activities

  (1,563)  (37,509)  (307)  (704)
  

Financing Activities:

  
Proceeds from issuance of long-term debt 76,062  180,355  36,798  35,231 

Payments on long-term debt

 (98,904) (131,183) (34,168) (34,887)

Deferred financing fees

 (169) (180)

Cash dividends paid

  (6,180)  (6,115)  (2,063)  (2,059)

Net cash provided (used) by financing activities

  (29,191)  42,877   567   (1,715)

Net decrease in cash and cash equivalents

 (3,048) (374)

Net increase in cash and cash equivalents

 267  2,097 
Cash and cash equivalents, beginning of period  3,967   4,374   16   3,967 

Cash and cash equivalents, end of period

 $919  $4,000  $283  $6,064 

 

See notes to Consolidated Condensed Financial Statements.

 


 

ESCALADE, INCORPORATED AND SUBSIDIARIES

 

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

 

 

Note A – Summary of Significant Accounting Policies


 

Presentation of Consolidated Condensed Financial Statements – The significant accounting policies followed by the Company and its wholly owned subsidiaries for interim financial reporting are consistent with the accounting policies followed for its annual financial reporting. All adjustments that are of a normal recurring nature and are in the opinion of management necessary for a fair statement of the results for the periods reported have been included in the accompanying consolidated condensed financial statements. The consolidated condensed balance sheet of the Company as of December 31, 20222023 has been derived from the audited consolidated balance sheet of the Company as of that date. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) have been condensed or omitted. These consolidated condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Form 10-K annual report for 20222023 filed with the Securities and Exchange Commission.

 

On August 10, 2022, Escalade’s BoardCorrection of Directors approved a change in its fiscalImmaterial Errors

During the year end from the last Saturday in December of each year toended December 31, 2023, management became aware of each year. Escalade’s fiscal quartersan error in reporting of common stock value within the consolidated balance sheet and statement of stockholders’ equity. Common stock previously was reported with a $1.00 stated value even though, per the Company’s Articles of Incorporation, the common stock has no par value. Additionally, components of equity that should have been reflected within common stock were improperly reported within retained earnings. We have reviewed historical activity reflected in common stock and retained earnings and have identified adjustments to be made to correct the immaterial reporting error. The consolidated balance sheet and consolidated statement of stockholders’ equity have been corrected and have been updated for prior years within this Form 10-Q.

We assessed the materiality of this error on prior periods' financial statements in accordance with the Securities and Exchange Commission Staff Accounting Bulletin No. 99, Materiality, codified in Accounting Standards Codification (ASC) 250, Presentation of Financial Statements. We concluded that the error was not material to any prior annual or interim period and therefore, amendments of previously filed reports are not required. In accordance with ASC 250, we have corrected the reporting for all prior periods presented by revising the consolidated financial statements appearing herein. Periods not presented herein will endbe revised, as applicable, in future filings. The revisions had no impact on total assets, total liabilities, total shareholders' equity, net income or the cash flow statement.

The impact of this revision on our consolidated balance sheet and consolidated statement of stockholders’ equity as of March 31, June 30, and September 30. The fiscal year change is effective beginning with Escalade’s 2023 fiscal calendar, which began on January 1, 2023. Consistent with SEC guidance, no transition report is required in connection with the change in Escalade’s fiscal year end.was as follows:

 

Reclassifications – Certain reclassifications have been made to prior year financial statements to conform to the current year financial statement presentation. These reclassifications had no effect on net earnings.

  

As Previously

Reported

  

Correction

  

As Corrected

 

In Thousands

            

Common Stock

 $13,730  $(10,851) $2,879 

Retained Earnings

  142,588   10,851   153,439 

Total Stockholders’ Equity

 $156,318   -  $156,318 

 

 

 

Note B ‑ Seasonal Aspects


 

The results of operations for the third quarterthree months ended March 31, 2024 and three quarter periods ended September 30,March 31, 2023 and October 1, 2022 are not necessarily indicative of the results to be expected for the full year.

 


 

 

Note C ‑ Inventories


 

In thousands

 

September 30,

2023

  

December 31,

2022

  

October 1,

2022

  

March 31,

2024

  

December 31,

2023

  

March 31,

2023

 
  

Raw materials

 $5,048  $7,789  $9,988  $3,665  $4,050  $7,311 

Work in progress

 2,874  3,478  4,537  2,595  2,308  3,386 

Finished goods

  97,345   110,603   120,432   89,731   86,104   111,756 
 $105,267  $121,870  $134,957  $95,991  $92,462  $122,453 

 

 

 

Note D – Fair Values of Financial Instruments


 

The following methods were usedAccounting Standard Codification (“ASC”) 820, “Fair Value Measurement and Disclosures,outlines a valuation framework and creates a fair value hierarchy for assets and liabilities as follows:

-

Level 1: Observable inputs such as quoted prices in active markets;

-

Level 2: Inputs other than quoted prices in active markets that are either directly or indirectly observable; and

-

Level 3: Unobservable inputs for which little or no market data exists, therefore requiring the Company to develop its own assumptions.

Due to estimatetheir short-term nature, the fair value of all financial instruments recognized in the accompanying balance sheets at amounts other than fair values.

Cash and Cash Equivalents

Fair values of cash and cash equivalents, approximate costaccounts receivable, accounts payable and certain other liabilities approximated their carrying values at March 31, 2024, December 31, 2023 and March 31, 2023. The Company believes the carrying value of borrowings under our senior secured revolving credit facility, due to variable rate interest, adequately reflects the short periodfair value of time to maturity.these instruments.

Long-term Debt

Fair values of long-term debt is estimated based on borrowing rates currently available to the Company for bank loans with similar terms and maturities and determined through the use of a discounted cash flow model.

7

 

The following table presents estimated fair values of the Company’s financial instruments and the level withinCompany discloses the fair value hierarchy inof its term loan using Level 2 inputs, which the fair value measurements fall in accordance with FASB ASC 825 at September 30, 2023, December 31, 2022 and October 1, 2022.are estimated using treasury rates for a similar instrument, as follows:

 

      

Fair Value Measurements Using

 

September 30, 2023

In thousands

 

Carrying

Amount

  

Quoted Prices in

Active Markets

for Identical

Assets (Level 1)

  

Significant Other

Observable Inputs

(Level 2)

  

Significant

Unobservable

Inputs

(Level 3)

 

Financial assets

                

Cash and cash equivalents

 $919  $919  $--  $-- 
                 

Financial liabilities

                

Current portion of long-term debt

 $7,143  $--  $7,143  $-- 

Long-term debt

 $64,896  $--  $64,896  $-- 

      

Fair Value Measurements Using

 

December 31, 2022

In thousands

 

Carrying

Amount

  

Quoted Prices in

Active Markets

for Identical

Assets (Level 1)

  

Significant Other

Observable Inputs

(Level 2)

  

Significant

Unobservable

Inputs

(Level 3)

 

Financial assets

                

Cash and cash equivalents

 $3,967  $3,967  $--  $-- 
                 

Financial liabilities

                

Current portion of long-term debt

 $7,143  $--  $7,143  $-- 

Long-term debt

 $87,738  $--  $87,738  $-- 

      

Fair Value Measurements Using

 

October 1, 2022

In thousands

 

Carrying

Amount

  

Quoted Prices in

Active Markets

for Identical

Assets (Level 1)

  

Significant Other

Observable Inputs

(Level 2)

  

Significant

Unobservable

Inputs

(Level 3)

 

Financial assets

                

Cash and cash equivalents

 $4,000  $4,000  $--  $-- 
                 

Financial liabilities

                

Current portion of long-term debt

 $7,143  $--  $7,143  $-- 

Long-term debt

 $99,568  $--  $99,568  $-- 
  

March 31, 2024

  

December 31, 2023

  

March 31, 2023

 

In thousands

 

Carrying

Value

  

Fair Value

  

Carrying

Value

  

Fair Value

  

Carrying

Value

  

Fair Value

 
                         

Term Loan Facility

 $30,952  $27,844  $32,738  $29,439  $38,095  $33,734 

 

 

 

Note E – Stock Compensation


 

The fair value of stock-based compensation is recognized in accordance with the provisions of FASB ASC 718, Stock Compensation.

 

DuringFor the three quartersmonths ended September 30, 2023,March 31, 2024 and pursuant to the 2017 Incentive Plan, the Company issued 30,921 shares of common stock with a fair market value of $395 thousand in lieu of accrued and unpaid annual cash incentives for fiscal year 2022 to certain officers. During the three quarters ended September 30, 2023 and pursuant to the 2017 Incentive Plan, in lieu of cash payments of director fees, the Company awarded to certain directors 4,441 shares of common stock.

During the three quarters ended September 30, 2023, the Company awarded 21,200 restricted stock units to directors and 145,563 restricted stock units to employees. The restricted stock units awarded to directors time vest over two years (one-half one year from grant date and one-half two years from grant date) provided that the director is still a director of the Company at the vest date. Director restricted stock units are subject to forfeiture, except for termination of services as a result of retirement, death or disability, if on the vesting date the director no longer holds a position with the Company. The 2023 restricted stock units awarded to employees time vest over three years (one-third one year from grant, one-third two years from grant and one-third three years from grant) provided that the employee is still employed by the Company on the vesting date.

8

For the third quarter and three quarters ended September 30,March 31, 2023, the Company recognized stock based compensation expense of $546$429 thousand and $1,463$459 thousand, respectively compared to stock based compensation expense of $377 thousandrespectively. At March 31, 2024 and $1,453 thousand for the same periods in the prior year. At September 30,March 31, 2023, and October 1, 2022, respectively, there was $1,979$991 thousand and $1,937$2,816 thousand in unrecognized stock-based compensation expense related to non-vested stock awards. The unrecognized compensation expense of unvested restricted stock awards net yet recognized as of March 31, 2024 are expected to be recognized over the weighted average period of 1.3 years.

 

On April 3, 2024, the Company awarded 130,800 restricted stock units to employees. The 2024 restricted stock units awarded to employees time vest over three years (one-third one year from grant, one-third two years from grant and one-third three years from grant) provided that the employee continues to serve as an employee, director or consultant of the Company on the vesting date.


 

 

Note F ‑ Segment Information


 

 

For the Third Quarter

Ended September 30, 2023

  

As of and for the Three Months

Ended March 31, 2024

 

In thousands

 

Sporting

Goods

  

Corp.

  

Total

  

Sporting Goods

  

Corp.

  

Total

 
  

Revenues from external customers

 $73,358  $--  $73,358  $57,304  $-  $57,304 

Operating income (loss)

 6,958  (513) 6,445  4,100  (1,040) 3,060 

Net income

 4,089  186  4,275 

Net income (loss)

 2,442  (667) 1,775 

Total assets

 $254,816  $1,531  $256,347 

 

 

As of and for the Three Quarters

Ended September 30, 2023

  

As of and for the Three Months

Ended March 31, 2023

 

In thousands

 

Sporting

Goods

  

Corp.

  

Total

  

Sporting Goods

  

Corp.

  

Total

 
  

Revenues from external customers

 $198,060  $--  $198,060  $56,931  $-  $56,931 

Operating income (loss)

 14,485  (1,633) 12,852  690  (541) 149 

Net income (loss)

 7,422  (457) 6,965 

Net loss

 (484) (468) (952)

Total assets

 $279,805  $3,568  $283,373  $284,252  $9,335  $293,587 

 

  

For the Third Quarter

Ended October 1, 2022

 

In thousands

 

Sporting

Goods

  

Corp.

  

Total

 
             

Revenues from external customers

 $74,904  $--  $74,904 

Operating income (loss)

  4,661   (441)  4,220 

Net income

  2,387   571   2,958 

  

As of and for the Three Quarters

Ended October 1, 2022

 

In thousands

 

Sporting

Goods

  

Corp.

  

Total

 
             

Revenues from external customers

 $241,621  $--  $241,621 

Operating income (loss)

  23,026   (1,594)  21,432 

Net income

  14,665   620   15,285 

Total assets

 $312,418  $7,906  $320,324 


 

 

Note G – Dividend Payment


 

On September 5, 2023,January 12, 2024, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on August 29, 2023. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.

On June 19, 2023, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on June 12, 2023. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.

On March 20, 2023, the Company paid a quarterly dividend of $0.15 per common share to all shareholders of record on March 13, 2023.January 5, 2024. The total amount of the dividend was approximately $2.1 million and was charged against retained earnings.

 

 

 

Note H ‑ Earnings Per Share


 

The shares used in computation of the Company’s basic and diluted earnings per common share are as follows:

 

 

Third Quarter Ended

  

Three Quarters Ended

  

Three Months Ended

 

In thousands

 

September

30, 2023

  

October

1, 2022

  

September

30, 2023

  

October

1, 2022

  

March 31,

2024

  

March 31,

2023

 
  

Weighted average common shares outstanding

 13,737  13,590  13,706  13,565  13,786  13,648 

Dilutive effect of stock options and restricted stock units

  150   62   140   82   104   - 

Weighted average common shares outstanding, assuming dilution

  13,887   13,652   13,846   13,647   13,890   13,648 

 

 

 

Note I – New Accounting Standards and Changes in Accounting Principles


 

With the exception of that discussed below, there have been no recent accounting pronouncements or changes in accounting pronouncements during the third quarter and three quartersmonths ended September 30, 2023,March 31, 2024, as compared to the recent accounting pronouncements described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022,2023, that are of significance, or potential significance to the Company.

 

In June 2016,November 2023, the FASBFinancial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which enhances reporting requirements under Topic 280. ASU 2016-13, Financial Instruments Credit Losses (Topic 326): Measurement2023-07 requires disclosure of Credit Losses on Financial Instruments. This amendment requiressignificant segment expenses that are regularly provided to the measurementchief operating decision maker (“CODM”) and recognitionincluded within the segment measure of expected credit lossesprofit or loss, an amount and description of its composition for financial assets held at amortized cost. ASU 2016-13 replacesother segment items to reconcile to segment profit or loss, and the existing incurred loss impairment model with an expected loss model which requires the use of forward-looking information to calculate credit loss estimates. It also eliminates the concept of other-than-temporary impairmenttitle and requires credit losses related to available-for-sale debt securities to be recorded through an allowance for credit losses rather than as a reduction in the amortized cost basisposition of the securities. These changesentity’s CODM. ASU 2023-07 will resultbe applied retrospectively and is effective for annual reporting periods in earlier recognition of credit losses.fiscal years beginning after December 15, 2023, and interim reporting periods in fiscal years beginning after December 31, 2024.

 

The Company adopted this standard on January 1, 2023. The adoption of this standard did not have a material impact on the financial statements of the Company.


 

 

Note J – Revenue from Contracts with Customers


 

Revenue Recognition – Revenue is recognized when a contract exists with a customer that specifies the goods to be provided at an agreed upon sales price and when the performance obligations under the terms of athe contract with our customer are satisfied; generally this occurs with the transfer of control of our goods at a point in time based on shipping terms and transfer of title. Sales are made on normal and customary short-term credit terms or upon delivery of point-of-sale transactions. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods. Sales commissions are expensed as incurred. These costs are recorded in selling, general and administrative expenses in the accompanying consolidated statements of operations. Sales, value add, and other taxes we collect concurrent with revenue-producing activities are excluded from revenue. Shipping and handling fees charged to customers are reported within revenue.

The Company enters into contractual arrangements with customers in the form of customer orders that specify goods, quantity, pricing, and associated order terms. The Company does not have long-term contracts that are satisfied over time. Due to the nature of the contracts, no significant judgment exists in relation to the identification of the customer contract, satisfaction of the performance obligations, or transaction price. The Company expenses incremental costs of obtaining a contract due to the short-term nature of the contracts.

 

Gross-to-net sales adjustments – We recognize revenue net of various sales adjustments to arrive at net sales as reported on the statement of operations. These adjustments are referred to as gross-to-net sales adjustments and primarily fall into one of three categories: returns, warranties and customer allowances.

10

 

Returns The Company records an accrued liability and reduction in sales for estimated product returns based upon historical experience. An accrued liability and reduction in sales is also recorded for approved return authorizations that have been communicated by the customer.

 

Warranties – Limited warranties are provided on certain products for varying periods. We record an accrued liability and reduction in sales for estimated future warranty claims based upon historical experience and management’s estimate of the level of future claims. Changes in the estimated amounts recognized in prior years are recorded as an adjustment to the accrued liability and sales in the current year.

 

Customer Allowances – Customer allowances are common practice in the industries in which the Company operates. These agreements are typically in the form of advertising subsidies, volume rebates and catalog allowances and are accounted for as a reduction to gross sales. The Company reviews such allowances on an ongoing basis and accruals are adjusted, if necessary, as additional information becomes available.

 

Disaggregation of Revenue – We generate revenue from the sale of widely recognized sporting goods brands in basketball goals, archery, indoor and outdoor game recreation and fitness products. These products are sold through multiple sales channels that include: mass merchants, specialty dealers, key on-line retailers (“E-commerce”) and international. The following table depicts the disaggregation of revenue according to sales channel:

 

 

Third Quarter Ended

  

Three Quarters Ended

  

Three Months Ended

 

All Amounts in Thousands

 

September

30, 2023

  

October

1, 2022

  

September

30, 2023

  

October

1, 2022

  

March 31, 2024

  

March 31, 2023

 
  

Gross Sales by Channel:

  

Mass Merchants

 $35,931  $29,849  $72,101  $85,804  $21,025  $16,690 

Specialty Dealers

 19,669  20,298  65,134  74,631  20,995  21,615 

E-commerce

 21,785  26,090  69,512  87,441  18,363  20,592 

International

 2,961  4,032  9,189  12,643  2,856  3,041 

Other

  892   1,188   3,206   3,454   808   1,035 

Total Gross Sales

 81,238  81,457  219,142  263,973  64,047  62,973 
  

Less: Gross-to-Net Sales Adjustments

  

Returns

 2,493  892  6,039  3,740  1,836  1,512 

Warranties

 358  663  988  1,985  445  440 

Customer Allowances

  5,029   4,998   14,055   16,627   4,462   4,090 

Total Gross-to-Net Sales Adjustments

  7,880   6,553   21,082   22,352   6,743   6,042 

Total Net Sales

 $73,358  $74,904  $198,060  $241,621  $57,304  $56,931 

 

10

 

 

Note K – Leases


 

We have operating leases for office, manufacturing and distribution facilities as well as for certain equipment. Our leases have remaining lease terms of 1 year to 98 years. As of September 30, 2023,March 31, 2024, the Company has not entered into any lease arrangements classified as a finance lease.

 

We determine if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, current operating lease liabilities and operating lease liabilities on our consolidated balance sheet. The Company has elected an accounting policy to not recognize short-term leases (one year or less) on the balance sheet. The Company also elected the package of practical expedients which applies to leases that commenced before the adoption date. By electing the package of practical expedients, the Company did not need to reassess the following; whether any existing contracts are or contain leases, the lease classification for any existing leases and initial direct costs for any existing leases.


 

ROU assets and operating lease liabilities are recognized based on the present value of future minimum lease payments over the lease term at commencement date. When the implicit rate of the lease is not provided or cannot be determined, we use our incremental borrowing rate based on the information available at the commencement date to determine the present value of future payments. Lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise those options. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term. Components of lease expense and other information is as follows:

 

  

Third Quarter Ended

  

Three Quarters Ended

 

All Amounts in Thousands

 

September

30, 2023

  

October

1, 2022

  

September

30, 2023

  

October

1, 2022

 
                 

Lease Expense

                

Operating Lease Cost

 $388  $393  $1,137  $1,073 

Short-term Lease Cost

  388   658   1,611   1,882 

Variable Lease Cost

  117   81   415   393 

Total Operating Lease Cost

 $893  $1,132  $3,163  $3,348 
                 

Operating Lease – Operating Cash Flows

 $266  $100  $759  $712 

New ROU Assets – Operating Leases

 $242  $30  $325  $7,773 

Other information about lease amounts recognized in our consolidated financial statements is summarized as follows:

 

Three Quarters Ended

  

Three Months Ended

 

All Amounts in Thousands

 

September 30,

2023

  

October 1,

2022

  

March 31, 2024

  

March 31, 2023

 
  

Weighted Average Remaining Lease Term – Operating Leases (in years)

 8.29  9.29 

Lease Expense

 

Operating Lease Cost

 $375  $374 

Short-term Lease Cost

 357  612 

Variable Lease Cost

  165   129 

Total Operating Lease Cost

 $897  $1,115 
 

Operating Lease – Operating Cash Flows

 $255  $245 

New ROU Assets – Operating Leases (non-cash)

 $-  $- 

Weighted Average Remaining Lease Term – Operating Leases (years)

 7.89  8.79 

Weighted Average Discount Rate – Operating Leases

 5.21% 5.00% 5.20% 5.05%

 

Future minimum lease payments under non-cancellable leases as of September 30, 2023March 31, 2024 were as follows:

 

All Amounts in Thousands

  
  

Year 1

 $381  $1,111 

Year 2

 1,480  1,445 

Year 3

 1,445  1,401 

Year 4

 1,401  1,314 

Year 5

 1,314  1,074 

Thereafter

  5,331   4,257 

Total future minimum lease payments

 11,352  10,602 

Less imputed interest

  (2,152)  (1,919)

Total

 $9,200  $8,683 
  
Reported as of September 30, 2023 
Reported as of March 31, 2024 

Current operating lease liabilities

 1,037  1,055 

Long-term operating lease liabilities

  8,163   7,628 

Total

 $9,200  $8,683 

 


 

 

Note L – Commitments and Contingencies


 

The Company is involved in litigation arising in the normal course of business. The Company does not believe that the disposition or ultimate resolution of existing claims or lawsuits will have a material adverse effect on the business or financial condition of the Company.

 


 

 

Note M – Debt


 

On January 21, 2022, the Company entered into an Amended and Restated Credit Agreement (“Restated Credit Agreement”) with its issuing bank, JP Morgan Chase Bank, N.A. (“Chase”), and the other lenders identified in the Restated Credit Agreement (collectively, the “Lender”). Under the terms of the Restated Credit Agreement, Old National Bank has been added as a Lender. The Lenders have now made available to the Company a senior revolving credit facility with increased maximum availability of $65.0 million (the “Revolving Facility”), up from $50.0 million, plus an accordion feature that would allow borrowings up to $90.0 million under the Revolving Facility subject to certain terms and conditions. The maturity date of the revolving credit facility was extended to January 21, 2027. The Company may prepay the Revolving Facility, in whole or in part, and reborrow prior to the revolving loan maturity date. The Restated Credit Agreement further extended the maturity date for the term loan facility to January 21, 2027.

 

On July 18, 2022, the Company entered into the First Amendment to the Restated Credit Agreement. Under the terms of the First Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $65.0 million to $75.0 million pursuant to the accordion feature in the Restated Credit Agreement. The First Amendment also adjusted the funded debt to EBITDA ratio financial covenant to 3:00 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022.

 

On October 26, 2022, the Company entered into the Second Amendment ("Second Amendment”) to the Restated Credit Agreement. Under the terms of the Second Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $75.0 million to $90.0 million pursuant to the accordion feature in the Restated Credit Agreement. The Second Amendment adjusted the funded debt to EBITDA ratio financial covenant to 3:25 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022 and 3:00 to 1:00 as of the end of the Company’s first fiscal quarter of 2023. The Second Amendment also modified the EBITDA definition to permit add-backs of a) up to $2.0 million for disposition related expenses; and b) up to $2.0 million for unusual or non-recurring expenses which are incurred prior to the end of fiscal year 2023 and which are subject to the approval of the Administrative Agent.

 

On May 8, 2023, the Company entered into the Third Amendment (the “Third Amendment”) to the Restated Credit Agreement. The Third Amendment adjusted the funded debt to EBITDA ratio financial covenant to 4:25 to 1:00 as of the end of the Company’s second fiscal quarter of 2023, 3:00 to 1:00 as of the end of the Company’s third fiscal quarter of 2023, and 2:75 to 1:00 as of the end of the Company’s fourth fiscal quarter of 2023 and thereafter. The Third Amendment adjusted the fixed charge coverage ratio covenant to 1:10 to 1:00 commencing as of the Company’s fourth fiscal quarter of 2023 and 1:25 to 1:00 as of the end of the Company’s first fiscal quarter of 2024 and thereafter. For the Company’s second and third fiscal quarters in 2023, the Third Amendment suspended the fixed charge coverage ratio covenant and added a minimum EBITDA covenant of $22.5 million as of the end of each such fiscal quarter. Under the terms of the Third Amendment, the Company and the Lender also agreed to decrease the maximum availability under the senior revolving credit facility from $90.0 million to $75.0 million, upon the consummation of the sale of the Company’s Mexican subsidiary and the dissolution of Escalade Insurance, Inc. The proceeds from such sale and dissolution, respectively, will be used to partially prepay the amounts outstanding under the revolving credit facility. As reflected in the Fourth Amendment to the Restated Credit Agreement effective September 1, 2023, the maximum availability of the senior revolving credit facility was reduced to $85.0 million following the dissolution of Escalade Insurance, Inc.

 

As of September 30, 2023,March 31, 2024, the outstanding principal amount of the term loan was $34.5$31.0 million and total amount drawn under the Revolving Facility was $37.5$22.5 million.

 


 

 

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Forward-Looking Statements

 

This report contains forward-looking statements relating to present or future trends or factors that are subject to risks and uncertainties. These risks include, but are not limited to: specific and overall impacts and residual effects of the COVID-19 global pandemic on Escalade’s financial condition and results of operations; the impact of competitive products and pricing; product demand and market acceptance; new product development; Escalade’s ability to achieve its business objectives; Escalade’s ability to successfully achieve the anticipated results of strategic transactions, including the integration of the operations of acquired assets and businesses and of divestitures or discontinuances of certain operations, assets, brands, and products; the continuation and development of key customer, supplier, licensing and other business relationships; Escalade’s ability to develop and implement our own direct to consumer e-commerce distribution channel; the impact of competitive products and pricing; product demand and market acceptance; new product development; Escalade’s ability to successfully negotiate the shifting retail environment and changes in consumer buying habits; the financial health of our customers; disruptions or delays in our business operations, including without limitation disruptions or delays in our supply chain, arising from political unrest, war, labor strikes, natural disasters, public health crises such as the coronavirus pandemic, and other events and circumstances beyond our control; the impact of management’s conclusion, in consultation with the Audit Committee, that material weaknesses existed in the Company’s internal control procedures over financial reporting; the evaluation and implementation of remediation efforts designed and implemented to enhance the Company’s control environment, which remediation efforts are ongoing; the potential identification of one or more additional material weaknesses in the Company’s internal control of which the Company is not currently aware or that have not yet been detected; the Company’s inability or failure to fully remediate material weaknesses in our internal control procedures over financial reporting or any other material weaknesses in the future could result in material misstatements in our financial statements; Escalade’s ability to control costs;costs, including managing inventory levels; Escalade’s ability to successfully implement actions to lessen the potential impacts of tariffs and other trade restrictions applicable to our products and raw materials, including impacts on the costs of producing our goods, importing products and materials into our markets for sale, and on the pricing of our products; general economic conditions, including inflationary pressures; fluctuation in operating results; changes in foreign currency exchange rates; changes in the securities markets; continued listing of the Company’s common stock on the NASDAQ Global Market; the Company’s inclusion or exclusion from certain market indices; Escalade’s ability to obtain financing, and to maintain compliance with the terms of such financing;financing and to manage debt levels; the availability, integration and effective operation of information systems and other technology, and the potential interruption of such systems or technology; the potential impact of actual or perceived defects in, or safety of, our products, including any impact of product recalls or legal or regulatory claims, proceedings or investigations involving our products; risks related to data security of privacy breaches; the potential impact of regulatory claims, proceedings or investigations involving our products; potential residual impacts of the COVID-19 global pandemic on Escalade’s financial condition and results of operations; and other risks detailed from time to time in Escalade’s filings with the Securities and Exchange Commission. Escalade’s future financial performance could differ materially from the expectations of management contained herein. Escalade undertakes no obligation to release revisions to these forward-looking statements after the date of this report.

 

Overview

 

Escalade, Incorporated (Escalade, the Company, we, us or our) is focused on growing its Sporting Goods business through organic growth of existing categories, strategic acquisitions, and new product development. The Sporting Goods business competes in a variety of categories including basketball goals, archery, billiards, indoor and outdoor game recreation and fitness products. Strong brands and on-going investment in product development provide a solid foundation for building customer loyalty and continued growth.

 

Within the sporting goods industry, the Company has successfully built a robust market presence in several niche markets. This strategy is heavily dependent on expanding our customer base, barriers to entry, strong brands, excellent customer service and a commitment to innovation. A key strategic advantage is the Company’s established relationships with major customers that allow the Company to bring new products to market in a cost effective manner while maintaining a diversified portfolio of products to meet the demands of consumers. In addition to strategic customer relations, the Company has substantial manufacturing and import experience that enable it to be a low cost supplier.

 

To enhance growth opportunities, the Company has focused on promoting new product innovation and development and brand marketing. In addition, the Company has embarked on a strategy of acquiring companies or product lines that complement or expand the Company's existing product lines or provide expansion into new or emerging categories in sporting goods. A key objective is the acquisition of product lines with barriers to entry that the Company can take to market through its established distribution channels or through new market channels. Significant synergies are achieved through assimilation of acquired product lines into the existing Company structure.

 

In January 2022, the Company acquired the assets of the Brunswick Billiards® business, complementing its existing portfolio of billiards brands and other offerings in the Company’s indoor recreation market. These and other acquisitions strengthen the Company’s leadership in various product categories, while providing exciting new opportunities within the growing water sports market. The Company also sometimes divests or discontinues certain operations, assets, and products that do not perform to the Company's expectations or no longer fit with the Company's strategic objectives.

1413

 

Management believes that key indicators in measuring the success of these strategies are revenue growth, earnings growth, new product introductions, and the expansion of channels of distribution.

 

Notwithstanding thatAs the World Health Organization has declared that COVID-19 no longer constitutes a public health emergency, the impactmost significant impacts of the COVID-19 pandemic continuesappear to evolve and the Company continues to respond to the challenges and opportunities arising from the residual effects of the pandemic. Even though the pandemic may not have had a material adverse direct effect on the Company, the pandemic’s effects on the global supply chain, higher freight and materials costs, supplier product delays, workforce availability and labor costs have caused operational challenges for the Company. The ultimate extent of the effects of the COVID-19 pandemic on the Company is highly uncertain and will depend on future developments, and such effects could exist for an extended period of time. Consumerwaned, consumer demand for the Company’s products may be slowing due to additional factors such as generalhas slowed but remains above pre-COVID-19 demand. General economic conditions, inflation, recessionary fears, rising interest rates, changes in the housing market and declining consumer confidence.confidence also may impact the Company adversely. Management cannot predict the full impact of these factors on the Company. Due to the above circumstances and as described generally in this Form 10-Q, the Company’s results of operations for the period ended September 30, 2023March 31, 2024 are not necessarily indicative of the results to be expected for fiscal year 2023.2024.

 

Results of Operations

 

The following schedule sets forth certain consolidated statement of operations data as a percentage of net revenue:

 

 

Third Quarter Ended

  

Three Quarters Ended

  

Three Months Ended

 
 

September 30,

2023

  

October 1,

2022

  

September 30,

2023

  

October 1,

2022

  

March 31, 2024

  

March 31, 2023

 

Net revenue

 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%

Cost of products sold

  75.3%  81.8%  76.9%  76.2%  75.0%  80.6%

Gross margin

 24.7% 18.2% 23.1% 23.8% 25.0% 19.4%

Selling, administrative and general expenses

 15.1% 11.7% 15.7% 14.0% 18.7% 18.0%

Amortization

  0.8%  0.9%  0.9%  0.9%  1.0%  1.1%

Operating income

 8.8% 5.6% 6.5% 8.9% 5.3% 0.3%

 

Revenue and Gross Margin

 

Sales decreased by 2.1%increased 0.7% for the thirdfirst quarter of 2023,2024, compared with the same period in the prior year. The decreaseSales increased across several product categories, largely in sales was primarily due to softer consumer demand across the majority of the Company’s product categories,outdoor and game related. These increases were partially offset by improved demanddecreases in our basketballindoor and pickleballlicensed product categories and the impact of the change in the Company’s reporting calendar which resulted in more business days during the third quarter of 2023. Excluding the impact of the change in the Company’s reporting calendar, net sales declined 11.6%. For the three quarters ended September 30, 2023, sales were down 18.0% on a year-over-year basis due to softer consumer demand and the impact of the change in the Company’s reporting calendar, which has resulted in seven fewer days in the first three quarters of 2023 compared to the first three quarters of 2022. Excluding the impact of the change in the Company’s reporting calendar, net sales declined 15.5%.category sales.

 

Gross margin percentage increased to 24.7% for the third quarter of 2023 compared to 18.2% in 2022, due to favorable product mix, lower costs associated with supply chain disruption and nonrecurring product recall expenses in the prior year quarter that did not recur in the third quarter of 2023.

Gross margin percentage decreased to 23.1%25.0% for the first three quarters ended September 30, 2023,quarter of 2024 compared to 23.8%19.4% for the same period in the prior year. The decline was2024 primarily due to lessdriven by more favorable product mix, decreased inventory storage and lower operating leverage with the lower sales level.handling costs, and more favorable absorption.

 

Selling, General and Administrative Expenses

 

Selling, general and administrative expenses (SG&A) were $11.1$10.7 million for the thirdfirst quarter of 20232024 compared to $8.8$10.3 million for the same period in the prior year, an increase of $2.3$0.4 million or 26.3%4.1%. SG&A as a percent of sales is 15.1%18.7% for the thirdfirst quarter of 20232024 compared with 11.7%18.0% for the same period in the prior year. For the first three quarters of 2023, SG&A were $31.1 million compared to $34.0 million for the same period in 2022, a decrease of $2.9 million or 8.4%. As a percent of sales, SG&A is 15.7% for the first three quarters of 2023 compared with 14.0% for the same period in the prior year.

15

 

Provision (Benefit) for Income Taxes

 

The effective tax rate for the first three quartersmonths of 20232024 was 19.0%23.8% compared to 19.6%21.2% for the same period last year.

 

Financial Condition and Liquidity

 

Total debt asat the end of September 30, 2023the first three months of 2024 was $72.0$53.5 million, a decreasean increase of $22.8$2.6 million from December 31, 2022.2023. The following schedule summarizes the Company’s total debt:

 

In thousands

 

September 30,

2023

  

December 31,

2022

  

October 1,

2022

  

March 31,

2024

  

December 31,

2023

  

March 19,

2022

 
  

Current portion of long-term debt

 $7,143  $7,143  $7,143  $7,143  $7,143  $7,143 

Long term debt

  64,896   87,738   99,568   46,383   43,753   88,082 

Total Debt

 $72,039  $94,881  $106,711  $53,526  $50,896  $95,225 

 

As a percentage of stockholders’ equity, total debt was 44.7%32.5%, 59.9%30.9% and 67.8%60.9% at September 30, 2023,March 31, 2024, December 31, 2022,2023, and October 1, 2022March 31, 2023 respectively.


 

On January 21, 2022, the Company and its wholly owned subsidiary, Indian Industries, Inc. (“Indian”), entered into an Amended and Restated Credit Agreement (the “2022 Restated Credit Agreement”) with its issuing bank, JPMorgan Chase Bank, N.A. (“Chase”), and the other lenders identified in the Restated Credit Agreement (collectively, the “Lenders”). The 2022 Restated Credit Agreement amended and restated the Amended and Restated Credit Agreement dated as of January 21, 2019, as amended, in its entirety, and continues the existing Company’s credit facilities which have been in place since April 30, 2009. The Company’s indebtedness under the 2022 Restated Credit Agreement continues to be collateralized by liens on all of the present and future equity of each of the Company’s domestic subsidiaries and substantially all of the assets of the Company (excluding real estate). Under the terms of the 2022 Restated Credit Agreement, Old National Bank was added as a Lender. The Lenders made available to Escalade and Indian a senior revolving credit facility with increased maximum availability of $65.0 million (the “Revolving Facility”), up from $50.0 million, plus an accordion feature that would allow borrowings up to $90.0 million under the Revolving Facility subject to certain terms and conditions. The maturity date of the revolving credit facility was extended to January 21, 2027. The Company may prepay the Revolving Facility, in whole or in part, and reborrow prior to the revolving loan maturity date. The 2022 Restated Credit Agreement further extended the maturity date for the existing $50.0 million term loan facility to January 21, 2027.

 

In addition to the increased borrowing amount and extended maturity date, the 2022 Restated Credit Agreement provided a $7.5 million swingline commitment by Chase, replaced LIBOR with the replacement benchmark secured overnight financing rate, and adjusted certain financial covenants relating to the fixed charge coverage ratio.

 

On July 18, 2022, the Company entered into the First Amendment to the 2022 Restated Credit Agreement. Under the terms of the First Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $65.0 million to $75.0 million pursuant to the accordion feature in the 2022 Restated Credit Agreement. The First Amendment also adjusted the funded debt to EBITDA ratio financial covenant to 3:00 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022.

 

On October 26, 2022, the Company entered into the Second Amendment ("Second Amendment”) to the 2022 Restated Credit Agreement. Under the terms of the Second Amendment, the Lender increased the maximum availability under the senior revolving credit facility from $75.0 million to $90.0 million pursuant to the accordion feature in the 2022 Restated Credit Agreement. The Second Amendment adjusted the funded debt to EBITDA ratio financial covenant to 3:25 to 1:00 as of the end of the Company’s third and fourth fiscal quarters of 2022 and 3:00 to 1:00 as of the end of the Company’s first fiscal quarter of 2023. The Second Amendment also modified the EBITDA definition to permit add-backs of a) up to $2.0 million for disposition related expenses; and b) up to $2.0 million for unusual or non-recurring expenses which are incurred prior to the end of fiscal year 2023 and which are subject to the approval of the Administrative Agent.

 

On May 8, 2023, the Company entered into the Third Amendment (the “Third Amendment”) to the Restated Credit Agreement. The Third Amendment adjusted the funded debt to EBITDA ratio financial covenant to 4:25 to 1:00 as of the end of the Company’s second fiscal quarter of 2023, 3:00 to 1:00 as of the end of the Company’s third fiscal quarter of 2023, and 2:75 to 1:00 as of the end of the Company’s fourth fiscal quarter of 2023 and thereafter. The Third Amendment adjusted the fixed charge coverage ratio covenant to 1:10 to 1:00 commencing as of the Company’s fourth fiscal quarter of 2023 and 1:25 to 1:00 as of the end of the Company’s first fiscal quarter of 2024 and thereafter.

16

For the Company’s second and third fiscal quarters in 2023, the Third Amendment suspended the fixed charge coverage ratio covenant and added a minimum EBITDA covenant of $22.5 million as of the end of each such fiscal quarter. Under the terms of the Third Amendment, the Company and the Lender also agreed to decrease the maximum availability under the senior revolving credit facility from $90.0 million to $75.0 million, upon the consummation of the sale of the Company’s Mexican subsidiary and the dissolution of Escalade Insurance, Inc. The proceeds from such sale and dissolution, respectively, will be used to partially prepay the amounts outstanding under the revolving credit facility. As reflected in the Fourth Amendment to the Restated Credit Agreement effective September 1, 2023, the maximum availability of the senior revolving credit facility was reduced to $85.0 million following the dissolution of Escalade Insurance, Inc.

 

As of September 30, 2023,March 31, 2024, the outstanding principal amount of the term loan was $34.5$31.0 million and total amount drawn under the Revolving Facility was $37.5$22.5 million.

 

The Company funds working capital requirements and shareholder dividends and stock repurchases through operating cash flows and revolving credit agreements with its Lenders. The Company expects that cash generated from its 20232024 operations and its access to adequate levels of revolving credit will provide it with sufficient cash flows for its operations and to meet growth needs.


 

Item 3.         QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not Required.

 

Item 4.         CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Escalade maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company’s Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure based closely on the definition of “disclosure controls and procedures” in Rules 13a-15(e) and 15d-15(e). In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, could provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

 

The Company carried out an evaluation, under the supervision andIn connection with the participationpreparation of the Company’s management, includingfinancial statements for the Company’s Chief Executive Officer and Chief Financial Officer, offiscal year ended December 31, 2023, the effectiveness ofCompany evaluated the design and operationeffectiveness of the Company’s disclosure controls and procedures asand identified material weaknesses in the Company’s internal control over financial reporting. A material weakness is a deficiency, or a combination of the enddeficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the period covered by this report. Baseda company’s annual or interim financial statements will not be prevented or detected on the foregoing, thea timely basis.

The Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective.not effective as of March 31, 2024. The Company did not design and maintain effective disclosure controls and procedures because of the following material weaknesses in internal control over financial reporting:

Information technology general controls particularly as such controls related to user access, program change management, and ineffective complementary user-organization controls, which limited management’s ability to rely on technology dependent controls relevant to the preparation of the Company’s consolidated financial statements.

Controls over the period end close process, including the review and approval process of journal entries, account reconciliations, segregation of duties conflicts, and consolidation of intercompany entries.

Documentation and design of controls related to various key financial statement accounts and assertions.

The risk assessment, control activities, information and communication, and monitoring components of the Company’s internal control framework such that internal control weaknesses were not detected, communicated, addressed with mitigating control activities, or remediated.

These material weaknesses did not result in a misstatement of the Company’s financial statements; however, they could have resulted in misstatements of interim or annual consolidated financial statements and disclosures that would result in a material misstatement that would not be prevented or detected.

Notwithstanding such material weaknesses, the Chief Executive Officer and Chief Financial Officer have concluded that the Company’s consolidated financial statements included in the Quarterly Report are fairly stated in all material respects in accordance with generally accepted accounting principles in the United States of America for each of the periods presented.

Remediation Plan and Status

The Company’s management and the Company’s Audit Committee are committed to achieving and maintaining a strong internal control environment. Management, with the Audit Committee’s oversight, is actively engaged in the planning for, and implementation of, remediation efforts to address the above described material weaknesses.

In response to the material weaknesses discussed above, we plan to continue efforts already underway to remediate internal control over financial reporting, including the following:

We have engaged with a third-party resource to support our internal control testing and remediation efforts, and we intend to bring in additional resources to oversee remediation efforts.

16

We are in the process of hiring an Internal Auditor, a senior level position.

We are in the process of conducting a risk assessment over our internal control environment, and we are reviewing and prioritizing individual control deficiencies for remediation, including those which aggregated to the above material weaknesses.

We are in the process of documenting and executing remediation action items, including expansion of mitigating controls where appropriate.

We are exploring tools to enhance and centralize general information technology components.

Management and our Audit Committee will monitor these specific remedial measures and the effectiveness of our overall control environment. The identified material weaknesses in internal control over financial reporting will only be considered remediated when the relevant controls have operated effectively for a sufficient period of time for management to conclude that they have been remediated. We can provide no assurance as to when the remediation of these material weaknesses will be completed to provide for an effective control environment.

 

Changes in Internal Control over Financial Reporting

 

Management of the Company has evaluated, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, changes in the Company’s internal controls over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act) during the thirdfirst quarter of 2023.2024.

There have been no changes to the Company’s internal control over financial reporting that occurred since the beginning of the Company’s first quarter of 20232024 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

PART II. OTHER INFORMATION

 

Item 1. LEGAL PROCEEDINGS.

 

None.


 

Item 1A. RISK FACTORS.

 

In addition to the other information set forth in this report, you should carefully consider the risks and uncertainties disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.2023. These risks and uncertainties could materially and adversely affect our business, consolidated financial condition, results of operations, or cash flows. Our operations could also be affected by additional risks or uncertainties that are not presently known to us or that we currently do not consider material to our business. As of the date of this filing, there have been no material changes in our risk factors from those disclosed in the above-referenced Form 10-K, which risk factors are incorporated herein by reference.


 

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

 

c) Issuer Purchases of Equity Securities

 

Period

 

(a) Total

Number of

Shares (or

Units)

Purchased

  

(b)

Average

Price Paid

per Share

(or Unit)

  

(c) Total Number of

Shares (or Units)

Purchased as Part of

Publicly Announced

Plans or Programs

  

(d) Maximum Number (or

Approximate Dollar Value) of

Shares (or Units) that May Yet

Be Purchased Under the Plans

or Programs

 

Share purchases prior to 6/30/2023 under the current repurchase program.

  2,153,132  $13.38   2,153,132  $4,153,252 

Third quarter purchases:

                

7/1/2023-7/31/2023

 

None

  

None

  

No Change

  

No Change

 

8/1/2023-8/31/2023

 

None

  

None

  

No Change

  

No Change

 

9/1/2023-9/30/2023

 

None

  

None

  

No Change

  

No Change

 

Total share purchases under the current program

  2,153,132  $13.38   2,153,132  $4,153,252 

Period

(a) Total

Number of

Shares (or

Units)

Purchased

(b) Average

Price Paid

per Share

(or Unit)

(c) Total Number

of Shares (or Units)

Purchased as Part

of Publicly

Announced Plans

or Programs

(d) Maximum Number

(or Approximate Dollar

Value) of Shares (or

Units) that May Yet Be

Purchased Under the

Plans or Programs

Share purchases prior to 12/31/2023 under the current repurchase program.

2,153,132

$13.38

2,153,132

$4,153,252

First quarter purchases:

    

1/1/2024-1/31/2024

None

None

No Change

No Change

2/1/2024-2/29/2024

None

None

No Change

No Change

3/1/2024-3/31/2024

None

None

No Change

No Change

Total share purchases under the current program

2,153,132

$13.38

2,153,132

$4,153,252

 

The Company has one stock repurchase program which was established in February 2003 by the Board of Directors and which initially authorized management to expend up to $3,000,000 to repurchase shares on the open market as well as in private negotiated transactions. In February 2005, February 2006, August 2007 and February 2008 the Board of Directors increased the remaining balance on this plan to its original level of $3,000,000. In September 2019, the Board of Directors increased the stock repurchase program from $3,000,000 to $5,000,000. In December 2020, the Board of Directors increased the stock repurchase program to $15,000,000. From its inception date through September 30, 2023,March 31, 2024, the Company has repurchased 2,153,132 shares of its common stock under this repurchase program for an aggregate price of $28,812,686. The repurchase program has no termination date and there have been no share repurchases that were not part of a publicly announced program.

 

Item 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

Item 4. MINE SAFETY DISCLOSURES.

 

Not applicable.

Item 5. OTHER INFORMATION.

 

None.

 


Item 6. EXHIBITS

 

Number

Description

3.1

Articles of Incorporation of Escalade, Incorporated. Incorporated by reference from the Company’s 2007 First Quarter Report on Form 10-Q.

  

3.2

Amended By-laws of Escalade, Incorporated, as amended August 10, 2022. Incorporated by reference from the Company’s 2022 Third Quarter Report on Form 10-Q.

  

31.1

Chief Executive Officer Rule 13a-14(a)/15d-14(a) Certification.

  

31.2

Chief Financial Officer Rule 13a-14(a)/15d-14(a) Certification.

  

32.1

Chief Executive Officer Section 1350 Certification.

  

32.2

Chief Financial Officer Section 1350 Certification.

99.1

Fourth Amendment effective September 1, 2023 to the Amended and Restated Credit Agreement dated as of January 21, 2022 among Escalade, Incorporated, Indian Industries, Inc., each of their domestic subsidiaries, and JPMorgan Chase Bank, N.A., as Administrative Agent (without exhibits and schedules, which Escalade has determined are not material).

  

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

  

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

  

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

  

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

  

101.INS

Inline XBRL Instance Document

  

101.SCH

Inline XBRL Taxonomy Extension Schema Document

  
104Cover Page Interactive Data File (embedded within the Inline XBRL and contained in Exhibit 101)

 

 

SIGNATURE

 

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.

 

 

ESCALADE, INCORPORATED

 

Date:         October 26, 2023April 25, 2024 

/s/ Stephen R. Wawrin

Vice President and Chief Financial Officer

(On behalf of the registrant and in his

capacities as Principal Financial Officer

and Principal Accounting Officer)

 

19