[X]
|
ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT of 1934
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Minnesota
(State of incorporation)
|
41-1439182
(I.R.S. employer identification no.)
|
5215 Gershwin Avenue N.
Oakdale, Minnesota
(Address of principal executive offices)
|
55128
(Zip code)
|
PART I
|
|
|
ITEM 1.
|
BUSINESS
|
|
ITEM 1A.
|
RISK FACTORS
|
|
ITEM 2.
|
PROPERTIES
|
|
ITEM 3.
|
LEGAL PROCEEDINGS
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
PART II
|
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
ITEM 6.
|
SELECTED FINANCIAL DATA
|
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
|
ITEM 9B.
|
OTHER INFORMATION
|
|
PART III
|
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
|
ITEM 11.
|
EXECUTIVE COMPENSATION
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES
|
|
PART IV
|
|
|
ITEM 15.
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
ITEM 1A.
|
RISK FACTORS.
|
ITEM 2.
|
PROPERTIES.
|
ITEM 3.
|
LEGAL PROCEEDINGS.
|
ITEM 4.
|
MINE SAFETY DISCLOSURES.
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
|
|
|
Price Range
|
||||||
|
|
Low
|
|
High
|
||||
Year ended December 31, 2017
|
|
|
|
|
||||
First Quarter
|
|
$
|
1.33
|
|
|
$
|
2.10
|
|
Second Quarter
|
|
$
|
1.18
|
|
|
$
|
1.99
|
|
Third Quarter
|
|
$
|
1.34
|
|
|
$
|
1.94
|
|
Fourth Quarter
|
|
$
|
1.03
|
|
|
$
|
1.80
|
|
Year ended December 31, 2016
|
|
|
|
|
||||
First Quarter
|
|
$
|
2.06
|
|
|
$
|
3.02
|
|
Second Quarter
|
|
$
|
1.95
|
|
|
$
|
2.79
|
|
Third Quarter
|
|
$
|
0.70
|
|
|
$
|
2.30
|
|
Fourth Quarter
|
|
$
|
1.02
|
|
|
$
|
2.25
|
|
ITEM 6.
|
SELECTED FINANCIAL DATA.
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION.
|
|
|
2017
|
|
2016
|
||||||||||
Residential Homes
|
|
$
|
27,722
|
|
|
68
|
%
|
|
$
|
22,225
|
|
|
79
|
%
|
Commercial Structures
|
|
12,831
|
|
|
32
|
%
|
|
5,931
|
|
|
21
|
%
|
||
Total
|
|
$
|
40,553
|
|
|
100
|
%
|
|
$
|
28,156
|
|
|
100
|
%
|
•
|
KBS’s strategic shift away from large commercial projects with significant site work to focus on its core competency of manufacturing modular buildings;
|
•
|
KBS’s efforts to improve operating efficiencies, including reconfiguring the South Paris factory to increase production, investments in automated equipment to reduce labor costs, implementing lean manufacturing techniques, and elimination of duplicate overhead costs through the shut-down of the Waterford factory;
|
•
|
Reduction in KBS workforce including manufacturing, sales, engineering and front-office staff;
|
•
|
KBS increased pricing on its base ranch model in
2017
, and in
November 2017
, instituted a
6%
lumber surcharge on all new orders to help offset the significant rise in lumber and other raw materials costs;
|
•
|
KBS implemented a new dynamic pricing model for
2018
, which was designed to determine its bid price quoted to customers on the most current cost information to better ensure full recovery of its manufacturing costs and improve overall gross margins;
|
•
|
In
July 2017
, KBS made the final payment due to the primary seller of KBS, freeing up
$0.1 million
per month of cash flows to be used for operations;
|
•
|
In November 2018, EBGL made the final payment due to the sellers of EBGL, freeing up
$0.1 million
per month of cash flows to be used for operations;
|
•
|
In
2017
, we instituted a lumber hedging program for EBGL to assist in preserving existing margins against the potential large fluctuations in lumber raw material prices;
|
•
|
In
August 2016
, we amended certain of our debt agreements to allow the Company to pay PIK Interest on approximately
$11 million
of our debt, reducing strain on current cash flows;
|
•
|
In
June 2017
, we refinanced EBGL’s revolving credit facility and amended the terms of our agreement with the EBGL Sellers providing for deferred payments to obtain more favorable lending and payment terms and reduce total fees paid under these agreements;
|
•
|
As disclosed in Note
20
,
in
September 2017
, we converted
$13.3 million
of the Company’s outstanding debt, including accrued interest, to Series B Stock;
|
•
|
As discussed in Note
27
, in
January 2018 and in June 2018
, the Company issued a unsecured promissory notes in the principal amounts of
$0.5 million
and $0.9 million
, respectively, to LSV Co-Invest I to provide additional working capital for the Company;
|
•
|
In
April 2019
, KBS and EBGL executed sale leasebacks of several of its real estate properties (see further discussion in Note
27
)
; and
|
•
|
We continue to look for opportunities to refinance our remaining debt on more favorable terms.
|
•
|
Level 1 – Quoted prices in active markets for identical assets or liabilities.
|
•
|
Level 2 – Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
•
|
Level 3 – Inputs that are generally unobservable and typically reflect management’s estimate of assumptions that market participants would use in pricing the asset or liability.
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
|
ITEM 9A.
|
CONTROLS AND PROCEDURES.
|
•
|
An insufficient number of personnel with an appropriate level of GAAP knowledge and experience to create the proper environment for effective internal control over financial reporting and to ensure that (i) there were adequate processes for oversight, (ii) there was accountability for the performance of internal control over financial reporting responsibilities, and (iii) corrective activities were appropriately applied, prioritized, and implemented in a timely manner.
|
•
|
Our oversight processes and procedures that guide individuals in applying internal control over financial reporting were not adequate in preventing or detecting material accounting errors.
|
•
|
Engage external consultants to provide support related to more complex applications of GAAP and document and assess our accounting policies and procedures for existing accounts and processes.
|
•
|
At EBGL, we are in the process of implementing improvements in internal processes, procedures and controls and establishing regular reporting and routine management oversight.
|
•
|
Engage external consultants to provide support related to more complex applications of GAAP and document and assess our accounting policies and procedures for existing and acquired businesses.
|
ITEM 9B.
|
OTHER INFORMATION.
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
|
Name
|
|
Age
|
|
Position
|
Jeffrey E. Eberwein
|
|
48
|
|
Chairman of the Board
|
Daniel M. Koch
|
|
65
|
|
President, Chief Executive Officer and Director
|
Stephen A. Clark
|
|
50
|
|
Chief Financial Officer, Treasurer and Secretary
|
Mark C. Hood
|
|
54
|
|
Director
|
Rodney E. Schwatken
|
|
55
|
|
Director
|
Name and Principal Position
|
|
Year
|
|
Salary ($)
|
|
Stock Awards ($)
(1)
|
|
|
|
Total ($)
|
||||
Daniel M. Koch
|
|
2017
|
|
240,000
|
|
|
11,800
|
|
|
(2
|
)
|
|
251,800
|
|
President and Chief Executive Officer
|
|
2016
|
|
240,000
|
|
|
22,500
|
|
|
(3
|
)
|
|
262,500
|
|
Stephen A. Clark
(4)
|
|
2017
|
|
189,167
|
|
|
11,800
|
|
|
(2
|
)
|
|
200,967
|
|
Chief Financial Officer, Treasurer and Secretary
|
|
2016
|
|
107,917
|
|
|
22,500
|
|
|
(3
|
)
|
|
130,417
|
|
(1)
|
The fair value of these stock awards was computed in accordance with methods allowed under FASB ASC Topic 718 "Compensation - Stock Compensation"
|
(2)
|
Represents the grant date fair value of a restricted stock grant of 10,000 shares of common stock awarded on December 18, 2017. These shares vested on December 18, 2018.
|
(3)
|
Represents the grant date fair value of a restricted stock grant of 10,000 shares of common stock awarded on October 19, 2016. These shares vested on October 19, 2017.
|
(4)
|
Mr. Clark's employment with the Company commenced on June 1, 2016 as the Company's Interim Chief Financial Officer. He was appointed as the Company's Chief Financial Officer effective as of September 7, 2016.
|
|
|
Option Awards
|
|
Stock Awards
|
||||||||||||||||||
Name
|
|
Number of Securities Underlying Unexercised Options (#) Exercisable
|
|
|
|
Number of Securities Underlying Unexercised Options (#) Unexercisable
|
|
Option Exercise Price ($)
|
|
Option Expiration Date
|
|
Number of
Shares or
Units of Stock
That Have Not
Vested (#)
|
|
|
|
Market Value
of Shares or
Units of Stock
That Have Not
Vested ($)
(2)
|
||||||
Daniel M. Koch
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
(1)
|
|
10,300
|
|
Stephen A. Clark
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
(1)
|
|
10,300
|
|
(1)
|
Represents the unvested portion of a restricted stock grant that was awarded on December 18, 2017 under the 2014 Incentive Plan. These shares vested on December 18, 2018.
|
(2)
|
Based on the closing share price on December 29, 2017 of $1.03.
|
•
|
the sale or other transfer of all or substantially all of our assets;
|
•
|
the approval by our shareholders of a liquidation or dissolution of the Company;
|
•
|
any person, other than a bona fide underwriter, becoming the owner of more than 40% of our outstanding shares of common stock;
|
•
|
a merger, consolidation or exchange involving the Company, but only if our shareholders prior to such transaction own less than 65% of the combined voting power of the surviving or acquiring entity following the transaction; or
|
•
|
the “continuity” members of our Board, being the incumbent members of our Board as of the end of 2012 and future members of our Board who were approved by at least a majority of our continuity members, ceasing to constitute at least a majority of the Board.
|
Name
|
|
Fees earned or paid in cash
($)
|
|
Stock
Awards
($)
(1)
|
|
Option Awards
($)
|
|
Non-equity incentive plan compensation
($)
|
|
Nonqualified deferred compensation earnings
($)
|
|
All other compensation ($)
|
|
Total
($)
|
||||||||||||||
Jeffrey E. Eberwein
|
|
$
|
—
|
|
|
$
|
11,800
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,800
|
|
James C. Elbaor
(2)
|
|
—
|
|
|
11,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,800
|
|
|||||||
Morgan P. Hanlon
(3)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Mark C. Hood
(4)
|
|
—
|
|
|
11,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,800
|
|
|||||||
Alfred J. Knapp, Jr.
(5)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Rodney E. Schwatken
(6)
|
|
—
|
|
|
11,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,800
|
|
|||||||
Galen G. Vetter
|
|
—
|
|
|
11,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,800
|
|
(1)
|
Messrs. Eberwein, Elbaor, Hood, Schwatken and Vetter were each granted 10,000 shares of restricted stock granted on December 18, 2017, and vested on December 18, 2018. The amounts reported reflect the grant date award value as determined pursuant to Accounting Standard Codification Topic 718.
|
(2)
|
Mr. Elbaor was elected as a director effective as of December 4, 2017.
|
(3)
|
Mr. Hanlon was not nominated for election at the 2017 Annual Meeting of Shareholders of the Company, and his term as a director expired on December 4, 2017.
|
(4)
|
Mr. Hood was elected as a director effective as of December 4, 2017.
|
(5)
|
Mr. Knapp was not nominated for election at the 2017 Annual Meeting of Shareholders of the Company, and his term as a director expired on December 4, 2017.
|
(6)
|
Mr. Schwatken was elected as a director effective as of December 4, 2017.
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
|
•
|
each person, or group of affiliated persons, known to us to beneficially own more than 5% of our outstanding common stock;
|
•
|
each of our directors and named executive officers; and
|
•
|
all of our directors and executive officers as a group.
|
Name of Beneficial Owner
|
|
Number of
Shares of
Common Stock
|
|
|
|
Percentage of Outstanding Common Stock
(1)
|
|||
5% or Greater Shareholders
|
|
|
|
|
|
|
|||
Jeffrey E. Eberwein
|
|
438,017
|
|
|
(2
|
)
|
|
17.0
|
%
|
Directors and Named Executive Officers
|
|
|
|
|
|
|
|
|
|
Jeffrey E. Eberwein
|
|
438,017
|
|
|
(2
|
)
|
|
17.0
|
%
|
Daniel M. Koch
|
|
43,510
|
|
|
(3
|
)
|
|
1.7
|
%
|
Stephen A. Clark
|
|
30,000
|
|
|
(4
|
)
|
|
1.2
|
%
|
Mark C. Hood
|
|
30,000
|
|
|
(5
|
)
|
|
1.2
|
%
|
Rodney E. Schwatken
|
|
30,000
|
|
|
(5
|
)
|
|
1.2
|
%
|
All executive officers and directors as a group (five persons)
|
|
571,527
|
|
|
(6
|
)
|
|
22.2
|
%
|
(1)
|
The applicable percentage of ownership for each beneficial owner is based upon 2,576,219 shares of common stock outstanding as of April 26, 2019. Shares of our common stock issuable upon exercise of options, warrants or other rights or the conversion of other convertible securities beneficially owned that are exercisable within 60 days are deemed outstanding for the purpose of computing the percentage ownership of the person holding such securities and rights and all executive officers and directors as a group.
|
(2)
|
Represents 435,012 shares of common stock owned directly by Mr. Eberwein (including 10,000 unvested shares of restricted stock) and 3,005 shares of common stock owned by Lone Star Value General Partner ("LSVGP"). Mr. Eberwein is the general manager and sole member of LSVGP and as such, may be deemed beneficial owner of the securities owned by LSVGP. Mr. Eberwein disclaims beneficial ownership of such securities, except to the extent of his pecuniary interest therein.
|
(3)
|
Includes 10,000 unvested shares of restricted stock. An additional 3,510 shares of common stock held separately in a brokerage account.
|
(4)
|
Includes 10,000 unvested shares of restricted stock.
|
(5)
|
Includes 20,000 unvested shares of restricted stock.
|
(6)
|
Includes 70,000 unvested shares of restricted stock.
|
Plan Category
|
|
Number of securities
to be issued upon
exercise of
outstanding options,
warrants and rights
|
|
|
|
Weighted average
exercise price of
outstanding options,
warrants and rights
|
|
|
|
Number of securities
remaining available
for future issuance
under equity
compensation plans
(excluding securities
reflected in the
first column)
|
|
|
||||
Equity compensation plans approved by security holders
(1)
|
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
240,000
|
|
|
(2)
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
Total
|
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
240,000
|
|
|
|
(1)
|
These equity compensation plans consist of our 2003 Stock Incentive Plan and our 2014 Incentive Plan. Our 2003 Stock Incentive Plan expired on February 28, 2013.
|
(2)
|
Represents 240,000 shares of common stock available for issuance under our 2014 Incentive Plan.
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
|
•
|
$4.3 million principal amount outstanding under an unsecured promissory note, dated April 1, 2014, issued to LSVI;
|
•
|
$2.7 million principal amount outstanding under an unsecured promissory note, dated July 21, 2014, issued to LSV Co-Invest I;
|
•
|
$2.0 million principal amount outstanding under an unsecured promissory note, dated October 4, 2016, issued to LSV Co-Invest I.
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES.
|
Services Rendered
|
|
2017
|
|
2016
|
||||
Audit Fees
(1)
|
|
$
|
220,750
|
|
|
$
|
203,674
|
|
Audit-Related Fees
(2)
|
|
10,185
|
|
|
2,075
|
|
||
Tax Fees
(3)
|
|
39,646
|
|
|
18,130
|
|
||
All Other Fees
(4)
|
|
—
|
|
|
114,092
|
|
(1)
|
These fees include the audits of our annual consolidated financial statements for fiscal years 2017 and 2016 and the reviews of our consolidated financial statements included in our Quarterly Reports on Form 10-Q for fiscal years 2017 and 2016.
|
(2)
|
These fees are related to consultations regarding various accounting issues, including revenue recognition, debt restructuring, lease accounting, etc.
|
(3)
|
These fees are related to the preparation of our 2017 and 2016 federal and state income tax returns and consultations regarding Section 382 of the Code.
|
(4)
|
These fees are related to the audits of the historical financial statements of an acquired business.
|
|
ITEM 15.
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
.
|
Description
|
|
Page(s)
|
|
|
|
|
|
Reports of Independent Registered Public Accounting Firm
|
|
|
|
|
|
|
|
Consolidated Financial Statements:
|
|
|
|
|
|
|
|
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
Consolidated Statements of Changes in Shareholders’ Deficit
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
|
|
/s/ Boulay PLLP
|
|
Minneapolis, Minnesota
|
|
April 30, 2019
|
|
Years ended December 31,
|
|
2017
|
|
2016
|
||||
Net sales
|
|
$
|
40,553
|
|
|
$
|
28,156
|
|
Costs and expenses:
|
|
|
|
|
|
|
||
Cost of sales
|
|
37,668
|
|
|
26,589
|
|
||
Selling, general, and administrative expenses
|
|
6,690
|
|
|
4,648
|
|
||
Goodwill impairment charge
|
|
3,020
|
|
|
1,733
|
|
||
Total costs and expenses
|
|
47,378
|
|
|
32,970
|
|
||
Operating loss
|
|
(6,825
|
)
|
|
(4,814
|
)
|
||
Other (expense) income:
|
|
|
|
|
|
|
||
Interest expense, net
|
|
(2,278
|
)
|
|
(1,676
|
)
|
||
Change in fair value of contingent earn-outs, net
|
|
437
|
|
|
(26
|
)
|
||
Loss before income taxes
|
|
(8,666
|
)
|
|
(6,516
|
)
|
||
Income tax expense
|
|
(11
|
)
|
|
(8
|
)
|
||
Net loss
|
|
(8,677
|
)
|
|
(6,524
|
)
|
||
Stock dividend
|
|
(407
|
)
|
|
—
|
|
||
Net loss attributable to common shareholders
|
|
$
|
(9,084
|
)
|
|
$
|
(6,524
|
)
|
|
|
|
|
|
||||
Net loss per share, basic and diluted
|
|
$
|
(3.83
|
)
|
|
$
|
(2.88
|
)
|
|
|
|
|
|
||||
Weighted average common shares outstanding
|
|
|
|
|
|
|
||
basic and diluted
|
|
2,372
|
|
|
2,265
|
|
December 31,
|
|
2017
|
|
2016
|
||||
ASSETS
|
|
|
|
|
|
|
||
Current assets:
|
|
|
|
|
|
|
||
Cash and cash equivalents
|
|
$
|
48
|
|
|
$
|
1,247
|
|
Restricted cash
|
|
482
|
|
|
150
|
|
||
Accounts receivable, net of allowance for doubtful accounts of $185 and $96 at December 31, 2017 and 2016, respectively
|
|
3,840
|
|
|
2,604
|
|
||
Costs and estimated profit in excess of billings
|
|
565
|
|
|
1,045
|
|
||
Inventories
|
|
1,285
|
|
|
1,404
|
|
||
Fair value of contingent earn-out receivable, current
|
|
373
|
|
|
359
|
|
||
Other current assets
|
|
216
|
|
|
237
|
|
||
Total current assets
|
|
6,809
|
|
|
7,046
|
|
||
|
|
|
|
|
||||
Property, plant and equipment:
|
|
|
|
|
|
|
||
Land
|
|
858
|
|
|
858
|
|
||
Buildings and improvements
|
|
2,763
|
|
|
2,795
|
|
||
Equipment
|
|
1,946
|
|
|
1,508
|
|
||
Less: accumulated depreciation and amortization
|
|
(1,111
|
)
|
|
(768
|
)
|
||
Property, plant and equipment, net
|
|
4,456
|
|
|
4,393
|
|
||
|
|
|
|
|
||||
Fair value of contingent earn-out receivable, noncurrent
|
|
61
|
|
|
202
|
|
||
Goodwill
|
|
—
|
|
|
3,020
|
|
||
Intangible assets, net
|
|
1,589
|
|
|
2,117
|
|
||
Total assets
|
|
$
|
12,915
|
|
|
$
|
16,778
|
|
|
|
|
|
|
||||
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
|
|
|
||
Notes payable
|
|
$
|
5,969
|
|
|
$
|
3,420
|
|
Current portion of long-term debt
|
|
1,068
|
|
|
1,675
|
|
||
Trade accounts payable
|
|
4,856
|
|
|
3,776
|
|
||
Billings in excess of costs and estimated profit
|
|
983
|
|
|
652
|
|
||
Accrued compensation
|
|
416
|
|
|
407
|
|
||
Fair value of contingent earn-out payable
|
|
—
|
|
|
967
|
|
||
Other accrued liabilities
|
|
2,370
|
|
|
2,264
|
|
||
Total current liabilities
|
|
15,662
|
|
|
13,161
|
|
||
|
|
|
|
|
||||
Long-term debt, less current provision
|
|
3,061
|
|
|
14,069
|
|
||
Deferred income taxes
|
|
28
|
|
|
19
|
|
||
|
|
|
|
|
||||
Commitments and contingencies (see Notes 18 and 19)
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Shareholders' deficit:
|
|
|
|
|
|
|
||
Preferred stock, $.001 par value; 2,000,000 shares authorized; 546,466 shares issued and outstanding at December 31, 2017
|
|
—
|
|
|
—
|
|
||
Common stock, $.001 par value; 7,500,000 shares and 3,200,000 shares authorized as of December 31, 2017 and 2016, respectively; 2,396,219 shares issued and outstanding at December 31, 2017 and 2,366,219 issued and outstanding at December 31, 2016
|
|
2
|
|
|
2
|
|
||
Additional paid-in capital
|
|
83,014
|
|
|
69,702
|
|
||
Accumulated deficit
|
|
(88,852
|
)
|
|
(80,175
|
)
|
||
Total shareholders' deficit
|
|
(5,836
|
)
|
|
(10,471
|
)
|
||
Total liabilities and shareholders' deficit
|
|
$
|
12,915
|
|
|
$
|
16,778
|
|
|
|
Common Stock
|
|
Preferred Stock
|
|
Additional
|
|
Accumulated
|
|
Total
Shareholders’
|
||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Paid-in Capital
|
|
Deficit
|
|
Deficit
|
||||||||||||
Balance, December 31, 2015
|
|
2,206
|
|
|
$
|
2
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
69,424
|
|
|
$
|
(73,651
|
)
|
|
$
|
(4,225
|
)
|
Share-based compensation expense
|
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
128
|
|
|
—
|
|
|
128
|
|
|||||
Issuance of stock - EBGL acquisition
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150
|
|
|
—
|
|
|
150
|
|
|||||
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,524
|
)
|
|
(6,524
|
)
|
|||||
Balance, December 31, 2016
|
|
2,366
|
|
|
$
|
2
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
69,702
|
|
|
$
|
(80,175
|
)
|
|
$
|
(10,471
|
)
|
Share-based compensation expense
|
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
|||||
Preferred stock issuance (exchange of promissory notes)
|
|
—
|
|
|
—
|
|
|
133
|
|
|
—
|
|
|
13,255
|
|
|
—
|
|
|
13,255
|
|
|||||
Preferred stock 4-for-1 stock split
|
|
—
|
|
|
—
|
|
|
398
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,677
|
)
|
|
(8,677
|
)
|
|||||
Dividend declared on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(407
|
)
|
|
—
|
|
|
(407
|
)
|
|||||
Preferred dividend PIK (paid)
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
407
|
|
|
—
|
|
|
407
|
|
|||||
Balance, December 31, 2017
|
|
2,396
|
|
|
$
|
2
|
|
|
547
|
|
|
$
|
—
|
|
|
$
|
83,014
|
|
|
$
|
(88,852
|
)
|
|
$
|
(5,836
|
)
|
ATRM Holdings, Inc.
Consolidated Statements of Cash Flows
(in thousands)
|
||||||||
Years Ended December 31,
|
|
2017
|
|
2016
|
||||
Cash flows from operating activities:
|
|
|
|
|
||||
Net loss
|
|
$
|
(8,677
|
)
|
|
$
|
(6,524
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
||
Depreciation and amortization expense
|
|
903
|
|
|
633
|
|
||
Amortization expense, deferred financing costs
|
|
351
|
|
|
126
|
|
||
Share-based compensation expense
|
|
57
|
|
|
129
|
|
||
Provision for (recovery of) bad debts
|
|
71
|
|
|
(67
|
)
|
||
(Gain) loss on sale of equipment
|
|
(21
|
)
|
|
25
|
|
||
Unrealized gain on lumber derivatives
|
|
(6
|
)
|
|
—
|
|
||
Deferred income taxes
|
|
9
|
|
|
6
|
|
||
Change in fair value of contingent earn-out receivable
|
|
(361
|
)
|
|
4
|
|
||
Goodwill impairment charge
|
|
3,020
|
|
|
1,733
|
|
||
Change in fair value of contingent earn-out payable
|
|
(76
|
)
|
|
23
|
|
||
Imputed interest on seller deferred payment obligations
|
|
130
|
|
|
23
|
|
||
Paid-in-kind (PIK) interest
|
|
1,331
|
|
|
534
|
|
||
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
||
Accounts receivable
|
|
(1,308
|
)
|
|
26
|
|
||
Costs and estimated profit in excess of billings
|
|
480
|
|
|
(480
|
)
|
||
Inventories
|
|
119
|
|
|
734
|
|
||
Other current assets
|
|
28
|
|
|
(62
|
)
|
||
Trade accounts payable
|
|
1,079
|
|
|
230
|
|
||
Billings in excess of costs and estimated profit
|
|
331
|
|
|
(143
|
)
|
||
Accrued compensation
|
|
10
|
|
|
262
|
|
||
Other accrued liabilities
|
|
496
|
|
|
(40
|
)
|
||
Net cash used in operating activities
|
|
(2,034
|
)
|
|
(2,828
|
)
|
||
Cash flows from investing activities:
|
|
|
|
|
||||
Proceeds from earn-out consideration
|
|
488
|
|
|
312
|
|
||
Purchase of property and equipment
|
|
(443
|
)
|
|
(72
|
)
|
||
Proceeds from sale of equipment
|
|
79
|
|
|
109
|
|
||
Purchase of business, net of cash acquired
|
|
—
|
|
|
(2,960
|
)
|
||
Net cash generated by (used in) investing activities
|
|
124
|
|
|
(2,611
|
)
|
||
Cash flows from financing activities:
|
|
|
|
|
||||
Proceeds from issuance of long-term debt
|
|
514
|
|
|
5,000
|
|
||
Proceeds from revolving line of credit
|
|
43,800
|
|
|
27,844
|
|
||
Principal payments on revolving line of credit
|
|
(41,564
|
)
|
|
(24,090
|
)
|
||
Principal payments on long-term debt
|
|
(1,668
|
)
|
|
(2,110
|
)
|
||
Payment of deferred financing costs
|
|
(39
|
)
|
|
(432
|
)
|
||
Net cash generated by financing activities
|
|
1,043
|
|
|
6,212
|
|
||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
|
(867
|
)
|
|
773
|
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
|
1,397
|
|
|
624
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
530
|
|
|
$
|
1,397
|
|
ATRM Holdings, Inc.
Consolidated Statements of Cash Flows
(in thousands)
|
||||||||
Years Ended December 31,
|
|
2017
|
|
2016
|
||||
Supplemental cash flow information
|
|
|
|
|
||||
Cash paid for interest expense
|
|
$
|
1,175
|
|
|
$
|
857
|
|
Supplemental disclosure of non-cash investing and financing activities
|
|
|
|
|
||||
Deferred financing costs recorded in accounts payable
|
|
$
|
55
|
|
|
$
|
55
|
|
Capital expenditures financed through debt
|
|
53
|
|
|
—
|
|
||
Decrease in fair value of contingent earn-out payable for restructuring of contingent earn-out payable
|
|
(891
|
)
|
|
—
|
|
||
Increase in long-term debt for restructuring of contingent earn-out payable
|
|
891
|
|
|
—
|
|
||
Long-term debt exchanged for preferred stock
|
|
(12,865
|
)
|
|
—
|
|
||
Increase in equity for preferred stock exchange
|
|
13,255
|
|
|
—
|
|
||
Decrease in other accrued liabilities (accrued interest) for preferred stock exchange
|
|
(390
|
)
|
|
—
|
|
||
Acquisition of equipment - financed by note payable
|
|
—
|
|
|
26
|
|
||
Promissory note payable to EBGL Sellers issued as partial consideration for purchase of business
|
|
—
|
|
|
941
|
|
||
Contingent earn-out payable to EBGL Sellers as partial consideration for purchase of business
|
|
—
|
|
|
943
|
|
||
Accrued purchase price adjustment pair to EBGL Sellers in January 2017
|
|
—
|
|
|
218
|
|
||
Issuance of restricted stock to EBGL Sellers as partial consideration for purchase of business
|
|
—
|
|
|
149
|
|
||
Assets acquired and liabilities assumed in connection with purchase of business:
|
|
|
|
|
|
|||
Costs and estimated profit in excess of billings
|
|
$
|
—
|
|
|
$
|
93
|
|
Inventories
|
|
—
|
|
|
898
|
|
||
Other current assets
|
|
—
|
|
|
3
|
|
||
Property, plant and equipment
|
|
—
|
|
|
289
|
|
||
Goodwill
|
|
—
|
|
|
3,020
|
|
||
Intangible assets
|
|
—
|
|
|
1,081
|
|
||
Billings in excess of costs and estimated profit
|
|
—
|
|
|
(31
|
)
|
||
Accrued compensation
|
|
—
|
|
|
(40
|
)
|
||
Accrued liabilities
|
|
—
|
|
|
(102
|
)
|
||
Purchase price
|
|
$
|
—
|
|
|
$
|
5,211
|
|
•
|
KBS’s strategic shift away from large commercial projects with significant site work to focus on its core competency of manufacturing modular buildings;
|
•
|
KBS’s efforts to improve operating efficiencies, including reconfiguring the South Paris factory to increase production, investments in automated equipment to reduce labor costs, implementing lean manufacturing techniques, and elimination of duplicate overhead costs through the shut-down of the Waterford factory;
|
•
|
Reduction in KBS workforce including manufacturing, sales, engineering and front-office staff;
|
•
|
KBS increased pricing on its base ranch model in
2017
, and in
November 2017
, instituted a
6%
lumber surcharge on all new orders to help offset the significant rise in lumber and other raw materials costs;
|
•
|
KBS implemented a new dynamic pricing model for
2018
, which was designed to determine its bid price quoted to customers on the most current cost information to better ensure full recovery of its manufacturing costs and improve overall gross margins;
|
•
|
In
July 2017
, KBS made the final payment due to the primary seller of KBS, freeing up
$0.1 million
per month of cash flows to be used for operations;
|
•
|
In November 2018, EBGL made the final payment due to the sellers of EBGL, freeing up
$0.1 million
per month of cash flows to be used for operations;
|
•
|
In
2017
, we instituted a lumber hedging program for EBGL to assist in preserving existing margins against the potential large fluctuations in lumber raw material prices;
|
•
|
In
August 2016
, we amended certain of our debt agreements to allow the Company to pay PIK Interest on approximately
$11.0 million
of our debt, reducing strain on current cash flows;
|
•
|
In
June 2017
, we refinanced EBGL’s revolving credit facility and amended the terms of our agreement with the EBGL Sellers providing for deferred payments to obtain more favorable lending and payment terms and reduce total fees paid under these agreements;
|
•
|
As disclosed in Note
20
,
in
September 2017
, we converted
$13.3 million
of the Company’s outstanding debt, including accrued interest, to Series B Stock;
|
•
|
As discussed in Note
27
, in
January 2018 and in June 2018
, the Company issued a unsecured promissory notes in the principal amounts of
$0.5 million
and
$0.9 million
, respectively, to LSV Co-Invest I to provide additional working capital for the Company;
|
•
|
In
April 2019
, KBS and EBGL executed sale leasebacks of several of its real estate properties (see further discussion in Note
27
)
; and
|
•
|
We continue to look for opportunities to refinance our remaining debt on more favorable terms.
|
•
|
Level 1 – Quoted prices in active markets for identical assets or liabilities.
|
•
|
Level 2 – Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
•
|
Level 3 – Inputs that are generally unobservable and typically reflect management’s estimate of assumptions that market participants would use in pricing the asset or liability.
|
|
December 31,
|
|||||
|
2017
|
2016
|
||||
Cash and cash equivalents
|
$
|
48
|
|
$
|
1,247
|
|
Restricted cash
|
482
|
|
150
|
|
||
Total cash, cash equivalents, and restricted cash shown in the consolidated statement of cash flows
|
$
|
530
|
|
$
|
1,397
|
|
Purchase price:
|
|
||
Cash paid at closing
|
$
|
2,960
|
|
Fair value of deferred payments owing to EBGL Sellers
|
941
|
|
|
Fair value of contingent earn-out liability
|
943
|
|
|
ATRM common stock (100,000 shares at $1.49 per share)
|
149
|
|
|
Purchase price adjustment – paid in January 2017
|
218
|
|
|
Total purchase price
|
$
|
5,211
|
|
Allocation of purchase price:
|
|
||
Assets acquired:
|
|
||
Inventories
|
$
|
898
|
|
Costs and estimated profit in excess of billings
|
93
|
|
|
Prepaid expenses
|
3
|
|
|
Equipment
(1)
|
289
|
|
|
Goodwill
(2)
|
3,020
|
|
|
Customer relationships
(2)(3)
|
677
|
|
|
Tradenames
(2)
|
104
|
|
|
Purchased backlog
(2)(3)
|
300
|
|
|
Total assets acquired
|
5,384
|
|
|
|
|
||
Liabilities assumed:
|
|
||
Billings in excess of costs and estimated profits
|
(31
|
)
|
|
Accrued compensation
|
(40
|
)
|
|
Accrued other liabilities
|
(102
|
)
|
|
Total liabilities assumed
|
(173
|
)
|
|
|
|
||
Net assets acquired
|
$
|
5,211
|
|
(1)
|
The fair value of equipment was determined based primarily on an independent appraisal.
|
(2)
|
Goodwill and tradenames are considered indefinite-lived assets and are not subject to future amortization, but will be tested for impairment at least annually.
Goodwill is comprised primarily of manufacturing processes and knowhow, assembled workforce and other intangible assets that do not qualify for separate recognition. The full amount of goodwill is expected to be deductible for tax purposes.
|
(3)
|
The amortization period for customer relationships is
six years
. Purchased backlog will be amortized over the period that the related contracts are completed, which is expected to be less than
one year
.
|
|
|
2016
|
||
Pro forma net sales
|
|
$
|
40,589
|
|
Pro forma net loss
|
|
(5,880
|
)
|
|
Pro forma loss per share – basic and diluted
|
|
(2.51
|
)
|
December 31,
|
|
2017
|
|
2016
|
||||
Lumber derivative contracts (Level 1)
|
|
$
|
9
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
Contingent earn-out receivable (based on Level 3 inputs):
|
|
|
|
|
||||
Current portion
|
|
$
|
373
|
|
|
$
|
359
|
|
Noncurrent portion
|
|
61
|
|
|
202
|
|
||
Total
|
|
$
|
434
|
|
|
$
|
561
|
|
Contingent earn-out payable (based on Level 3 inputs):
|
|
$
|
—
|
|
|
$
|
(967
|
)
|
|
|
Earn-Out
Receivable
(1)
|
|
Earn-Out
Payable
(2)
|
||||
Balance at December 31, 2015
|
|
$
|
877
|
|
|
$
|
—
|
|
Add – fair value of earn-out liability at closing of EBGL Acquisition
|
|
—
|
|
|
(943
|
)
|
||
Subtract – net decrease based on re-assessments (included in earnings)
|
|
(4
|
)
|
|
—
|
|
||
Add – net increase based on re-assessments (included in earnings)
|
|
—
|
|
|
(24
|
)
|
||
Settlements
|
|
(312
|
)
|
|
—
|
|
||
Balance at December 31, 2016
|
|
561
|
|
|
(967
|
)
|
||
Add – adjustment based on re-assessments
|
|
361
|
|
|
—
|
|
||
Add – net decrease based on re-assessments
|
|
—
|
|
|
76
|
|
||
Subtract - settlements
|
|
(488
|
)
|
|
—
|
|
||
Subtract - amendment (see Note 17)
|
|
—
|
|
|
891
|
|
||
Balance at December 31, 2017
|
|
$
|
434
|
|
|
$
|
—
|
|
(1)
|
Earn-out receivable related to the transfer of our test handler product line in 2014 (see Note
7
).
|
(2)
|
Earn-out payable related to the EBGL Acquisition in 2016 (see Note
6
).
|
Fair Value Asset/Liability
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Amount
|
Contingent earn-out receivable related to transfer of test handler product line
|
|
Discounted cash flow
|
|
Total actual revenue for the remaining royalty period Performance weighted average Discount rate
|
|
$6.9 million
100%
2.41% to 2.64%
|
Fair Value Asset/Liability
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Amount
|
Contingent earn-out receivable related to transfer of test handler product line
|
|
Discounted cash flow
|
|
Estimated revenue for remaining royalty period
Performance weighted average
Discount rate
|
|
$11 million
60% to 125%
10%
|
|
|
|
|
|
|
|
Contingent earn-out payable related to purchase of EBGL
|
|
Discounted cash flow
|
|
Estimated gross profit for earn-out period
Discount rate
|
|
$3.4 million
10%
|
Fair Value Asset/Liability
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Amount
|
Goodwill
|
|
Discounted cash flow
|
|
Projected annual revenue
Annual revenue growth rate
Discount rate
|
|
$17.5 million
3.0% to 7.1%
13.6%
|
Fair Value Asset/Liability
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Amount
|
Goodwill
|
|
Discounted cash flow
|
|
Projected annual revenue
Annual revenue growth rate
Discount rate
|
|
$32 million
0.0%
13.6%
|
|
Goodwill
(1)
|
||
Balance at December 31, 2015
|
$
|
1,733
|
|
Subtract – KBS goodwill impairment recorded at June 30, 2016 (included in earnings)
|
(1,733
|
)
|
|
Add - acquisition of EBGL
|
3,020
|
|
|
Balance at December 31, 2016
|
3,020
|
|
|
Subtract - EBGL goodwill impairment recorded at June 30, 2017 (included in earnings)
|
(3,020
|
)
|
|
Balance at December 31, 2017
|
$
|
—
|
|
(1)
|
For more information regarding Goodwill, see Note
12
.
|
|
|
December 31, 2017
|
||
Realized gains, net
|
|
$
|
37
|
|
Unrealized gains, net
|
|
6
|
|
|
Total
|
|
$
|
43
|
|
December 31,
|
|
2017
|
|
2016
|
||||
Contract billings
|
|
$
|
3,751
|
|
|
$
|
2,330
|
|
Retainage
|
|
274
|
|
|
370
|
|
||
Subtotal
|
|
4,025
|
|
|
2,700
|
|
||
Less - allowance for doubtful accounts
|
|
(185
|
)
|
|
(96
|
)
|
||
Accounts receivable, net
|
|
$
|
3,840
|
|
|
$
|
2,604
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Value
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Value
|
||||||||||||
Indefinite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Goodwill
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,020
|
|
|
$
|
—
|
|
|
$
|
3,020
|
|
Trademarks
|
|
394
|
|
|
—
|
|
|
394
|
|
|
394
|
|
|
—
|
|
|
394
|
|
||||||
Total
|
|
394
|
|
|
—
|
|
|
394
|
|
|
3,414
|
|
|
—
|
|
|
3,414
|
|
||||||
Finite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Customer relationships
|
|
2,097
|
|
|
$
|
(902
|
)
|
|
1,195
|
|
|
2,097
|
|
|
$
|
(586
|
)
|
|
1,511
|
|
||||
Purchased backlog
|
|
1,290
|
|
|
(1,290
|
)
|
|
—
|
|
|
1,290
|
|
|
(1,078
|
)
|
|
212
|
|
||||||
Total
|
|
3,387
|
|
|
(2,192
|
)
|
|
1,195
|
|
|
3,387
|
|
|
(1,664
|
)
|
|
1,723
|
|
||||||
Total intangible assets
|
|
$
|
3,781
|
|
|
$
|
(2,192
|
)
|
|
$
|
1,589
|
|
|
$
|
6,801
|
|
|
$
|
(1,664
|
)
|
|
$
|
5,137
|
|
|
Goodwill
|
||
Balance at December 31, 2015
|
$
|
1,733
|
|
Subtract – KBS goodwill impairment recorded at June 30, 2016 (included in earnings)
|
(1,733
|
)
|
|
Add - acquisition of EBGL
|
3,020
|
|
|
Balance at December 31, 2016
|
3,020
|
|
|
Subtract - EBGL goodwill impairment recorded at June 30, 2017 (included in earnings)
|
(3,020
|
)
|
|
Balance at December 31, 2017
|
$
|
—
|
|
2018
|
$
|
316
|
|
2019
|
315
|
|
|
2020
|
315
|
|
|
2021
|
164
|
|
|
2022
|
85
|
|
|
Thereafter
|
—
|
|
|
Total
|
$
|
1,195
|
|
December 31,
|
|
2017
|
|
2016
|
||||
Costs incurred on uncompleted contracts
|
|
$
|
5,528
|
|
|
$
|
6,575
|
|
Inventory purchased for specific contracts
|
|
403
|
|
|
837
|
|
||
Estimated profit
|
|
612
|
|
|
1,150
|
|
||
Subtotal
|
|
6,543
|
|
|
8,562
|
|
||
Less billings to date
|
|
(6,961
|
)
|
|
(8,169
|
)
|
||
Total
|
|
$
|
(418
|
)
|
|
$
|
393
|
|
Included in the following balance sheet captions:
|
|
|
|
|
|
|
||
Costs and estimated profit in excess of billings
|
|
$
|
565
|
|
|
$
|
1,045
|
|
Billings in excess of costs and estimated profit
|
|
(983
|
)
|
|
(652
|
)
|
||
Total
|
|
$
|
(418
|
)
|
|
$
|
393
|
|
December 31,
|
|
2017
|
|
2016
|
||||
Accrued taxes
|
|
$
|
1,562
|
|
|
$
|
739
|
|
Accrued sales rebates
|
|
420
|
|
|
327
|
|
||
Accrued health insurance costs
|
|
285
|
|
|
96
|
|
||
Accrued warranty
|
|
50
|
|
|
49
|
|
||
Other
|
|
33
|
|
|
416
|
|
||
Accrued interest expense
|
|
20
|
|
|
637
|
|
||
Total other accrued liabilities
|
|
$
|
2,370
|
|
|
$
|
2,264
|
|
|
|
Accrual
balance at
beginning of
year
|
|
Accruals for
warranties
|
|
Settlements
made
|
|
Accrual
balance at
end of
year
|
||||||||
2017
|
|
$
|
49
|
|
|
$
|
91
|
|
|
$
|
(90
|
)
|
|
$
|
50
|
|
2016
|
|
39
|
|
|
116
|
|
|
(106
|
)
|
|
49
|
|
December 31,
|
|
2017
|
|
2016
|
||||
Promissory note payable to Gerber Finance, secured, interest at the current prime rate plus 3.0% payable monthly with any unpaid principal and interest due on December 31, 2018 (automatically extended to December 31, 2019 as neither party elected to terminate), supported by pledge agreement between LSVI and Gerber Finance of up to $3 million plus additional fees
|
|
$
|
3,000
|
|
|
$
|
3,000
|
|
Amended deferred payments to EBGL Sellers, inclusive of interest (imputed at 15.14%), monthly payments of $100,000 beginning on August 1, 2017 through November 1, 2018; amount paid in full in November 2018
|
|
1,034
|
|
|
—
|
|
||
EBGL computer equipment and software financing, secured by underlying assets, interest at 9.0% per annum, payable in monthly installments of $1,105 per month, through May 2022
|
|
48
|
|
|
—
|
|
||
KBS software installment payment agreement, unsecured, interest at 8.0% per annum, payable in monthly installments of $1,199 through September 2020
|
|
35
|
|
|
46
|
|
||
Revolving equipment credit line, unsecured
|
|
12
|
|
|
—
|
|
||
Promissory notes payable to LSV Co-Invest I, a related party, unsecured, interest of 10% per annum (12% per annum PIK interest) payable semi-annually in July and January, with any unpaid principal and interest due on April 1, 2019 (these notes, plus accrued interest, were exchanged for Series B Stock, as defined below, on September 29, 2017)
|
|
—
|
|
|
6,773
|
|
||
Promissory note payable to LSVI, a related party, unsecured, interest of 10% per annum (12% per annum PIK interest) payable semi-annually in July and January, with any unpaid principal and interest due on April 1, 2019 (these notes, plus accrued interest, were exchanged for Series B Stock, as defined below, on September 29, 2017)
|
|
—
|
|
|
4,261
|
|
||
Promissory note payable to KBS sellers, unsecured, interest imputed at 9.5%; payable in monthly installments of $100,000 (principal and interest) through July 2017; paid in full on July 6, 2017
|
|
—
|
|
|
678
|
|
||
Notes payable, secured by equipment, interest rate at 5.0% per annum, payable in monthly installments of $2,253 through October 2017; paid in full in October 2017
|
|
—
|
|
|
22
|
|
||
Deferred payments to EBGL Sellers, secured, interest imputed at 10.0%, quarterly payments of principal and interest of $250,000 beginning April 1, 2017 through October 1, 2017; the Company amended the terms of the deferred payments to EBGL Sellers on June 30, 2017
|
|
—
|
|
|
964
|
|
||
Total long-term debt
|
|
4,129
|
|
|
15,744
|
|
||
Current portion
|
|
(1,068
|
)
|
|
(1,675
|
)
|
||
Noncurrent portion
|
|
$
|
3,061
|
|
|
$
|
14,069
|
|
2018
|
$
|
1,068
|
|
2019
|
3,023
|
|
|
2020
|
21
|
|
|
2021
|
12
|
|
|
2022
|
5
|
|
|
Total long-term debt
|
$
|
4,129
|
|
2018
|
$
|
266
|
|
2019
|
267
|
|
|
2020
|
272
|
|
|
2021
|
207
|
|
|
2022
|
—
|
|
|
Total minimum lease payments
|
$
|
1,012
|
|
Years ended December 31,
|
|
2017
|
|
2016
|
||||
Paid to companies controlled by shareholder
|
|
$
|
278
|
|
|
$
|
85
|
|
Paid to others
|
|
53
|
|
|
15
|
|
||
Total rent expense
|
|
$
|
331
|
|
|
$
|
100
|
|
|
|
Number
Of Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contract Term
|
|
Aggregate
Intrinsic Value
(in thousands)
|
|||||
Outstanding January 1, 2017
|
|
27,500
|
|
|
$
|
6.88
|
|
|
|
|
|
|
|
Expired
|
|
(27,500
|
)
|
|
$
|
6.88
|
|
|
|
|
|
|
|
Outstanding December 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
Exercisable December 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
Years ended December 31,
|
|
2017
|
|
2016
|
||||
Tax benefit computed at federal statutory rate
|
|
$
|
(3,084
|
)
|
|
$
|
(2,216
|
)
|
State taxes, net of federal benefit
|
|
557
|
|
|
(156
|
)
|
||
(Decrease) increase in valuation allowance
|
|
(10,645
|
)
|
|
2,048
|
|
||
State NOL expiration/write-off
|
|
—
|
|
|
321
|
|
||
Adjustment to income tax accruals
|
|
(870
|
)
|
|
5
|
|
||
State research credit expiration
|
|
—
|
|
|
3
|
|
||
Non-deductible expenses
|
|
317
|
|
|
3
|
|
||
Impact of Tax Reform
|
|
13,736
|
|
|
—
|
|
||
Total income tax expense
|
|
$
|
11
|
|
|
$
|
8
|
|
December 31,
|
|
2017
|
|
2016
|
||||
Accounts receivable
|
|
$
|
48
|
|
|
$
|
36
|
|
Employee compensation and benefits
|
|
61
|
|
|
100
|
|
||
Contingent consideration
|
|
(106
|
)
|
|
(169
|
)
|
||
Amortization
|
|
1,445
|
|
|
1,305
|
|
||
Deferred acquisition costs
|
|
212
|
|
|
245
|
|
||
NOL and tax credit carryforwards
|
|
24,064
|
|
|
34,807
|
|
||
Warranty accrual
|
|
—
|
|
|
18
|
|
||
Other, net
|
|
27
|
|
|
60
|
|
||
Deferred tax assets (liabilities), net
|
|
$
|
25,751
|
|
|
$
|
36,402
|
|
Less valuation allowance
|
|
(25,779
|
)
|
|
(36,421
|
)
|
||
Net deferred tax assets (liabilities)
|
|
$
|
(28
|
)
|
|
$
|
(19
|
)
|
Years ended December 31,
|
|
2017
|
|
2016
|
||
Residential homes
|
|
68
|
%
|
|
79
|
%
|
Commercial structures
|
|
32
|
%
|
|
21
|
%
|
Total
|
|
100
|
%
|
|
100
|
%
|
|
|
Percent of total sales for
years ended December 31,
|
|
Percent of total accounts
receivable as of December 31,
|
||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Residential Customers
|
|
|
|
|
|
|
|
|
Customer A
|
|
*
|
|
10.7%
|
|
14.1%
|
|
*
|
Customer B
|
|
*
|
|
*
|
|
*
|
|
11.8%
|
|
|
|
|
|
|
|
|
|
Commercial Customers
|
|
|
|
|
|
|
|
|
Customer C
|
|
*
|
|
*
|
|
16.8%
|
|
*
|
Customer D
|
|
*
|
|
*
|
|
15.7%
|
|
*
|
Customer E
|
|
*
|
|
*
|
|
*
|
|
27.0%
|
|
|
Modular Home
Manufacturing
|
|
Structural Wall
Panel
Manufacturing
|
|
Total
|
||||||||||||||||||
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
Segment net sales
|
|
$
|
24,229
|
|
|
$
|
24,654
|
|
|
$
|
16,324
|
|
|
$
|
3,502
|
|
|
$
|
40,553
|
|
|
$
|
28,156
|
|
Depreciation and amortization expense
|
|
504
|
|
|
502
|
|
|
399
|
|
|
131
|
|
|
903
|
|
|
633
|
|
||||||
Segment goodwill impairment expense
|
|
—
|
|
|
1,733
|
|
|
3,020
|
|
|
—
|
|
|
3,020
|
|
|
1,733
|
|
||||||
Interest expense, net
|
|
378
|
|
|
409
|
|
|
792
|
|
|
120
|
|
|
1,170
|
|
|
529
|
|
||||||
Segment net loss
|
|
(1,948
|
)
|
|
(3,503
|
)
|
|
(4,166
|
)
|
|
(155
|
)
|
|
(6,114
|
)
|
|
(3,658
|
)
|
||||||
Total segment assets
|
|
7,468
|
|
|
8,007
|
|
|
4,541
|
|
|
7,126
|
|
|
12,009
|
|
|
15,133
|
|
||||||
Expenditures for segment assets
|
|
405
|
|
|
51
|
|
|
38
|
|
|
22
|
|
|
443
|
|
|
73
|
|
December 31,
|
2017
|
|
2016
|
||||
Total net sales for reportable segments
|
$
|
40,553
|
|
|
$
|
28,156
|
|
Consolidated net sales
|
$
|
40,553
|
|
|
$
|
28,156
|
|
December 31,
|
2017
|
|
2016
|
||||
Total net loss for reportable segments
|
$
|
(6,114
|
)
|
|
$
|
(3,658
|
)
|
Unallocated amounts:
|
|
|
|
|
|||
Other corporate expenses
|
(1,805
|
)
|
|
(1,708
|
)
|
||
Interest expense
|
(1,108
|
)
|
|
(1,147
|
)
|
||
Change in fair value of contingent earn-out
|
361
|
|
|
(3
|
)
|
||
Provision for income taxes
|
(11
|
)
|
|
(8
|
)
|
||
Consolidated net loss
|
$
|
(8,677
|
)
|
|
$
|
(6,524
|
)
|
December 31,
|
2017
|
|
2016
|
||||
Total assets for reportable segments
|
$
|
12,009
|
|
|
$
|
15,133
|
|
Other assets
|
906
|
|
|
1,645
|
|
||
Consolidated assets
|
$
|
12,915
|
|
|
$
|
16,778
|
|
|
|
Segment Totals
|
|
Adjustments
|
|
Consolidated
Totals
|
||||||||||||||||||
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
Depreciation and amortization expense
|
|
$
|
903
|
|
|
$
|
633
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
903
|
|
|
$
|
633
|
|
Segment goodwill impairment expense
|
|
3,020
|
|
|
1,733
|
|
|
—
|
|
|
—
|
|
|
3,020
|
|
|
1,733
|
|
||||||
Interest expense
|
|
1,170
|
|
|
529
|
|
|
1,108
|
|
|
1,147
|
|
|
2,278
|
|
|
1,676
|
|
|
ATRM Holdings, Inc.
|
|
|
|
|
Date: April 30, 2019
|
By:
|
/s/ Daniel M. Koch
|
|
|
Daniel M. Koch
|
|
|
President and Chief Executive Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Daniel M. Koch
|
|
President, Chief Executive Officer and Director
|
|
April 30, 2019
|
Daniel M. Koch
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ Stephen A. Clark
|
|
Chief Financial Officer
|
|
April 30, 2019
|
Stephen A. Clark
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
/s/ Jeffrey E. Eberwein
|
|
Chairman of the Board
|
|
April 30, 2019
|
Jeffrey E. Eberwein
|
|
|
|
|
|
|
|
|
|
/s/ Mark C. Hood
|
|
Director
|
|
April 30, 2019
|
Mark C. Hood
|
|
|
|
|
|
|
|
|
|
/s/ Rodney E. Schwatken
|
|
Director
|
|
April 30, 2019
|
Rodney E. Schwatken
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
2.1
|
|
|
|
|
|
2.2
|
|
|
|
|
|
2.3
|
|
|
|
|
|
2.4+
|
|
|
|
|
|
2.5+
|
|
|
|
|
|
2.6
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
3.3
|
|
|
|
|
|
3.4
|
|
|
|
|
|
3.5
|
|
|
|
|
|
3.6
|
|
|
|
|
|
3.7
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
4.5
|
|
|
|
|
|
4.6
|
|
|
|
|
|
4.7
|
|
|
|
|
|
4.8
|
|
|
|
|
|
4.9
|
|
|
|
|
|
4.10
|
|
|
|
|
|
4.11
|
|
|
|
|
|
4.12
|
|
|
|
|
|
4.13
|
|
|
|
|
|
4.14
|
|
|
|
|
|
4.15
|
|
|
|
|
10.1†
|
|
|
|
|
|
10.2†
|
|
|
|
|
|
10.3†
|
|
|
|
|
|
10.4†
|
|
|
|
|
|
10.5†
|
|
|
|
|
|
10.6
|
|
|
|
|
|
10.7
|
|
|
|
|
|
10.8
|
|
|
|
|
|
10.9
|
|
10.10
|
|
|
|
|
|
10.11
|
|
|
|
|
|
10.12
|
|
|
|
|
|
10.13
|
|
|
|
|
|
10.14
|
|
|
|
|
|
10.15
|
|
|
|
|
|
10.16
|
|
|
|
|
|
10.17
|
|
|
|
|
|
10.18
|
|
|
|
|
|
10.19
|
|
|
|
|
|
10.20
|
|
|
|
|
|
10.21*
|
|
|
|
|
|
10.22*
|
|
|
|
|
|
10.23
|
|
|
|
|
|
10.24
|
|
|
|
|
|
10.25*
|
|
|
|
|
|
10.26
|
|
|
|
|
|
10.27
|
|
|
|
|
|
10.28
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase
|
A.
|
Section 1.1
. is hereby amended to read as follows with respect to the following definitions:
|
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
D.
|
Cash Collateral is hereby added to the Collateral described in
Section 10.1(a).
|
E.
|
Section 12.1
is hereby amended to read as follows:
|
|
6
|
|
|
7
|
|
|
8
|
|
|
9
|
|
|
10
|
|
|
11
|
|
|
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
7
|
|
#10160635.5
|
|
|
|
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
|
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
5
|
|
|
6
|
|
|
7
|
|
|
8
|
|
|
9
|
|
|
10
|
|
A.
|
Section 12.1(e)
is hereby amended to read as follows:
|
B.
|
Section 12.1(f)
is hereby amended to read as follows:
|
C.
|
Section 12.1(k)
is hereby amended to read as follows:
|
(a)
|
the sum of
|
a.
|
the lesser of
|
i.
|
fifty percent (50%) of the value of Borrower’s Eligible Finished Goods Inventory (calculated on the basis of lower of cost or market on a first-in first-out basis) less deposits or
|
ii.
|
$250,000,
|
b.
|
the lesser of
|
i.
|
fifty percent (50%) of the value of Borrower’s Eligible Raw Material Inventory (calculated on the basis of the lower of cost or market, on a first-in first-out basis) or
|
ii.
|
$250,000;
|
(b)
|
the lesser of
|
a.
|
1.25 times the amount of Accounts Availability, or
|
b.
|
$500,000.”
|
1.
|
Distributions
. Borrower shall make no distribution, transfer, payment, advance, or contribution of cash or property which would constitute a Restricted Payment.
|
2.
|
Net Income
. Borrower shall not report a net loss for the Fiscal Year ending December 31, 2019. For the Fiscal Year ending December 31, 2020 and for each Fiscal Year thereafter (each such Fiscal Year being a “Projected Fiscal Year”), Borrower shall report annual post-tax net income in an amount at least equal to the greater of (i) $500,000 or (ii) 80% of the annual post-tax net income indicated on the Projection for such Projected Fiscal Year required by Section 8.1(d) of the Loan Agreement. The Borrower’s compliance with the covenant set out in the immediately preceding sentence will be tested on a trailing 6-month and 12-month basis, it being understood that post-tax net income for any trailing 6-month
|
|
BORROWER:
KBS Builders, Inc.
By:
/s/ Daniel M. Koch
__________________
Name: Daniel M. Koch
Title: President
I have authority to bind the Borrower.
|
|
LENDER:
|
|
GERBER FINANCE INC.
By:
/s/ Jennifer Palmer
__________________
Name: Jennifer Palmer
Title: President
I have authority to bind the Lender.
|
1.
|
Our Credit Documents remain in full force and effect, are ratified and confirmed, and extend to and cover all Obligations.
|
2.
|
We consent to the Amendment and any other amendments previously delivered in connection with the Loan Agreement, and represent that we have each read all of the Amendment (and each other previously delivered in connection with the Loan Agreement) and its Exhibits, if any.
|
3.
|
If we have granted liens or security interests to LENDER, those liens and security interests, if any, secure all Obligations and all our present and future obligations to LENDER, as provided in the Credit Documents.
|
4.
|
If we have executed a subordination agreement, BORROWER’s present and future obligations to each of us, and the liens securing those obligations, are subordinate to the Obligations and LENDER’s liens on the collateral, if any, as provided in such subordination agreement.
|
5.
|
If we have executed a guaranty in LENDER’s favor, each guaranty guaranties all Obligations, including those described in the Amendment, as provided in such guaranty.
|
6.
|
All of our obligations to LENDER are owed without setoff, defense, counterclaim, or recoupment.
|
7.
|
LENDER does not have to obtain our consent or reaffirmation to any other agreements or modifications to LENDER’s relationship with BORROWER or any other person.
|
1.
|
I have reviewed this Annual Report on Form 10-K of ATRM Holdings, Inc. for the year ended
December 31, 2017
;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
Date: April 30, 2019
|
/s/ Daniel M. Koch
|
|
Daniel M. Koch
|
1.
|
I have reviewed this Annual Report on Form 10-K of ATRM Holdings, Inc. for the year ended
December 31, 2017
;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
Date: April 30, 2019
|
/s/ Stephen A. Clark
|
|
Stephen A. Clark
|
1.
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: April 30, 2019
|
|
/s/ Daniel M. Koch
|
|
|
Daniel M. Koch
|
|
|
|
Date: April 30, 2019
|
|
/s/ Stephen A. Clark
|
|
|
Stephen A. Clark
|